Nu Skin Enterprises Reports Third Quarter Results
Executive Summary
Q3 2024 vs.
Revenue |
|
Earnings Per Share (EPS) |
|
Customers |
831,768; (15)% |
Paid Affiliates |
149,264; (20)% or (11)% excluding an adjustment to eligibility requirements |
Sales Leaders |
38,284; (19)% |
“During the third quarter, we achieved results within our previous guidance range with challenges in the core business partially offset by continued strong growth in our Rhyz segment,” said
Q3 2024 Year-over-year Operating Results
Revenue |
|
Gross Margin |
70.1% compared to 58.6% or 71.8% excluding an inventory write-off
|
Selling Expenses |
39.0% compared to 37.6%
|
G&A Expenses |
26.9% compared to 26.2% |
Operating Margin |
4.2% compared to (5.3)% or 7.9% excluding an inventory write-off |
Interest Expense |
|
Other Income/(Expense) |
|
Income Tax Rate |
37.6% compared to (7.3)% or 10.1% excluding an inventory write-off |
EPS |
|
Stockholder Value
Dividend Payments |
|
Stock Repurchases |
|
Q4 and Full-year 2024 Outlook
Q4 2024 Revenue |
|
Q4 2024 EPS |
|
2024 Revenue |
|
2024 EPS |
|
“As part of our cost-efficiency program, during the quarter we saved an additional
Conference Call
The
About
The
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, initiatives, areas of focus, 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,” “enhance,” “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
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, gross margin, operating margin and income tax rate, each excluding restructuring and impairment charges and/or inventory write-off charges, also are non-GAAP financial measures. Restructuring and impairment charges and inventory write-off 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, gross margin, operating margin and income tax rate calculated under GAAP, below.
The following table sets forth revenue for the three-month periods ended
Three Months Ended
|
|
|
Constant- Currency |
||||||
|
2024 |
|
2023 |
|
Change |
|
Change |
||
|
|||||||||
|
$ |
77,194 |
|
$ |
91,671 |
|
(15.8)% |
0.1% |
|
|
|
59,515 |
|
68,743 |
|
(13.4)% |
(13.2)% |
||
Mainland |
|
53,020 |
|
|
70,225 |
|
(24.5)% |
(25.4)% |
|
|
|
47,222 |
|
|
53,399 |
|
(11.6)% |
(8.9)% |
|
|
|
45,201 |
|
|
63,709 |
|
(29.1)% |
|
(27.1)% |
|
|
38,577 |
|
|
50,048 |
|
(22.9)% |
(23.6)% |
|
|
|
33,749 |
|
|
40,724 |
|
(17.1)% |
(16.4)% |
|
|
|
2,518 |
|
|
(274) |
|
1,019.0% |
|
1,019.0% |
Total |
356,996 |
438,245 |
(18.5)% |
(14.7)% |
|||||
Rhyz Investments |
|
|
|||||||
Manufacturing |
51,773 |
49,714 |
4.1% |
4.1% |
|||||
Rhyz other |
21,376 |
10,813 |
97.7% |
97.7% |
|||||
Total Rhyz Investments |
73,149 |
60,527 |
20.9% |
20.9% |
|||||
Total |
$ |
430,145 |
|
$ |
498,772 |
|
(13.8)% |
(10.4)% |
The following table sets forth revenue for the nine-month periods ended
Nine Months Ended
|
|
|
Constant- Currency |
||||||
|
2024 |
|
2023 |
|
Change |
|
Change |
||
|
|||||||||
|
$ |
237,160 |
|
$ |
300,469 |
|
(21.1)% |
(12.1)% |
|
|
|
179,921 |
|
200,317 |
|
(10.2)% |
(7.4)% |
||
Mainland |
|
178,797 |
|
|
226,563 |
|
(21.1)% |
(19.2)% |
|
|
|
134,045 |
|
|
156,867 |
|
(14.5)% |
(6.5)% |
|
|
|
130,283 |
|
|
187,719 |
|
(30.6)% |
|
(28.0)% |
|
|
121,564 |
|
|
144,460 |
|
(15.8)% |
(16.0)% |
|
|
|
98,061 |
|
|
112,380 |
|
(12.7)% |
(10.8)% |
|
|
|
3,186 |
|
|
208 |
|
1,431.7% |
|
1,431.7% |
Total |
1,083,017 |
1,328,983 |
(18.5)% |
(14.3)% |
|||||
Rhyz Investments |
