XNAS:RELV Reliv' International Inc Quarterly Report 10-Q Filing - 6/30/2012

Effective Date 6/30/2012

XNAS:RELV Fair Value Estimate
Premium
XNAS:RELV Consider Buying
Premium
XNAS:RELV Consider Selling
Premium
XNAS:RELV Fair Value Uncertainty
Premium
XNAS:RELV Economic Moat
Premium
XNAS:RELV Stewardship
Premium
 

 

UNITED STATES

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, 2012
OR
¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
   

For the transition period from _________to_________

 

Commission File Number

000-19932

RELIV’ INTERNATIONAL, INC.

(Exact name of Registrant as specified in its charter)

 

Delaware 371172197
(State or other jurisdiction of (I.R.S. Employer Identification Number)
incorporation or organization)  

 

136 Chesterfield Industrial Boulevard  
Chesterfield, Missouri 63005
(Address of principal executive offices) (Zip Code)

  

(636) 537-9715

(Registrant’s telephone number, including area code)

  

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 þ     No o

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).   Yes þ     No o

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

 

Large accelerated filer o     Accelerated filer o      Non-accelerated filer o Smaller reporting company  þ

 

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes o     No þ

 

                The number of shares outstanding of the Registrant’s common stock as of August 1, 2012 was 12,480,889 (excluding treasury shares).

 

 
 

 

INDEX

 

Part I – Financial Information  
     
Item No. 1 Financial Statements (Unaudited) 1
Item No. 2 Management’s Discussion and Analysis of  
  Financial Condition and Results of Operations 8
Item No. 4 Controls and Procedures 14
     
Part II – Other Information  
     
Item No. 2 Unregistered Sales of Equity Securities and Use of Proceeds 14
Item No. 6 Exhibits 15

 

 
 

 

  

PART I -- FINANCIAL INFORMATION
 
Item No. 1 - Financial Statements
 
Reliv International, Inc. and Subsidiaries
 
Condensed Consolidated Balance Sheets

 

   June 30   December 31 
   2012   2011 
   (unaudited)     
Assets          
           
Current assets:          
 Cash and cash equivalents  $5,506,016   $7,174,213 
 Accounts receivable, less allowances of          
    $70,600 in 2012 and $70,300 in 2011   620,934    334,828 
 Accounts and note due from employees and distributors   237,524    43,191 
 Inventories          
         Finished goods   3,557,720    3,252,153 
         Raw materials   988,271    1,048,419 
         Sales aids and promotional materials   373,107    423,201 
                    Total inventories   4,919,098    4,723,773 
           
 Refundable income taxes   -    96,387 
 Prepaid expenses and other current assets   1,011,070    607,989 
 Deferred income taxes   400,000    432,000 
Total current assets   12,694,642    13,412,381 
           
Other assets   280,616    204,461 
Cash surrender value of life insurance   2,041,873    1,782,752 
Note receivable due from distributor   1,799,960    - 
Intangible assets, net   1,520,639    1,597,644 
           
Property, plant and equipment:          
           Land and land improvements   883,563    883,563 
           Building   9,907,220    9,899,291 
           Machinery & equipment   3,761,065    3,736,144 
           Office equipment   1,392,494    1,376,577 
           Computer equipment & software   3,024,741    2,911,778 
    18,969,083    18,807,353 
Less: Accumulated depreciation   11,764,681    11,385,406 
         Net property, plant and equipment   7,204,402    7,421,947 
           
Total assets  $25,542,132   $24,419,185 
           
See notes to financial statements.          

 

 

1
 

 

Reliv International, Inc. and Subsidiaries      
       
Consolidated Balance Sheets      

 

   June 30   December 31 
   2012   2011 
   (unaudited)     
Liabilities and stockholders' equity          
           
Current liabilities:          
 Accounts payable and accrued expenses:          
           Trade accounts payable and other accrued expenses  $3,437,132   $2,492,973 
           Distributors' commissions payable   2,230,166    2,238,987 
           Sales taxes payable   346,099    365,897 
           Payroll and payroll taxes payable   385,385    427,719 
Total accounts payable and accrued expenses   6,398,782    5,525,576 
           
   Income taxes payable   7,011    - 
   Current maturities of long-term debt   590,312    584,873 
 Total current liabilities   6,996,105    6,110,449 
           
Noncurrent liabilities:          
Long-term debt, less current maturities   3,272,055    3,566,175 
Other noncurrent liabilities   269,318    256,710 
Total noncurrent liabilities   3,541,373    3,822,885 
           
Stockholders' equity:          
 Preferred stock, par value $.001 per share; 3,000,000          
  shares authorized; -0- shares issued and outstanding          
  in 2012 and 2011   -    - 
 Common stock, par value $.001 per share; 30,000,000          
  authorized; 14,461,435 shares issued and 12,488,797          
  shares outstanding as of 6/30/2012; 14,425,185 shares          
  issued and 12,484,104 shares outstanding as of 12/31/2011   14,462    14,425 
 Additional paid-in capital   30,415,240    30,292,792 
 Accumulated deficit   (9,155,917)   (9,540,595)
 Accumulated other comprehensive loss:          
 Foreign currency translation adjustment   (558,759)   (617,303)
 Treasury stock   (5,710,372)   (5,663,468)
           
Total stockholders' equity   15,004,654    14,485,851 
           
Total liabilities and stockholders' equity  $25,542,132   $24,419,185 
           
See notes to financial statements.          

