REXALL SUNDOWN INC
10-Q, 1997-04-14
PHARMACEUTICAL PREPARATIONS
Previous: HEALTHDYNE TECHNOLOGIES INC, DFAN14A, 1997-04-14
Next: DELTA & PINE LAND CO, 10-Q, 1997-04-14



<PAGE>   1
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    FORM 10-Q

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

                For the quarterly period ended February 28, 1997
                                               -----------------
                                       OR

          [ ] TRANSITION REPORT PURSUANT TO SECTION 12 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
                           
                   For the transition period from      to
                                                  -----   -------

                         Commission File Number 0-21884
                                                -------

                              REXALL SUNDOWN, INC.
                              --------------------
             (Exact Name of Registrant as Specified in its Charter)


              FLORIDA                                           59-1688986
              -------                                           ----------
(State or Other Jurisdiction of                             (I.R.S. Employer
 Incorporation or Organization)                            Identification No.)


             851 Broken Sound Parkway, NW, Boca Raton, Florida 33487
             -------------------------------------------------------
               (Address of Principal Executive Offices) (Zip Code)

        Registrant's Telephone Number, Including Area Code (561) 241-9400
                                                           --------------

Indicate by check mark whether Registrant has (1) filed all reports 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. X Yes    No
                 ---   ----  
As of April 11, 1997, the number of shares outstanding of the Registrant's 
Common Stock was 33,380,204.


<PAGE>   2



                              REXALL SUNDOWN, INC.

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>


                                                                                                    Page No.
                                                                                                    --------
<S>                                                                                                    <C>
PART I  FINANCIAL INFORMATION

        Item 1 Financial Statements

        Consolidated Balance Sheets as of
        February 28, 1997 and August 31, 1996 ......................................................    3

        Consolidated Statements of Operations for the
        Three and Six Months Ended February 28, 1997
        and February 29, 1996 ......................................................................    4

        Consolidated Statements of Cash Flows for the
        Six Months Ended February 28, 1997
        and February 29,1996 .......................................................................    5

        Notes to Consolidated Financial Statements .................................................    6

        Item 2.Management's Discussion and Analysis
        of Financial Condition and Results of Operations ...........................................    9


PART II OTHER INFORMATION ..........................................................................   13


SIGNATURES .........................................................................................   15

</TABLE>



                                       -2-
<PAGE>   3
PART I. FINANCIAL INFORMATION
    ITEM 1. FINANCIAL STATEMENTS

                      REXALL SUNDOWN, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                             (Dollars in thousands)
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                                    February 28,   August 31,
                                                                                        1997          1996
                                                                                      ---------    ---------
                                                              ASSETS
<S>                                                                                   <C>          <C>      
Current assets:
   Cash and cash equivalents                                                          $  38,618    $  13,450
   Restricted cash                                                                           88          278
   Marketable securities                                                                 60,146        7,988
   Trade accounts receivable, net                                                        18,077       11,410
   Inventory                                                                             28,125       28,179
   Prepaid expenses and other current assets                                              5,764        5,018
   Net current assets of discontinued operations                                          3,917        3,855
                                                                                      ---------    ---------

                  Total current assets                                                  154,735       70,178
Property, plant and equipment, net                                                       25,843       24,078
Other assets                                                                             10,013        8,839
                                                                                      ---------    ---------

                  Total assets                                                        $ 190,591    $ 103,095
                                                                                      =========    =========

                                               LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
   Accounts payable                                                                   $  10,593    $   5,599
   Accrued expenses and other current liabilities                                        10,999       10,100
   Current portion of long-term debt                                                        306          346
                                                                                      ---------    ---------
                  Total current liabilities                                              21,898       16,045

Long-term debt                                                                              -            105
Other liabilities                                                                           101          253
                                                                                      ---------    ---------

                  Total liabilities                                                      21,999       16,403
                                                                                      ---------    ---------

Shareholders' equity:
   Preferred stock, $.01 par value; authorized 5,000,000
       shares, no shares outstanding                                                        -            -
   Common stock, $.01 par value; authorized 100,000,000 shares,
       shares issued: 33,339,446 and 30,660,128, respectively                               333          307
   Capital in excess of par value                                                       119,944       53,563
   Retained earnings                                                                     48,736       32,943
   Cumulative translation adjustment                                                       (421)        (121)
                                                                                      ---------    ---------
                  Total shareholders' equity                                            168,592       86,692
                                                                                      ---------    ---------

                  Total liabilities and shareholders' equity                          $ 190,591    $ 103,095
                                                                                      =========    =========

</TABLE>

                             See accompanying notes
                                       -3-


<PAGE>   4

                      REXALL SUNDOWN, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                (Dollars in thousands, except per share amounts)
                                   (Unaudited)
<TABLE>
<CAPTION>


                                                          Three Months Ended                Six Months Ended
                                                     ----------------------------    ----------------------------         
                                                      February 28,   February 29,     February 28,    February 29,
                                                          1997           1996            1997             1996
                                                     ------------    ------------    ------------    ------------
<S>                                                  <C>             <C>             <C>             <C>         
Net sales                                            $     58,534    $     40,371    $    114,604    $     81,050
Cost of sales                                              22,017          15,904          42,696          32,287
                                                     ------------    ------------    ------------    ------------
                  Gross profit                             36,517          24,467          71,908          48,763
Selling, general and administrative expenses               24,438          18,221          48,893          36,977
                                                     ------------    ------------    ------------    ------------
                  Operating income                         12,079           6,246          23,015          11,786
Other income (expense):
    Interest income                                         1,383             195           1,952             289
    Other income                                               31              10              31              20
    Interest expense                                           (6)            (14)            (15)            (19)
                                                     ------------    ------------    ------------    ------------
Income before income tax provision                         13,487           6,437          24,983          12,076
Income tax provision                                        4,936           2,363           9,190           4,446
                                                     ------------    ------------    ------------    ------------

Net income                                           $      8,551    $      4,074    $     15,793    $      7,630
                                                     ============    ============    ============    ============


Net income per common share                          $       0.25    $       0.13    $       0.47    $       0.25
                                                     ============    ============    ============    ============

Weighted average common shares outstanding             34,370,914      30,385,182      33,396,511      30,205,149
                                                     ============    ============    ============    ============
</TABLE>



