Full Press Release Details
Nu Skin Enterprises Reports Third Quarter Financial Results
PROVO, Utah - Nov. 2, 2022 - Nu Skin Enterprises, Inc. (NYSE: NUS) today announced third quarter 2022 results.
Q3 2022 vs. Prior-year Quarter
| Revenue: | $537.8 million; (16)% (7)% FX impact or $(47) million | ||
| Earnings Per Share (EPS): | $(0.51) or $0.47 excluding restructuring and impairment charges associated with the company's strategic resource reallocation, compared to $0.97 in Q3 2021 | ||
| Customers: | 1,239,384; (11)% | ||
| Paid Affiliates: | 243,276; (11)% | ||
| Sales Leaders: | 49,824; (22)% |
"Our third quarter results were impacted more than anticipated by worsening macro headwinds, including prolonged COVID-related disruptions in
Mainland China, slowdown in South Korea, persistent global inflation and excessive foreign currency pressure," said Ryan Napierski, Nu Skin president and CEO. "Despite the challenging macro environment, we further strengthened our position as the
world's leading beauty device system company by introducing our connected ageLOC LumiSpa iO. This introduction, which continues in the fourth quarter, along with the expansion of ageLOC Meta and Beauty Focus Collagen+ products and further
advancement of our social commerce initiatives, helped us deliver constant-currency growth in four of our reporting segments. The growth was led by Southeast Asia/Pacific and our tenth consecutive quarter of growth in our U.S. market. Japan and our
Taiwan/Hong Kong segments grew in constant currency, with reported currency declines due to unfavorable foreign currency.
"We remain focused on Nu Vision 2025 for driving long-term growth and shareholder value as we continue executing against the core elements including
the introduction of EmpowerMe, our personalized beauty and wellness strategy, expansion of our affiliate-powered social commerce business model, and the enhancement of our digital platform. With more challenging macro conditions expected over the
near to mid-term, we are pursuing a more aggressive tactical approach to our previously indicated restructuring to better align capabilities, resources and operational efficiencies. While these decisions are never easy, the moves we are making will
place us in a stronger financial position going forward."
Q3 2022 Year-over-year Operating Results
| Revenue: | $537.8 million compared to $641.2 million (7)% FX impact or $(47) million | ||
| Gross Margin: | 67.7% or 72.7% excluding restructuring and impairment charges, compared to 75.2% Impacted by geographic footprint, foreign currency and global inflationary pressures Nu Skin business was 73.0% or 76.7% excluding restructuring and impairment charges, compared to 78.6% | ||
| Selling Expenses: | 40.3%, compared to 40.6% Nu Skin business was 43.5%, compared to 43.5% | ||
| G&A Expenses: | 25.7%, compared to 24.4% | ||
| Operating Margin: | (3.8)% or 6.8% excluding restructuring and impairment charges, compared to 10.2% | ||
| Other Income / (Expense): | $(8.7) million or $(5.4) million excluding charges associated with our Q4 2021 exit from Grow Tech, compared to $2.8 million | ||
| Income Tax Rate: | 12.3% or 24.0% excluding restructuring and impairment charges, compared to 27.0% | ||
| EPS: | $(0.51) or $0.47 excluding restructuring and impairment charges, compared to $0.97 |
| Dividend Payments: | $19.3 million | ||
| Stock Repurchases: | $40.0 million $185.4 million remaining in authorization |
Q4 and Full-year 2022 Outlook
| Q4 2022 Revenue: | $500 to $550 million; (26) to (18)% Approximately (8) to (10)% FX impact | ||
| Q4 2022 EPS: | $0.30 to $0.50 or $0.40 to $0.60 non-GAAP | ||
| 2022 Revenue: | $2.20 to $2.25 billion; (18) to (16)% Approximately (5) to (7)% FX impact | ||
| 2022 EPS: | $1.25 to $1.45 or $2.40 to $2.60 non-GAAP |
"Anticipating that the challenging global macro pressures persist, our 2022 revenue guidance is expected to be $2.20 to $2.25 billion, with an
approximate 5 to 7 percent foreign currency headwind," said Mark Lawrence, chief financial officer. "We anticipate reported EPS of $1.25 to $1.45 or $2.40 to $2.60 excluding charges associated with the second-half restructuring and impairment
charges and our Q4 2021 exit from Grow Tech. For the fourth quarter, we project revenue of $500 to $550 million, assuming a negative foreign currency impact of approximately 8 to 10 percent, with reported earnings per share of $0.30 to $0.50 or
$0.40 to $0.60 when excluding an anticipated fourth-quarter restructuring and impairment charge of approximately $7 to $10 million."