 

2
 

 

  

Reliv International, Inc. and Subsidiaries
 
Condensed Consolidated Statements of Net
    Income and Comprehensive Income
 

 

(unaudited)  Three months ended June 30   Six months ended June 30 
   2012   2011   2012   2011 
                 
                 
                 
Product sales  $14,894,640   $15,984,382   $32,509,480   $35,311,325 
Handling & freight income   1,886,064    2,013,540    4,014,868    4,373,451 
                     
Net sales   16,780,704    17,997,922    36,524,348    39,684,776 
                     
Costs and expenses:                    
 Cost of products sold   3,220,860    3,815,181    7,121,441    8,035,531 
 Distributor royalties and commissions   6,319,613    6,746,008    13,774,773    14,866,950 
 Selling, general and administrative   7,021,658    7,407,498    14,495,904    15,676,366 
                     
Total costs and expenses   16,562,131    17,968,687    35,392,118    38,578,847 
                     
Income from operations   218,573    29,235    1,132,230    1,105,929 
                     
Other income (expense):                    
 Interest income   40,863    10,222    50,177    25,801 
 Interest expense   (31,295)   (35,801)   (62,214)   (72,424)
 Other income / (expense)   (38,564)   83,185    (61,232)   14,335 
                     
Income before income taxes   189,577    86,841    1,058,961    1,073,641 
Provision for income taxes   87,000    18,000    424,000    395,000 
                     
Net income  $102,577   $68,841   $634,961   $678,641 
                     
Other comprehensive income (loss):                    
 Foreign currency translation adjustment   (51,228)   26,358    58,544    (40,127)
                     
Comprehensive income  $51,349   $95,199   $693,505   $638,514 
                     
                     
Earnings per common share - Basic  $0.01   $0.01   $0.05   $0.05 
Weighted average shares   12,507,000    12,442,000    12,499,000    12,446,000 
                     
Earnings per common share - Diluted  $0.01   $0.01   $0.05   $0.05 
Weighted average shares   12,678,000    12,444,000    12,658,000    12,449,000 
                     
Cash dividends declared per common share  $0.02   $0.03   $0.02   $0.03 
                     
                     
See notes to financial statements.                    

 

3
 

  

Reliv International, Inc. and Subsidiaries        
         
Condensed Consolidated Statements of Cash Flows        
(unaudited)        
   Six months ended June 30 
   2012   2011 
         
Operating activities:          
Net income  $634,961   $678,641 
Adjustments to reconcile net income to          
 net cash provided by operating activities:          
   Depreciation and amortization   486,892    592,675 
   Stock-based compensation   78,984    91,884 
   Deferred income taxes   (35,000)   (81,000)
   Foreign currency transaction (gain)/loss   14,401    (10,965)
   (Increase) decrease in accounts receivable   (272,892)   27,097 
   (Increase) decrease in inventories   (171,933)   319,462 
   (Increase) decrease in refundable income taxes   96,387    (132,510)
   (Increase) decrease in prepaid expenses          
     and other current assets   (400,608)   (366,504)
   (Increase) decrease in other assets   (3,155)   964 
   Increase (decrease) in income taxes payable   6,345    - 
   Increase (decrease) in accounts payable & accrued expenses          
     and other noncurrent liabilities   910,806    658,313 
           
Net cash provided by operating activities   1,345,188    1,778,057 
           
Investing activities:          
Purchase of property, plant and equipment   (191,523)   (191,700)
Purchase of note and mortgage secured by underlying property   (2,000,000)   - 
Payment of life insurance premiums   (259,121)   (252,250)
           
Net cash used in investing activities   (2,450,644)   (443,950)
           
Financing activities:          
Principal payments on long-term borrowings   (288,681)   (280,344)
Common stock dividends paid   (250,283)   (373,572)
Purchase of stock for treasury   (46,904)   (54,917)
           
Net cash used in financing activities   (585,868)   (708,833)
           
Effect of exchange rate changes on cash and cash equivalents   23,127    58,737 
           
Increase (decrease) in cash and cash equivalents   (1,668,197)   684,011 
           
Cash and cash equivalents at beginning of period   7,174,213    6,331,038 
           
Cash and cash equivalents at end of period  $5,506,016   $7,015,049 
           
           
See notes to financial statements.          

 

4
 

 

 

Reliv International, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

(Unaudited)

 

June 30, 2012

 

Note 1-- Accounting Policies

 

Basis of Presentation

 

The accompanying unaudited condensed consolidated financial statements and notes thereto have been prepared in accordance with the instructions to Form 10-Q and reflect all adjustments (which primarily include normal recurring accruals) which management believes are necessary to present fairly the financial position, results of operations and cash flows. These statements, however, do not include all information and footnotes necessary for a complete presentation of financial position, results of operations and cash flows in conformity with accounting principles generally accepted in the United States. Interim results may not necessarily be indicative of results that may be expected for any other interim period or for the year as a whole. These financial statements should be read in conjunction with the audited consolidated financial statements and footnotes included in the annual report on Form 10-K for the year ended December 31, 2011, filed March 23, 2012 with the Securities and Exchange Commission.