                             See accompanying notes
                                       -4-
<PAGE>   5
                      REXALL SUNDOWN, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Dollars in thousands)
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                       Six Months Ended
                                                                   ------------------------
                                                                   February 28, February 29,
                                                                      1997         1996
                                                                   ---------    -----------
<S>                                                                 <C>         <C>     
Cash flows provided by (used in) operating activities:
  Net income                                                        $ 15,793    $  7,630
  Adjustments to reconcile net income to net cash
     provided by operating activities:
     Depreciation                                                      1,654       1,268
     Amortization                                                        804         300
     Gain on sale of property and equipment                              -           (19)
     Deferred income taxes                                                88       1,975
     Foreign exchange translation adjustment                            (300)        (34)
     Changes in assets and liabilities:
        Trade accounts receivable                                     (6,667)     (3,046)
        Inventory                                                         54       1,360
        Prepaid expenses and other current assets                       (746)     (1,841)
        Other assets                                                  (1,978)     (2,121)
        Accounts payable                                               4,994         303
        Accrued expenses and other current liabilities                 3,120       3,620
        Other liabilities                                               (152)        100
        Discontinued operations - non cash charges
               and changes in assets and liabilities                     (62)      3,741
                                                                    --------    --------
        Net cash provided by (used in) operating activities           16,602      13,236
                                                                    --------    --------

Cash flows provided by (used in) investing activities:
    Acquisition of property, plant and equipment                      (3,419)     (1,786)
    Purchase of marketable securities                                (58,146)        -
    Proceeds from sale of marketable securities                        5,988         -
    Proceeds from sale of fixed assets                                   -            22
    Other                                                                190         -
                                                                    --------    --------
        Net cash used in investing activities                        (55,387)     (1,764)
                                                                    --------    --------

Cash flows provided by (used in) financing activities:
    Net proceeds from offering                                        62,287         -
    Principal payments on long-term debt                                (145)       (179)
    Exercise of options to purchase common stock                       1,811       3,555
                                                                    --------    --------
        Net cash provided by  financing activities                    63,953       3,376
                                                                    --------    --------

Net increase (decrease) in cash and cash equivalents                  25,168      14,848
Cash and cash equivalents at beginning of period                      13,450       1,154
                                                                    --------    --------

Cash and cash equivalents at end of period                          $ 38,618    $ 16,002
                                                                    ========    ========
</TABLE>




                             See accompanying notes
                                       -5-

<PAGE>   6


                      REXALL SUNDOWN, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             (Dollars in thousands)
                                   (Unaudited)


1.       BASIS OF PRESENTATION AND OTHER MATTERS

                  The accompanying unaudited consolidated financial statements,
         which are for interim periods, do not include all disclosures provided
         in the annual consolidated financial statements. These unaudited
         consolidated financial statements should be read in conjunction with
         the consolidated financial statements and the footnotes thereto
         contained in the Rexall Sundown, Inc. (the "Company") Annual Report on
         Form 10-K for the year ended August 31, 1996, as filed with the
         Securities and Exchange Commission. The August 31, 1996 balance sheet
         was derived from audited financial statements, but does not include all
         disclosures required by generally accepted accounting principles.

                  In the opinion of the Company, the accompanying unaudited
         consolidated financial statements contain all adjustments (which are of
         a normal recurring nature) necessary for a fair presentation of the
         financial statements. The results of operations for the interim periods
         are not necessarily indicative of the results to be expected for the
         full year.

                  Certain prior period amounts have been reclassified to conform
         with the fiscal 1997 presentation.

2.       NET INCOME PER COMMON SHARE

                  Net income per common share is calculated by dividing net
         income by weighted average shares outstanding, giving effect to common
         stock equivalents (common stock options).

3.       INVENTORY

                  The components of inventory as of February 28, 1997 and August
         31, 1996 are as follows:
<TABLE>
<CAPTION>

                                       February 28, 1997      August 31, 1996
                                       -----------------      ---------------
                                                                 (Audited)

                  <S>                      <C>                    <C>     
                  Raw materials            $13,284                $11,609 
                  Work in process            1,034                  1,732 
                  Finished products         13,807                 14,838 
                                           -------                ------- 
                                           $28,125                $28,179 
                                           =======                ======= 
</TABLE>
                                                                 



                                       -6-

<PAGE>   7




                      REXALL SUNDOWN, INC. AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                             (Dollars in thousands)
                                   (Unaudited)


4.       SALES TO A MAJOR CUSTOMER

                  The Company had sales to a national retailer which represented
         approximately 18.1% and 5.6% of net sales for the three months ended
         February 28, 1997 and February 29, 1996, respectively, and 15.8% and
         4.5% of net sales for the six months ended February 28, 1997 and
         February 29, 1996, respectively. Trade accounts receivable from this
         customer amounted to approximately $7,579 and $615 at February 28, 1997
         and August 31, 1996, respectively.

5.       CONTINGENCIES

                  The Company believes that it is not presently a party to any
         litigation, the outcome of which would have a material adverse impact
         on the Company.

6.       SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES

                  The Company recognized a reduction of income taxes payable and
         a corresponding increase in additional paid-in capital related to
         the exercise of stock options of $1,328 and $649 for the three months 
         ended February 28, 1997 and February 29, 1996, respectively, and 
         $2,309 and $1,629 for the six months ended February 28, 1997 and 
         February 29, 1996, respectively.

7.       COMMON STOCK TRANSACTIONS

                  On November 5, 1996, the Company consummated a public offering
         of 4,000,000 shares of common stock. Of those shares, 2,000,000 were
         sold by the Company and 2,000,000 were sold by certain shareholders of
         the Company. On December 3, 1996, the underwriters' over-allotment
         option to purchase an additional 600,000 shares was exercised. Of those
         600,000 shares, 400,000 were sold by the Company and 200,000 were sold
         by a shareholder of the Company. The Company intends to use the net
         proceeds of approximately $62.3 million primarily to acquire
         complementary products, product lines or businesses, to provide working
         capital and for general corporate purposes.

8.       EVENTS SUBSEQUENT TO FISCAL YEAR END

                  In December 1996, the Company entered into a revolving line of
         credit with a financial institution with a borrowing amount of $20
         million, which line of credit is subject to annual extensions.
         Borrowings under the line of credit will bear interest at LIBOR plus
         1.5 percent. The line of credit is collateralized by accounts
         receivable and inventory and is subject to compliance with




                                       -7-

<PAGE>   8

                      REXALL SUNDOWN, INC. AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED
                             (Dollars in thousands)
                                   (Unaudited)


8.       EVENTS SUBSEQUENT TO FISCAL YEAR END, continued

         certain financial covenants and ratios. There were no amounts
         outstanding under this revolving line of credit at February 28, 1997.


                  As of April 1, 1997, the Company extended the maturity of the
         collateralized note related to the sale of the assets of Pennex
         Laboratories, Inc. to July 31, 1997. Interest continues to accrue and
         is payable in accordance with the previous terms. Assuming full
         collection of the balance of the collateralized note, the Company
         expects to record in the fourth quarter of fiscal 1997 a reduction to
         the estimated loss on disposition of approximately $1,400 (net of tax),
         or $.04 per share, which would be reflected as an adjustment to
         discontinued operations.





