Exhibit 99.1
FOR IMMEDIATE RELEASE
Nu Skin Enterprises Reports Second Quarter Results
PROVO, Utah — Aug. 8, 2024 — Nu Skin Enterprises
Inc. (NYSE: NUS) today announced second quarter results in line with top-line guidance.
Executive Summary
Q2 2024 vs. Prior-year Quarter
|
Revenue
|
|
|
$439.1 million; (12.2)%
• (4.2)% FX impact or $(21.0) million
• Rhyz revenue $67.8 million; 32.3%
|
|
Earnings Per Share (EPS)
|
|
|
$(2.38) or $0.21 excluding restructuring and impairment charges, compared to $0.54
|
|
Customers
|
|
|
893,514; (14)%
|
|
Paid Affiliates
|
|
|
155,486; (17)% or (9)% excluding an adjustment to eligibility requirements
|
|
Sales Leaders
|
|
|
38,592; (16)%
|
“We are pleased with our progress as we perform to plan on our transformational efforts, and we are on track as evidenced by our second quarter results,” said Ryan
Napierski, Nu Skin president and CEO. “Our revenue was in-line with our expectations despite a 4 percent FX headwind, while adjusted earnings per share slightly exceeded our projections due to heightened operational discipline, excluding our
restructuring and impairment charges. As our core Nu Skin business continues to navigate the macro-economic environment, we were encouraged by sequential gains in several of our markets including the U.S. and most of Southeast Asia/Pacific.
Additionally, our Rhyz business grew 32 percent versus the prior-year quarter led by strong performances in our Mavely affiliate platform and manufacturing companies.
“We are intensifying our transformation efforts to become a leading integrated beauty, wellness and lifestyle ecosystem by building synergistic value between our Nu Skin
core and Rhyz. In late July, we held our first Western market, in-person affiliate event in over five years with a similar event for Eastern markets coming in September. At the event, we were able to drive energy and alignment among our leaders as we
previewed our MYND360 cognitive health division and promoted new activation efforts to grow our salesforce. We also announced plans for a Nu Skin/Mavely app, with Mavely’s more than 1,200 brands and 70,000 everyday influencers, for our Nu Skin
affiliates, anticipated for second-half introduction in the U.S.
“We are enhancing our developing market strategy including a revised business model, targeted product offering and streamlined operating infrastructure beginning with Latin
America and parts of Southeast Asia in the second half. In addition, we are intensifying our plans to enter India with a proprietary business model that will be a catalyst for expansion into other emerging markets. We are also exploring integrated
brand building initiatives, including digital marketing and third-party marketplaces, as we strive to be wherever our customers seek to find us.”
Q2 2024 Year-over-year Operating Results
|
Revenue
|
|
|
$439.1 million compared to $500.3 million
• (4.2)% FX impact or $(21.0) million
• Rhyz revenue $67.8 million; +32.3%
|
|
Gross Margin
|
|
|
70.0% compared to 72.9%
• Nu Skin business was 76.1% compared to 77.2%
|
|
Selling Expenses
|
|
|
37.7% compared to 37.0%
• Nu Skin business was 42.2% compared to 40.2%
|
|
G&A Expenses
|
|
|
26.9% compared to 27.4%
|
|
Operating Margin
|
|
|
(28.6)% or 5.4% excluding restructuring and impairment charges compared to 8.5%
|
|
Interest Expense
|
|
|
$6.7 million compared to $5.8 million
|
|
Other Income/(Expense)
|
|
|
$0.6 million compared to $0.4 million
|
|
Income Tax Rate
|
|
|
10.2% or 41.4% excluding restructuring and impairment charges compared to 27.5%
|
|
EPS
|
|
|
$(2.38) or $0.21 excluding restructuring and impairment charges compared to $0.54
|
Stockholder Value
|
Dividend Payments
|
|
|
$3.0 million
|
|
Stock Repurchases
|
|
|
$0.0 million
• $162.4 million remaining in authorization
|
Q3 and Full-year 2024 Outlook
|
Q3 2024 Revenue
|
|
|
$430 to $465 million; (14)% to (7)%
• Approximately (4) to (3)% FX impact
|
|
Q3 2024 EPS
|
|
|
$0.08 to $0.18 or $0.15 to $0.25 non-GAAP
|
|
2024 Revenue
|
|
|
$1.73 to $1.81 billion; (12)% to (8)%
• Approximately (4) to (3)% FX impact
|
|
2024 EPS
|
|
|
$(2.01) to $(1.81) or $0.75 to $0.95 non-GAAP
|
“As we continue to refine our operating model during our transformation, we remain diligent in pursuing cost saving initiatives going forward,
including additional product portfolio optimization along with expense management,” said James D. Thomas, chief financial officer. “We remain on track with our cost efficiency program as reflected by our reductions in G&A expense, helping to
protect profitability despite revenue pressures. During the quarter, we generated $51.2 million in cash from operations, reduced inventory levels and paid down debt to strengthen our balance sheet. We also performed an impairment analysis and
recorded a $141 million non-cash charge for impairment of goodwill and other intangibles as a result of the decline in stock price and current market conditions.