 

 

Adoption of New Accounting Standards

 

Effective January 1, 2012, the Company adopted Accounting Standards Update (ASU) No. 2011-5 and 2011-12, which amends accounting guidance on the financial statement presentation of comprehensive income. Under this guidance, a company has the option to present the components of net income and other comprehensive income in either a single continuous statement of comprehensive income or in two separate but consecutive statements. The company has elected to present total comprehensive income in a single continuous statement which contains two sections: net income and comprehensive income. The adoption of this new accounting guidance only impacted financial statement presentation and did not have any impact on the company's consolidated financial position, results of operations, or cash flows.

 

5
 

 

  

Note 2-- Basic and Diluted Earnings per Share

 

Basic earnings per common share are computed using the weighted average number of common shares outstanding during the period. Diluted earnings per share are computed using the weighted average number of common shares and potential dilutive common shares that were outstanding during the period. Potential dilutive common shares consist of outstanding stock options, outstanding stock warrants, and convertible preferred stock.

 

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

 

                 
   Three months ended June 30   Six months ended June 30 
   2012   2011   2012   2011 
Numerator:                    
Net income  $102,577   $68,841   $634,961   $678,641 
                     
Denominator:                    
Denominator for basic earnings per                    
share--weighted average shares   12,507,000    12,442,000    12,499,000    12,446,000 
Dilutive effect of employee stock options                    
and other warrants   171,000    2,000    159,000    3,000 
                     
Denominator for diluted earnings per                    
share--adjusted weighted average shares   12,678,000    12,444,000    12,658,000    12,449,000 
                     
Basic earnings per share  $0.01   $0.01   $0.05   $0.05 
Diluted earnings per share  $0.01   $0.01   $0.05   $0.05 

 

Options and warrants to purchase 1,143,863 shares of common stock for the three months and six months ended June 30, 2012, respectively, were not included in the denominator for diluted earnings per share because their effect would be antidilutive or because the shares were deemed contingently issuable. Options and warrants to purchase 780,798 shares of common stock for the three months and six months ended June 30, 2011, respectively, were not included in the denominator for diluted earnings per share because their effect would be antidilutive.

  

Note 3-- Note Receivable Due From Distributor

 

On March 20, 2012, the Company purchased from a real estate investment management firm a note and mortgage ("Note") on certain properties in Utah and Idaho for $2 million. On May 16, 2012, the Company entered into a Loan Modification Agreement ("LMA") with the Note's original and present borrower ("Borrower") to restructure the Note's principal amount due and related repayment terms. The LMA terms are for a principal balance due of $2 million with interest only payable monthly for the remainder of 2012. The LMA's interest rate is the greater of 6% or prime and there is no prepayment penalty for voluntary principal payments. Effective January 1, 2013, the LMA requires monthly payment of principal and interest under an approximately five-year amortization period.

 

Concurrently with the execution of the LMA, the Company and the Borrower also entered into a Security Agreement in which repayment of the LMA is secured by the Borrower's Reliv distributorship business.

 

6
 

 

 

Note 4-- Stock-based Compensation

 

In January 2012, the Company issued stock option grants totaling 775,000 shares. These option grants contain exercise prices ranging from $1.20 to $1.32 per share with a five-year term. One half of the options granted have time vesting provisions ranging from one to 4.8 years while the remainder have vesting provisions that are contingent upon the Company achieving certain financial performance measurements. The aggregate estimated compensation cost related to the time vesting stock option grant is $172,000 recognized on a straight-line basis over the weighted requisite service periods. The aggregate estimated compensation cost related to the performance based options is $185,000; however, recognition is contingent upon performance vesting. The grant-date fair value of the options range from $0.42 to $0.48 per share and was determined using the Black-Scholes option pricing model using an average risk-free rate of 0.82%, an average dividend yield of 1.60%, and an average volatility of 49.31%.

 

The Company recognized stock-based compensation expense from all plans of approximately $26,000 and $46,000 in the three months ended June 30, 2012 and 2011, respectively. The Company recognized stock-based compensation expense from all plans of approximately $79,000 and $92,000 in the six months ended June 30, 2012, and 2011, respectively. This expense is presented in Selling, General and Administrative in the accompanying condensed consolidated statements of net income and comprehensive income.

 

Note 5-- Taxes

 

One of the Company's foreign subsidiaries is presently under local country audit for alleged deficiencies (totaling approximately $800,000 plus interest at 20% per annum) in value-added tax (VAT) and withholding tax for the years 2004 through 2006. The Company, in consultation with its legal counsel, believes that there are strong legal grounds that it should not be liable to pay the majority of the alleged tax deficiencies. As of December 31, 2010, management estimated and reserved approximately $185,000 for resolution of this matter and recorded this amount within Selling, General, and Administrative expense in the 2010 Consolidated Statement of Income. In 2011, the Company has made good faith deposits to the local tax authority under the tax agency's administrative judicial resolution process. As of June 30, 2012 and December 31, 2011, management's estimated reserve (net of deposits) for this matter is approximately $50,000. There has been no change in this matter during the first six months of 2012.