                                       -8-

<PAGE>   9

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

GENERAL

         Rexall Sundown, Inc. (the "Company") develops, manufactures, markets
and sells vitamins, nutritional supplements and consumer health products. The
Company distributes its products using three channels of distribution: sales to
retailers; direct sales through independent distributors; and mail order.

         On November 5, 1996, the Company consummated a public offering (the
"Offering") of 4,000,000 shares of Common Stock. Of those shares, 2,000,000 were
sold by the Company and 2,000,000 were sold by certain shareholders of the
Company. On December 3, 1996, the underwriters' over-allotment option to
purchase an additional 600,000 shares was exercised. Of those 600,000 shares,
400,000 were sold by the Company and 200,000 were sold by a shareholder of the
Company. The Company intends to use the net proceeds of approximately $62.3
million primarily to acquire complementary products, product lines or
businesses, to provide working capital and for general corporate purposes.

RESULTS OF CONTINUING OPERATIONS

Three Months Ended February 28, 1997 Compared to Three Months Ended February 29,
1996

         Net sales for the three months ended February 28, 1997 were $58.5
million, an increase of $18.2 million or 45.0% over the comparable period in
fiscal 1996. Of the $18.2 million increase, sales to retailers accounted for
$11.8 million, an increase of 56.9% over the comparable period in fiscal 1996.
The gain in sales to retailers was primarily attributable to new customers added
in the second half of fiscal 1996 as well as an increase in the Company's base
business. Net sales of the Company's direct sales subsidiary, Rexall Showcase
International, Inc. ("Rexall Showcase"), increased by $5.9 million, an increase
of 38.7% over the comparable period in fiscal 1996. The increase in direct sales
was partially due to the commencement of Rexall Showcase's operations in Mexico
in February 1996 and South Korea in April 1996. Net sales of the Company's mail
order division, SDV, increased by $466,000 or 10.6% over the comparable period
in fiscal 1996. The increase in net sales in each division was also due to
increased unit sales.

         Gross profit for the three months ended February 28, 1997 was $36.5
million, an increase of $12.1 million or 49.3% over the comparable period in
fiscal 1996. As a percentage of net sales, gross profit increased from 60.6% for
the three months ended February 29, 1996 to 62.4% for the three months ended
February 28, 1997. The increase in gross margin was due, in part, to improved
margins as a result of manufacturing efficiencies achieved from higher volume at
the Company's vitamin manufacturing facility as well as a favorable product mix.






                                       -9-

<PAGE>   10

         Selling, general and administrative expenses for the three months ended
February 28, 1997 were $24.4 million, an increase of $6.2 million or 34.1% over
the comparable period in fiscal 1996. As a percentage of net sales, such
expenses decreased from 45.1% for the three months ended February 29, 1996 to
41.8% for the comparable period in fiscal 1997, primarily as a result of
increased net sales and the relatively fixed nature of such expenses except for
the commission expense of Rexall Showcase, which is variable and comprises the
majority of Rexall Showcase's selling, general and administrative expenses.

         Interest income for the three months ended February 28, 1997 was $1.4
million, as compared to $195,000 for the comparable period in fiscal 1996. Such
increase was primarily a result of investment of the Company's available cash
balances, which were higher in the second quarter of fiscal 1997 than the
comparable period in fiscal 1996 primarily due to the net proceeds of $62.3
million received from the Offering.

         Income before income tax provision was $13.5 million for the three
months ended February 28, 1997, an increase of $7.1 million or 109.5% over the
comparable period in fiscal 1996. As a percentage of net sales, income before
income tax provision increased from 15.9% for the three months ended February
29, 1996 to 23% for the comparable period in fiscal 1997. Net income was $8.6
million for the current fiscal quarter, an increase of $4.5 million or 109.9%
from the prior year's comparable quarter, due to the reasons described above.


Six Months Ended February 28, 1997 Compared to Six Months Ended February 29,
1996

         Net sales for the six months ended February 28, 1997 were $114.6
million, an increase of $33.6 million or 41.4% over the comparable period in
fiscal 1996. Of the $33.6 million increase, sales to retailers accounted for
$22.4 million, an increase of 56.1% over the comparable period in fiscal 1996.
The gain in sales to retailers was primarily attributable to new customers added
in the second half of fiscal 1996 as well as an increase in the Company's base
business. Net sales of the Company's direct sales subsidiary, Rexall Showcase,
increased by $10.8 million, an increase of 32.9% over the comparable period in
fiscal 1996. The increase in direct sales was partially due to the commencement
of Rexall Showcase's operations in Mexico in February 1996 and South Korea in
April 1996. Net sales of the Company's mail order division, SDV, increased by
$367,000 or 4.4% over the comparable period in fiscal 1996. The increase in net
sales in each division was also due to increased unit sales.

         Gross profit for the six months ended February 28, 1997 was $71.9
million, an increase of $23.1 million or 47.5% over the comparable period in
fiscal 1996. As a percentage of net sales, gross profit increased from 60.2% for
the six months ended February 29, 1996 to 62.7% for the six months ended
February 28, 1997. The increase in gross margin was due, in part, to improved
margins as a result of manufacturing efficiencies achieved from higher volume at
the Company's vitamin manufacturing facility as well as a favorable product mix.






                                      -10-

<PAGE>   11


         Selling, general and administrative expenses for the six months ended
February 28, 1997 were $48.9 million, an increase of $11.9 million or 32.2% over
the comparable period in fiscal 1996. As a percentage of net sales, such
expenses decreased from 45.6% for the six months ended February 29, 1996 to
42.7% for the comparable period in fiscal 1997, primarily as a result of
increased net sales and the relatively fixed nature of such expenses except for
the commission expense of Rexall Showcase, which is variable and comprises the
majority of Rexall Showcase's selling, general and administrative expenses.

         Interest income for the six months ended February 28, 1997 was $2.0
million, as compared to $289,000 for the comparable period in fiscal 1996. Such
increase was primarily a result of investment of the Company's available cash
balances, which were higher in the first half of fiscal 1997 than the comparable
period in fiscal 1996 primarily due to the net proceeds of $62.3 million
received from the Offering.

         Income before income tax provision was $25 million for the six months
ended February 28, 1997, an increase of $12.9 million or 106.9% over the
comparable period in fiscal 1996. As a percentage of net sales, income before
income tax provision increased from 14.9% for the six months ended February 29,
1996 to 21.8% for the comparable period in fiscal 1997. Net income was $15.8
million for the first six months of the current fiscal year, an increase of $8.2
million or 107% from the first six months of the prior fiscal year due to the
reasons described above.