“Given that we have performed in-line with expectations for the first half of the year while also considering the increasing FX headwind, we believe
it prudent to narrow our annual revenue guidance range. We are now projecting 2024 revenue in the $1.73 to $1.81 billion range, with earnings of $(2.01) to $(1.81) or $0.75 to $0.95 excluding restructuring and impairment charges. Our Q3 guidance
assumes continued sequential improvement with projected revenue of $430 to $465 million and earnings per share of $0.08 to $0.18 or $0.15 to $0.25 excluding restructuring and impairment charges.”
Conference Call
The Nu Skin Enterprises management team will host a conference call with the investment community today at 5 p.m. (ET). Those wishing to access the
webcast, as well as the financial information presented during the call, can visit the Investor Relations page on the company's website at ir.nuskin.com. A replay of the webcast will be available on the same page through Aug. 22, 2024.
About Nu Skin Enterprises Inc.
The Nu Skin Enterprises Inc. (NYSE: NUS) family of companies includes Nu Skin and Rhyz
Inc. Nu Skin is an integrated beauty and wellness company, powered by a dynamic
affiliate opportunity platform, which operates in nearly 50 markets worldwide. Backed by 40 years of scientific research, the company’s products help people look, feel and live their best with brands including Nu Skin® personal care, Pharmanex®
nutrition and ageLOC® anti-aging, which includes an award-winning line of beauty device systems. Formed in 2018, Rhyz is a synergistic ecosystem of consumer, technology and manufacturing companies focused on innovation within the beauty, wellness and lifestyle categories.
Important Information Regarding Forward-Looking Statements: This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, that represent the
company’s current expectations and beliefs. All statements other than statements of historical fact are “forward-looking statements” for purposes of federal and state securities laws and include, but are not limited to, statements of management’s
expectations regarding the macro environment and the company’s performance, growth and growth opportunities, strategies, sales force, shareholder value, product previews and launches, product portfolio optimization, transformation, evolution,
operational and financial initiatives, digital tools and initiatives, new market expansion, and plans for developing and emerging markets; projections regarding revenue, expenses, margins, tax rates, earnings per share, foreign currency
fluctuations, future dividends, uses of cash, financial position and other financial items; statements of belief; and statements of assumptions underlying any of the foregoing. In some cases, you can identify these statements by forward-looking
words such as “believe,” “expect,” “anticipate,” “become,” “”plan,” accelerate,” “project,” “continue,” “outlook,” “guidance,” “improve,” “will,” “would,” “could,” “may,” “might,” the negative of these words and other similar words.
