Exhibit 99.1
FOR IMMEDIATE RELEASE
NATURES SUNSHINE PRODUCTS REPORTS FIRST QUARTER 2014 FINANCIAL RESULTS
· Third consecutive quarter of record-setting sales at Synergy Worldwide, driven by South Korea and Japan. Overall sales were flat year-over-year, reflecting weakness in Ukraine.
· Operating income increased 3.3 percent year-over-year.
· Net income increased 98.7 percent year-over-year due to a one-time tax benefit partially offset by Venezuela currency devaluation.
· Resolved contract dispute with General Dealer in Russia and entered into new three-year agreement.
· Board of Directors approved a $0.10 per share quarterly dividend.
LEHI, Utah, May 7, 2014 Natures Sunshine Products, Inc. (NASDAQ:NATR), a leading natural health and wellness company engaged in the manufacture and direct selling of nutritional and personal care products, today reported its consolidated financial results for the first quarter ended March 31, 2014, and declared a quarterly cash dividend of $0.10 per share.
2014 is off to a strong start with record-setting sales at Synergy Worldwide and continued progress in implementing growth initiatives across our NSP businesses, commented Gregory L. Probert, Chairman and Chief Executive Officer of Natures Sunshine Products. Our success in Synergy Worldwide was led by South Korea and Japan and highlights the benefits of our newly consolidated operating structure in the region. Unfortunately, this significant growth story was offset by a decline in our business in Ukraine, resulting from the escalation of political unrest in February. While the conflict continues to adversely affect near-term sentiment, we have signaled our long-term commitment to the region by signing a new three-year agreement with our General Dealer, which provides a strong foundation for future growth.
Mr. Probert continued, Within NSP North America, we have made significant progress in re-engineering this business for growth. Over the past six months, we have launched new products and sales and marketing tools aimed at attracting more customers and Distributors, and are pleased with the early adoption of these programs. For example:
· Our new patent-pending situational anxiety product, AnxiousLess, which launched in October 2013, has been so well received by Distributors and customers alike that it is already one of our top 10 best-selling products.
· Our clinically-proven prostate balancing product, Equolibrium, which launched at our U.S. National Convention at the end of March, has already reached 20% penetration in our manager base.
· Distributor adoption of our IN.FORM weight management program, which also launched in the U.S. in March, has exceeded our early forecasts, continues to gain momentum, and supported a 13% year-over-year growth in sales of weight management products in the quarter.
· New point-of-purchase merchandizing tools, which launched in October 2013, are generating positive initial results for our Distributors with retail stores.
Our approach to re-igniting sales growth in our NSP U.S. business is multi-faceted, and were encouraged by these early positive indicators of Distributor engagement and adoption of our new products and programs. In addition to building strategies that drive revenue growth, we have also developed programs aimed at improving efficiency and reducing operating costs, and are pleased to see the early results of those efforts in the quarter with a 120 basis point reduction in our cost of sales.
Leveraging science-based intellectual property to solve mega-trend health problems will form the basis of our product development strategy going forward, added Mr. Probert. We will continue to invest in our R&D personnel, equipment and labs, and will break ground on a new $2 million vertically integrated research and development center in the next few months. Our Scientific and Medical Advisory Board continues to grow with the addition of renowned and Emmy award winning physician, Dr. Luis Pacheco. In addition to our investments in science, we are concurrently developing new distribution strategies and recently hired Jeffrey Ten as our Vice President of New Markets and Channel Development to lead our efforts to expand NSPs presence in global markets.
Mr. Probert concluded, As we have previously discussed, investment in growth initiatives will be a recurring theme throughout 2014, and will suppress our operating income margin this year as we re-position the business for growth. In that respect, we are pleased to have repatriated $21.5 million of foreign cash in the quarter through intercompany dividends and have significant flexibility to invest in our business and return capital to shareholders.
For the First Quarter of 2014:
· Net sales revenue decreased 0.8 percent to $95.8 million, compared to $96.5 million in the first quarter of 2013. In local currencies, net sales revenue increased by 0.3 percent.
· Selling, general and administrative expenses decreased 1.2 percent to $29.8 million, compared with $30.1 million in the first quarter of 2013. Selling, general and administrative expenses decreased due to $1.4 million of one-time severance costs and the acceleration of stock option expense incurred related to the resignation of the Companys former Chief Executive Officer that were incurred in 2013, which were partially offset by $1.0 million of increased compensation, health insurance and other benefit costs as a result of the Companys incremental investment in sales, marketing, science and product development personnel and programs in 2014.