  

 

Note 6-- Subsequent Event

 

On August 31, 2009, the Company acquired an independent Reliv distributorship from its owner ("Seller") which resulted in the Seller financing $1,343,881 of the purchase price over a period of seven years with monthly payments of principal and interest totaling $18,994. At June 30, 2012, the Company's remaining principal balance due to the Seller under this transaction is approximately $856,000.

  

On July 17, 2012, the Company and Seller entered into an Agreement to modify the Company's remaining obligation to equal twelve consecutive monthly payments of principal and interest of $37,500 with the first payment commencing in July 2012. The Company will record this loan modification, including related gain, in its third quarter 2012 financial statements.

 

7
 

 

FORWARD-LOOKING STATEMENTS

 

This quarterly report includes both historical and “forward-looking statements” within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. We have based these forward-looking statements on our current expectations and projections about future results. Words such as “may,” “should,” “could,” “would,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “continue,” or similar words are intended to identify forward-looking statements, although not all forward-looking statements contain these words. Although we believe that our opinions and expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements, and our actual results may differ substantially from the views and expectations set forth in this quarterly report on Form 10-Q. We disclaim any intent or obligation to update any forward-looking statements after the date of this quarterly report to conform such statements to actual results or to changes in our opinions or expectations.

 

Item No. 2 - Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our financial statements and related notes included elsewhere in this Quarterly Report on Form 10-Q. The following discussion and analysis discusses the financial condition and results of our operations on a consolidated basis, unless otherwise indicated.

 

Overview

 

We are a developer, manufacturer and marketer of a proprietary line of nutritional supplements addressing basic nutrition, specific wellness needs, weight management and sports nutrition. We also offer a line of skin care and food products under our Relivables brand. We sell our products through an international network marketing system utilizing independent distributors. Sales in the United States represented approximately 78.6% of worldwide net sales for the six months ended June 30, 2012 and 83.9% of worldwide net sales for the six months ended June 30, 2011. Our international operations currently generate sales through distributor networks with facilities in Australia, Canada, Indonesia, Malaysia, Mexico, the Philippines, and the United Kingdom. We also operate on a remote basis in Ireland, Germany, Austria and the Netherlands from our U.K. distribution center, in New Zealand from our Australia office, and in Singapore and Brunei from our Malaysia office.

 

We derive our revenues principally through product sales made by our global independent distributor base, which, as of June 30, 2012, consisted of approximately 59,230 distributors. Our sales can be affected by several factors, including our ability to attract new distributors and retain our existing distributor base, our ability to properly train and motivate our distributor base and our ability to develop new products and successfully maintain our current product line.

 

Sales to distributors outside the United States are made in the respective local currency; therefore, our earnings and cash flows are subject to fluctuations due to changes in foreign currency rates as compared to the U.S. dollar. As a result, exchange rate fluctuations may have a varying effect on sales and gross margins. Accounting practices require that our results from operations be converted to U.S. dollars for reporting purposes. Consequently, our reported earnings may be significantly affected by fluctuations in currency exchange rates, generally increasing with a weaker U.S. dollar and decreasing with a strengthening U.S. dollar. Products manufactured by us for sale to our foreign subsidiaries are transacted in U.S. dollars. From time to time, we enter into foreign exchange forward contracts to mitigate our foreign currency exchange risk.

 

Components of Net Sales and Expense

 

Product sales represent the actual product purchase price typically paid by our distributors, after giving effect to distributor allowances, which can range from 20% to 40% of suggested retail price, depending on the rank of a particular distributor. Handling and freight income represents the amounts billed to distributors for shipping costs. We record net sales and the related commission expense when the merchandise is shipped.

  

Our primary expenses include cost of products sold, distributor royalties and commissions and selling, general and administrative expenses.

 

8
 

  

Cost of products sold primarily consists of expenses related to raw materials, labor, quality control and overhead directly associated with production of our products and sales materials, as well as shipping costs relating to the shipment of products to distributors, and duties and taxes associated with product exports. Cost of products sold is impacted by the cost of the ingredients used in our products, the cost of shipping distributors’ orders, along with our efficiency in managing the production of our products.

 

Distributor royalties and commissions are monthly payments made to Master Affiliates and above, based on products sold in their downline organization. Based on our distributor agreements, these expenses typically approximate 23% of sales at suggested retail. Also, we include other sales leadership bonuses, such as Ambassador bonuses, in this line item. Distributor royalties and commissions are directly related to the level of our sales and, absent any changes in our distributor compensation plan, should continue at comparable levels as a percentage of net sales as in recent periods.

 

Selling, general and administrative expenses include the compensation and benefits paid to our employees except for those in manufacturing, all other selling expenses, marketing, promotional expenses, travel and other corporate administrative expenses. These other corporate administrative expenses include professional fees, non-manufacturing depreciation and amortization, occupancy costs, communication costs and other similar operating expenses. Selling, general and administrative expenses can be affected by a number of factors, including staffing levels and the cost of providing competitive salaries and benefits; the amount we decide to invest in distributor training and motivational initiatives; and the cost of regulatory compliance.