SEASONALITY

         The Company believes that its business is not subject to significant
seasonality based on historical trends, with the exception of Rexall Showcase,
which typically experiences lower revenues in the second and fourth fiscal
quarters due to winter and summer holiday seasons, respectively.

LIQUIDITY AND CAPITAL RESOURCES

         The Company had working capital of $132.8 million as of February 28,
1997, compared to $54.1 million as of August 31, 1996. This increase was
principally the result of increased cash and cash equivalents and marketable
securities as a result of the net proceeds from the Offering.

         Net cash provided by operating activities for the six months ended
February 28, 1997 was $16.6 million compared to $13.2 million for the comparable
period in fiscal 1996. Net cash provided by operating activities increased
primarily due to increased net income and increased accounts payable, partially
offset by increases in accounts receivable. Net cash used in investing
activities was $55.4 million for the six months ended February 28, 1997 compared
to $1.8 million for the comparable period in fiscal 1996. Net cash used in
investing activities increased primarily due to the purchase of marketable
securities in the six months ended February 28, 1997, which primarily represents
investment of the proceeds from the Offering. Net cash provided by financing
activities was $64 million for the six months ended February 28, 1997 compared
to $3.4 million for the comparable period in fiscal 1996 reflecting $62.3
million of net proceeds received from the Offering in the first half of fiscal
1997.




                                      -11-

<PAGE>   12

         The Company believes that its existing cash balances, internally
generated funds from operations and its available bank line of credit will
provide the liquidity necessary to satisfy the Company's working capital needs,
including the purchase and maintenance of inventory, the financing of the
Company's accounts receivable, as well as the financing of anticipated capital
expenditures.

INFLATION

         Inflation has not had a significant impact on the Company in the past
three years nor is it expected to have a significant impact in the foreseeable
future.

FORWARD LOOKING STATEMENTS

         This report contains certain "forward-looking statements" within the
meaning of Section 21E of the Securities Act of 1934, which represent the
Company's expectations or beliefs. For this purpose, any statements contained in
this Report that are not statements of historical fact may be deemed to be
forward-looking statements. Without limiting the generality of the foregoing,
words such as "may," "will," "expect," "believe," "anticipate," "intend,"
"could," "estimate" or "continue" or the negative or other variations thereof or
comparable terminology are intended to identify forward-looking statements.
These statements by their nature involve substantial risks and uncertainties,
certain of which are beyond the Company's control, and actual results may differ
materially depending on a variety of important factors described in the
Company's filings with the SEC.



                                      -12-

<PAGE>   13

PART II - OTHER INFORMATION

ITEM 1.           LEGAL PROCEEDINGS.

                  Not applicable.

ITEM 2.           CHANGES IN SECURITIES.

                  Not applicable.

ITEM 3.           DEFAULTS UPON SENIOR SECURITIES.

                  Not applicable.

ITEM 4.           SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

         The Company's Annual Meeting of Shareholders was held on February 6,
1997. The holders of 33,143,056 shares of Common Stock were entitled to vote at
the Annual Meeting and there were present, in person or by proxy, holders of
31,654,917 shares of Common Stock (95.5% of the shares entitled to vote).

         The following individuals were elected as Directors of the Company to
serve until the 1998 Annual Meeting by the following votes (the numbers in
parentheses represent the percent of the shares of Common Stock voted at the
Annual Meeting):
<TABLE>
<CAPTION>

                                       FOR                  WITHHELD AUTHORITY
                                       ---                  ------------------
<S>                           <C>                              <C>
Carl DeSantis                 31,582,615  (99.8%)              72,302  (.2%)
Christian Nast                31,582,465  (99.8%)              72,452  (.2%)
Dean DeSantis                 31,581,215  (99.8%)              73,702  (.2%)
Damon DeSantis                31,581,115  (99.8%)              73,802  (.2%)
Nickolas Palin                31,581,170  (99.8%)              73,747  (.2%)
Stanley Leedy                 31,582,570  (99.8%)              72,347  (.2%)
Raymond Monteleone            31,582,670  (99.8%)              72,247  (.2%)
Howard Yenke                  31,582,620  (99.8%)              72,297  (.2%)
</TABLE>

         The proposal to amend the Company's Amended and Restated 1993 Stock
Incentive Plan was approved as follows: 30,461,084 (96.2%) shares were cast for
the proposal; 701,535 (2.2%) shares were cast against the proposal; and 97,913
(.3%) shares abstained.

         The proposal to amend the Company's Amended and Restated 1993
Non-Employee Director Stock Option Plan was approved as follows: 30,584,569
(96.6%) shares were cast for the proposal; 571,064 (1.8%) shares were cast
against the proposal; and 104,899 (.3%) shares abstained.





                                      -13-

<PAGE>   14

         The proposal to amend the Company's 1994 Non-Employee Director Stock
Option Plan was approved as follows: 30,373,908 (96.0%) shares were cast for the
proposal; 782,082 (2.5%) shares were cast against the proposal; and 104,542
(.3%) shares abstained.

         The selection of Coopers & Lybrand L.L.P. as the Company's independent
auditors for the fiscal year ending August 31, 1997 was ratified as follows:
31,558,976 (99.7%) shares were cast for the proposal; 26,173 (.1%) shares were
cast against the proposal; and 69,768 (.2%) shares abstained.

ITEM 5.           OTHER INFORMATION.

                  Not applicable.

ITEM 6.           EXHIBITS AND REPORTS ON FORM 8-K.

                      10.1 - Employment Agreement dated February 3, 1997 by
                             and between the Company and Gary Malloch.
                      11   - Earnings Per Share Computation.
                      27   - Financial Data Schedule (for SEC use only)

                  (b)  Reports on Form 8-K.

                       None.


                                      -14-

<PAGE>   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.

                              REXALL SUNDOWN, INC.


Date:  April 11, 1997               By:      /s/ Carl DeSantis
                                        ----------------------
                                        Carl DeSantis, Chairman of the Board



Date:  April 11, 1997               By:     /s/ Geary Cotton
                                        --------------------
                                        Geary Cotton, Vice President-Finance,
                                        Chief Financial Officer, Treasurer and
                                        Chief Accounting Officer



                                      -15-


<PAGE>   16




                                  EXHIBIT INDEX


<TABLE>
<CAPTION>


                                                                                                               SEQUENTIALLY
                                                                                                                 NUMBERED
EXHIBIT NUMBER             DESCRIPTION                                                                             PAGE
     <S>                   <C>                                                                                    <C>
     10.1                  Employment Agreement dated February 3, 1997 by and between the
                           Company and Gary N. Malloch.
     11                    Earnings Per Share Computation.
     27                    Financial Data Schedule (for SEC use only)

</TABLE>


<PAGE>   1
                                                                    EXHIBIT 10.1

                              EMPLOYMENT AGREEMENT

         THIS EMPLOYMENT AGREEMENT is entered into as of February 3, 1997 by
and between REXALL SUNDOWN, INC., a Florida corporation (the "Company"), and
GARY N. MALLOCH (the "Employee").