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 Nov. 16, 2022.
About Nu Skin Enterprises, Inc.
Nu Skin Enterprises, Inc. (NYSE: NUS) is a global integrated beauty and wellness company, powered by a dynamic affiliate opportunity platform. The
company helps people look, feel and live their best with products that combine the best of science, technology and nature. Backed by more than 35 years of scientific research, Nu Skin develops innovative products including Nu Skin personal care,
Pharmanex nutrition and the ageLOC anti-aging brand which includes an award-winning line of beauty device systems. Nu Skin operates in approximately 50 markets worldwide in the Americas, Asia, Europe, Africa and the Pacific. Rhyz Inc. is the
company's strategic investment arm that includes a collection of technology and manufacturing companies to support growth in the core Nu Skin business. Nu Skin is committed to sustainability, including global initiatives such as transitioning to
reduced and sustainable packaging for all products by 2030. The Nu Skin Force for Good Foundation also strives to improve children's health, education and economic circumstances throughout the world. For more information, visit nuskin.com.
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 company's performance, growth, shareholder value, financial position, strategies, vision, transformation, initiatives, product pipeline and product introductions, digital
and social-commerce tools and initiatives, customers, sales leaders, affiliates, and operational improvements; projections regarding revenue, expenses, operating income, earnings per share, foreign currency fluctuations, uses of cash 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," "project," "continue,"
"outlook," "guidance," "remain," "become," "plan," "potential," "expand," "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:
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, gross margin, operating margin, other income (expense), and income tax rate, each excluding restructuring
and impairment charges and/or charges associated with our Grow Tech exit, also are non-GAAP financial measures. Restructuring and impairment charges and charges associated with our Grow Tech exit 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 restructuring and impairment charges and charges associated with our Grow Tech exit
facilitates period-to-period comparisons of the company's performance. Please see the reconciliations of these items to our earnings per share and other income (expense) calculated under GAAP, below.
The following table sets forth revenue for the three-month periods ended September 30, 2022 and 2021 for each of our reportable segments (U.S.
dollars in thousands):
| Three Months Ended September 30, | Constant- Currency Change | |||||||||||||||
| 2022 | 2021 | Change | ||||||||||||||
| Nu Skin | ||||||||||||||||
| Americas | $ | 131,591 | $ | 131,482 | - | 3 | % | |||||||||
| Mainland China | 75,151 | 134,291 | (44 | )% | (41 | )% | ||||||||||
| Southeast Asia/Pacific | 83,502 | 79,081 | 6 | % | 12 | % | ||||||||||
| South Korea | 67,237 | 91,989 | (27 | )% | (15 | )% | ||||||||||
| Japan | 53,276 | 65,117 | (18 | )% | 3 | % | ||||||||||
| EMEA | 45,099 | 55,839 | (19 | )% | (6 | )% | ||||||||||
| Hong Kong/Taiwan | 39,587 | 39,921 | (1 | )% | 6 | % | ||||||||||
| Nu Skin other | 496 | 1,672 | (70 | )% | (70 | )% | ||||||||||
| Total Nu Skin | 495,939 | 599,392 | (17 | )% | (9 | )% | ||||||||||
| Rhyz Investments | ||||||||||||||||
| Manufacturing | 41,328 | 41,635 | (1 | )% | (1 | )% | ||||||||||
| Rhyz other | 538 | 125 | 330 | % | 330 | % | ||||||||||
| Total Rhyz Investments | 41,866 | 41,760 | - | - | ||||||||||||
| Total | $ | 537,805 | $ | 641,152 | (16 | )% | (9 | )% |
The following table sets forth revenue for the nine-month periods ended September 30, 2022 and 2021 for each of our reportable segments (U.S.
