XML 42 R31.htm IDEA: XBRL DOCUMENT v3.24.3
Segment Information (Tables)
 9 Months Ended
Sep. 30, 2024
Segment Information [Abstract]  
Revenue by Segment
Revenue by Segment


  
Three Months Ended
September 30,
    
Nine Months Ended
September 30,
  
(U.S. dollars in thousands)
  2024     2023     2024     2023  
Nu Skin
                        
Americas
   $ 77,194     $ 91,671     $ 237,160     $ 300,469  
Southeast Asia/Pacific
     59,515       68,743       179,921       200,317  
Mainland China
    
53,020
      
70,225
      
178,797
      
226,563
  
       Japan     47,222       53,399       134,045       156,867  
South Korea
     45,201       63,709       130,283       187,719  
Europe & Africa
     38,577       50,048       121,564       144,460  
       Hong Kong/Taiwan     33,749       40,724       98,061       112,380  
       Nu Skin other     2,518       (274 )     3,186
       208
  
Total Nu Skin
    356,996       438,245       1,083,017       1,328,983  
Rhyz Investments
                               
       Manufacturing (1)     51,773       49,714       153,548       131,032  
       Rhyz other     21,376
       10,813
       49,967
       20,476
  
Total Rhyz Investments
    73,149       60,527       203,515       151,508  
Total
  
$
430,145
    
$
498,772
    
$
1,286,532
    
$
1,480,491
  

(1)
The Manufacturing segment had $10.9 million and $16.2 million of intersegment revenue for the three months ended September 30, 2024 and 2023, respectively, and $28.5 million and $44.3 million for the nine months ended September 30, 2024 and 2023, respectively. Intersegment revenue is eliminated in the consolidated financial statements, as well as the reported segment revenue in the table above.
Segment Contribution
Segment Contribution

 
Three Months Ended
September 30,
    
Nine Months Ended
September 30,
  
(U.S. dollars in thousands)
  
2024
    
2023
    
2024
    
2023
  
Nu Skin
                        
Americas
   $ 15,881     $ 16,627     $ 48,236     $ 61,730  
Southeast Asia/Pacific
    
9,997
      
13,190
      
31,787
      
37,057
  
Mainland China
    7,277       15,223       32,903       48,192  
Japan 
     13,491       14,617       37,201       40,033  
South Korea
    
14,283
      
19,433
      
39,789
      
60,399
  
Europe & Africa
     5,193       6,562       13,874       15,145  
Hong Kong/Taiwan
    
9,225
      
10,146
      
25,006
      
28,128
  
Nu Skin contribution
    
75,347
      
95,798
      
228,796
      
290,684
  
Rhyz Investments
                                
Manufacturing
    
542
      
4,838
      
4,266
      
7,683
  
Rhyz other
    
(2,923
)
    
(5,966
)
    
(14,338
)
    
(11,318
)
Rhyz Investments contribution
    
(2,381
)
    
(1,128
)
    
(10,072
)
    
(3,635
)
Total segment contribution
    
72,966
      
94,670
      
218,724
      
287,049
  
Corporate and other
    
(54,735
)
    
(121,035
)
    
(317,228
)
    
(254,844
)
Operating income
    
18,231
      
(26,365
)
    
(98,504
)
    
32,205
  
Interest expense
   
6,500
      
7,535
      
20,545
      
18,192
  
Other income, net
     1,567       (551 )     1,800       3,237  
Income (loss) before provision for income taxes
  
$
13,298
    
$
(34,451
)
  
$
(117,249
)
  
$
17,250
  
Depreciation and Amortization and Capital Expenditures
Depreciation and Amortization

 
Three Months Ended
September 30,
    
Nine Months Ended
September 30,
  
(U.S. dollars in thousands)
  
2024
    
2023
    
2024
    
2023
  
Nu Skin
                        
Americas
   $ 85     $ 115     $ 283     $ 307  
Southeast Asia/Pacific
     227       257       650       813  
Mainland China
    
2,697
      
2,742
      
8,197
      
8,127
  
Japan
    
65
      
93
      
217
      
1,241
  
South Korea
     256       310       762       1,062  
Europe & Africa
    
283
      
271
       830      
810
  
Hong Kong/Taiwan
    
451
      
715
      
1,348
      
1,990
  
Total Nu Skin
    
4,064
      
4,503
      
12,287
      
14,350
  
Rhyz Investments
                                
Manufacturing
    
3,460
      
3,297
      
10,227
      
10,050
  
Rhyz other
    
1,679
      
2,048
      
5,531
      
3,816
  
Total Rhyz Investments
    
5,139
      
5,345
      
15,758
      
13,866
  
Corporate and other
    
8,118
      
8,344
      
25,316
      
24,123
  
Total
  
$
17,321
    
$
18,192
    
$
53,361
    
$
52,339
  

Capital Expenditures

 
Three Months Ended
September 30,
    
Nine Months Ended
September 30,
  
(U.S. dollars in thousands)
  
2024
    
2023
    
2024
    
2023
  
Nu Skin
                        
Americas
   $ 38     $ 18     $ 71     $ 209  
Southeast Asia/Pacific
     7       130       25       321  
Mainland China
    
690
      
3,496
      
4,957
      
12,265
  
Japan
    
101
      
81
    122       84  
South Korea
    
7
      
361
      
29
      
522
  
Europe & Africa
     97       46       386       322  
Hong Kong/Taiwan
    
174
      
90
      
410
      
698
  
Total Nu Skin
    
1,114
      
4,222
      
6,000
      
14,421
  
Rhyz Investments
                                
Manufacturing
    
1,209
      
2,621
      
3,673
      
8,318
  
Rhyz other
    
490
      
20
      
1,559
      
20
  
Total Rhyz Investments
    
1,699
      
2,641
      
5,232
      
8,338
  
Corporate and other
    
5,783
      
5,043
      
17,768
      
15,346
  
Total
  
$
8,596
    
$
11,906
    
$
29,000
    
$
38,105