|
|
|||||||
Manufacturing |
153,548 |
131,032 |
17.2% |
17.2% |
|||||
Rhyz other |
49,967 |
20,476 |
144.0% |
144.0% |
|||||
Total Rhyz Investments |
203,515 |
151,508 |
34.3% |
34.3% |
|||||
Total |
$ |
1,286,532 |
|
$ |
1,480,491 |
|
(13.1)% |
(9.3)% |
The following table provides information concerning the number of Customers, Paid Affiliates and Sales Leaders in our core
Three Months Ended
|
|||||
2024 |
|
2023 |
Change |
||
Customers |
|
|
|
|
|
|
211,583 |
231,215 |
(8)% |
||
|
86,307 |
111,151 |
(22)% |
||
Mainland |
148,402 |
189,221 |
(22)% |
||
|
112,257 |
114,316 |
|
(2)% |
|
|
90,248 |
109,550 |
(18)% |
||
|
135,291 |
169,320 |
(20)% |
||
|
47,680 |
54,134 |
(12)% |
||
Total Customers |
831,768 |
978,907 |
(15)% |
||
|
|
||||
Paid Affiliates |
|
|
|
|
|
|
28,772 |
32,769 |
(12)% |
||
|
26,749 |
33,574 |
(20)% |
||
Mainland |
22,843 |
27,509 |
(17)% |
||
|
22,623 |
37,695 |
(40)% |
||
|
20,774 |
24,110 |
(14)% |
||
|
16,556 |
19,254 |
(14)% |
||
|
10,947 |
11,251 |
(3)% |
||
Total Paid Affiliates |
149,264 |
186,162 |
(20)% |
||
|
|
||||
Sales Leaders |
|
|
|
|
|
|
6,450 |
7,537 |
(14)% |
||
|
5,398 |
6,351 |
(15)% |
||
Mainland |
9,348 |
12,647 |
(26)% |
||
|
6,866 |
7,087 |
(3)% |
||
|
4,388 |
6,436 |
(32)% |
||
|
3,318 |
4,105 |
(19)% |
||
|
2,516 |
2,868 |
(12)% |
||
Total Sales Leaders |
38,284 |
47,031 |
(19)% |
||
(1) The |
|||||
|
|||||
|
|||||
|
Consolidated Statements of Income (Unaudited)
( |
|||||||||||
|
|
|
|
||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||
Revenue |
$ |
430,145 |
|
$ |
498,772 |
|
$ |
1,286,532 |
|
$ |
1,480,491 |
Cost of sales |
|
128,682 |
|
|
206,505 |
|
|
383,828 |
|
|
475,635 |
Gross profit |
|
301,463 |
|
|
292,267 |
|
|
902,704 |
|
|
1,004,856 |
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
Selling expenses |
|
167,612 |
|
|
187,750 |
|
|
486,617 |
|
|
561,039 |
General and administrative expenses |
|
115,620 |
|
|
130,882 |
|
|
358,107 |
|
|
401,825 |
Restructuring and impairment expenses |
— |
— |
156,484 |
9,787 |
|||||||
Total operating expenses |
|
283,232 |
|
|
318,632 |
|
|
1,001,208 |
|
|
972,651 |
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
18,231 |
|
|
(26,365) |
|
|
(98,504) |
|
|
32,205 |
Interest expense |
|
6,500 |
|
|
7,535 |
|
|
20,545 |
|
|
18,192 |
Other income (expense), net |
|
1,567 |
|
|
(551) |
|
|
1,800 |
|
|
3,237 |
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before provision for income taxes |
|
13,298 |
|
|
(34,451) |
|
|
(117,249) |
|
|
17,250 |
Provision (benefit) for income taxes |
|
4,996 |
|
|
2,504 |
|
|
(6,760) |
|
|
15,937 |
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
$ |
8,302 |
|
$ |
(36,955) |
|
$ |
(110,489) |
|
$ |
1,313 |
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
0.17 |
|
$ |
(0.74) |
|
$ |
(2.23) |
|
$ |
0.03 |
Diluted |
$ |
0.17 |
|
$ |
(0.74) |
|
$ |
(2.23) |
|
$ |
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding (000s): |
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
49,707 |
|
|
49,859 |
|
|
49,645 |
|
|
49,812 |
Diluted |
|
49,733 |
|
|
49,859 |
|
|
49,645 |
|
|
50,029 |
Consolidated Balance Sheets (Unaudited)
( |
|||||
|
|
|
|
||
|
2024 |
|
2023 |
||
ASSETS |
|
|
|
||
Current assets: |
|
|
|
||
Cash and cash equivalents |
$ |
227,751 |
|
$ |
256,057 |
Current investments |
|
10,077 |
|
|
11,759 |
Accounts receivable, net |
|
68,812 |
|
|
72,879 |
Inventories, net |
|
247,789 |