                                R E C I T A L S

         The Company desires to employ the Employee, and the Employee desires
to be employed by the Company, in accordance with the provisions contained in
this Employment Agreement (the "Agreement").

         NOW, THEREFORE, in consideration of the premises and the respective
covenants and agreements of each of the Company and the Employee contained in
this Agreement, each of the Company and the Employee agrees as follows:

                                 I. EMPLOYMENT

         1.1     The Company employs the Employee and the Employee accepts such
employment.  Subject to the direction of the Board of Directors of the Company,
the Employee shall serve as an Executive Vice President of the Company.  The
Employee shall have such responsibilities, perform such duties and exercise
such power and authority as are inherent in, or incident to, the office of
Executive Vice President.  The Employee shall devote his full business time and
attention and his best efforts to the performance of his duties as an employee
of the Company.

         1.2     During the Term (as defined in Section 2.1 below), the
Employee, if elected, shall serve as a Director of the Company and/or a
Director or officer of any subsidiary of the Company without any additional
compensation for such services other than the compensation provided for
hereunder.

                                    II. TERM

         2.1     Subject to the provisions of Article V hereof, the term of the
Employee's employment under this Agreement shall be for the period commencing
on February 3, 1997, and terminating on  February 2, 2000 (the "Term").

                               III. COMPENSATION

         3.1     Salary.  In payment for the obligations to be performed by the
Employee during the Term, the Company shall pay to the Employee (subject to any
applicable payroll and/or taxes required to be withheld) annual compensation
("Annual Compensation") equal to (i) a salary of Two Hundred Fifty Thousand
Dollars ($250,000.00) in cash for the year commencing February 3, 1997 (with an
increase of Annual Compensation to Two Hundred Seventy-Five Thousand Dollars
($275,000.00) commencing August 3, 1997) and (ii) for each succeeding year
during the Term, a salary equal to that of the previous year increased by the
greater of (A) 5% or (B) the percentage increase in the cost of living based
upon the Revised Consumer Price Index (1982-84=100) published by the Bureau of
Labor Statistics of the United States Department of Labor for Boca Raton,
Florida utilizing February 1997 as the base month.
<PAGE>   2

         3.2     Payment of Salary.  Payments of salary shall be made to the
Employee in installments from time to time on the same dates that payments of
salary are generally made to all senior management employees of the Company.

         3.3     Incentive Compensation.  The Company shall pay the Employee an
incentive compensation bonus in an amount up to thirty-five percent (35%) of
Employee's Annual Compensation for each of the Company's fiscal years during
the Term hereof pursuant to the Company's Management Incentive Plan in effect
from time to time.

                          IV. CERTAIN FRINGE BENEFITS

         4.1     Generally.  The Employee shall be entitled to reimbursement
for reasonable business expenses incurred in connection with his employment
including customer entertainment.  The Company shall provide the Employee with
(a) an automobile allowance of $10,500 per year or, (b) an automobile (not to
exceed $10,500 per year) at the Company's expense and the Company shall provide
at its expense insurance and maintenance for such automobile.   The Company
will also provide the Employee with a car or cellular telephone, a company
credit card for business travel, entertainment and gas for the Employee's
automobile.  The Employee shall further be entitled to receive such benefits
and to participate in such benefit plans as are generally provided from time to
time by the Company to its senior management employees; provided, however, that
nothing contained in this Section 4.1 shall be construed to obligate the
Company to provide any specific benefits to its employees generally.

         4.2     Vacations.  The Employee shall be entitled to such vacation
time on an annual basis as is provided in accordance with the policies as are
from time to time in force for the Company's employees, or as otherwise
approved by the Company's President.

         4.3.    Moving and Relocation Expenses.  The Company shall reimburse
the Employee all reasonable interim living expenses prior to moving to southern
Florida and shall reimburse the Employee for all reasonable moving expenses in
connection with such move, including, without limitation, (a) one-way coach
airfare for the Employee and his family, or the cost of land travel from North
Carolina to southern Florida, (b) transportation, packing, loading and
unloading of all household goods from North Carolina to southern Florida, (c)
assistance with house hunting and temporary living accommodations (up to a
maximum of six months), and (d) closing costs, attorneys' fees and real estate
brokerage costs in connection with the sale of Employee's house; which
reimbursement pursuant to this Section 4.3 shall not exceed $75,000.00 in the
aggregate (subject to applicable taxes).

                          V. TERMINATION OF EMPLOYMENT

         5.1     Certain Definitions.  The following terms shall have the
following respective meanings when utilized in this Agreement:

                 (a)      "Acquisition of Control" shall mean:

                          (i)     any person (including a Group), without the
approval of a majority of the Incumbent Directors, becoming the Beneficial
Owner of, or acquiring the power to direct the exercise of voting power with
respect to, directly or indirectly, securities which represent thirty percent
(30%) or more of the combined voting power of the Company's outstanding


                                      2
<PAGE>   3

securities thereafter, whether or not some portion of such securities was owned
by such person (or by any member of such Group) prior thereto; provided,
however, that this provision shall not apply to acquisitions by a director,
executive officer or their affiliates if such person had such status on
February 3, 1997; or

                          (ii)    the Incumbent Directors cease at any time to
constitute a majority of the Board of Directors, whether of (A) the Company or
(B) after any cash tender offer or exchange offer, merger, consolidation or
other business combination, recapitalization of the Company, sale, liquidation
or dissolution (or adoption of a plan for liquidation or dissolution), or any
combination of any or all of the foregoing transactions, including but not
limited to a series of such transactions, any successor to the Company;
provided, however, an Acquisition of Control shall not be deemed to have
occurred with respect to the Employee if the action of the Employee was
voluntary and would have been sufficient, without the action of others, to
constitute an Acquisition of Control.

                 (b)      "Beneficial Owner" shall have the meaning provided in
Section 607.0901(1)(e) of the Florida Statutes.