 

Results of Operations

 

     The following table sets forth selected results of our operations expressed as a percentage of net sales for the three- and six-month periods ended June 30, 2012 and 2011. Our results of operations for the periods described below are not necessarily indicative of results of operations for future periods.

 

   Three months ended
June 30,
  Six months ended
June 30,
             
   2012  2011  2012  2011
             
Net sales   100.0%  100.0%  100.0%  100.0%
Costs and expenses:            
Cost of products sold  19.2  21.2  19.5  20.2
Distributor royalties and commissions  37.7  37.5  37.7  37.5
Selling, general and administrative  41.8  41.2  39.7  39.5
             
Income from operations  1.3  0.1  3.1  2.8
Interest expense  (0.2)  (0.2)  (0.2)  (0.2)
Interest and other income (expense)  0.0  0.6  0.0  0.1
             
Income before income taxes  1.1  0.5  2.9  2.7
Provision for income taxes  0.5  0.1  1.2  1.0
             
Net income  0.6%  0.4%  1.7%  1.7%

   

Net Sales. Overall net sales decreased by 6.8% in the three months ended June 30, 2012 compared to the same period in 2011. During the second quarter of 2012, sales in the United States decreased by 12.8%, and international sales increased by 21.6% over the prior-year period. For the six months ended June 30, 2012, consolidated net sales declined 8.0% compared to the same period in 2011. In the first half of 2012, net sales in the United States declined by 13.8% and international sales increased by 22.4% over the same period in 2011.

 

9
 

  

     The following table summarizes net sales by geographic market for the three months ended June 30, 2012 and 2011.

 

   Three months ended June 30,         
   2012   2011   Change from prior year 
   Amount   % of Net Sales   Amount   % of Net
Sales
   Amount   % 
   (dollars in thousands)     
United States  $12,943    77.1%  $14,841    82.5%  $(1,898)   (12.8)%
Australia/New Zealand   480    2.9    596    3.3    (116)   (19.5)
Canada   439    2.6    577    3.2    (138)   (23.9)
Mexico   271    1.6    354    2.0    (83)   (23.4)
Europe   1,741    10.4    856    4.7    885    103.4 
Asia   907    5.4    774    4.3    133    17.2 
                               
Consolidated total  $16,781    100.0%  $17,998    100.0%  $(1,217)   (6.8)%

 

The following table summarizes net sales by geographic market for the six months ended June 30, 2012 and 2011.

 

   Six months ended June 30,         
   2012   2011   Change from prior year 
   Amount   % of Net Sales   Amount   % of Net
Sales
   Amount   % 
   (dollars in thousands)     
 United States  $28,713    78.6%  $33,306    83.9%  $(4,593)   (13.8)%
 Australia/New Zealand   1,020    2.8    1,215    3.0    (195)   (16.0)
 Canada   989    2.7    1,175    3.0    (186)   (15.8)
 Mexico   558    1.6    702    1.8    (144)   (20.5)
 Europe   3,335    9.1    1,579    4.0    1,756    111.2 
 Asia   1,909    5.2    1,708    4.3    201    11.8 
                               
Consolidated total  $36,524    100.0%  $39,685    100.0%  $(3,161)   (8.0)%

 

The following table sets forth, as of June 30, 2012 and 2011, the number of our active distributors and Master Affiliates and above. The total number of active distributors includes Master Affiliates and above. We define an active distributor as one that enrolls as a distributor or renews his or her distributorship during the prior twelve months. Master Affiliates and above are distributors that have attained the highest level of discount and are eligible for royalties generated by Master Affiliate groups in their downline organization. Growth in the number of active distributors and Master Affiliates and above is a key factor in the growth of our business.

  

     June 30, 2012     June 30, 2011    % Change  
    Total Active Distributors    Master Affiliates and Above    Total Active Distributors    Master Affiliates and Above    Total Active Distributors    Master Affiliates and Above 
United States   42,080    4,790    45,880    5,680    (8.3)%   (15.7)%
Australia/New Zealand   1,940    130    2,120    150    (8.5)   (13.3)
Canada   1,320    200    1,360    190    (2.9)   5.3 
Mexico   1,800    150    1,430    220    25.9    (31.8)
Europe   6,020    600    2,860    280    110.5    114.3 
Asia   6,070    550    4,800    440    26.5    25.0 
                               
Consolidated total   59,230    6,420    58,450    6,960    1.3%   (7.8)%

  

In the United States, net sales were down 12.8% in the second quarter of 2012 compared to the same period in 2011. Sales declined in the second quarter of 2012 as distributor activity in United States was less than anticipated. This decline is shown in the form of a decrease in the number of active distributors and distributors at the level of Master Affiliate and above, along with a decrease in the number of new distributor enrollments. The net number of active distributors in the United States as of June 30, 2012 decreased by 8.3% to 42,080, compared to the number of active distributors as of June 30, 2011. During the second quarter of 2012, approximately 3,146 new distributors were enrolled, compared to 3,218 new distributor enrollments in the prior-year quarter, a decline of 2.2%. Another factor in the decline in sales in the United States was a smaller number of distributors reaching the level of Master Affiliate. In the second quarter of 2012, approximately 332 distributors qualified as new Master Affiliates, compared to approximately 403 in the prior-year quarter, a decline of 17.6%. As a result, the number of Master Affiliates and above as of June 30, 2012 decreased by 15.7% as compared to the number of Master Affiliates and above as of June 30, 2011. Distributor retention was 67.9% for the first six months of 2012 compared to a rate of 67.4% for all of 2011. For the six-month period ended June 30, 2012, the decline in net sales in the United States compared to the prior-year period were due to these same factors, as new distributor enrollments and new Master Affiliate qualifications in the first half of 2012 declined by 7.4% and 25.6%, respectively, compared to the same period in 2011.