The forward-looking statements and related assumptions involve risks and uncertainties that could cause actual results and outcomes to differ materially
from any forward-looking statements or views expressed herein. These risks and uncertainties include, but are not limited to, the following:
|
• |
any failure of current or planned initiatives or products to generate interest among the company’s sales force and customers and generate sponsoring and selling activities on a
sustained basis;
|
|
• |
risk that direct selling laws and regulations in any of the company’s markets, including the United States and Mainland China, may be modified, interpreted or enforced in a manner
that results in negative changes to the company’s business model or negatively impacts its revenue, sales force or business, including through the interruption of sales activities, loss of licenses, increased scrutiny of sales force actions,
imposition of fines, or any other adverse actions or events;
|
|
• |
economic conditions and events globally;
|
|
• |
competitive pressures in the company’s markets;
|
|
• |
risk that epidemics, including COVID-19 and related disruptions, or other crises could negatively impact our business;
|
|
• |
adverse publicity related to the company’s business, products, industry or any legal actions or complaints by the company’s sales force or others;
|
|
• |
political, legal, tax and regulatory uncertainties, including trade policies, associated with operating in Mainland China and other international markets;
|
|
• |
uncertainty regarding meeting restrictions and other government scrutiny in Mainland China, as well as negative media and consumer sentiment in Mainland China on our business
operations and results;
|
|
• |
risk of foreign-currency fluctuations and the currency translation impact on the company’s business associated with these fluctuations;
|
|
• |
uncertainties regarding the future financial performance of the businesses the company has acquired;
|
|
• |
risks related to accurately predicting, delivering or maintaining sufficient quantities of products to support planned initiatives or launch strategies, and increased risk of
inventory write-offs if the company over-forecasts demand for a product or changes its planned initiatives or launch strategies;
|
|
• |
regulatory risks associated with the company’s products, which could require the company to modify its claims or inhibit its ability to import or continue selling a product in a
market if the product is determined to be a medical device or if the company is unable to register the product in a timely manner under applicable regulatory requirements; and
|
|
• |
the company’s future tax-planning initiatives, any prospective or retrospective increases in duties or tariffs on the company’s products imported into the company’s markets
outside of the United States, and any adverse results of tax audits or unfavorable changes to tax laws in the company’s various markets.
|
The company’s financial performance and the forward-looking statements contained herein are further qualified by a detailed discussion of associated
risks set forth in the documents filed by the company with the Securities and Exchange Commission. The forward-looking statements set forth the company’s beliefs as of the date that such information was first provided, and the company assumes no duty
to update the forward-looking statements contained in this release to reflect any change except as required by law.
Non-GAAP Financial Measures:
Constant-currency revenue change is a non-GAAP financial measure that removes the impact of fluctuations in foreign-currency exchange rates, thereby facilitating period-to-period comparisons of the company’s performance. It is calculated by
translating the current period’s revenue at the same average exchange rates in effect during the applicable prior-year period and then comparing that amount to the prior-year period’s revenue. The company believes that constant-currency revenue
change is useful to investors, lenders and analysts because such information enables them to gauge the impact of foreign-currency fluctuations on the company’s revenue from period to period.
Earnings per share, operating margin and income tax rate, each excluding restructuring and impairment charges, also are non-GAAP financial measures.
Restructuring and impairment charges are not part of the ongoing operations of our underlying business. The company believes that these non-GAAP financial measures are useful to investors, lenders and analysts because removing the impact of these
charges facilitates period-to-period comparisons of the company’s performance. Please see the reconciliations of these items to our earnings per share, operating margin and income tax rate calculated under GAAP, below.