                 (c)      "Cause" shall mean any action by the Employee or any
inaction by the Employee which is reasonably believed by the Company to
constitute:

                          (i)     fraud, embezzlement, misappropriation,
dishonesty or breach of trust;

                          (ii)    a felony or moral turpitude;

                          (iii)   material breach or violation of any or all of
the covenants, agreements and obligations of the Employee set forth in this
Agreement, other than as the result of the Employee's death or Disability;


                          (iv)    a willful or knowing failure or refusal by
the Employee to perform any or all of his material duties and responsibilities
as an officer of the Company, other than as the result of the Employee's death
or Disability; or

                          (v)     gross negligence by the Employee in the
performance of any or all of his material duties and responsibilities as an
officer of the Company, other than as the result of the Employee's death or
Disability;

                          ;provided, however, that if the basis for any
termination of the Employee's employment by the Company as set forth in the
Termination Notice delivered by the Company to the Employee is any or all of
the definitions of Cause set forth in Section 5.1(c)(iii) or Section 5.1(c)(iv)
of this Agreement, then, in such event, the Employee shall have thirty (30)
days from and after the date of his receipt of such Termination Notice to cure
the action or inaction specified therein to the reasonable satisfaction of the
Company unless thirty (30) days is not a reasonably sufficient period of time
to cure such action or inaction, in which case the Employee shall have such
reasonable cure time as the Company and the Employee shall mutually agree,
which period shall under no circumstances exceed ninety (90) days.


                                      3
<PAGE>   4

                 (d)      "Compensation" shall mean the cash payment to which
Employee is entitled under the provisions of Sections 3.1 and 3.3 hereof.

                 (e)      "Disability" shall mean any mental or physical
illness, condition, disability or incapacity which prevents the Employee from
reasonably discharging his duties and responsibilities as an officer of the
Company.  If any disagreement or dispute shall arise between the Company and
the Employee as to whether the Employee suffers from any Disability, then, in
any such event, the Employee shall submit to the physical or mental examination
of a physician licensed under the laws of the State of Florida, who shall be
mutually selected by the Company and the Employee, and such physician shall
make the determination of whether the Employee suffers from any Disability.  In
the absence of fraud or bad faith, the determination of such physician shall be
final and binding upon each of the Company and the Employee.  The entire cost
of any such examination shall be borne solely by the Company.

                 (f)      "Group" shall mean any combination of persons
knowingly participating in a joint activity or interdependent consciously
parallel action toward a common goal, whether or not pursuant to an express
contract; provided, however, that actions taken by a director of the Company
acting as such shall not alone constitute membership in a Group.

                 (g)      "Incumbent Director" shall mean any director of the
Company serving at February 1, 1997 or one elected thereafter if nominated or
approved by at least two-thirds of the then Incumbent Directors.

                 (h)      "Protracted Disability" shall mean any Disability
which prevents the Employee from reasonably discharging his duties and
responsibilities as an officer of the Company for a period of six (6)
consecutive months.

                 (i)      "Termination Date" shall mean a specific date not
less than ten (10) nor more than thirty (30) days from and after the date of
any Termination Notice upon which the Employee's employment by the Company
shall be terminated in accordance with the provisions of this Agreement;
provided, however, if the Company and the Employee extend the Employee's cure
period pursuant to the proviso in Section 5.1(c) hereof, then the Termination
Date shall also be so extended.

                 (j)      "Termination Notice" shall mean a written notice
which (i) sets forth the specific provision of this Agreement relied upon to
terminate the Employee's employment by the Company, (ii) sets forth in
reasonable detail the facts and circumstances claimed to provide the basis for
the termination of the Employee's employment by the Company pursuant to the
specific provision of this Agreement relied upon therein and (iii) sets forth a
Termination Date.

         5.2     Termination of Employment.

                 (a)      Notwithstanding the provisions of Article II hereof,
this Agreement (i) shall be automatically terminated upon the death of the
Employee pursuant to the provisions of Section 5.3 hereof, (ii) may be
terminated at any time by the Company pursuant to the provisions of Section 5.4
or 5.5 hereof and (iii) may be terminated by the Employee pursuant to the
provisions of Section 5.6 hereof.


                                      4
<PAGE>   5

                 (b)      If either the Company or the Employee shall desire to
terminate the Employee's employment by the Company pursuant to any of the
provisions of Sections 5.4, 5.5 or 5.6 hereof, then the party causing any such
termination shall give to the other party a Termination Notice.

                 (c)      If this Agreement shall be terminated pursuant to any
of the provisions of this Article V, the Company shall be discharged from all
of its obligations to the Employee hereunder upon its payment to the Employee
of the required amount set forth in the section of this Article 5 pursuant to
which such termination shall occur.

         5.3     Death of Employee.  If at any time during the Term the
Employee shall die, then the employment of the Employee by the Company shall
automatically terminate on the date of the Employee's death.  In such event,
not more than thirty (30) days from and after the date of the Employee's death,
the Company shall pay to the Employee's estate or heirs, as the case may be, an
amount in cash equal to the Employee's Compensation (subject to any applicable
payroll and/or other taxes required by law to be withheld) determined as of the
date of the Employee's death.

         5.4     Disability of Employee.

                 (a)      If at any time during the Term the Employee shall
suffer any Disability, then the Company shall be obligated to continue to pay
in the ordinary and normal course of its business to the Employee or his legal
representatives, as the case may be, the Employee's Compensation (subject to
any applicable payroll and/or other taxes required by law to be withheld) from
the date that the Employee shall first suffer any such Disability to the date
that the Employee's employment by the Company shall be terminated pursuant to
any of the provisions of this Agreement.

                 (b)      If the Employee shall suffer any Protracted
Disability during the Term, then the Company may terminate this Agreement.  In
such event, in addition to any other benefits which may have been provided by
the Company to the Employee or his legal representatives, as the case may be,
pursuant to the provisions of Section 5.4(a) hereof, not later than thirty (30)
days after the Termination Date specified in the Termination Notice, the
Company shall pay to the Employee or his legal representatives, as the case may
be, an amount in cash equal to the Employee's Compensation (subject to any
applicable payroll and/or other taxes required by law to be withheld)
determined as of the Termination Date.  Subsequent to such Termination Date,
the Employee or his legal representatives, as the case may be, shall also be
entitled to receive any benefits which may be payable under any disability
insurance policy or disability plan provided by the Company.

         5.5     Termination of Employment by Company.

                 (a)      The Company may terminate this Agreement at any time
with Cause.  In such event, the Company shall be obligated to continue to pay
in the ordinary and normal course of its business to the Employee his Annual
Compensation (subject to any applicable payroll and/or other taxes required by
law to be withheld) until the Termination Date.

                 (b)      The Company may terminate this Agreement at any time
without Cause.  If the Company shall terminate the employment of the Employee
by the Company without

                                      5
<PAGE>   6

Cause, and not pursuant to any other provision of this Agreement, the Company
shall continue to pay to the Employee the Employee's Annual Compensation
(subject to any applicable payroll and/or other taxes required by law to be
withheld) for the balance of the Term as provided for in Section 3.2 hereof;
provided, however, if such termination occurs between February 3, 1997 and
February 2, 1998, Employee shall only be entitled to receive the Annual
Compensation for one (1) year.  If the Employee is terminated without cause,
the provisions of Section 6.1(b) hereof shall be of no further force and
effect.