 

10
 

 

 

In the second quarter of 2012, we processed approximately 54,490 orders in the United States for products at an average order of $306 at suggested retail. In the same period of 2011, we processed approximately 59,700 product orders at an average order of $317 at suggested retail. This decline in the number of orders processed is attributable to the decline in distributor activity.

 

Our efforts in the United States to increase distributor activity and ordering focuses on product innovation. Using LunaRichTM, an enhanced soy powder, we have introduced reformulations of four of our products, Reliv NOW, SoySentials, Reliv NOW for Kids, and GlucAffect. LunaRich was created through our research and development partnership with the Missouri Plant Science Center and it delivers five to ten times more lunasin than standard soy powders. Lunasin is the peptide scientists have identified as the key to many of soy’s documented health benefits, including cholesterol management, cell health and more. As a result of these reformulations, Reliv NOW became our best-selling product in the United States in the second quarter of 2012, exceeding the sales of Classic. We intend to introduce additional LunaRich-based reformulations in the United States and elsewhere in our existing markets in the coming months.

 

During the three months ended June 30, 2012, net sales in our international operations increased in aggregate by 21.6% to $3.84 million compared to $3.16 million for the three months ended June 30, 2011. For the six-month period ended June 30, 2012, international net sales increased by 22.4% to $7.81 million compared to $6.38 million in the same period in 2011. When measured on a constant currency basis, sales increased in Europe and Asia, but were offset by declines in Australia/New Zealand, Canada, and Mexico during the first half of 2012. When net sales are converted using the 2011 exchange rate for both 2011 and 2012, international net sales increased by 24.6% for the first half of 2012 compared to the first half of the prior year. Regional sales results on a constant currency basis for the first six months of 2012 compared to the same period of 2011 were as follows: Australia/New Zealand net sales decreased 16.5%, Canada net sales decreased 13.4%, Mexico net sales decreased 11.7%, Europe net sales increased 116.3%, and Asian sales increased 10.1%. In Australia/New Zealand, and Canada, new distributor enrollments and new Master Affiliate qualifications were down in the second quarter of 2012 commensurate to the decline of sales in the respective markets.

 

In Europe, strong distributor activity and growth continued in the second quarter of 2012 and resulted in a 109.4% increase in net sales in the second quarter of 2012 and an increase of 116.3% for the first half of 2012,when measured on a constant currency basis, compared to the prior-year periods. New distributor enrollments were 3,103 in the first half of 2012, compared to 1,177 in the same period in 2011, an increase of 164%; and new Master Affiliate qualifications were 274 in the first half of 2012, compared to 88 in the same period in 2011, an increase of 211%.

 

In Asia, the increase in regional sales was driven by a 59.4% increase in sales in the Philippines in the first half of 2012. Sales of Reliv NOW, lemon-flavored Innergize, and Fibrestore in single-serving packs continue to gain momentum in that market.

 

Cost of Products Sold. Cost of products sold as a percentage of net sales was 19.2% for the three-month period ended June 30, 2012, compared to 21.2% for the same period in 2011. For the six-month period ended June 30, 2012, cost of products sold as a percentage of net sales was 19.5%, compared to 20.2% in the prior-year period. Gross margins improved slightly in the first six months of 2012 compared to the same period in 2011 due to reductions in some key raw materials and efficiencies in production. However, we believe that prices for key raw materials could be negatively impacted over the latter half of 2012 and into 2013 due to the impact of the drought in the United States on soybean and corn prices, which are two of the key raw materials used in our production.

 

11
 

 

 

Distributor Royalties and Commissions. Distributor royalties and commissions as a percentage of net sales were 37.7% for both the three- and six-month periods ended June 30, 2012 compared to 37.5% for both the three- and six-month periods in 2011. Distributor royalties and commissions are directly related to the level of our sales and, absent any changes in our distributor compensation plan, should continue at comparable levels as a percentage of net sales as in recent periods. The slight increase in the percentage in the three- and six-month periods of 2012 is due to a higher average level of distributor discounts at the time of purchase in 2012, compared to the prior-year quarter and six-month period. Distributor royalties are based on product prices at suggested retail price.

 

Selling, General and Administrative Expenses. For the three months ended June 30, 2012, selling, general and administrative, or SGA, expenses decreased by $386,000, compared to the same period in 2011. SGA expenses as a percentage of net sales were 41.8% and 41.2% for the three-month periods ended June 30, 2012 and 2011, respectively. For the six-month period ended June 30, 2012, SGA expenses decreased by $1.18 million when compared to the same period in 2011. SGA expenses as a percentage of net sales were 39.7% and 39.5% for the six-month periods ended June 30, 2012 and 2011, respectively.