The following table sets forth revenue for the three-month periods ended June 30, 2024, and 2023 for each of our reportable segments (U.S. dollars in
thousands):
| |
|
Three Months Ended
June 30,
|
|
|
|
|
|
Constant-
Currency
|
|
| |
|
2024
|
|
|
2023
|
|
|
Change
|
|
|
Change
|
|
|
Nu Skin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
$
|
84,935
|
|
|
$
|
107,641
|
|
|
|
(21.1
|
)%
|
|
|
(15.1
|
)%
|
|
Mainland China
|
|
|
64,710
|
|
|
|
88,362
|
|
|
|
(26.8
|
)%
|
|
|
(24.5
|
)%
|
|
Southeast Asia/Pacific
|
|
|
60,341
|
|
|
|
63,764
|
|
|
|
(5.4
|
)%
|
|
|
(0.5
|
)%
|
|
Japan
|
|
|
42,587
|
|
|
|
50,862
|
|
|
|
(16.3
|
)%
|
|
|
(4.9
|
)%
|
|
South Korea
|
|
|
44,119
|
|
|
|
53,686
|
|
|
|
(17.8
|
)%
|
|
|
(14.3
|
)%
|
|
Europe & Africa
|
|
|
40,714
|
|
|
|
46,968
|
|
|
|
(13.3
|
)%
|
|
|
(12.3
|
)%
|
|
Hong Kong/Taiwan
|
|
|
33,846
|
|
|
|
37,108
|
|
|
|
(8.8
|
)%
|
|
|
(5.5
|
)%
|
|
Nu Skin other
|
|
|
(4
|
)
|
|
|
597
|
|
|
|
(100.7
|
)%
|
|
|
(100.8
|
)%
|
|
Total Nu Skin
|
|
|
371,248
|
|
|
|
448,988
|
|
|
|
(17.3
|
)%
|
|
|
(12.6
|
)%
|
|
Rhyz Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Manufacturing
|
|
|
51,473
|
|
|
|
45,551
|
|
|
|
13.0
|
%
|
|
|
13.0
|
%
|
|
Rhyz other
|
|
|
16,360
|
|
|
|
5,718
|
|
|
|
186.1
|
%
|
|
|
186.1
|
%
|
|
Total Rhyz Investments
|
|
|
67,833
|
|
|
|
51,269
|
|
|
|
32.3
|
%
|
|
|
32.3
|
%
|
|
Total
|
|
$
|
439,081
|
|
|
$
|
500,257
|
|
|
|
(12.2
|
)%
|
|
|
(8.0
|
)%
|
The following table sets forth revenue for the six-month periods ended June 30, 2024, and 2023 for each of our reportable segments (U.S. dollars in
thousands):
| |
|
Six Months Ended
June 30,
|
|
|
|
|
|
Constant-
Currency
|
|
| |
|
2024
|
|
|
2023
|
|
|
Change
|
|
|
Change
|
|
|
Nu Skin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
$
|
159,966
|
|
|
$
|
208,798
|
|
|
|
(23.4
|
)%
|
|
|
(17.5
|
)%
|
|
Mainland China
|
|
|
125,777
|
|
|
|
156,338
|
|
|
|
(19.5
|
)%
|
|
|
(16.5
|
)%
|
|
Southeast Asia/Pacific
|
|
|
120,406
|
|
|
|
131,574
|
|
|
|
(8.5
|
)%
|
|
|
(4.4
|
)%
|
|
Japan
|
|
|
86,823
|
|
|
|
103,468
|
|
|
|
(16.1
|
)%
|
|
|
(5.3
|
)%
|
|
South Korea
|
|
|
85,082
|
|
|
|
124,010
|
|
|
|
(31.4
|
)%
|
|
|
(28.5
|
)%
|
|
Europe & Africa
|
|
|
82,987
|
|
|
|
94,412
|
|
|
|
(12.1
|
)%
|
|
|
(12.1
|
)%
|
|
Hong Kong/Taiwan
|
|
|
64,312
|
|
|
|
71,656
|
|
|
|
(10.2
|
)%
|
|
|
(7.6
|
)%
|
|
Nu Skin other
|
|
|
668
|
|
|
|
482
|
|
|
|
38.6
|
%
|
|
|
38.6
|
%
|
|
Total Nu Skin
|
|
|
726,021
|
|
|
|
890,738
|
|
|
|
(18.5
|
)%
|
|
|
(14.1
|
)%
|
|