dollars in thousands):
| Nine Months Ended September 30, | Constant- Currency Change | |||||||||||||||
| 2022 | 2021 | Change | ||||||||||||||
| Nu Skin | ||||||||||||||||
| Americas | $ | 379,616 | $ | 403,755 | (6 | )% | (4 | )% | ||||||||
| Mainland China | 286,454 | 438,066 | (35 | )% | (34 | )% | ||||||||||
| Southeast Asia/Pacific | 267,805 | 246,338 | 9 | % | 13 | % | ||||||||||
| South Korea | 208,678 | 261,724 | (20 | )% | (11 | )% | ||||||||||
| Japan | 171,019 | 203,001 | (16 | )% | (1 | )% | ||||||||||
| EMEA | 148,938 | 215,134 | (31 | )% | (22 | )% | ||||||||||
| Hong Kong/Taiwan | 117,408 | 114,795 | 2 | % | 6 | % | ||||||||||
| Nu Skin other | 2,434 | 3,497 | (30 | )% | (30 | )% | ||||||||||
| Total Nu Skin | 1,582,352 | 1,886,310 | (16 | )% | (11 | )% | ||||||||||
| Rhyz Investments | ||||||||||||||||
| Manufacturing | 119,898 | 135,760 | (12 | )% | (12 | )% | ||||||||||
| Rhyz other | 1,069 | 163 | 556 | % | 556 | % | ||||||||||
| Total Rhyz Investments | 120,967 | 135,923 | (11 | )% | (11 | )% | ||||||||||
| Total | $ | 1,703,319 | $ | 2,022,233 | (16 | )% | (11 | )% |
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 September 30, 2022 and 2021:
| Three Months Ended September 30, | Change | |||||||||||
| Customers | 2022 | 2021 | ||||||||||
| Americas | 316,123 | 324,884 | (3 | )% | ||||||||
| Mainland China | 256,183 | 355,256 | (28 | )% | ||||||||
| Southeast Asia/Pacific | 153,432 | 162,047 | (5 | )% | ||||||||
| South Korea | 134,549 | 156,431 | (14 | )% | ||||||||
| Japan | 121,202 | 123,453 | (2 | )% | ||||||||
| EMEA | 187,906 | 210,705 | (11 | )% | ||||||||
| Hong Kong/Taiwan | 69,989 | 62,491 | 12 | % | ||||||||
| Total | 1,239,384 | 1,395,267 | (11 | )% |
| Three Months Ended September 30, | Change | |||||||||||
| Paid Affiliates | 2022 | 2021 | ||||||||||
| Americas | 44,745 | 50,619 | (12 | )% | ||||||||
| Mainland China | 23,088 | 32,167 | (28 | )% | ||||||||
| Southeast Asia/Pacific | 40,624 | 43,298 | (6 | )% | ||||||||
| South Korea | 47,852 | 54,119 | (12 | )% | ||||||||
| Japan | 38,119 | 38,315 | (1 | )% | ||||||||
| EMEA | 31,409 | 36,245 | (13 | )% | ||||||||
| Hong Kong/Taiwan | 17,439 | 18,872 | (8 | )% | ||||||||
| Total | 243,276 | 273,635 | (11 | )% |
| Three Months Ended September 30, | Change | |||||||||||
| Sales Leaders | 2022 | 2021 | ||||||||||
| Americas | 9,545 | 11,889 | (20 | )% | ||||||||
| Mainland China (1) | 11,897 | 19,392 | (39 | )% | ||||||||
| Southeast Asia/Pacific | 7,618 | 7,623 | - | |||||||||
| South Korea | 6,992 | 8,929 | (22 | )% | ||||||||
| Japan | 6,063 | 6,007 | 1 | % | ||||||||
| EMEA | 4,777 | 6,417 | (26 | )% | ||||||||
| Hong Kong/Taiwan | 2,932 | 3,629 | (19 | )% | ||||||||
| Total | 49,824 | 63,886 | (22 | )% |
"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 products directly from members of our sales force.