 

Sales and marketing expenses decreased by approximately $423,000 in the first half of 2012, compared to the prior-year period. Distributor bonuses and other expenses directly related to the level of sales decreased by approximately $292,000. Other changes included a decrease in conference and meeting expenses of $107,000.

 

Salaries, benefits, and incentive compensation decreased by $373,000 in the first half of 2012, compared to the prior-year period, due in part to the headcount reductions in the fourth quarter of 2011. Distribution and warehouse expenses decreased by $75,000 and other general and administrative expenses decreased by approximately $309,000 in the first half of 2012, compared to the prior-year period. The decrease in other general and administrative expenses is the result of reductions in a number of expenses, including office rental expenses in Australia and Malaysia, consulting fees, directors’ fees, and fees paid to our medical advisory board which was disbanded in 2011.

 

Interest Expense. Interest expense decreased to $62,000 during the first half of 2012 compared to $72,000 in the same period of 2011. The lower interest expense is the result of a decrease in the amount of debt compared to the prior year.

 

Other Income/Expense. Other income/expense in the first half of 2012 was a net amount of expense of $61,000, compared to a net amount of income of $14,000 in the first half of 2011. The first half 2012 net expense is primarily the result of foreign currency losses in certain of our subsidiaries.

 

Income Taxes. We recorded income tax expense of $424,000 for the first six months of 2012, an effective rate of 40.0%. In the same period in 2011, we recorded income tax expense of $395,000, which represented an effective rate of 36.8%. Our effective rate is higher in 2012 due to a higher effective rate for state income taxes in 2012, coupled with reductions in income tax expense in 2011 as the result of re-measurements made to our uncertain tax positions.

 

Net Income. Our net income for the three and six months ended June 30, 2012 was $103,000 ($0.01 per share basic and diluted) and $635,000 ($0.05 per share basic and diluted), respectively, compared to $69,000 ($0.01 per share basic and diluted) and $679,000 ($0.05 per share basic and diluted) for the same periods in 2011. Profitability improved slightly in the second quarter of 2012 when compared to the prior-year period as the reductions in SGA expenses offset the decline in net sales in the United States. For the six-month periods, net income in 2012 is slightly less than the same period in 2011 as net sales decreased in the United States as discussed above. The impact of the decline in net sales was partially offset by the reduction in SGA expenses.

 

 

Financial Condition, Liquidity and Capital Resources

 

During the first six months of 2012, we generated $1.35 million of net cash from operating activities, used $2.45 million in investing activities, and used $586,000 in financing activities. This compares to $1.78 million of net cash provided by operating activities, $444,000 used in investing activities, and $709,000 used in financing activities in the same period of 2011. Cash and cash equivalents decreased by $1.67 million to $5.51 million as of June 30, 2012 compared to $7.17 million as of December 31, 2011.

 

12
 

 

 

Significant changes in working capital items consisted of an increase in inventory of $172,000, an increase in prepaid expenses/other current assets of $401,000, and an increase in accounts payable and accrued expenses of $911,000 in the first six months of 2012. The increase in inventory is to support the sales growth in Europe, and the increase in prepaid expenses/other current assets represents the annual premium payments made in the first quarter on most of the corporate insurance policies. The increase in accounts payable and accrued expenses is partially related to a financing arrangement for our annual corporate insurance policy renewals, coupled with various annual accruals and the increase in inventory.

 

Investing activities during the first six months of 2012 consisted of the purchase of a note and mortgage for $2 million, a net investment of $192,000 for capital expenditures, and $259,000 for key-man life insurance. Financing activities during the first six months of 2012 consisted of principal payments of $289,000 on long-term borrowings, $250,000 in cash dividends paid, and $47,000 in treasury stock purchased. The purchase of the note and mortgage is discussed further in Note 3 of the Consolidated Financial Statements.

 

Stockholders’ equity increased to $15.00 million at June 30, 2012 compared to $14.49 million at December 31, 2011. The increase is due to our net income during the first six months of 2012 of $635,000 and an improvement in the cumulative foreign currency translation adjustment of $59,000 due to the general weakening of the United States dollar, offset by cash dividends paid of $250,000. Our working capital balance was $5.70 million at June 30, 2012 compared to $7.30 million at December 31, 2011. The current ratio at June 30, 2012 was 1.81 compared to 2.19 at December 31, 2011.

 

On November 30, 2010, we entered into a term loan with our primary lender (“the Bank”) in the principal amount of $3.66 million. The loan was renegotiated from a loan that originated with the Bank on June 29, 2009. The term of the loan is for a period of three years with interest accruing on the outstanding principal balance at a floating interest rate based on the 30-day LIBOR plus 2.0%. Monthly principal and interest payments are based on approximately a nine-year amortization. The aggregate outstanding balance of principal and interest is due and payable on November 30, 2013.

 

We also renewed a revolving credit facility for $5 million with the Bank in October 2011. The credit facility accrues interest on the outstanding principal balance at a floating interest rate based on 30-day LIBOR plus 1.85% and has a maturity date of September 30, 2012. As of June 30, 2012, there were no outstanding borrowings on the revolving credit facility.