Rhyz Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Manufacturing
|
|
|
101,775
|
|
|
|
81,318
|
|
|
|
25.2
|
%
|
|
|
25.2
|
%
|
|
Rhyz other
|
|
|
28,591
|
|
|
|
9,663
|
|
|
|
195.9
|
%
|
|
|
195.9
|
%
|
|
Total Rhyz Investments
|
|
|
130,366
|
|
|
|
90,981
|
|
|
|
43.3
|
%
|
|
|
43.3
|
%
|
|
Total
|
|
$
|
856,387
|
|
|
$
|
981,719
|
|
|
|
(12.8
|
)%
|
|
|
(8.8
|
)%
|
The following table provides information concerning the number of Customers, Paid Affiliates and Sales Leaders in our core Nu Skin business for the
three-month periods ended June 30, 2024, and 2023:
| |
|
Three Months Ended
June 30,
|
|
|
|
|
| |
|
2024
|
|
|
2023
|
|
|
Change
|
|
|
Customers
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
226,626
|
|
|
|
263,138
|
|
|
|
(14
|
)%
|
|
Mainland China
|
|
|
179,021
|
|
|
|
214,907
|
|
|
|
(17
|
)%
|
|
Southeast Asia/Pacific
|
|
|
88,662
|
|
|
|
106,283
|
|
|
|
(17
|
)%
|
|
Japan
|
|
|
109,357
|
|
|
|
112,484
|
|
|
|
(3
|
)%
|
|
South Korea
|
|
|
99,358
|
|
|
|
112,019
|
|
|
|
(11
|
)%
|
|
Europe & Africa
|
|
|
143,336
|
|
|
|
177,472
|
|
|
|
(19
|
)%
|
|
Hong Kong/Taiwan
|
|
|
47,154
|
|
|
|
54,815
|
|
|
|
(14
|
)%
|
|
Total Customers
|
|
|
893,514
|
|
|
|
1,041,118
|
|
|
|
(14
|
)%
|
|
Paid Affiliates
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
29,531
|
|
|
|
36,048
|
|
|
|
(18
|
)%
|
|
Mainland China
|
|
|
24,404
|
|
|
|
28,825
|
|
|
|
(15
|
)%
|
|
Southeast Asia/Pacific(1)
|
|
|
29,701
|
|
|
|
32,769
|
|
|
|
(9
|
)%
|
|
Japan(1)
|
|
|
21,575
|
|
|
|
36,765
|
|
|
|
(41
|
)%
|
|
South Korea
|
|
|
22,116
|
|
|
|
23,012
|
|
|
|
(4
|
)%
|
|
Europe & Africa
|
|
|
17,402
|
|
|
|
19,906
|
|
|
|
(13
|
)%
|
|
Hong Kong/Taiwan
|
|
|
10,757
|
|
|
|
10,327
|
|
|
|
4
|
%
|
|
Total Paid Affiliates
|
|
|
155,486
|
|
|
|
187,652
|
|
|
|
(17
|
)%
|
|
Sales Leaders
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
6,070
|
|
|
|
7,872
|
|
|
|
(23
|
)%
|
|
Mainland China
|
|
|
10,266
|
|
|
|
13,777
|
|
|
|
(25
|
)%
|
|
Southeast Asia/Pacific
|
|
|
5,601
|
|
|
|
5,814
|
|
|
|
(4
|
)%
|
|
Japan
|
|
|
6,116
|
|
|
|
5,853
|
|
|
|
4
|
%
|
|
South Korea
|
|
|
4,689
|
|
|
|
5,784
|
|
|
|
(19
|
)%
|
|
Europe & Africa
|
|
|
3,432
|
|
|
|
4,105
|
|
|
|
(16
|
)%
|
|
Hong Kong/Taiwan
|
|
|
2,418
|
|
|
|
2,602
|
|
|
|
(7
|
)%
|
|
Total Sales Leaders
|
|
|
38,592
|
|
|
|
45,807
|
|
|
|
(16
|
)%
|
(1) The June 30, 2024, number is affected by a change in eligibility requirements for receiving certain rewards within our compensation structure. We
plan to implement these changes in additional segments over the next several quarters.
