Acquisitions, Dispositions and Other Transactions (Tables)

12 Months Ended

Dec. 31, 2013

Acquisitions, Dispositions and Other Transactions

Schedule of operating results of TLC included in the Company's consolidated statements of operations

The following table presents the operating results of TLC included in the Company's consolidated statements of operations for the period beginning March 19, 2013 to December 31, 2013.

Revenues	$	72,666,018
Net loss attributed to CVSL	$	(1,623,461	)

Schedule of unaudited pro forma consolidated results

	Year Ended December 31,
	2013*			2012**
Revenues	$	101,330,694		$	116,046,062
Net loss attributed to CVSL		(10,080,898	)		(9,544,932	)
Basic and diluted loss per share:
Weighted average common share outstanding		994,102,491			451,274,391
Net loss per share attributable to CVSL	$	(0.01	)	$	(0.02	)

*

Includes a proforma adjustment representing interest expense associated with the $6.5 million convertible note and $4.0 million promissory note for the time period January 1, 2013 to March 18, 2013.

**

We increased revenues by $2,245,907 to reflect the reclassifications made during the year-ended December 31, 2013, discussed in footnote (2). We removed one time nonrecurring expenses for impairment of property, plant and equipment for $12,144,038 and loss on disposal of assets for $11,324,399. The adjustments were made to properly reflect TLC's operating results. We increased interest expense by $360,948 to reflect the interest expense associated with the $6.5 million convertible note and $4.0 million promissory note.

Summary of fair value of TLC, YIAH, TBT, AEI, MSK and Paperly's balance sheets

	TLC		AEI		All Other		Total
Assets
Current assets:
Cash and cash equivalents	$	84,062	$	2,454,236	$	9,869	$	2,548,167
Accounts receivable		259,602		70,656		43,458		373,716
Inventory		19,892,740		2,642,320		410,884		22,945,944
Prepaid expenses and other		1,074,420		2,287,575		7,696		3,369,691
Total current assets		21,310,824		7,454,787		471,907		29,237,518
Property, plant and equipment		28,469,390		241,089		51,208		28,761,687
Goodwill		—		1,937,801		2,487,535		4,425,336
Intangibles, net		—		3,764,102		—		3,764,102
Other assets		3,946,570		553,194		44,335		4,544,099
Total assets	$	53,726,784	$	13,950,973	$	3,054,985	$	70,732,742
Liabilities and stockholders' equity
Current liabilities:
Accounts payable—trade	$	6,383,107	$	1,952,801	$	202,922	$	8,538,830
Accounts payable—related party		—		6,091		251,931		258,022
Line of credit payable		9,319,612		—		40,615		9,360,227
Accrued commissions		204,042		4,476,382		—		4,680,424
Deferred revenue		4,132,386		196,504		—		4,328,890
Current portion of long-term debt		354,390		306,965		—		661,355
Other current liabilities		3,758,003		2,401,793		585,426		6,745,222
Total current liabilities		24,151,540		9,340,536		1,080,894		34,572,970
Long-term debt		9,265,766		1,393,035		—		10,658,801
Other long-term liabilities				50,928		14,533		65,461
Total liabilities		33,417,306		10,784,499		1,095,427		45,297,232
Stockholders' equity:						—		—
Stockholders' equity attributable to CVSL		10,500,000		3,162,063		1,944,875		15,606,938
Stockholders' equity attributable to noncontrolling interest		9,809,478		4,411		14,683		9,828,572
Total stockholders' equity		20,309,478		3,166,474		1,959,558		25,435,510
Total liabilities and stockholders' equity	$	53,726,784	$	13,950,973	$	3,054,985	$	70,732,742