         5.6     Change in Control.  Notwithstanding any other provisions of
Sections 5.1 through 5.5 hereof, if (i) there is an Acquisition of Control and,
(ii) at any time within three (3) months prior to such Acquisition of Control
or at any time within one (1) year thereafter, either (A) the Employee for any
reason terminates his employment with the Company, or (B) the Employee's
employment is terminated without Cause, then the Employee shall have the
option, but not the obligation, of being paid in cash an amount equal to three
(3) times his Compensation for the then current fiscal year of the Company
(amounts due under this Section 5.6 are referred to as the "Payment").  If the
Employee opts to receive the Payment under this Section 5.6, whether his
employment is terminated by the Company or by himself, the provisions of
Section 6.1(b) hereof shall be of no further force or effect.  Subject to the
provisions of Section 5.7 hereof, the Payment shall be made not later than
three (3) months after the Employee gives notice to the Company in the form of
a Termination Notice of his election under this Section 5.6.

         5.7     Payments.  Notwithstanding anything in the foregoing to the
contrary, if any of the payments provided for in this Agreement, together with
any other payments which the Employee has the right to receive from the
Company, would constitute a "parachute payment" (as defined in Section
280G(b)(2) of the Internal Revenue Code), the payments pursuant to this
Agreement shall be reduced to the largest amount as will result in no portion
of such payments being subject to the excise tax imposed in Section 4999 of the
Internal Revenue Code; provided, however, that the Employee shall have the
absolute discretion to direct the Company to pay any amount which shall be
payable to him pursuant to Section 5.6 hereof in such equal annual installments
as the Employee may direct, with the first such installment payable when such
amount would otherwise have been payable; and further provided that the
Employee shall have the absolute discretion to allocate any reductions required
by this Section 5.7 from amounts due him under Section 5.6 hereof.  The Company
shall be obligated to comply with any directions given to it by the Employee
pursuant to the preceding sentence.


                    VI. CERTAIN RESTRICTIONS ON THE EMPLOYEE

         6.1     Certain Restrictions.  The Employee covenants and agrees with
the Company as follows:

                 (a)      He shall not at any time, directly and indirectly,
for himself or any other person, firm, corporation, partnership, association or
other entity which competes in any manner with the Company or any of its
subsidiaries or affiliates in the United States of America or its territories
or possessions (collectively, the "Territory"), attempt to employ, employ or
enter into any contractual arrangement for employment with, any employee or
former employee of the Company or any of its subsidiaries or affiliates, unless
such former employee shall not have been employed by the Company or any of its
subsidiaries or affiliates for a period of at least one year.


                                      6
<PAGE>   7

                 (b)      He shall not, during the term of this Agreement, and
for a period of twelve (12) months from and after the date of termination of
this Agreement, directly or indirectly, (i) acquire or own in any manner any
interest in, or loan any amount to, any person, firm, partnership, corporation,
association or other entity which competes in any manner with the Company or
any of its subsidiaries or affiliates in the Territory, (ii) be employed by or
serve as an employee, agent, officer, director of, or as a consultant to, any
person, firm, partnership, corporation, association or other entity, other than
the Company and its subsidiaries and affiliates, which competes in any manner
with any of the Company or its subsidiaries or affiliates in the Territory, or
(iii) compete in any manner with the Company or its subsidiaries or affiliates
in the Territory.  The foregoing provisions of this Section 6.1(b) shall not
prevent the Employee from acquiring or owning not more than five percent (5%)
of the equity securities of any entity whose securities are listed for trading
on a national securities exchange or are regularly traded in the over-the-
counter securities market.

                 (c)      He shall not at any time disclose, directly or
indirectly, to any person, firm, corporation, partnership, association or other
entity, any confidential information relating to the Company or any of its
subsidiaries or affiliates, including, without limitation, any information
concerning the financial condition, assets, personnel, procedures, techniques,
products, customers, sources of leads and methods of obtaining new business or
the methods generally of doing and operating the respective businesses of the
Company and its subsidiaries and affiliates, trade secrets, product ideas,
processes, techniques, formulas, know-how, marketing plans and strategies,
except to the extent that such information is a matter of public knowledge or
is required to be disclosed by law or judicial or administrative process.

                 (d)      He shall return all Company documents to the Company
upon the termination of his employment by the Company.

         6.2     Injunction.  It is recognized and acknowledged by each of the
Company and the Employee that a breach or violation by the Employee of any or
all of his covenants and agreements contained in Section 6.1 hereof will cause
irreparable harm and damage to the Company and its subsidiaries and affiliates
in a monetary amount which would be virtually impossible to ascertain.  As a
result, the Employee recognizes and acknowledges that the Company and its
subsidiaries and affiliates shall be entitled to a temporary restraining order
and/or injunction from any court of competent jurisdiction enjoining and
restraining any breach or violation by the Employee and/or his affiliates,
employees, associates, partners or agents, either directly or indirectly, of
any or all of the Employee's covenants and agreements contained in Section 6.1
hereof.  Such right to a temporary restraining order and/or injunction shall be
cumulative and in addition to whatever other rights or remedies the Company and
its subsidiaries and affiliates may possess hereunder, at law or in equity.
Nothing contained in this Agreement shall be construed to prevent the Company
and its subsidiaries and affiliates from seeking and recovering from the
Employee damages suffered by any or all of them as a result of any breach or
violation by the Employee and/or his affiliates, employees, associates,
partners or agents of any or all of the Employee's covenants and agreements
contained in this Agreement.

         6.3     Reduction in Scope.  In the event that any of the covenants
and agreements of the Employee contained in Section 6.1 hereof shall be held
invalid or unenforceable by a court of competent jurisdiction because of its
duration or geographic area, then, in any such event, such covenant or
agreement shall be reduced by such court in duration or geographical area or


                                      7
<PAGE>   8

both to such extent as to make it valid and enforceable in the jurisdiction
where such court is located, and in all other respects it shall remain in full
force and effect.

                              VII. ATTORNEYS' FEES

         7.1     Prevailing Party.  If any litigation shall arise between the
Company and the Employee based, in whole or in part, upon this Agreement or any
or all of the provisions contained herein, the prevailing party in any such
litigation shall be entitled to recover from the non-prevailing party, and
shall be awarded by a court of competent jurisdiction, any and all reasonable
fees and disbursements of trial and appellate counsel paid, incurred or
suffered by such prevailing party as the result of, arising from, or in
connection with, any such litigation.

                              VIII. MISCELLANEOUS

         7.2     Governing Law.  This Agreement shall be governed by and
construed in accordance with the laws of the State of Florida, without
application of any conflicts of laws principles.  The Employee waives any plea
of jurisdiction as not being a resident of, or being located or conducting
business in, Palm Beach County, Florida and agrees that any litigation or
action directly or indirectly connected with this Agreement, shall, at the
Company's election, be subject to binding arbitration administered by the
American Arbitration Association in West Palm Beach, Florida.