|
● |
“Customers” are persons who have purchased directly from the Company during the three months ended as of the date indicated. Our Customer numbers include members of our sales force who made such a
purchase, including Paid Affiliates and those who qualify as Sales Leaders, but they do not include consumers who purchase directly from members of our sales force.
|
|
● |
“Paid Affiliates” are any Brand Affiliates, as well as members of our sales force in Mainland China, who earned sales compensation during the three-month period. In all of our markets besides
Mainland China, we refer to members of our independent sales force as “Brand Affiliates” because their primary role is to promote our brand and products through their personal social networks.
|
|
● |
“Sales Leaders” are the three-month average of our monthly Brand Affiliates, as well as sales employees and independent marketers in Mainland China, who achieved certain qualification requirements as
of the end of each month of the quarter.
|
NU SKIN ENTERPRISES, INC.
Consolidated Statements of Income (Unaudited)
(U.S. dollars in thousands, except per share amounts)
| |
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
| |
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
Revenue
|
|
$
|
439,081
|
|
|
$
|
500,257
|
|
|
$
|
856,387
|
|
|
$
|
981,719
|
|
|
Cost of sales
|
|
|
131,904
|
|
|
|
135,542
|
|
|
|
255,146
|
|
|
|
269,130
|
|
|
Gross profit
|
|
|
307,177
|
|
|
|
364,715
|
|
|
|
601,241
|
|
|
|
712,589
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling expenses
|
|
|
165,463
|
|
|
|
185,165
|
|
|
|
319,005
|
|
|
|
373,289
|
|
|
General and administrative expenses
|
|
|
117,921
|
|
|
|
137,044
|
|
|
|
242,487
|
|
|
|
270,943
|
|
|
Restructuring and impairment expenses
|
|
|
149,350
|
|
|
|
—
|
|
|
|
156,484
|
|
|
|
9,787
|
|
|
Total operating expenses
|
|
|
432,734
|
|
|
|
322,209
|
|
|
|
717,976
|
|
|
|
654,019
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
(125,557
|
)
|
|
|
42,506
|
|
|
|
(116,735
|
)
|
|
|
58,570
|
|
|
Interest expense
|
|
|
6,720
|
|
|
|
5,769
|
|
|
|
14,045
|
|
|
|
10,657
|
|
|
Other expense, net
|
|
|
629
|
|
|
|
376
|
|
|
|
233
|
|
|
|
3,788
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before provision for income taxes
|
|
|
(131,648
|
)
|
|
|
37,113
|
|
|
|
(130,547
|
)
|
|
|
51,701
|
|
|
Provision (benefit) for income taxes
|
|
|
(13,390
|
)
|
|
|
10,221
|
|
|
|
(11,756
|
)
|
|
|
13,433
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(118,258
|
)
|
|
$
|
26,892
|
|
|
$
|
(118,791
|
)
|
|
$
|
38,268
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(2.38
|
)
|
|
$
|
0.54
|
|
|
$
|
(2.39
|
)
|
|
$
|
0.77
|
|
|
Diluted
|
|
$
|
(2.38
|
)
|
|
$
|
0.54
|
|
|
$
|
(2.39
|
)
|
|
$
|
0.76
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding (000s):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
49,688
|
|
|
|
49,931
|
|
|
|
49,613
|
|
|
|
49,789
|
|
|
Diluted
|
|
|
49,688
|
|
|
|
50,161
|
|
|
|
49,613
|
|
|
|
50,098
|
|
NU SKIN ENTERPRISES, INC.
