Company Analysis

Herbalife Ltd. (HLF)

NYSE: HLF · Wholesale-Drugs, Proprietaries & Druggists' Sundries · George Town, KY · filing with the SEC since 2002
Grade5.1
◀ Past 4.2● Present 5.6▶ Future 5.0

Income statement, as filed

In millions of US dollars (USD), as filed; per-share figures in US dollars; share counts in millions. The fiscal year ends in December.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017FY 2016
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Dec 31, 2019Dec 31, 2018Dec 31, 2017Dec 31, 2016
Report filedFeb 18, 2026Feb 19, 2025Feb 14, 2024Feb 14, 2023Feb 23, 2022Feb 17, 2021Feb 18, 2020Feb 19, 2019Feb 22, 2018Feb 23, 2017
Revenue5,037.54,993.15,062.45,204.45,802.85,541.84,877.14,891.84,427.74,488.4
Cost of revenue1,114.61,104.31,191.01,173.61,239.31,150.6958.0919.3848.6854.6
Gross profit3,922.93,888.83,871.44,030.84,563.54,391.23,919.13,972.53,579.13,633.8
Selling, general and administrative·1,875.41,866.01,810.42,012.12,075.01,940.31,955.21,758.61,966.9
General and administrative1,664.31,725.61,701.0·······
Operating income481.0385.9356.4545.2734.1640.6568.1683.1617.1458.1
Interest expense214.4218.3165.9139.3153.1133.0153.0181.0160.899.3
Interest and investment income········14.55.9
Other income (expense), net0.0-10.51.012.8-24.6r0.0-15.7r-57.30.4·
Income before income taxes275.1169.4203.0424.8560.8516.4451.4464.2471.2364.7
Income tax expense47.3-84.960.8103.5113.6143.8140.4167.6257.3104.7
Net income including non-controlling interests227.8254.3142.2321.3447.2372.6311.0296.6213.9·
Net income to non-controlling interests-0.50.00.0·······
Net income228.3254.3142.2321.3447.2372.6311.0296.6213.9260.0
Earnings per share, basic2.222.531.443.264.222.832.262.121.35r1.57r
Earnings per share, diluted2.202.501.423.234.132.772.201.981.29r1.51r
Weighted average shares, basic102.8100.699.098.5105.9131.5137.4140.2158.5r166.1r
Weighted average shares, diluted103.6101.6100.299.5108.3134.5141.6149.5165.7r172.2r
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.Share counts and per-share figures are on the newest report's basis, after the 2-for-1 split of Apr 2018.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:SalesRevenueNet
Cost of revenue what it cost to make or buy what it soldus-gaap:CostOfGoodsAndServicesSold
Gross profit revenue less the cost of what it soldus-gaap:GrossProfit
Selling, general and administrative the cost of selling and of running the companyus-gaap:SellingGeneralAndAdministrativeExpense
General and administrative the cost of running the company itselfus-gaap:GeneralAndAdministrativeExpense
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest expense what its borrowing costus-gaap:InterestExpense
Interest and investment income what its cash and investments earnedus-gaap:InvestmentIncomeInterest
Other income (expense), net gains and costs outside the businessus-gaap:OtherNonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income to non-controlling interests the share that belongs to minority holdersus-gaap:NetIncomeLossAttributableToNoncontrollingInterest
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
SI Assistanton HLF · research, not advice