         7.3     Entire Agreement.  This Agreement constitutes the entire
agreement between the Company and the Employee with respect to the subject
matter hereof and supersedes all prior negotiations, agreements, understandings
and arrangements, both oral and written, between the Company and the Employee
with respect to such subject matter.  This Agreement may not be modified in any
way, except by a written instrument executed by each of the Company and the
Employee.

         7.4     Notices.  Any and all notices required or permitted to be
given under this Agreement shall be in writing and shall be deemed to have been
duly given when delivered by hand, sent by a recognized overnight carrier such
as Federal Express or when deposited in the United States mail, by registered
or certified mail, return receipt requested, postage prepaid, as follows:

         If to the Company:       Rexall Sundown, Inc.
                                  851 Broken Sound Parkway, N.W.
                                  Boca Raton, FL 33487
                                  Attn:  Richard Werber,
                                  Vice President and General Counsel

         If to the Employee:      Gary N. Malloch
                                  851 Broken Sound Parkway, N.W.
                                  Boca Raton, FL 33487

or to such other address as either party may from time to time give written
notice of to the other.


                                      8
<PAGE>   9

         7.5     Benefits; Binding Effect.  This Agreement shall be for the
benefit of, and shall be binding upon, each of the Company and the Employee and
their respective heirs, personal representatives, legal representatives,
successors and assigns.

         7.6     Severability.  The invalidity of any one or more of the words,
phrases, sentences, clauses or sections contained in this Agreement shall not
affect the enforceability of the remaining portions of this Agreement or any
part hereof, all of which are inserted conditionally on their being valid in
law. Except as is otherwise provided in Section 6.3 hereof, if any one or more
of the words, phrases, sentences, clauses or sections contained in this
Agreement shall be declared invalid by a court of competent jurisdiction, then,
in any such event, this Agreement shall be construed as if such invalid word or
words, phrase or phrases, sentence or sentences, clause or clauses, or section
or sections had not been inserted.

         7.7     Waivers.  The waiver by either party of a breach or violation
of any term or provision of this Agreement by the other party shall not operate
nor be construed as a waiver of any subsequent breach or violation of any
provision of this Agreement nor of any other right or remedy.

         7.8     Section Headings.  The section headings contained in this
Agreement are for reference purposes only and shall not affect in any way the
meaning or interpretation of any or all of the provisions of this Agreement.

         7.9     Counterparts.  This Agreement may be executed in any number of
counterparts and by the separate parties hereto in separate counterparts, each
of which shall be deemed to constitute an original and all of which shall be
deemed to be the one and the same instrument.

         IN WITNESS WHEREOF, each of the parties has executed and delivered
this Agreement as of February 3, 1997.

                                   REXALL SUNDOWN, INC.
                                  
                                   By:                                      
                                      --------------------------------------
                                        Christian A. Nast, President
                                  
                                                                              
                                   -------------------------------------------
                                   GARY N. MALLOCH



                                      9

<PAGE>   1
EXHIBIT 11

                      REXALL SUNDOWN, INC. AND SUBSIDIARIES
                     NET INCOME PER COMMON SHARE CALCULATION


<TABLE>
<CAPTION>

                                                                        Three Months Ended          Six Months Ended
                                                                    -------------------------   --------------------------
                                                                    February 28,  February 29,  February 28,  February 29,
                                                                       1997           1996         1997           1996
                                                                    -----------   -----------   -----------   -----------

<S>                                                                 <C>           <C>           <C>           <C>        
Net income                                                          $ 8,550,923   $ 4,074,088   $15,793,364   $ 7,630,240
                                                                    ===========   ===========   ===========   ===========

PRIMARY

Weighted average common shares outstanding(1)                        33,232,563    29,997,435    32,223,063    29,856,071
Common stock equivalents(2)                                           1,138,351       387,747     1,173,448       349,388
                                                                    -----------   -----------   -----------   -----------

Primary weighted average common shares outstanding                   34,370,914    30,385,182    33,396,511    30,205,459
                                                                    ===========   ===========   ===========   ===========

Primary net income per common share                                 $      0.25   $      0.13   $      0.47   $      0.25
                                                                    ===========   ===========   ===========   ===========


FULLY DILUTED

Weighted average common shares outstanding(1)                        33,232,563    29,997,435    32,223,063    29,856,071
Common stock equivalents(2)                                           1,075,576       453,893     1,094,582       412,774
                                                                    -----------   -----------   -----------   -----------

Fully diluted weighted average common shares outstanding             34,308,139    30,451,328    33,317,645    30,268,845
                                                                    ===========   ===========   ===========   ===========

Fully diluted net income per common share                           $      0.25   $      0.13   $      0.47   $      0.25
                                                                    ===========   ===========   ===========   ===========
</TABLE>


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


(1)      Represents weighted average common shares outstanding for the periods
         indicated.

(2)      Common stock equivalents associated with stock options calculated
         pursuant to the treasury stock method taking into consideration the tax
         benefit available to the Company upon the assumed exercise of qualified
         options.

(3)      All share data in the financial statements are stated using the primary
         earnings per share calculation as the above fully diluted calculation
         is anti-dilutive.


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM FORM 10-Q
AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          AUG-31-1997
<PERIOD-END>                               FEB-28-1997
<CASH>                                      38,706,587
<SECURITIES>                                60,145,569
<RECEIVABLES>                               18,077,184<F1>
<ALLOWANCES>                                         0
<INVENTORY>                                 28,124,654
<CURRENT-ASSETS>                           154,735,387
<PP&E>                                      25,843,172<F2>
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                             190,591,265
<CURRENT-LIABILITIES>                       21,898,159
<BONDS>                                              0<F3>
                                0
                                          0
<COMMON>                                       333,394
<OTHER-SE>                                 168,259,062
<TOTAL-LIABILITY-AND-EQUITY>               190,591,265
<SALES>                                    114,603,971
<TOTAL-REVENUES>                           114,603,971
<CGS>                                       42,696,573
<TOTAL-COSTS>                               42,696,573
<OTHER-EXPENSES>                            48,892,518
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              15,261
<INCOME-PRETAX>                             24,983,023
<INCOME-TAX>                                 9,189,659
<INCOME-CONTINUING>                         15,793,364
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                15,793,364
<EPS-PRIMARY>                                     0.47
<EPS-DILUTED>                                        0
<FN>
<F1>NET OF ALLOWANCE.
<F2>NET OF DEPRECIATION.
<F3>INCLUDES LONG-TERM OBLIGATIONS.
</FN>
        

</TABLE>


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