Consolidated Balance Sheets (Unaudited)
(U.S. dollars in thousands)
| |
|
June 30,
2024
|
|
|
December 31,
2023
|
|
|
ASSETS
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
224,250
|
|
|
$
|
256,057
|
|
|
Current investments
|
|
|
8,671
|
|
|
|
11,759
|
|
|
Accounts receivable, net
|
|
|
71,554
|
|
|
|
72,879
|
|
|
Inventories, net
|
|
|
243,994
|
|
|
|
279,978
|
|
|
Prepaid expenses and other
|
|
|
105,937
|
|
|
|
81,198
|
|
|
Total current assets
|
|
|
654,406
|
|
|
|
701,871
|
|
| |
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
411,918
|
|
|
|
432,965
|
|
|
Operating lease right-of-use assets
|
|
|
88,071
|
|
|
|
90,107
|
|
|
Goodwill
|
|
|
99,885
|
|
|
|
230,768
|
|
|
Other intangible assets, net
|
|
|
88,464
|
|
|
|
105,309
|
|
|
Other assets
|
|
|
243,228
|
|
|
|
245,443
|
|
|
Total assets
|
|
$
|
1,585,972
|
|
|
$
|
1,806,463
|
|
| |
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
36,305
|
|
|
$
|
43,505
|
|
|
Accrued expenses
|
|
|
242,288
|
|
|
|
260,366
|
|
|
Current portion of long-term debt
|
|
|
30,000
|
|
|
|
25,000
|
|
|
Total current liabilities
|
|
|
308,593
|
|
|
|
328,871
|
|
| |
|
|
|
|
|
|
|
|
|
Operating lease liabilities
|
|
|
70,318
|
|
|
|
70,943
|
|
|
Long-term debt
|
|
|
428,327
|
|
|
|
478,040
|
|
|
Other liabilities
|
|
|
92,570
|
|
|
|
106,641
|
|
|
Total liabilities
|
|
|
899,808
|
|
|
|
984,495
|
|
| |
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
Class A common stock – 500 million shares authorized, $0.001 par value, 90.6 million shares issued
|
|
|
91
|
|
|
|
91
|
|
|
Additional paid-in capital
|
|
|
621,440
|
|
|
|
621,853
|
|
|
Treasury stock, at cost – 40.9 million and 41.1 million shares
|
|
|
(1,564,090
|
)
|
|
|
(1,570,440
|
)
|
|
Accumulated other comprehensive loss
|
|
|
(116,995
|
)
|
|
|
(100,006
|
)
|
|
Retained earnings
|
|
|
1,745,718
|
|
|
|
1,870,470
|
|
|
Total stockholders' equity
|
|
|
686,164
|
|
|
|
821,968
|
|
|
Total liabilities and stockholders’ equity
|
|
$
|
1,585,972
|
|
|
$
|
1,806,463
|
|
NU SKIN ENTERPRISES, INC.
Reconciliation of Operating Margin Excluding Impact of Restructuring and Impairment to GAAP Operating Margin
(in thousands, except for per share amounts)
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three months ended
June 30,
|
|
|
Six months ended
June 30,
|
|
| |
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
Operating Income
|
|
$
|
(125,557
|
)
|
|
$
|
42,506
|
|
|
$
|
(116,735
|
)
|
|
$
|
58,570
|
|
|
Impact of restructuring and impairment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and impairment
|
|
|
149,350
|
|
|
|
-
|
|
|
|
156,484
|
|
|
|
9,787
|
|
|
Adjusted operating income
|
|
$
|
23,793
|
|
|
$
|
42,506
|
|
|
$
|
39,749
|
|
|
$
|
68,357
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin
|
|
|
(28.6
|
)%
|
|
|
8.5
|
%
|
|
|
(13.6
|
)%
|
|
|
6.0
|
%
|
|
Operating margin, excluding restructuring impact
|
|
|
5.4
|
%
|
|
|
8.5
|
%
|
|
|
4.6
|
%
|
|
|
7.0
|
%
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
439,081
|
|
|
$
|
500,257
|
|
|
$
|
856,387
|
|
|
$
|
981,719
|
|
NU SKIN ENTERPRISES, INC.