· Operating income increased 3.3 percent to $7.2 million, compared to $6.9 million in the first quarter of 2013. The increase was primarily due to the decrease in cost of sales due to changes in product mix between markets and lower raw material costs, partially offset by increased importation fees (customs and duties) related to higher transfer prices within some of the Companys foreign markets.
· Adjusted EBITDA, defined here as net income before taxes, depreciation, amortization and other income adjusted to exclude share-based compensation expense, increased 3.5 percent to $9.5 million, compared to $9.2 million in the first quarter of 2013.
· Net income was $9.7 million, or $0.58 per diluted common share, compared to $4.9 million, or $0.30 per diluted common share in the first quarter of 2013, reflecting a one-time tax benefit related to intercompany dividends.
· Cash and cash equivalents as of March 31, 2014, were $71.5 million, compared to $77.2 million as of December 31, 2013.
· Shareholders equity as of March 31, 2014, was $114.6 million, compared to $105.3 million as of December 31, 2013.
· Active Managers worldwide were 17,200 and active Distributors and customers worldwide were 329,800 as of March 31, 2014, compared to 18,200 and 341,200, respectively, in the first quarter of 2013.
NSP Americas, Asia Pacific and Europe Results for the First Quarter of 2014:
· Net sales revenue decreased 4.6 percent to $50.7 million, compared to $53.1 million in the first quarter of 2013. In local currencies, net sales revenue decreased by 3.1 percent compared to the first quarter of 2013. In the United States, net sales declined 3.7 percent year-over-year. Lower net sales in the United States and Japan (due to the consolidation of the NSP Japan business with the Synergy Japan business) were partially offset by higher net sales in Venezuela.
· Contribution margin, defined as net sales revenue less cost of sales and volume incentive expense, was $20.9 million, compared to $22.0 million in the first quarter of 2013, primarily reflecting lower net sales revenue.
· Active Managers within the segment were approximately 8,300 and active Distributors and customers within the segment were approximately 151,700 as of March 31, 2014, as compared to 9,100 and 157,300, respectively, as of March 31, 2013. Managers were down 8.8 percent, and Distributors and customers were down 3.6 percent compared to the prior year. Excluding Japan where NSP Managers and Distributors have joined Synergy Worldwide, Managers were down 1.2 percent, and Distributors and customers were down 3.1 percent compared to the prior year.
NSP Russia, Central and Eastern Europe Results for the First Quarter of 2014:
· Net sales revenue decreased 6.8 percent to $15.0 million, compared to $16.1 million in the first quarter of 2013. Continued positive growth momentum in January was abruptly reversed with the escalation of political unrest in Ukraine in February and the decline in value of the Ukrainian hryvnia against the U.S. dollar. The Companys products in Ukraine are priced in U.S. dollars and therefore become more expensive when the local currency declines in value.
· Contribution margin decreased 9.8 percent to $5.4 million, compared to $6.0 million in the first quarter of 2013, primarily due to lower net sales revenue.
· Active Managers within the segment were approximately 5,200 and active Distributors and customers within the segment were approximately 125,200 as of March 31, 2014, as compared to 6,000 and 130,000, respectively, as of March 31, 2013. Managers were down 13.3 percent, and Distributors and customers were down 3.7 percent compared to the prior year.
· Despite the robust net sales growth experienced in 2013, the Company must caution that near-term sales will undoubtedly be adversely affected by the political unrest in Ukraine.
· The Company has negotiated a resolution to the contract dispute with its General Dealer, whereby the parties have agreed to a new three-year international reseller agreement, effective April 1, 2014, on mutually satisfactory terms. The General Dealer has paid the Company all sums previously withheld as of May 1, 2014.
Synergy WorldWide Results for the First Quarter of 2014:
· Net sales revenue increased 10.4 percent to $30.0 million, compared to $27.2 million in the first quarter of 2013. This marks the third consecutive record-setting sales quarter for Synergy. In local currencies, net sales revenue increased by 11.1 percent compared to the first quarter of 2013, driven by increased sales in South Korea and Japan and partially offset by declines in North America, Scandinavia and Central Europe. The increase in net sales revenue is primarily a result of re-engaged leadership, strong execution, and momentum stemming from Synergys global summit and launch of the SLMsmart weight management line in South Korea.