 

The amended terms of the term loan and revolving credit facility are reflected in separate promissory notes dated November 30, 2010 between us and the Bank. A separate letter agreement stating the financial covenants related to the term loan and revolving credit facility was updated and amended on April 4, 2012 and continues in effect.

 

Under the terms of the amended letter agreement, we have agreed to financial covenants under which we are required to (i) maintain at all times a tangible net worth of not less than $11 million and (ii) maintain at all times a ratio of Total Funded Debt to EBITDA of not greater than 2.5 to 1. The term loan and revolving credit facility are secured by all of our tangible and intangible assets and also by a mortgage on our building and real estate located in Chesterfield, Missouri. As of June 30, 2012, we were in compliance with all financial covenants.

 

Management believes that our internally generated funds coupled with cash on hand and the bank loan facilities will be sufficient to meet working capital requirements for the remainder of 2012.

 

 

Critical Accounting Policies

 

A summary of our critical accounting policies and estimates is presented on pages 24-26 of our 2011 Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 23, 2012.

 

13
 

   

Item No. 4 - Controls and Procedures

 

Our management, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, has reviewed and evaluated the effectiveness of the design and operation of our disclosure controls and procedures as of June 30, 2012. Based on such review and evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that the disclosure controls and procedures were effective as of June 30, 2012, to ensure that the information required to be disclosed by us in the reports that we file or submit under the Securities Exchange Act of 1934, as amended, (a) is recorded, processed, summarized and reported within the time period specified in the SEC’s rules and forms and (b) is accumulated and communicated to our management, including the officers, as appropriate to allow timely decisions regarding required disclosure. There were no material changes in our internal control over financial reporting during the second quarter of 2012 that have materially affected or are reasonably likely to materially affect our internal controls over financial reporting.

   

 

PART II – OTHER INFORMATION

 

Item No. 2 – Unregistered Sales of Equity Securities and Use of Proceeds

 

ISSUER PURCHASES OF EQUITY SHARES

 

 

 

 

 

Period

 

 

 

Total Number of Shares Purchased

 

 

 

 

Average Price Paid per Share

 

 

Total Number of Shares Purchased as Part of Publicly Announced Programs

  Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs(1)
             
April 1-30, 2012  --  --  --  $870,000
             
May 1-31, 2012  6,016  $1.31  6,016  $862,000
             
June 1-30, 2012  17,692  $1.64  17,692  $833,000
             
Total  23,708     23,708   

 

 

(1)In April 2011, the Company’s Board of Directors approved a share repurchase plan of up to $1 million through April 2013.

 

14
 

 

 

Item No. 6 – Exhibits

 

Exhibit

NumberDocument

 

31.1Certification of Chief Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act, as amended (filed herewith).

 

31.2Certification of Chief Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act, as amended (filed herewith).

 

32Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).

  

101Interactive Data Files, including the following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2012, formatted in XBRL: (i) the Consolidated Balance Sheets, (ii) the Condensed Consolidated Statements of Net Income and Comprehensive Income, (iii) the Condensed Consolidated Statements of Cash Flows, and (iv) the Notes to Consolidated Financial Statements.

 

15
 

  

SIGNATURES

 

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

 

RELIV’ INTERNATIONAL, INC.

 

 

By:/s/ Robert L. Montgomery

Robert L. Montgomery, Chairman of the Board of Directors and Chief Executive Officer

 

Date: August 14, 2012

 

 

By:/s/ Steven D. Albright

Steven D. Albright, Chief Financial Officer (and accounting officer)

 

Date: August 14, 2012

 

16

XNAS:RELV Reliv' International Inc Quarterly Report 10-Q Filling

Reliv' International Inc XNAS:RELV Stock - Get Quarterly Report SEC Filing of Reliv' International Inc XNAS:RELV stocks, including company profile, shares outstanding, strategy, business segments, operations, officers, consolidated financial statements, financial notes and ownership information.

Content Partners
XNAS:RELV Reliv' International Inc Quarterly Report 10-Q Filing - 6/30/2012
Name |  Ticker |  Star Rating |  Market Cap |  Stock Type |  Sector |  Industry Star Rating |  Investment Style |  Total Assets |  Category |  Top Holdings |  Top Sectors |  Symbol |  Title Star Rating |  Category |  Total Assets |  Top Holdings |  Top Sectors |  Symbol |  Name Title |  Date |  Author |  Collection |  Interest |  Popularity Topic |  Sector |  Key Indicators |  User Interest |  Market Cap |  Industry Name |  Ticker |  Star Rating |  Market Cap |  Stock Type |  Sector |  Industry Star Rating |  Investment Style |  Total Assets |  Category |  Top Holdings |  Top Sectors |  Symbol / Ticker |  Title Star Rating |  Category |  Total Assets |  Symbol / Ticker |  Name Title |  Date |  Author |  Collection |  Popularity |  Interest Title |  Date |  Company |  Symbol |  Interest |  Popularity Topic |  Sector |  Key Indicators |  User Interest |  Market Cap |  Industry Title |  Date |  Company |  Symbol |  Interest |  Popularity

Previous: XNAS:RELV Reliv' International Inc Quarterly Report 10-Q Filing - 3/31/2012  |  Next: XNAS:RENT Rentrak Corp Annual Report 10-K Filing - 3/31/2012