HLF logo

HLF

Herbalife Ltd.

$9.78
+$0.61(+6.65%)
49
Overall
60
Value
50
Tech
39
Quality
Market Cap
$951.67M
Volume
3.07M
52W Range
$5.04 - $10.83
Target Price
$9.33
Order:

Income Statement

MetricTrendChart
2015
Dec
2016
Dec
2017
Dec
2018
Dec
2019
Dec
2020
Dec
2021
Dec
2022
Dec
2023
Dec
2024
Dec
REVENUE
Total Revenue
$4.5B$4.6B$4.5B$4.9B$4.9B$5.5B$5.8B$5.2B$5.1B$5.0B
Total Revenue
$4.2B$4.5B$4.4B$4.9B$4.9B$5.5B$5.8B$5.2B$5.1B$5.0B
COST OF GOODS SOLD
Cost of Revenue
$-856.0M$-854.6M$-848.6M$-919.3M$958.0M$1.2B$1.2B$1.2B$1.2B$1.1B
GROSS PROFIT
Gross Profit
$3.6B$3.6B$3.6B$4.0B$3.9B$4.4B$4.6B$4.0B$3.9B$3.9B
OPERATING EXPENSES
Operating Expenses
$3.0B$3.2B$3.0B$3.3B$454.6M$370.4M$162.0M$3.5B$1.9B$1.9B
Selling, General & Administrative
$1.8B$2.0B$1.8B$2.0B$1.9B$2.1B$2.0B$1.8B$1.9B$1.9B
Selling & Marketing Expenses
$1.8B$2.0B$1.8B$2.0B$41.4M$39.0M$47.3M$46.8M$54.1M$46.0M
General & Administrative Expenses
$-58.0M$-53.4M$-56.2M--$1.9B$2.1B$2.0B$1.8B$1.9B$1.9B
Promotion & Advertising
$-66.1M$-64.8M$-55.7M$-41.1M$41.4M$39.0M$47.3M$46.8M$54.1M$46.0M
Salaries & Wages
$1.3B$1.3B$1.3B$1.4B$-1.4B$-1.7B$-1.8B$-10.4M$-11.2M$-7.9M
Depreciation & Amortization
$-82.5M$-80.7M$-80.1M$-80.8M$78.8M$80.9M$89.2M$94.3M$88.9M$96.5M
Depreciation & Amortization
$-82.5M$-80.7M$-80.1M$-80.8M$78.8M$80.9M$89.2M$94.3M$88.9M$96.5M
Amortization
$-8.5M$-7.9M$-8.4M$-7.3M$96.8M$105.1M$101.4M$99.5M$102.5M$95.3M
Other Operating Expenses
$-11.3M$-9.3M$-13.0M$-29.8M$-37.5M$-14.5M$-16.4M$-14.9M$-10.2M$-5.5M
OPERATING INCOME
Operating income
$583.6M$458.1M$617.1M$683.1M$568.1M$640.6M$734.1M$545.2M$356.4M$385.9M
EBITDA
$741.1M$618.0M$792.0M$809.4M$745.8M$749.7M$821.5M$686.2M$489.6M$522.5M
NON-OPERATING ITEMS
Interest Expense (Non-Operating)
$100.5M$99.3M$160.8M$181.0M$153.0M$133.0M$153.1M$139.3M$165.9M$218.3M
Interest Income Operating
----$14.5M$19.4M$20.6M$8.8M$4.4M$6.1M$11.5M$12.3M
Intinc
$5.6M$5.9M$14.5M--------------
Net Non-Operating Interest Income/Expense
$-94.9M$-93.4M$-160.8M$-181.0M$-153.0M$-133.0M$-153.1M$133.2M$-165.9M$-218.3M
Gain on Sale of Securities
$2.3M------------------
Other Income/Expense
$2.3M--$-400.0K$57.3M$-15.7M--$24.6M$12.8M$-1.0M$10.5M
Other Special Charges
$-2.3M--$400.0K$-57.3M$15.7M--$-24.6M$12.8M$1.0M$-10.5M
SPECIAL ITEMS
Restructring And Mn A Income
------------------$69.1M
Special Income Charges
--------$37.5M$14.5M$16.4M$14.9M$10.2M$-63.6M
PRE-TAX INCOME
EBIT
$586.9M$464.0M$632.0M$645.2M$604.4M$649.4M$713.9M$564.1M$368.9M$387.7M
Pre-Tax Income
$486.4M$364.7M$471.2M$464.2M$451.4M$516.4M$560.8M$424.8M$203.0M$169.4M
INCOME TAX
Tax Provision
$147.3M$104.7M$257.3M$167.6M$140.4M$143.8M$113.6M$103.5M$60.8M$-84.9M
NET INCOME
Net Income
$339.1M$260.0M$213.9M$296.6M$311.0M$372.6M$447.2M$321.3M$142.2M$254.3M
Net Income (Continuing Operations)
$339.1M$260.0M$213.9M$296.6M$311.0M$372.6M$447.2M$321.3M$142.2M$254.3M
Net Income (Discontinued Operations)
$339.1M$260.0M$213.9M$296.6M$311.0M$372.6M$447.2M$321.3M$142.2M$254.3M
Net Income (Common Stockholders)
$339.1M$260.0M$213.9M$296.6M$3.2B$372.6M$447.2M$321.3M$142.2M$254.3M
Normalized Income
------------$426.6M----$148.1M
TOTALS
Total Expenses
$2.2B$2.4B$2.2B$2.4B$1.4B$1.5B$1.4B$4.7B$3.0B$3.0B
SHARE & EPS DATA
Average Shares Outstanding
$165.2M$166.0M$158.4M$140.2M$137.4M$131.5M$105.9M$98.5M$99.0M$100.6M
Average Shares Outstanding (Diluted)
$170.6M$172.2M$165.8M$149.5M$141.6M$134.5M$108.3M$99.5M$100.2M$101.6M
Shares Outstanding
$185.3M$186.2M$174.8M$152.9M$147.5M$117.9M$109.8M$97.9M$99.3M$101.2M
Basic EPS
$2.06$1.57$1.35$2.12$2.26$2.83$4.22$3.26$1.44$2.53
Basic EPS (Continuing Operations)
--------$2.26$2.83$4.22$3.26$1.44$2.53
Diluted EPS
$1.99$1.51$1.29$1.98$2.2$2.77$4.13$3.23$1.42$2.5
Diluted EPS (Continuing Operations)
--------$2.2$2.77$4.13$3.23$1.42$2.5
OTHER METRICS
Interest Expense Operating
----------------$-159.1M$-194.4M
Non Recurring Operation Expense
------------$-12.5M$-12.5M$-12.5M--
Other Gand A
$-58.0M$-53.4M$-56.2M--$1.9B$2.1B$2.0B$1.8B$1.9B$1.9B
Rent And Landing Fees
$-58.0M$-53.4M$-56.2M--------------
Selling Expense
$1.8B$2.0B$1.8B$2.0B------------
Othspecchg
--------$-37.5M$-14.5M$-16.4M$-14.9M$-10.2M$-5.5M
Restruct
------------------$69.1M

Financial data is updated quarterly and may not reflect the most recent earnings.

ABCD
1SymbolPriceChangeVol
2HLF$9.78+6.7%3.07M
3
4
5
6

Get Herbalife Ltd. Data in Excel

Stream real-time data directly to your spreadsheets

BUY NOW
Stock data provided by MarketXLS.