· Contribution margin increased 16.4 percent to $10.6 million, compared to $9.1 million in the first quarter of 2013, primarily as a result of increased net sales revenue as well as the decrease in cost of sales discussed above.
· Active Managers within the segment were approximately 3,700 and active Distributors and customers within the segment were approximately 52,900 as of March 31, 2014, as
compared to 3,100 and 53,900, respectively, as of March 31, 2013. Managers were up 19.4 percent, while Distributors and customers were down 1.9 percent compared to the prior year.
Venezuela and Devaluation of its Currency
Since January 1, 2010, Venezuela has been designated as a highly inflationary economy. Effective January 24, 2014, additional changes to the countrys foreign exchange system were enacted by the Venezuelan government and new official foreign exchange rates were established for products imported and sold in Venezuela. The Company is currently in the process of registering its products in order to obtain U.S. dollars at the various official exchange rates but cannot guarantee that the Companys applications for currency exchange will be successful. The Company has not successfully exchanged Venezuelan bolivars for U.S. dollars since February 2013.
Due to these circumstances, the Company has re-measured its assets and liabilities in Venezuela at the higher official foreign exchange rate of 11.3 bolivars to the U.S. dollar, which resulted in a foreign exchange loss of $0.8 million for the three months ended March 31, 2014. Going forward, the Company will report its results at the higher official exchange rate of 11.3 bolivars to the U.S. dollar. The Company previously measured its results at the lower official foreign exchange rate of 6.3 bolivars to the U.S. dollar.
Effective Income Tax Rate
The effective income tax rate for the first quarter of 2014 was (59.6) percent compared to 33.1 percent in the first quarter of 2013. The current quarters effective tax rate was below the U.S. federal statutory tax rate of 35.0 percent which was primarily attributable to foreign tax credit benefits related to intercompany dividends, offset by adjustments to foreign valuation allowances and an increase in tax liabilities associated with uncertain tax positions.
Quarterly Cash Dividend and Ongoing Share Repurchase Program
The Companys Board of Directors approved a quarterly cash dividend of $0.10 per share, payable on June 2, 2014, to shareholders of record as of the close of business on May 21, 2014.
On August 8, 2013, the Board of Directors authorized a $10 million share repurchase program to be implemented over two years. Such purchases may be made in the open market, through block trades, in privately negotiated transactions or otherwise. The timing and amount of any shares repurchased will be determined based on the Companys evaluation of market conditions and other factors and the program may be discontinued or suspended at any time.
Due to a blackout period beginning in mid-December, the Company has not repurchased any shares of its common stock under the share repurchase program in 2014. As such, at March 31, 2014, the remaining balance available for repurchases under the program was $7.5 million.
The quarterly dividend, in addition to the special one-time dividend that was announced and paid in August 2013 and the on-going share repurchase program, is enabled by the Companys strong cash flow, healthy cash balance (enhanced by intercompany dividends), the Boards commitment to return capital to shareholders and its confidence in the Companys long-term growth prospects.
Non-GAAP Financial Measures
The Company has included information which has not been prepared in accordance with generally accepted accounting principles (GAAP), such as information concerning Adjusted EBITDA because management utilizes this information in the evaluation of its operations and believes that these measures are a useful indicator of the Companys ability to fund its business. These non-GAAP financial measures should not be considered as an alternative to, or more meaningful than, U.S. GAAP net income as an indicator of the Companys operating performance. Moreover, these non-GAAP financial measures, as presented by the Company, may not be comparable to similarly titled measures reported by other companies. Other companies may use the same or similarly named measures, but exclude different items, which may not provide investors with a comparable view of Natures Sunshine Products performance in relation to other companies. The Company has included a reconciliation of these non-GAAP measures to reported earnings under GAAP in the attached financial tables.
Conference Call
Natures Sunshine Products will host a conference call to discuss its first quarter 2014 results on May 7, 2014 at 5:00 PM Eastern Time. The toll-free dial-in number for callers in the U.S. and Canada is 1-877-407-0789, conference ID: 13575478. International callers can dial 1-201-689-8562, conference ID: 13580675. A replay will be available from May 7, 2014 at 8:00 PM Eastern Time through May 21, 2014 at 11:59 PM Eastern Time by dialing 1-877-870-5176 (U.S. and Canada) or 1-858-384-5517 (International), replay PIN: 13580675. The call will also be webcast live and will be available on the Investors section of Natures Sunshine Products website at www.naturessunshine.com for 90 days.
About Natures Sunshine Products
Natures Sunshine Products (NASDAQ:NATR), a leading natural health and wellness company, markets and distributes nutritional and personal care products through a global direct sales force of over 700,000 independent Managers, Distributors and customers in more than 40 countries. Natures Sunshine manufactures most of its products through its own state-of-the-art facilities to ensure its products continue to set the standard for the highest quality, safety and efficacy on the market today. The Company has three reportable business segments that are divided based on the characteristics of their Distributor base, similarities in compensation plans, as well as the internal organization of NSPs officers and their responsibilities (NSP Americas, Asia Pacific and Europe; NSP Russia, Central and Eastern Europe; and Synergy WorldWide). The Company also supports health and wellness for children around the world through its partnership with the Sunshine Heroes Foundation. Additional information about the Company can be obtained at its website, www.naturessunshine.com.
Cautionary Statement Regarding Forward-Looking Statements
Certain information included or incorporated herein by reference in this release may be deemed to be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements may include, but are not limited to, statements relating to Natures Sunshine Products objectives, plans and strategies. All statements (other than statements of historical fact) that address activities, events or developments that the Company intends, expects, projects, believes or anticipates will or may occur in the future are forward-looking statements. These statements are often characterized by terminology such as believe, hope, may, anticipate, should, intend, plan, will, expect, estimate, project, positioned, strategy and similar expressions, and are based on assumptions and assessments made by management in light of their experience and their perception of historical trends, current conditions, expected future developments and other factors they believe to be appropriate. Forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties. Important factors that could cause actual results, developments and business decisions to differ materially from forward-looking statements are more fully described in this release, but include the following:
· any negative consequences resulting from the economy, including the availability of liquidity to Natures Sunshine Products, its customers and its suppliers or the willingness of its customers to purchase products;
· the Companys relationship with, and its ability to influence the actions of, its Distributors;
· improper action by Natures Sunshine Products employees or Distributors;
· negative publicity related to its products or direct selling organization;
· changing consumer preferences and demands;
· the Companys reliance upon, or the loss or departure of any member of, its senior management team which could negatively impact its Distributor relations and operating results;
· the competitive nature of Natures Sunshine Products business;
· regulatory matters governing the Companys products, its direct selling program, or the direct selling market in which it operates;
· legal challenges to the Companys direct selling program;
· risks associated with operating internationally and the effect of economic factors, including foreign exchange, inflation, disruptions or conflicts with its third party importers, pricing and currency devaluation risks, especially in countries such as Venezuela, Ukraine, Russia and Belarus;
· uncertainties relating to the application of transfer pricing, duties, value-added taxes, and other tax regulations, and changes thereto;
· the Companys dependence on increased penetration of existing markets;
· the Companys reliance on its information technology infrastructure;
· the sufficiency of trademarks and other intellectual property rights;
· changes in tax laws, treaties or regulations, or their interpretation;
· taxation relating to its Distributors;
· product liability claims;
· share price volatility related to, among other things, speculative trading.
All forward-looking statements speak only as of the date of this release and are expressly qualified in their entirety by the cautionary statements included in this release. Except as is required by law, we expressly disclaim any obligation to publicly release any revisions to forward-looking statements to reflect events after the date of this release.
Contact:
Stephen M. Bunker
Chief Financial Officer
Natures Sunshine Products, Inc.
Lehi, Utah 84043
(801) 341-7303
NATURES SUNSHINE PRODUCTS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in thousands)
(Unaudited)
|
|
March 31, |
|
December 31, |
| ||
Assets |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
71,467 |
|
$ |
77,247 |
|
Accounts receivable, net of allowance for doubtful accounts of $1,102 and $1,087, respectively |
|
11,498 |
|
10,206 |
| ||
Investments available for sale |
|
2,012 |
|
2,006 |
| ||
Inventories |
|
41,106 |
|
41,910 |
| ||
Deferred income tax assets |
|
5,495 |
|
5,711 |
| ||
Prepaid expenses and other |
|
13,533 |
|
11,514 |
| ||
Total current assets |
|
145,111 |
|
148,594 |
| ||
|
|
|
|
|
| ||
Property, plant and equipment, net |
|
35,283 |
|
32,022 |
| ||
Investment securities |
|
1,004 |
|
971 |
| ||
Intangible assets, net |
|
816 |
|
853 |
| ||
Deferred income tax assets |
|
13,967 |
|
9,928 |
| ||
Other assets |
|
7,502 |
|
7,244 |
| ||
|
|
$ |
203,683 |
|
$ |
199,612 |
|
|
|
|
|
|
| ||
Liabilities and Shareholders Equity |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Accounts payable |
|
$ |
5,174 |
|
$ |
5,664 |
|
Accrued volume incentives |
|
20,733 |
|
19,206 |
| ||
Accrued liabilities |
|
30,341 |
|
34,893 |
| ||
Deferred revenue |
|
4,231 |
|
4,173 |
| ||
Current installments of long-term debt and revolving credit facility |
|
1,420 |
|
2,267 |
| ||
Income taxes payable |
|
1,432 |
|
2,366 |
| ||
Total current liabilities |
|
63,331 |
|
68,569 |
| ||
|
|
|
|
|
| ||
Liability related to unrecognized tax benefits |
|
12,349 |
|
12,402 |
| ||
Long-term debt and revolving credit facility |
|
10,000 |
|
10,000 |
| ||
Deferred compensation payable |
|
1,004 |
|
971 |
| ||
Other liabilities |
|
2,418 |
|
2,411 |
| ||
Total long-term liabilities |
|
25,771 |
|
25,784 |
| ||
|
|
|
|
|
| ||
Commitments and Contingencies |
|
|
|
|
| ||
|
|
|
|
|
| ||
Shareholders equity: |
|
|
|
|
| ||
Common stock, no par value, 50,000 shares authorized, 16,179 and 16,179 shares issued and outstanding as of March 31, 2014 and December 31, 2013, respectively |
|
84,216 |
|
83,122 |
| ||
Retained earnings |
|
44,147 |
|
36,100 |
| ||
Accumulated other comprehensive loss |
|
(13,782 |
) |
(13,963 |
) | ||
Total shareholders equity |
|
114,581 |
|
105,259 |
| ||
|
|
$ |
203,683 |
|
$ |
199,612 |
|
NATURES SUNSHINE PRODUCTS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Amounts in thousands, except per share information)
(Unaudited)
|
|
Three Months Ended |
| ||||
|
|
2014 |
|
2013 |
| ||
|
|
|
|
|
| ||
Net sales revenue |
|
$ |
95,753 |
|
$ |
96,479 |
|
Cost of sales |
|
(23,106 |
) |
(24,445 |
) | ||
Gross profit |
|
72,647 |
|
72,034 |
| ||
|
|
|
|
|
| ||
Operating expenses: |
|
|
|
|
| ||
Volume incentives |
|
35,717 |
|
34,975 |
| ||
Selling, general and administrative |
|
29,758 |
|
30,117 |
| ||
Operating income |
|
7,172 |
|
6,942 |
| ||
Other income (expense), net |
|
(1,115 |
) |
330 |
| ||
Income before provision for income taxes |
|
6,057 |
|
7,272 |
| ||
Provision (benefit) for income taxes |
|
(3,608 |
) |
2,408 |
| ||
Net income |
|
$ |
9,665 |
|
$ |
4,864 |
|
|
|
|
|
|
| ||
Basic and diluted net income per common share |
|
|
|
|
| ||
|
|
|
|
|
| ||
Basic: |
|
|
|
|
| ||
Net income |
|
$ |
0.60 |
|
$ |
0.31 |
|
|
|
|
|
|
| ||
Diluted: |
|
|
|
|
| ||
Net income |
|
$ |
0.58 |
|
$ |
0.30 |
|
|
|
|
|
|
| ||
Weighted average basic common shares outstanding |
|
16,179 |
|
15,822 |
| ||
Weighted average diluted common shares outstanding |
|
16,618 |
|
15,956 |
| ||
|
|
|
|
|
| ||
Dividends declared per common share |
|
$ |
0.10 |
|
$ |
0.10 |
|
NATURES SUNSHINE PRODUCTS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands)
(Unaudited)
|
|
Three Months Ended |
| ||||
|
|
2014 |
|
2013 |
| ||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
| ||
Net income |
|
$ |
9,665 |
|
$ |
4,864 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
| ||
Provision for doubtful accounts |
|
39 |
|
(25 |
) | ||
Depreciation and amortization |
|
1,237 |
|
1,088 |
| ||
Share-based compensation expense |
|
1,094 |
|
1,148 |
| ||
Loss on sale of property and equipment |
|
13 |
|
11 |
| ||
Deferred income taxes |
|
(3,823 |
) |
235 |
| ||
Amortization of bond discount |
|
1 |
|
1 |
| ||
Purchase of trading investment securities |
|
(67 |
) |
(19 |
) | ||
Proceeds from sale of trading investment securities |
|
49 |
|
105 |
| ||
Realized and unrealized gains on investments |
|
(15 |
) |
(21 |
) | ||
Foreign exchange losses (gains) |
|
980 |
|
(416 |
) | ||
Changes in assets and liabilities: |
|
|
|
|
| ||
Accounts receivable |
|
(1,170 |
) |
(555 |
) | ||
Inventories |
|
707 |
|
1,716 |
| ||
Prepaid expenses and other current assets |
|
(2,011 |
) |
(658 |
) | ||
Other assets |
|
(390 |
) |
83 |
| ||
Accounts payable |
|
(274 |
) |
(943 |
) | ||
Accrued volume incentives |
|
1,513 |
|
2,206 |
| ||
Accrued liabilities |
|
(6,156 |
) |
262 |
| ||
Deferred revenue |
|
58 |
|
(740 |
) | ||
Income taxes payable |
|
(940 |
) |
(516 |
) | ||
Liability related to unrecognized tax benefits |
|
(53 |
) |
38 |
| ||
Deferred compensation payable |
|
33 |
|
(41 |
) | ||
Net cash provided by operating activities |
|
490 |
|
7,823 |
| ||
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
| ||
Purchases of property, plant and equipment |
|
(4,614 |
) |
(1,165 |
) | ||
Proceeds from sale of property, plant and equipment |
|
|
|
8 |
| ||
Purchase of investments available for sale |
|
(6 |
) |
(83 |
) | ||
Proceeds from maturity and sale of investments available for sale |
|
33 |
|
|
| ||
Net cash used in investing activities |
|
(4,587 |
) |
(1,240 |
) | ||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
| ||
Dividends paid |
|
|
|
(1,583 |
) | ||
Principal payments of long-term debt and revolving credit facility |
|
(847 |
) |
(834 |
) | ||
Proceeds from the exercise of stock options |
|
|
|
633 |
| ||
Net cash used in financing activities |
|
(847 |
) |
(1,784 |
) | ||
Effect of exchange rates on cash and cash equivalents |
|
(836 |
) |
(1,004 |
) | ||
Net increase (decrease) in cash and cash equivalents |
|
(5,780 |
) |
3,795 |
| ||
Cash and cash equivalents at the beginning of the period |
|
77,247 |
|
79,241 |
| ||
Cash and cash equivalents at the end of the period |
|
$ |
71,467 |
|
$ |
83,036 |
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: |
|
|
|
|
| ||
Cash paid for income taxes |
|
$ |
2,236 |
|
$ |
3,282 |
|
Cash paid for interest |
|
30 |
|
20 |
|
NATURES SUNSHINE PRODUCTS, INC. AND SUBSIDIARIES
RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA
(Amounts in thousands)
(Unaudited)
|
|
Three Months Ended |
| ||||
|
|
2014 |
|
2013 |
| ||
|
|
|
|
|
| ||
Net income |
|
$ |
9,665 |
|
$ |
4,864 |
|
Adjustments: |
|
|
|
|
| ||
Depreciation and amortization |
|
1,237 |
|
1,088 |
| ||
Share-based compensation expense |
|
1,094 |
|
1,148 |
| ||
Other income (loss), net* |
|
1,115 |
|
(330 |
) | ||
Taxes |
|
(3,608 |
) |
2,408 |
| ||
Adjusted EBITDA |
|
$ |
9,503 |
|
$ |
9,178 |
|
* Other income, net is primarily comprised of foreign exchange gains (losses), interest income, and interest expense.
Distributor Information
Natures Sunshine Products revenue is highly dependent upon the number and productivity of its Managers, Distributors and customers. Growth in sales volume requires an increase in the productivity and/or growth in the total number of Managers, Distributors and customers.
The following table provides information concerning the number of total Managers, Distributors and customers by segment, as of the dates indicated.
Total Managers, Distributors and Customers by Segment as of March 31,
|
|
2014 |
|
2013 |
| ||||
|
|
Distributors |
|
Managers |
|
Distributors |
|
Managers |
|
|
|
|
|
|
|
|
|
|
|
NSP Americas, Asia Pacific & Europe |
|
324,400 |
|
8,300 |
|
338,500 |
|
9,100 |
|
NSP Russia, Central and Eastern Europe |
|
259,300 |
|
5,200 |
|
253,400 |
|
6,000 |
|
Synergy WorldWide |
|
116,400 |
|
3,700 |
|
118,300 |
|
3,100 |
|
Total |
|
700,100 |
|
17,200 |
|
710,200 |
|
18,200 |
|
Total Managers includes independent Managers under the Companys various compensation plans that have achieved and maintained specified and personal group sales volumes as of the date indicated. To maintain Manager status, an individual must continue to meet certain product sales volume levels. As such, all Managers are considered to be active Managers.
Total Distributors and customers includes the Companys independent Distributors and customers who have purchased products directly from the Company for resale and/or personal consumption during the previous twelve months ended as of the date indicated. This includes Manager, Distributor and customer accounts that may have become inactive since such respective dates.
The following table provides information concerning the number of active Distributors and customers by segment, as of the dates indicated.
Active Distributors and Customers by Segment as of March 31,
|
|
2014 |
|
2013 |
|
|
|
Distributors |
|
Distributors |
|
|
|
|
|
|
|
NSP Americas, Asia Pacific & Europe |
|
151,700 |
|
157,300 |
|
NSP Russia, Central and Eastern Europe |
|
125,200 |
|
130,000 |
|
Synergy WorldWide |
|
52,900 |
|
53,900 |
|
Total |
|
329,800 |
|
341,200 |
|
Active Distributors and customers includes the Companys independent Distributors and customers who have purchased products directly from the Company for resale and/or personal consumption during the previous three months ended as of the date indicated. All of the Companys Managers are active.
The following tables provide information concerning the number of new Managers, Distributors and customers by segment, as of the dates indicated.
New Managers, Distributors and Customers by Segment for the Quarter ended March 31,
|
|
2014 |
|
2013 |
| ||||
|
|
Distributors |
|
Managers |
|
Distributors |
|
Managers |
|
|
|
|
|
|
|
|
|
|
|
NSP Americas, Asia Pacific & Europe |
|
35,500 |
|
1,000 |
|
37,700 |
|
1,000 |
|
NSP Russia, Central and Eastern Europe |
|
22,400 |
|
400 |
|
23,000 |
|
400 |
|
Synergy WorldWide |
|
17,000 |
|
600 |
|
18,500 |
|
500 |
|
Total |
|
74,900 |
|
2,000 |
|
79,200 |
|
1,900 |
|
New Managers includes independent Managers under our various compensation plans that first achieved the rank of Manager during the previous three months ended as of the date indicated.
New Distributors and Customers include the Companys independent Distributors and customers who have made their initial product purchase directly from Natures Sunshine Products for resale and/or personal consumption during the previous three months ended as of the date indicated.
New Managers, Distributors and Customers by Segment for the Twelve Months ended March 31,
|
|
2014 |
|
2013 |
| ||||
|
|
Distributors |
|
Managers |
|
Distributors |
|
Managers |
|
|
|
|
|
|
|
|
|
|
|
NSP Americas, Asia Pacific & Europe |
|
146,300 |
|
3,800 |
|
157,800 |
|
4,000 |
|
NSP Russia, Central and Eastern Europe |
|
88,700 |
|
1,600 |
|
80,000 |
|
1,500 |
|
Synergy WorldWide |
|
70,300 |
|
2,100 |
|
74,300 |
|
1,800 |
|
Total |
|
305,300 |
|
7,500 |
|
312,100 |
|
7,300 |
|
New Managers includes independent Managers under the Companys various compensation plans that first achieved the rank of Manager during the previous twelve months ended as of the date indicated.