Reconciliation of Effective Tax Rate Excluding Impact of Restructuring and Impairment to GAAP Effective Tax Rate
(in thousands, except for per share amounts)
| |
|
Three months ended
June 30,
|
|
|
Six months ended
June 30,
|
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
Provision (benefit) for income taxes
|
|
$
|
(13,390
|
)
|
|
$
|
10,221
|
|
|
$
|
(11,756
|
)
|
|
$
|
13,433
|
|
|
Impact of restructuring and impairment on provision for income taxes
|
|
|
20,715
|
|
|
|
-
|
|
|
|
23,071
|
|
|
|
2,593
|
|
|
Provision for income taxes, excluding impact of restructuring and
impairment
|
|
$
|
7,325
|
|
|
$
|
10,221
|
|
|
$
|
11,315
|
|
|
$
|
16,026
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes
|
|
|
(131,648
|
)
|
|
|
37,113
|
|
|
|
(130,547
|
)
|
|
|
51,701
|
|
|
Impact of restructuring and impairment expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and impairment
|
|
|
149,350
|
|
|
|
-
|
|
|
|
156,484
|
|
|
|
9,787
|
|
|
Income before provision for income taxes, excluding impact of restructuring and impairment
|
|
$
|
17,702
|
|
|
$
|
37,113
|
|
|
$
|
25,937
|
|
|
$
|
61,488
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective tax rate
|
|
|
10.2
|
%
|
|
|
27.5
|
%
|
|
|
9.0
|
%
|
|
|
26.0
|
%
|
|
Effective tax rate, excluding restructuring and impairment impact
|
|
|
41.4
|
%
|
|
|
27.5
|
%
|
|
|
43.6
|
%
|
|
|
26.1
|
%
|
NU SKIN ENTERPRISES, INC.
Reconciliation of Earnings Per Share Excluding Impact of Restructuring and Impairment to GAAP Earnings Per Share
(in thousands, except for per share amounts)
| |
|
Three months ended
June 30,
|
|
|
Six months ended
June 30,
|
|
| |
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
Net income
|
|
$
|
(118,258
|
)
|
|
$
|
26,892
|
|
|
$
|
(118,791
|
)
|
|
$
|
38,268
|
|
|
Impact of restructuring and impairment expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and impairment
|
|
|
149,350
|
|
|
|
-
|
|
|
|
156,484
|
|
|
|
9,787
|
|
|
Tax impact
|
|
|
(20,715
|
)
|
|
|
-
|
|
|
|
(23,071
|
)
|
|
|
(2,593
|
)
|
|
Adjusted net income
|
|
$
|
10,377
|
|
|
$
|
26,892
|
|
|
$
|
14,622
|
|
|
$
|
45,462
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
|
$
|
(2.38
|
)
|
|
$
|
0.54
|
|
|
$
|
(2.39
|
)
|
|
$
|
0.76
|
|
|
Diluted earnings per share, excluding restructuring impact
|
|
$
|
0.21
|
|
|
$
|
0.54
|
|
|
$
|
0.29
|
|
|
$
|
0.91
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding (000)
|
|
|
49,688
|
|
|
|
50,161
|
|
|
|
49,613
|
|
|
|
50,098
|
|
NU SKIN ENTERPRISES, INC.
Reconciliation of Earnings Per Share Excluding Impact of Restructuring and Impairment to GAAP Earnings Per Share
| |
|
Three months ended
September 30, 2024
|
|
|
Year ended December 31, 2024
|
|
| |
|
Low end
|
|
|
High end
|
|
|
Low end
|
|
|
High end
|
|
|
Earnings Per Share
|
|
$
|
0.08
|
|
|
$
|
0.18
|
|
|
$
|
(2.01
|
)
|
|
$
|
(1.81
|
)
|
|
Impact of restructuring and impairment expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and impairment
|
|
|
0.10
|
|
|
|
0.10
|
|
|
|
3.25
|
|
|
|
3.25
|
|
|
Tax impact
|
|
|
(0.03
|
)
|
|
|
(0.03
|
)
|
|
|
(0.50
|
)
|
|
|
(0.50
|
)
|
|
Adjusted EPS
|
|
$
|
0.15
|
|
|
$
|
0.25
|
|
|
$
|
0.75
|
|
|
$
|
0.95
|
|
# # #
CONTACTS:
Media: media@nuskin.com, (801) 345-6397
Investors: investorrelations@nuskin.com, (801) 345-3577