"Paid Affiliates" are any Brand Affiliates, as well as sales employees and independent marketers 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 had 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 September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| Revenue | $ | 537,805 | $ | 641,152 | $ | 1,703,319 | $ | 2,022,233 | ||||||||
| Cost of sales | 173,500 | 158,907 | 483,099 | 501,448 | ||||||||||||
| Gross profit | 364,305 | 482,245 | 1,220,220 | 1,520,785 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Selling expenses | 216,478 | 260,333 | 678,603 | 816,887 | ||||||||||||
| General and administrative expenses | 137,987 | 156,528 | 428,105 | 490,225 | ||||||||||||
| Restructuring and impairment expenses | 30,124 | - | 30,124 | - | ||||||||||||
| Total operating expenses | 384,589 | 416,861 | 1,136,832 | 1,307,112 | ||||||||||||
| Operating income (loss) | (20,284 | ) | 65,384 | 83,388 | 213,673 | |||||||||||
| Other income (expense), net | (8,680 | ) | 2,781 | (18,773 | ) | 351 | ||||||||||
| Income before provision for income taxes | (28,964 | ) | 68,165 | 64,615 | 214,024 | |||||||||||
| Provision (benefit) for income taxes | (3,574 | ) | 18,436 | 17,052 | 57,527 | |||||||||||
| Net income (loss) | $ | (25,390 | ) | $ | 49,729 | $ | 47,563 | $ | 156,497 | |||||||
| Net income (loss) per share: | ||||||||||||||||
| Basic | $ | (0.51 | ) | $ | 0.99 | $ | 0.95 | $ | 3.11 | |||||||
| Diluted | $ | (0.51 | ) | $ | 0.97 | $ | 0.94 | $ | 3.03 | |||||||
| Weighted-average common shares outstanding (000s): | ||||||||||||||||
| Basic | 50,199 | 50,098 | 50,187 | 50,304 | ||||||||||||
| Diluted | 50,199 | 51,260 | 50,822 | 51,629 |
NU SKIN ENTERPRISES, INC.
Consolidated Balance Sheets (Unaudited)
(U.S. dollars in thousands)
| September 30, 2022 | December 31, 2021 | |||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 294,136 | $ | 339,593 | ||||
| Current investments | 13,868 | 15,221 | ||||||
| Accounts receivable, net | 47,991 | 41,299 | ||||||
| Inventories, net | 327,481 | 399,931 | ||||||
| Prepaid expenses and other | 94,366 | 76,906 | ||||||
| Total current assets | 777,842 | 872,950 | ||||||
| Property and equipment, net | 433,367 | 453,674 | ||||||
| Operating lease right-of-use assets | 105,103 | 120,973 | ||||||
| Goodwill | 206,432 | 206,432 | ||||||
| Other intangible assets, net | 68,743 | 76,991 | ||||||
| Other assets | 171,685 | 175,460 | ||||||
| Total assets | $ | 1,763,172 | $ | 1,906,480 | ||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 41,620 | $ | 49,993 | ||||
| Accrued expenses | 281,418 | 372,201 | ||||||
| Current portion of long-term debt | 42,500 | 107,500 | ||||||
| Total current liabilities | 365,538 | 529,694 | ||||||
| Operating lease liabilities | 78,053 | 88,759 | ||||||
| Long-term debt | 382,323 | 268,781 | ||||||
| Other liabilities | 95,324 | 106,474 | ||||||
| Total liabilities | 921,238 | 993,708 | ||||||
| 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 | 609,886 | 601,703 | ||||||
| Treasury stock, at cost - 40.9 million and 40.7 million shares | (1,559,967 | ) | (1,526,860 | ) | ||||
| Accumulated other comprehensive loss | (109,385 | ) | (73,896 | ) | ||||
| Retained earnings | 1,901,309 | 1,911,734 | ||||||
| Total stockholders' equity | 841,934 | 912,772 | ||||||
| Total liabilities and stockholders' equity | $ | 1,763,172 | $ | 1,906,480 |
NU SKIN ENTERPRISES, INC.
Reconciliation of Gross Margin Excluding Impact of Restructuring and Impairment to GAAP Gross Margin
(in thousands, except per share amounts)
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| Gross Profit | $ | 364,305 | $ | 482,245 | $ | 1,220,220 | $ | 1,520,785 | ||||||||
| Impact of restructuring and impairment: | ||||||||||||||||
| Inventory write-off | 26,905 | - | 26,905 | - | ||||||||||||
| Adjusted Gross Profit | $ | 391,210 | $ | 482,245 | $ | 1,247,125 | $ | 1,520,785 | ||||||||
| Gross margin | 67.7 | % | 75.2 | % | 71.6 | % | 75.2 | % | ||||||||
| Gross margin, excluding restructuring and impairment impact | 72.7 | % | 75.2 | % | 73.2 | % | 75.2 | % | ||||||||
| Revenue | $ | 537,805 | $ | 641,152 | $ | 1,703,319 | $ | 2,022,233 |
NU SKIN ENTERPRISES, INC.
Reconciliation of Core Nu Skin Business Gross Margin Excluding Impact of Restructuring and Impairment to GAAP Gross Margin
(in thousands, except per share amounts)
| Three Months Ended September 30, | ||||
| 2022 | ||||
| Gross Profit | $ | 361,895 | ||
| Impact of restructuring and impairment: | ||||
| Inventory write-off | 18,549 | |||
| Adjusted Gross Profit | $ | 380,444 | ||
| Gross margin | 73.0 | % | ||
| Gross margin, excluding restructuring and impairment impact | 76.7 | % | ||
| Revenue | $ | 495,939 |
NU SKIN ENTERPRISES, INC.
Reconciliation of Operating Margin Excluding Impact of Restructuring to GAAP Operating Margin
(in thousands, except per share amounts)
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| Operating income (loss) | $ | (20,284 | ) | $ | 65,384 | $ | 83,388 | $ | 213,673 | |||||||
| Impact of restructuring and impairment: | ||||||||||||||||
| Restructuring and impairment | 30,124 | - | 30,124 | - | ||||||||||||
| Inventory write-off | 26,905 | - | 26,905 | - | ||||||||||||
| Adjusted operating income | $ | 36,745 | $ | 65,384 | $ | 140,417 | $ | 213,673 | ||||||||
| Operating margin | (3.8 | )% | 10.2 | % | 4.9 | % | 10.6 | % | ||||||||
| Operating margin, excluding restructuring and impairment impact | 6.8 | % | 10.2 | % | 8.2 | % | 10.6 | % | ||||||||
| Revenue | $ | 537,805 | $ | 641,152 | $ | 1,703,319 | $ | 2,022,233 |
NU SKIN ENTERPRISES, INC.
Reconciliation of Other Income (Expense), Net Excluding Charges Associated with our Q4 2021 Exit from Grow Tech to GAAP
(in thousands, except per share amounts)
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| Other income (expense), net | $ | (8,680 | ) | $ | 2,781 | $ | (18,773 | ) | $ | 351 | ||||||
| Impact of charges associated with our Q4 2021 exit from Grow Tech: | ||||||||||||||||
| Unrealized investment loss | 3,298 | - | 9,009 | - | ||||||||||||
| Adjusted Other income (expense), net | $ | (5,382 | ) | $ | 2,781 | $ | (9,764 | ) | $ | 351 |
NU SKIN ENTERPRISES, INC.
Reconciliation of Effective Tax Rate Excluding Impact of Restructuring to GAAP Effective Tax Rate
(in thousands, except per share amounts)
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| Provision (benefit) for income taxes | $ | (3,574 | ) | $ | 18,436 | $ | 17,052 | $ | 57,527 | |||||||
| Impact of restructuring on tax provision | 11,095 | - | 11,554 | - | ||||||||||||
| Provision for income taxes, excluding impact of restructuring | $ | 7,521 | $ | 18,436 | $ | 28,606 | $ | 57,527 | ||||||||
| Income (loss) before provision for income taxes | $ | (28,964 | ) | $ | 68,165 | $ | 64,615 | $ | 214,024 | |||||||
| Impact of restructuring and impairment: | ||||||||||||||||
| Restructuring and impairment | 30,124 | - | 30,124 | - | ||||||||||||
| Inventory write-off | 26,905 | - | 26,905 | - | ||||||||||||
| Impact of charges associated with our Q4 2021 exit from Grow Tech: | ||||||||||||||||
| Unrealized investment loss | 3,298 | - | 9,009 | - | ||||||||||||
| Income before provision for income taxes, excluding restructuring and impairment impact | $ | 31,363 | $ | 68,165 | $ | 130,653 | $ | 214,024 | ||||||||
| Effective tax rate | 12.3 | % | 27.0 | % | 26.4 | % | 26.9 | % | ||||||||
| Effective tax rate, excluding restructuring and impairment impact | 24.0 | % | 27.0 | % | 21.9 | % | 26.9 | % |
NU SKIN ENTERPRISES, INC.
Reconciliation of Earnings Per Share Excluding Impact of Restructuring and Impairment to GAAP Earnings Per Share
(in thousands, except per share amounts)
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| Net income (loss) | $ | (25,390 | ) | $ | 49,729 | $ | 47,563 | $ | 156,497 | |||||||
| Impact of restructuring and impairment: | ||||||||||||||||
| Restructuring and impairment | 30,124 | - | 30,124 | - | ||||||||||||
| Inventory write-off | 26,905 | - | 26,905 | - | ||||||||||||
| Income tax impact | (10,469 | ) | - | (10,469 | ) | - | ||||||||||
| Impact of charges associated with our Q4 2021 exit from Grow Tech: | ||||||||||||||||
| Unrealized investment loss | 3,298 | - | 9,009 | - | ||||||||||||
| Income tax impact | (626 | ) | - | (1,085 | ) | - | ||||||||||
| Adjusted net income | $ | 23,842 | $ | 49,729 | $ | 102,047 | $ | 156,497 | ||||||||
| Diluted earnings per share | $ | (0.51 | ) | $ | 0.97 | $ | 0.94 | $ | 3.03 | |||||||
| Diluted earnings per share, excluding restructuring and impairment impact | $ | 0.47 | $ | 0.97 | $ | 2.01 | $ | 3.03 | ||||||||
| Weighted-average common shares outstanding (000s): | 50,199 | 51,260 | 50,822 | 51,629 |
NU SKIN ENTERPRISES, INC.
Reconciliation of Earnings Per Share Excluding Certain Charges to GAAP Earnings Per
| Three Months Ended December 31, 2022 | Year Ended December 31, 2022 | |||||||||||||||
| Low End | High End | Low End | High End | |||||||||||||
| Earnings per share | $ | 0.30 | $ | 0.50 | $ | 1.25 | $ | 1.45 | ||||||||
| Impact of charges associated with our second half restructuring and impairment charges: | ||||||||||||||||
| Restructuring and Impairment | 0.18 | 0.18 | 0.77 | 0.77 | ||||||||||||
| Inventory write-off | - | - | 0.53 | 0.53 | ||||||||||||
| Income tax impact | (0.07 | ) | (0.07 | ) | (0.29 | ) | (0.29 | ) | ||||||||
| Impact of charges associated with our Q4 2021 exit from Grow Tech: | ||||||||||||||||
| Unrealized investment loss | - | - | 0.18 | 0.18 | ||||||||||||
| Income tax impact | (0.01 | ) | (0.01 | ) | (0.04 | ) | (0.04 | ) | ||||||||
| Adjusted Earnings per share | $ | 0.40 | $ | 0.60 | $ | 2.40 | $ | 2.60 |