|
|
279,978 |
Prepaid expenses and other |
|
98,942 |
|
|
81,198 |
Total current assets |
|
653,371 |
|
|
701,871 |
|
|
|
|
|
|
Property and equipment, net |
|
410,673 |
|
|
432,965 |
Operating lease right-of-use assets |
85,550 |
90,107 |
|||
|
|
99,885 |
|
|
230,768 |
Other intangible assets, net |
|
85,266 |
|
|
105,309 |
Other assets |
|
248,150 |
|
|
245,443 |
Total assets |
$ |
1,590,895 |
|
$ |
1,806,463 |
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
Accounts payable |
$ |
32,736 |
|
$ |
43,505 |
Accrued expenses |
|
246,615 |
|
|
260,366 |
Current portion of long-term debt |
|
60,000 |
|
|
25,000 |
Total current liabilities |
|
339,351 |
|
|
328,871 |
|
|||||
Operating lease liabilities |
|
68,351 |
|
|
70,943 |
Long-term debt |
|
373,470 |
|
|
478,040 |
Other liabilities |
|
94,848 |
|
|
106,641 |
Total liabilities |
|
876,020 |
|
|
984,495 |
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity: |
|
|
|
|
|
Class A common stock – 500 million shares authorized, |
|
91 |
|
|
91 |
Additional paid-in capital |
|
624,665 |
|
|
621,853 |
|
|
(1,563,878) |
|
|
(1,570,440) |
Accumulated other comprehensive loss |
|
(105,040) |
|
|
(100,006) |
Retained earnings |
|
1,751,037 |
|
|
1,870,470 |
Total stockholders' equity |
|
706,875 |
|
|
821,968 |
Total liabilities and stockholders’ equity |
$ |
1,582,895 |
|
$ |
1,806,463 |
Reconciliation of Gross Margin Excluding Impact of Inventory Write-off to GAAP Gross Margin (in thousands, except for per share amounts) |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||
Gross Profit |
|
$ |
301,463 |
|
$ |
292,267 |
|
$ |
902,704 |
|
$ |
1,004,856 |
Impact of inventory write-off |
|
|
- |
|
|
65,728 |
|
|
- |
|
|
65,728 |
Adjusted Gross Profit |
|
$ |
301,463 |
|
$ |
357,995 |
|
$ |
902,704 |
|
$ |
1,070,584 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin |
|
|
70.1% |
|
|
58.6% |
|
|
70.2% |
|
|
67.9% |
Gross Margin, excluding inventory write-off impact |
|
|
70.1% |
|
|
71.8% |
|
|
70.2% |
|
|
72.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
430,145 |
|
$ |
498,772 |
|
$ |
1,286,532 |
|
$ |
1,480,491 |
Reconciliation of Core Nu Skin Business Gross Margin Excluding Impact of Inventory Write-off to GAAP Gross Margin (in thousands, except for per share amounts) |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
||||||||
|
|
2024 |
|
2023 |
|
|
|
|
||||
Gross Profit |
|
$ |
273,155 |
|
$ |
270,630 |
|
|
|
|
|
|
Impact of inventory write-off |
|
|
- |
|
|
65,728 |
|
|
|
|
|
|
Adjusted Gross Profit |
|
$ |
273,155 |
|
$ |
336,358 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin |
|
|
76.5% |
|
|
61.8% |
|
|
|
|
|
|
Gross Margin, excluding inventory write-off impact |
|
|
76.5% |
|
|
76.8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
356,996 |
|
$ |
438,245 |
|
|
|
|
|
|
R econciliation of Operating Margin Excluding Impact of Inventory Write-off, Restructuring and Impairment to GAAP Operating Margin (in thousands, except for per share amounts) |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||
Operating Income |
|
$ |
18,231 |
|
$ |
(26,365) |
|
$ |
(98,504) |
|
$ |
32,205 |
Impact of restructuring and impairment |
|
|
- |
|
|
- |
|
|
156,484 |
|
|
9,787 |
Impact of inventory write-off |
|
|
- |
|
|
65,728 |
|
|
- |
|
|
65,728 |
Adjusted operating income |
|
$ |
18,231 |
|
$ |
39,363 |
|
$ |
57,980 |
|
$ |
107,720 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin |
|
|
4.2% |
|
|
(5.3)% |
|
|
(7.7)% |
|
|
2.2% |
Operating margin, excluding inventory write-off, restructuring and impairment impact |
|
|
4.2% |
|
|
7.9% |
|
|
4.5% |
|
|
7.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
430,145 |
|
$ |
498,772 |
|
$ |
1,286,532 |
|
$ |
1,480,491 |
Reconciliation of Effective Tax Rate Excluding Impact of Inventory Write-off, Restructuring and Impairment to GAAP Effective Tax Rate (in thousands, except for per share amounts) |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||
Provision (benefit) for income taxes |
|
$ |
4,996 |
|
$ |
2,504 |
|
$ |
(6,760) |
|
$ |
15,937 |
Impact of inventory write-off, restructuring and impairment on provision for income taxes |
|
|
- |
|
|
650 |
|
|
23,071 |
|
|
3,243 |
Provision for income taxes, excluding impact of inventory write-off, restructuring and impairment |
|
$ |
4,996 |
|
$ |
3,154 |
|
$ |
16,311 |
|
$ |
19,180 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes |
|
|
13,298 |
|
|
(34,451) |
|
|
(117,249) |
|
|
17,250 |
Impact of inventory write-off |
|
|
- |
|
|
65,728 |
|
|
- |
|
|
65,728 |
Impact of restructuring and impairment |
|
|
- |
|
|
- |
|
|
156,484 |
|
|
9,787 |
Income before provision for income taxes, excluding impact of inventory write-off, restructuring and impairment |
|
$ |
13,298 |
|
$ |
31,277 |
|
$ |
39,235 |
|
$ |
92,765 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective tax rate |
|
|
37.6% |
|
|
(7.3)% |
|
|
5.8% |
|
|
92.4% |
Effective tax rate, excluding impact of inventory write-off, restructuring and impairment |
|
|
37.6% |
|
|
10.1% |
|
|
41.6% |
|
|
20.7% |
Reconciliation of Earnings Per Share Excluding Impact of Inventory Write-off, Restructuring and Impairment to GAAP Earnings Per Share (in thousands, except for per share amounts) |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||
Net income |
|
$ |
8,302 |
|
$ |
(36,955) |
|
$ |
(110,489) |
|
$ |
1,313 |
Impact of inventory write-off |
|
|
- |
|
|
65,728 |
|
|
- |
|
|
65,728 |
Impact of restructuring and impairment |
|
|
- |
|
|
- |
|
|
156,484 |
|
|
9,787 |
Tax impact |
|
|
- |
|
|
(650) |
|
|
(23,071) |
|
|
(3,243) |
Adjusted net income |
|
$ |
8,302 |
|
$ |
28,123 |
|
$ |
22,924 |
|
$ |
73,585 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ |
0.17 |
|
$ |
(0.74) |
|
$ |
(2.23) |
|
$ |
0.03 |
Diluted earnings per share, excluding inventory write-off, restructuring and impairment impact |
|
$ |
0.17 |
|
$ |
0.56 |
|
$ |
0.46 |
|
$ |
1.47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding (000) |
|
|
49,733 |
|
|
49,859 |
|
|
49,645 |
|
|
50,029 |
Reconciliation of Earnings Per Share Excluding Impact of Restructuring and Impairment to GAAP Earnings Per Share |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Year ended
|
||||||||
|
|
Low end |
|
High end |
|
Low end |
|
High end |
||||
Earnings Per Share |
|
$ |
(0.09) |
|
$ |
0.01 |
|
$ |
(2.32) |
|
$ |
(2.22) |
Impact of restructuring and impairment expense: |
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and impairment |
|
|
0.40 |
|
|
0.40 |
|
|
3.55 |
|
|
3.55 |
Tax impact |
|
|
(0.12) |
|
|
(0.12) |
|
|
(0.58) |
|
|
(0.58) |
Adjusted EPS |
|
$ |
0.19 |
|
$ |
0.29 |
|
$ |
0.65 |
|
$ |
0.75 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241107526723/en/
Media: media@nuskin.com, (801) 345-6397
Investors: investorrelations@nuskin.com, (801) 345-3577
Source: