UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended		Commission File Number
June 30, 2005		0-8707

NATURE’S SUNSHINE PRODUCTS, INC.

(Exact name of Registrant as specified in its charter)

Utah		87-0327982
(State or other jurisdiction of		(IRS Employer
incorporation or organization)		Identification No.)

75 East 1700 South

Provo, Utah 84606

(Address of principal executive offices and zip code)

(801) 342-4300

(Registrant’s telephone number including area code)

Indicate by check mark whether the registrant (1) has filed all reports required 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. Yes ý No o

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).

Yes ý No o

The number of shares of Common Stock, no par value, outstanding on August 3, 2005 was 15,558,848 shares.

When we refer in this Form 10-Q to the “Company,” “we,” “our,” and “us,” we mean Nature’s Sunshine Products, Inc., a Utah corporation, together with our subsidiaries.

PART I FINANCIAL INFORMATION

Item 1. FINANCIAL STATEMENTS

NATURE’S SUNSHINE PRODUCTS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in Thousands)

(Unaudited)

	June 30, 2005			December 31, 2004
ASSETS
CURRENT ASSETS:
Cash and cash equivalents	$	41,357		$	36,206
Accounts receivable, net	5,507			6,540
Inventories, net	37,957			36,713
Deferred income tax assets	6,108			4,525
Prepaid expenses and other	7,894			8,522
Total current assets	98,823			92,506

PROPERTY, PLANT AND EQUIPMENT, net	34,201			34,731
LONG-TERM INVESTMENTS	7,469			7,746
DEFERRED INCOME TAX ASSETS, NET	6,460			5,734
DEFINITE-LIVED INTANGIBLE ASSETS, net	1,608			1,757
OTHER ASSETS	2,331			2,602
	$	150,892		$	145,076

LIABILITIES AND SHAREHOLDERS’ EQUITY
CURRENT LIABILITIES:
Line of credit	$	5,000		$	7,500
Accounts payable	4,840			4,509
Accrued volume incentives	15,198			14,662
Accrued liabilities	17,094			20,665
Income taxes payable	4,554			4,476
Total current liabilities	46,686			51,812
DEFERRED COMPENSATION	1,996			2,045

SHAREHOLDERS’ EQUITY:
Common Stock, no par value; 20,000 shares authorized, 19,446 shares issued	23,492			21,692
Retained earnings	145,598			139,074
Treasury stock, at cost, 4,150 and 4,571 shares, respectively	(48,286		)	(51,324		)
Accumulated other comprehensive loss	(18,594		)	(18,223		)
Total shareholders’ equity	102,210			91,219
	$	150,892		$	145,076

See accompanying notes to condensed consolidated financial statements.

NATURE’S SUNSHINE PRODUCTS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

AND COMPREHENSIVE INCOME

(Amounts in Thousands, Except Per-Share Information)

(Unaudited)

	Three Months Ended June 30,
	2005			2004

NET SALES REVENUE (net of the rebate portion of volume incentives of $9,165 and $9,283, respectively)	$	87,040		$	80,521
COST AND EXPENSES:
Cost of goods sold	14,825			14,409
Volume incentives	35,161			30,135
Selling, general and administrative	32,287			31,204

OPERATING INCOME	4,767			4,773

OTHER INCOME
Interest income	73			89
Interest expense	(82		)	—
Other income (expense), net	(107		)	(217		)
	(116		)	(128		)

INCOME BEFORE PROVISION FOR INCOME TAXES	4,651			4,645
PROVISION (BENEFIT) FOR INCOME TAXES	584			(177		)
NET INCOME	4,067			4,822
OTHER COMPREHENSIVE INCOME (LOSS), net of tax:
Foreign currency translation adjustments	340			(824		)
Net unrealized holding gains (losses) on marketable securities	8			(90		)
Reclassification adjustment for net realized gains on marketable securities included in net income	(8		)	—
	340			(914		)

COMPREHENSIVE INCOME	$	4,407		$	3,908

BASIC NET INCOME PER COMMON SHARE	$	0.27		$	0.32
WEIGHTED AVERAGE BASIC COMMON SHARES	15,203			14,914
DILUTED NET INCOME PER COMMON SHARE	$	0.26		$	0.31
WEIGHTED AVERAGE DILUTED COMMON SHARES	15,519			15,528

See accompanying notes to condensed consolidated financial statements.

	Six Months Ended June 30,
	2005			2004

NET SALES REVENUE (net of the rebate portion of volume incentives of $18,891 and $19,107, respectively)	$	173,441		$	158,199
COST AND EXPENSES:
Cost of goods sold	29,523			29,828
Volume incentives	68,669			59,623
Selling, general and administrative	64,931			60,371

OPERATING INCOME	10,318			8,377

OTHER INCOME
Interest income	124			186
Interest expense	(157		)	(14		)
Other income, net	(9		)	556
	(42		)	728

INCOME BEFORE PROVISION FOR INCOME TAXES	10,276			9,105
PROVISION FOR INCOME TAXES	2,242			1,295
NET INCOME	8,034			7,810
OTHER COMPREHENSIVE INCOME (LOSS), net of tax:
Foreign currency translation adjustments	(341		)	(1,892		)
Net unrealized holding gains (losses) on marketable securities	(22		)	(63		)
Reclassification adjustment for net realized gains on marketable securities included in net income	(8		)	(10		)
	(371		)	(1,965		)

COMPREHENSIVE INCOME	$	7,663		$	5,845

BASIC NET INCOME PER COMMON SHARE	$	0.53		$	0.53
WEIGHTED AVERAGE BASIC COMMON SHARES	15,077			14,729
DILUTED NET INCOME PER COMMON SHARE	$	0.52		$	0.51
WEIGHTED AVERAGE DILUTED COMMON SHARES	15,466			15,258

See accompanying notes to condensed consolidated financial statements.

NATURE’S SUNSHINE PRODUCTS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in Thousands)

(Unaudited)

	Six Months Ended June 30,
	2005			2004
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income	$	8,034		$	7,810
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	3,094			2,856
Tax benefit from stock option exercises	1,330			827
(Loss) gain on sale of property, plant and equipment	(54		)	302
Deferred income taxes	(2,349		)	(1,368		)
Deferred compensation	(49		)	(116		)
Changes in assets and liabilities:
Accounts receivable, net	997			(1,171		)
Inventories, net	(1,467		)	(5,734		)
Prepaid expenses and other assets	154			(3,253		)
Accounts payable	380			2,031
Accrued volume incentives	1,018			2,018
Accrued liabilities	(3,383		)	5,224
Income taxes payable	878			(318		)
Net cash provided by operating activities	8,583			9,108
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures	(2,477		)	(3,490		)
Proceeds from sale (purchase) of investments	252			(1,411		)
Payments received on long-term receivables	80			323
Proceeds from sale of property, plant and equipment	142			74
Net cash used in investing activities	(2,003		)	(4,504		)
CASH FLOWS FROM FINANCING ACTIVITIES:
Net payments from line of credit	(2,500		)	(5,000		)
Payment of cash dividends	(1,511		)	(1,482		)
Purchase of treasury stock	—			(17		)
Proceeds from exercise of stock options	3,508			6,771
Net cash provided by (used in) financing activities	(503		)	272
EFFECT OF EXCHANGE RATES ON CASH	(926		)	(1,538		)
NET INCREASE IN CASH AND CASH EQUIVALENTS	5,151			3,338
CASH AND CASH EQUIVALENTS AT BEGINNING OF THE PERIOD	36,206			30,665
CASH AND CASH EQUIVALENTS AT END OF THE PERIOD	$	41,357		$	34,003

See accompanying notes to condensed consolidated financial statements.

NATURE’S SUNSHINE PRODUCTS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Amounts in Thousands, Except Per-Share Information)

(Unaudited)

(1) BASIS OF PRESENTATION AND ACCOUNTING POLICIES

The unaudited, condensed consolidated financial statements of Nature’s Sunshine Products, Inc. and subsidiaries (together, the “Company”) included herein have been prepared pursuant to the rules and regulations of the United States Securities and Exchange Commission. Certain information and footnote disclosures normally required in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such rules and regulations, although the Company believes the following disclosures are adequate to make the information presented not misleading.

These unaudited, condensed consolidated financial statements reflect all adjustments, which in the opinion of management are necessary to present fairly the Company’s financial position as of June 30, 2005, and the results of its operations and its cash flows for the periods presented. All of the adjustments which have been made in these condensed consolidated financial statements are of a normal recurring nature. Operating results for the three and six months ended June 30, 2005 are not necessarily indicative of the results that may be expected for the year ending December 31, 2005.

Certain reclassifications have been made in the quarter and six months ended June 30, 2004 consolidated financial statements to conform to the current year presentation. During the quarter and six months ended June 30, 2004, we reclassified to Sales Revenue $934 and $1,716, respectively, of membership fees that were previously recorded as a decrease to selling, general and administrative expenses.

These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and the notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2004.

(2) RECENT ACCOUNTING PRONOUNCEMENTS

In April 2005, the Securities and Exchange Commission issued Staff Accounting Bulletin No. 107 (SAB No. 107), delaying the required implementation of SFAS No. 123R. Under SAB No. 107, SFAS No. 123R was to become effective as of the beginning of the first annual reporting period that began after June 15, 2005.

The Financial Accounting Standards Board (FASB) issued SFAS No. 123R, Share-Based Payment. SFAS No. 123R requires us to recognize the cost of employee services received in exchange for our equity instruments. Currently, in accordance with APB Opinion 25, we record the intrinsic value of stock-

based compensation as expense. Accordingly, no compensation expense is currently recognized for fixed stock option plans as the exercise price equals the stock price on the date of grant. Under SFAS No. 123R, we will be required to measure compensation expense over the stock options’ vesting period based on the stock options’ fair value at the date the options are granted. SFAS No. 123R allows for the use of the Black-Scholes or a lattice option-pricing model to value such options. We have determined that we will use the Black-Scholes option-pricing model to calculate the fair value of our options. As allowed by SFAS No. 123R, we can elect either Modified Prospective Application, which applies SFAS No. 123R to new awards and modified awards after the effective date, and to any unvested awards as service is rendered on or after the effective date, or Modified Retrospective Application, which can apply SFAS No. 123R to either all prior years for which SFAS No. 123 was effective or only to prior interim periods in the year of adoption. We are currently evaluating which method of application will be used. Note 9 of the Notes to Consolidated Financial Statements illustrates the effects on net income and earnings per share if we had adopted SFAS No. 123, Accounting for Stock-Based Compensation, using the Black-Scholes option-pricing model. Management does not believe the adoption will have a material effect on the Company’s results of operations, financial condition or liquidity.

In December 2004, the FASB issued SFAS No. 151, “Inventory Costs, an amendment of ARB No. 43, Chapter 4,” which requires that abnormal amounts of idle facility expense, freight, handling costs and wasted material (spoilage) be recognized as current-period charges. In addition, the statement requires that allocation of fixed production overheads to the costs of conversion be based on the normal capacity of the production facilities. SFAS No. 151 is effective for fiscal years beginning after June 15, 2005. The Company will adopt this statement as required, and management does not believe the adoption will have a material effect on the Company’s results of operations, financial condition or liquidity.

(3) INVENTORIES

Inventories consist of the following:

	June 30, 2005		December 31, 2004
Raw materials	$	9,232	$	8,705
Work in process	1,771		694
Finished goods	26,954		27,314
	$	37,957	$	36,713

(4) DEFINITE-LIVED INTANGIBLE ASSETS

The composition of the Company’s definite-lived intangible assets is as follows:

	As of June 30, 2005						As of December 31, 2004
	Carrying Amount		Accumulated Amortization		Net		Carrying Amount		Accumulated Amortization		Net
Acquired Distributor Networks	$	3,213	$	1,605	$	1,608	$	3,213	$	1,456	$	1,757

As of June 30, 2005, the Company determined that none of its intangible assets are impaired. Amortization expense for intangible assets for the six months ended June 30, 2005 and 2004, was $149 and $187, respectively. Estimated amortization expense for the remainder of 2005 and the five succeeding fiscal years is as follows:

	Estimated Amortization Expense
2005 (remainder)	$	150
2006	299
2007	299
2008	299
2009	299
Thereafter	262
	$	1,608

(5) NET INCOME PER COMMON SHARE

Basic net income per common share or “Basic EPS” is computed by dividing net income by the weighted-average number of common shares outstanding during the period. Diluted net income per common share “Diluted EPS” reflects the potential dilution that could occur if stock options or other contracts to issue common stock were exercised or converted into common stock. The computation of Diluted EPS does not assume exercise or conversion of common stock equivalents that would have an anti-dilutive effect on net income per common share. For periods in which the Company incurs losses, Diluted EPS does not assume the exercise or conversion of common stock equivalents.

As of June 30, 2005, the Company had a total of 1,040 common stock options outstanding. These options were granted at fair market value and have a weighted-average exercise price of $9.23 per share.

The following is a reconciliation of the numerator and denominator of Basic EPS to the numerator and denominator of Diluted EPS for the three and six months ended June 30, 2005 and 2004.

	Net Income (Numerator)		Shares (Denominator)	Per Share Amount
Three Months Ended June 30, 2005
Basic EPS	$	4,067	15,203	$	0.27
Effect of stock options			316	(0.01		)
Diluted EPS	$	4,067	15,519	$	0.26

Three Months Ended June 30, 2004
Basic EPS	$	4,822	14,914	$	0.32
Effect of stock options	—		614	(0.01		)
Diluted EPS	$	4,822	15,528	$	0.31

	Net Income (Numerator)		Shares (Denominator)	Per Share Amount
Six Months Ended June 30, 2005
Basic EPS	$	8,034	15,077	$	0.53
Effect of stock options	—		389	(0.01		)
Diluted EPS	$	8,034	15,466	$	0.52

Six Months Ended June 30, 2004
Basic EPS	$	7,810	14,729	$	0.53
Effect of stock options	—		529	(0.02		)
Diluted EPS	$	7,810	15,258	$	0.51

For the three months ended June 30, 2005 and 2004, there were outstanding options to purchase 22 and 28 shares of common stock, respectively, that were not included in the computation of Diluted EPS, as their effect would have been anti-dilutive. For the six months ended June 30, 2005 and 2004, there were options to purchase 15 and 89 shares of common stock, respectively, that were not included in the computation of diluted EPS, as their effect would have been anti-dilutive.

(6) EQUITY TRANSACTIONS

The Company has declared consecutive quarterly cash dividends since 1988. During the second quarter, the Company paid a dividend of 5 cents per common share payable on May 17, 2005 to shareholders of record on May 6, 2005. On July 27, 2005, the Company announced a quarterly cash dividend of 5 cents per common share payable on August 19, 2005 to shareholders of record on August 10, 2005.

Common shares held as treasury stock totaled 4,150 at June 30, 2005 compared to 4,571 at December 31, 2004. Common shares held as treasury stock decreased as a result of common shares issued from treasury stock for the exercise of stock options. For the six months ended June 30, 2005 and 2004, the Company issued 422 and 864 shares, respectively, of treasury stock upon the exercise of stock options at an average price of $8.32 and $7.84, respectively.

(7) OPERATING LINE OF CREDIT

The Company has an operating line of credit with an interest rate equal to LIBOR plus 1.5 percent, which provides for borrowings of up to $15,000. Borrowings under this line of credit may be used to repurchase shares of the Company’s outstanding common stock under Board-authorized repurchase programs, as well as to fund working capital, capital expenditures, and related costs. As of June 30, 2005, the Company did not have a common stock repurchase program in place. The outstanding borrowings under this line of credit at June 30, 2005 totaled $5,000. The line of credit is unsecured and matures July 1, 2006. However, the Company intends to pay off the line of credit during 2005 and therefore it has been classified as current. The line of credit contains various terms and conditions, including affirmative and negative financial covenants. As of June 30, 2005, the Company was in compliance with these covenants.

(8) ACCUMULATED OTHER COMPREHENSIVE LOSS

The composition of accumulated other comprehensive loss, net of tax, is as follows:

	Foreign Currency Translation Adjustments			Unrealized Gains On Available-For- Sale Securities			Total Accumulated Other Comprehensive Loss
Balance as of December 31, 2004	$	(18,347	)	$	124		$	(18,223	)
Period Change	(341		)	(30		)	(371		)
Balance as of June 30, 2005	$	(18,688	)	$	94		$	(18,594	)

(9) STOCK-BASED COMPENSATION

The Company accounts for stock-based compensation plans for employees and directors under Accounting Principles Board Opinion No. 25, under which no compensation cost has been recognized in the accompanying condensed consolidated statements of income and comprehensive income for the three and six months ended June 30, 2005 and 2004. Had compensation cost been determined consistent with SFAS No. 123, “Accounting for Stock-Based Compensation”, as amended by SFAS No. 148, the Company’s net income and net income per share would have been reduced to the following pro forma amounts:

		Three Months Ended June 30,
		2005			2004
Net Income	As reported	$	4,067		$	4,822
	Stock option expense, net of related tax effects	(69		)	(132		)
	Pro forma	$	3,998		$	4,690

Basic Net Income Per Share	As reported	$	0.27		$	0.32
	Stock option expense, net of related tax effects	(0.01		)	(0.01		)
	Pro forma	$	0.26		$	0.32

Diluted Net Income Per Share	As reported	$	0.26		$	0.31
	Stock option expense, net of related tax effects	0.00			(0.01		)
	Pro forma	$	0.26		$	0.30

		Six Months Ended June 30,
		2005			2004
Net Income	As reported	$	8,034		$	7,810
	Stock option expense, net of related tax effects	(139		)	(200		)
	Pro forma	$	7,895		$	7,610

Basic Net Income Per Share	As reported	$	0.53		$	0.53
	Stock option expense, net of related tax effects	(0.01		)	(0.01		)
	Pro forma	$	0.52		$	0.52

Diluted Net Income Per Share	As reported	$	0.52		$	0.51
	Stock option expense, net of related tax effects	(0.01		)	(0.01		)
	Pro forma	$	0.51		$	0.50

(10) SEGMENT INFORMATION

The Company has three operating segments. These operating segments are components of the Company for which separate information is available that is evaluated regularly by management in deciding how to allocate resources and assess performance. The Company evaluates performance based on operating income, among other things.

The Company’s three operating segments include a United States segment and an international segment that operate under the Nature’s Sunshine Products name, as well as a third operating segment that operates under the Synergy Worldwide name. The segments have similar business characteristics and each offers similar products through similar methods of distribution. Inter-segment sales, eliminated in

consolidation, are not material. The Company evaluates performance based on operating income (loss) by segment before consideration of certain inter-segment transfers and expenses. This information is used by the chief operating decision maker to assess the segments performance and in allocating the Company’s resources. During the three-month period ended September 30, 2004, the Company changed the composition of its operating segments as a result of converting certain locations from Nature’s Sunshine to Synergy Operations and has restated the corresponding items of segment information for prior periods.

Operating segment information is as follows:

	Three Months Ended June 30,						Six Months Ended June 30,
	2005			2004			2005			2004
Net Sales Revenue:
Nature’s Sunshine Products:
United States	$	36,368		$	35,405		$	73,926		$	72,165
International	30,247			24,714			58,879			50,265
	66,615			60,119			132,805			$	122,430
Synergy Worldwide	20,425			20,402			40,636			35,769
	87,040			80,521			173,441			158,199
Operating Expenses:
Nature’s Sunshine Products:
United States	33,215			33,467			68,579			69,145
International	27,546			22,575			53,225			45,931
	60,761			56,042			121,804			115,076
Synergy Worldwide	21,512			19,706			41,319			34,746
	82,273			75,748			163,123			149,822
Operating Income (Loss):
Nature’s Sunshine Products:
United States	3,153			1,938			5,347			3,020
International	2,701			2,139			5,654			4,334
	5,054			4,077			11,001			7,354
Synergy Worldwide	(1,087		)	696			(683		)	1,023
	4,767			4,773			10,318			8,377
Other Income (Expense), net	(116		)	(128		)	(42		)	728
Income Before Provision for Income Taxes	$	4,651		$	4,645		$	10,276		$	9,105

Segment assets as of June 30, 2005 and December 31, 2004, are as follows:

	June 30, 2005		December 31, 2004
Assets:
Nature’s Sunshine Products:
United States	$	81,021	$	79,788
International	44,892		40,929
	125,913		120,717
Synergy Worldwide	24,979		24,359
Total Assets	$	150,892	$	145,076

Item 2.

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion should be read in conjunction with the interim financial information included in this Form 10-Q as well as the consolidated financial statements, the notes thereto, and management’s discussion and analysis included in our Annual Report on Form 10-K for the year ended December 31, 2004.

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

The following Management’s Discussion and Analysis of Financial Condition and Results of Operations and other sections of this Form 10-Q may contain forward-looking statements. Such forward-looking statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such statements may relate but not be limited to projections of revenues, income or loss, capital expenditures, plans for growth and future operations, financing needs, product liability claims and availability of insurance, as well as assumptions relating to the foregoing. Forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified. When used in “Management’s Discussion and Analysis of Financial Condition and Results of Operations”, and elsewhere in this Form 10-Q the words “estimates”, “expects”, “anticipates”, “projects”, “plans”, “intends” and variations of such words and similar expressions are intended to identify forward-looking statements that involve risks and uncertainties. Future events and actual results could differ materially from those set forth in, contemplated by, or underlying the forward-looking statements. For factors which could affect such results, see the description of our business contained in our Annual Report on Form 10-K for the fiscal year ended December 31, 2004.

CRITICAL ACCOUNTING POLICIES

Revenue Recognition

We recognize sales revenue when products are shipped and title passes to our independent distributors. For most product sales, the sales price is received in the form of cash or credit card payment, which accompanies or precedes the shipment of the orders. As products are shipped, persuasive evidence of an arrangement exists, delivery has occurred, the price to the buyer is fixed, and collectibility is reasonably assured. A reserve for product returns, which reduces revenue, is accrued based on historical experience. From time to time, our United States operation extends short-term credit associated with product promotions. For certain of our international operations, we offer credit terms consistent with industry standards within the country of operation. Amounts received for unshipped merchandise are not recognized as revenue but rather they are recorded as customer deposits and are included in accrued liabilities.

RESULTS OF OPERATIONS

The following table identifies for the three-month periods ended June 30, 2005 and June 30, 2004 (i) the relationship that net income items disclosed in the condensed consolidated financial statements have to total sales, and (ii) the amount and percent of change of such items compared to the corresponding prior period.

	(Dollar Amounts in Thousands) (Unaudited)
	(i)				(ii)
	Income and Expense Items as a Percent of Net sales				Three Months Ended June 30, 2005 to 2004
	Three Months Ended				Amount of			Percent
Income and	June 30,				Increase			of
Expense Items	2005		2004		(Decrease)			Change
Net sales	100.0	%	100.0	%	$	6,519		8.1	%

Cost of goods sold	17.0		17.9		416			2.9
Volume incentives	40.4		37.4		5,026			16.7
SG&A expenses	37.1		38.8		1,083			3.5
Total operating expenses	94.5		94.1		6,525			8.6
Operating income (loss)	5.5		5.9		(6		)	0.0
Other income (expense), net	(0.1	)	(0.1	)	12			(9.2	)
Income (loss) before provision for income taxes	5.4		5.8		6			0.0
Provision (benefit) for income taxes	0.7		(0.2	)	761			(429.9	)
Net income (loss)	4.7	%	6.0	%	$	(755	)	(15.6	)%

The following table identifies for the six-month periods ended June 30, 2005 and June 30, 2004 (i) the relationship that net income items disclosed in the condensed consolidated financial statements have to total sales, and (ii) the amount and percent of change of such items compared to the corresponding prior period.

	(Dollar Amounts in Thousands) (Unaudited)
	(i)				(ii)
	Income and Expense Items as a Percent of Net Sales				Six Months Ended June 30, 2005 to 2004
	Six Months Ended				Amount of			Percent
Income and	June 30,				Increase			of
Expense Items	2005		2004		(Decrease)			Change
Net sales	100.0	%	100.0	%	$	15,242		9.6	%

Cost of goods sold	17.1		18.8		(305		)	(1.0	)
Volume incentives	39.6		37.7		9,046			15.2
SG&A expenses	37.4		38.2		4,560			7.6
Total operating expenses	94.1		94.7		13,301			8.9
Operating income	5.9		5.3		1,941			23.2
Other income (expense), net	0.0		0.5		(770		)	(105.8	)
Income before provision for income taxes	5.9		5.8		1,171			12.9
Provision for income taxes	1.3		0.9		947			73.1
Net income	4.6	%	4.9	%	$	224		2.9	%

Net Sales Revenue

Net sales revenue for the three months ended June 30, 2005 was $87.0 million compared to $80.5 million for the same period in the prior year, an increase of approximately 8.1 percent. Net sales revenue for the six months ended June 30, 2005, was $173.4 million compared to $158.2 million for the same period in the prior year, an increase of approximately 9.6 percent. The increase in net sales revenue for the three and six months ended June 30, 2005 reflects higher net sales revenue in our International, Synergy Worldwide and United States operations due to increased volumes.

Our independent sales force consists of Managers and Distributors. A Distributor interested in earning additional income by committing more time and effort to selling our products may attain the rank of “Manager”. Appointment as a Manager is dependent upon attaining certain volume levels and demonstrating leadership abilities. The number of Managers as of June 30, 2005 was approximately 21,440, compared to approximately 18,375 as of December 31, 2004. The number of Distributors at June 30, 2005, was approximately 671,000 compared to approximately 665,000 as of December 31, 2004.

Net sales revenue in our United States operation for the three months ended June 30, 2005, was $36.4 million, an increase of approximately 2.7 percent, compared to the same period in the prior year. For the six months ended June 30, 2005, United States net sales revenue totaled $73.9 million, a 2.4 percent increase over the same period in the prior year. Net sales revenue in the United States continue to show improvement primarily as the result of increased marketing efforts associated with the Company’s “Habit of Health” Program. The number of Managers in our United States operation as of June 30, 2005 was approximately 6,990, compared to approximately 5,980 as of December 31, 2004. The number of Distributors in our United States operation as of June 30, 2005, was approximately 226,000 compared to approximately 223,000 as of December 31, 2004.

Our international operations reported net sales revenue of $30.2 million for the three months ended June 30, 2005, an increase of approximately 22.4 percent compared to the same period in the prior year. For the first six months, international net sales revenue totaled $58.9 million, a 17.1 percent increase over the same period of the prior year. Second quarter performances were particularly strong in the Russia Federation, Japan, Canada and Colombia. The increase in net sales revenue reflects the continued increase in Distributors and Managers in the Company’s international operations. The number of Managers in our international operations as of June 30, 2005 was approximately 11,600, compared to approximately 9,730 as of December 31, 2004. The number of Distributors in our international operations at June 30, 2005 was approximately 319,000 compared to approximately 303,000 as of December 31, 2004.

Net sales revenue in Synergy Worldwide was $20.4 million for the three months ended June 30, 2005, compared to $20.4 million for the same period of the prior year. Net sales revenue in the second quarter of 2005 increased 0.1 percent from $20.2 million in the first quarter of 2005. For the first six months, Synergy Worldwide net sales revenue totaled $40.6 million, a 13.6 percent increase over the prior year. Synergy Worldwide has international operations in Japan, Thailand, Taiwan, Australia, South Korea, and Singapore. Operating losses totaled 1.1 million for the second quarter of 2005 compared to operating income of $0.7 million for the same period of the prior year. Operating losses totaled $0.7 million for the six months ended June 30, 2005 compared to operating income of $1.0 million for the same period of the prior year. The decrease in operating income was primarily the result of costs associated with the launch of “on-the-ground” distribution operations in Japan. The Company expects these losses to decrease during the remainder of 2005. The number of Managers in our Synergy Worldwide operation as of June 30, 2005 was approximately 2,850 compared to approximately 2,665 as of December 31, 2004. The number of Distributors in our Synergy Worldwide operation at June 30, 2005, was approximately 126,000 compared to approximately 139,000 as of December 31, 2004.

Cost of Goods Sold

For the three and six months ended June 30, 2005, cost of goods sold, as a percent of net sales revenue, decreased to 17.0 and 17.1 percent, respectively, compared to 17.9 and 18.8 percent, respectively, for the same periods in the prior year as a result of the increase in net sales revenue of Synergy Worldwide, which has slightly lower cost of goods than our other segments, as well as from increased efficiency in our manufacturing operations. We expect cost of goods sold to increase slightly, as a percent of net sales revenue during the remainder of 2005 compared to the three and six months ended June 30, 2005.

Volume Incentives

Volume incentives are commissions paid to independent sales force members for reaching certain levels of net sales revenue performance and organizational development and are an integral part of our direct sales marketing program. Volume incentives vary slightly, on a percentage basis, by product due to our pricing policies and commission plans in place in our international operations. For the three and six months ended June 30, 2005, volume incentives, as a percent of net sales, increased to 40.4 percent and 39.6 percent, respectively, compared to 37.4 percent and 37.7 percent, respectively, for the same periods in the prior year primarily as a result of the increase in the net sales revenue of Synergy Worldwide, which has slightly higher volume incentives than our other segments. We expect volume incentives to remain relatively constant, as a percent of net sales, during the remainder of 2005 compared to the three and six months ended June 30, 2005.

Selling, General and Administrative

Selling, general and administrative expenses for the three and six months ended June 30, 2005, increased $1.1 million, or 3.5 percent, and $4.6 million, or 7.6 percent, respectively, compared to the same periods of the prior year primarily as a result of increased selling, general and administrative expenses associated with the expansion of Synergy Worldwide in Japan. Selling, general and administrative expenses as a percent of net sales revenue for the three and six months ended June 30, 2005 decreased to 37.1 percent 37.4 percent, respectively, compared to 38.8 percent and 38.2 percent, respectively, for the same period in the prior year. For the remaining quarters of 2005, we expect selling, general and administrative expenses, as a percent of net sales, to decrease as compared to the three and six months ended June 30, 2005 as a result of benefits from cost controls as well as continued growth in net sales revenue.

Income Tax

The effective income tax rate for the three and six months ended June 30, 2005 was approximately 12.6 percent and 21.8 percent, respectively. During the second quarter, the Company resolved certain

income tax contingencies which resulted in an income tax benefit. For the balance of the year ending 2005, management expects the effective income tax rate to increase slightly.

Product Liability

Similar to other manufacturers and distributors of products that are ingested, we face an inherent risk of exposure to product liability claims in the event that, among other things, the use of our products results in injury. As a result of increased regulatory scrutiny of products that contain ephedrine alkaloids and kava, we have not been able to obtain product liability insurance covering such products. Effective April 12, 2004, we complied with the U.S. Food and Drug Administration’s ban on the ingredient ephedra. On June 1, 2003, we established a wholly owned captive insurance company to provide us with product liability insurance coverage. We have accrued an amount that we believe is sufficient to cover probable and reasonably estimable liabilities related to product liability claims based on our history of such claims. However, there can be no assurance that these estimates will prove to be sufficient nor can there be any assurance that the ultimate outcome of any litigation for product liability will not have a material negative impact on our business prospects, financial position, results of operations or liquidity.

We self insure for certain employee medical and product liabilities. The recorded liabilities for self-insured risks are calculated using actuarial methods and are not discounted. The liabilities include amounts for actual claims and claims incurred but not reported. Actual experience, including claim frequency and severity as well as health care inflation, could result in actual liabilities being more or less than the amounts currently recorded.

Segment Information

See information included in Note 10 to the condensed consolidated financial statements under Item 1.

Balance Sheet

Accrued Liabilities

Accrued liabilities decreased approximately $3.6 million, or 17.3 percent, as of June 30, 2005, compared to December 31, 2004, as a result of the payment of amounts accrued for our management and employee bonus plans of $6.1 million, which was offset in part by the timing of incentive trip accruals associated with our direct sales marketing program.

LIQUIDITY AND CAPITAL RESOURCES

Cash and cash equivalents increased approximately $5.2 million as of June 30, 2005 compared to December 31, 2004. The increase in cash and cash equivalents is primarily the result of cash provided by

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We conduct our business in several countries and intend to continue to expand our foreign operations. Net sales revenue, operating income and net income are affected by fluctuations in currency exchange rates, interest rates and other uncertainties inherent in doing business and selling product in more than one currency. In addition, our operations are exposed to risks associated with changes in social, political and economic conditions inherent in foreign operations, including changes in the laws and policies that govern foreign investment in countries where we have operations as well as, to a lesser extent, changes in United States laws and regulations relating to foreign trade and investment.

Foreign Currency Risk

During the six months ended June 30, 2005, approximately 57.4 percent of our revenue and 57.9 percent of our expenses were realized outside of the United States. Inventory purchases are transacted primarily in U.S. dollars from vendors located in the United States. The local currency of each international subsidiary is considered its functional currency, and all sales and expenses are translated at average exchange rates for the reported periods. Therefore, our operating results generally will be positively impacted by a weakening of the U.S. dollar and will be negatively impacted by a strengthening of the U.S. dollar. Given the uncertainty of exchange rate fluctuations, we cannot estimate the effect of these fluctuations on our future business, product pricing, and results of operations or financial condition. Changes in currency exchange rates affect the relative prices at which we sell our products. We regularly monitor our foreign currency risks and periodically take measures to reduce the risk of foreign exchange rate fluctuations on our operating results. We do not use derivative instruments for hedging, trading or speculating on foreign exchange rate fluctuations.

During the first quarter of 2005 the Dominican Republic became highly inflationary. The functional currency in highly inflationary economies is the U.S. dollar and transactions denominated in the local currency are re-measured as if the functional currency were the U.S. dollar. The re-measurement of local currencies into U.S. dollars creates translation adjustments, which are included in the consolidated statements of income and comprehensive income.

The following table sets forth average currency exchange rates of one U.S. dollar into local currency for each of the countries in which net sales revenue exceeded $10.0 million during any of the previous two years.

Six months ended June 30,	2005	2004
Mexico	11.1	11.2
South Korea	1,016.3	1,166.9
Venezuela	2,061.9	1,845.0

PART II OTHER INFORMATION

Item 1. LEGAL PROCEEDINGS

We are a defendant in various lawsuits which are incidental to our business. After consultation with legal counsel, we believe that the ultimate disposition of these matters will not have a material adverse effect upon our consolidated results of operations, financial position, or liquidity.

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

The Annual Meeting of the Company’s shareholders was held on May 27, 2005. At this meeting, shareholders voted on the following matters (with the indicated tabulated results).

i. The election of two members of the Board of Directors to serve for full three-year terms expiring in 2008.

Director	For	Against
Kristine F. Hughes	9,659,227	3,973,862
Franz L. Cristiani	13,428,275	204,582

Douglas Faggioli, Pauline Hughes Francis, and Eugene Hughes also serve as directors of the Company, and their terms of office continued after the Annual Meeting.

ii. The ratification of the selection of KPMG LLP as the Company’s independent auditors for the fiscal year ending December 31, 2005.

For		13,554,847
Against		68,748
Withheld		9,262

Item 6. EXHIBITS

a) Exhibits

31.1		Rule 13a – 14(a) and 15d – 14(a) Certification of Chief Executive Officer
31.2		Rule 13a – 14(a) and 15d – 14(a) Certification of Chief Financial Officer
32.1		Certification of Chief Executive Officer pursuant to section 906 of the Sarbanes-Oxley Act of 2002
32.2		Certification of Chief Financial Officer pursuant to section 906 of the Sarbanes-Oxley Act of 2002

	NATURE’S SUNSHINE PRODUCTS, INC.


Date: August 5, 2005	/s/ Douglas Faggioli
	Douglas Faggioli, President & Chief Executive Officer

Date: August 5, 2005	/s/ Craig D. Huff
	Craig D. Huff, Executive Vice President,
	Chief Financial Officer & Treasurer

Part I. Financial Information

Item 1.	Financial Statements

	Condensed Consolidated Balance Sheets
	Condensed Consolidated Statements of Income and Comprehensive Income
	Condensed Consolidated Statements of Cash Flows
	Notes to Condensed Consolidated Financial Statements

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

Item 3.	Quantitative and Qualitative Disclosures about Market Risk

Item 4.	Disclosure Controls and Procedures

Part II. Other Information

Item 1.	Legal Proceedings

Item 4.	Submission of Matters to a Vote of Security Holders

Item 6.	Exhibits