H

Herbalife Ltd
XMUN:HOO

Watchlist Manager
Herbalife Ltd
XMUN:HOO
Watchlist
Price: 14.05 EUR 1.44% Market Closed
Market Cap: €4.6B

Income Statement

Earnings Waterfall
Herbalife Ltd

Income Statement
Herbalife Ltd

Rotate your device to view
Income Statement
Currency: USD
Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20
3
6
0
10
7
7
10
10
10
11
11
10
9
11
13
17
21
24
25
27
37
54
71
92
97
98
99
101
103
103
101
99
106
123
142
161
173
180
181
181
179
172
165
153
140
128
128
133
143
150
152
153
146
141
138
139
150
158
163
166
166
185
203
218
231
226
220
Revenue
1 268
N/A
1 310
+3%
1 358
+4%
1 418
+4%
1 499
+6%
1 567
+4%
1 651
+5%
1 732
+5%
1 807
+4%
1 886
+4%
1 938
+3%
2 002
+3%
2 055
+3%
2 146
+4%
2 242
+4%
2 352
+5%
2 424
+3%
2 359
-3%
2 277
-4%
2 209
-3%
2 207
0%
2 325
+5%
2 422
+4%
2 539
+5%
2 627
+3%
2 734
+4%
2 911
+6%
3 102
+7%
3 308
+7%
3 455
+4%
3 624
+5%
3 776
+4%
3 898
+3%
4 072
+4%
4 232
+4%
4 419
+4%
4 616
+4%
4 825
+5%
4 964
+3%
5 051
+2%
5 094
+1%
4 959
-3%
4 801
-3%
4 658
-3%
4 504
-3%
4 469
-1%
4 483
+0%
4 523
+1%
4 542
+0%
4 488
-1%
4 471
0%
4 416
-1%
4 379
-1%
4 428
+1%
4 503
+2%
4 641
+3%
4 799
+3%
4 892
+2%
4 887
0%
4 842
-1%
4 843
+0%
4 877
+1%
4 967
+2%
5 074
+2%
5 351
+5%
5 542
+4%
5 781
+4%
5 986
+4%
5 896
-2%
5 803
-2%
5 637
-3%
5 477
-3%
5 342
-2%
5 204
-3%
5 121
-2%
5 042
-2%
5 028
0%
5 062
+1%
5 075
+0%
5 042
-1%
5 001
-1%
4 993
0%
4 951
-1%
4 929
0%
4 962
+1%
Gross Profit
Cost of Revenue
(260)
(270)
(282)
(293)
(304)
(316)
(332)
(347)
(364)
(380)
(396)
(415)
(424)
(438)
(449)
(466)
(476)
(458)
(443)
(438)
(453)
(493)
(531)
(545)
(547)
(559)
(581)
(616)
(658)
(680)
(713)
(746)
(772)
(813)
(842)
(886)
(923)
(963)
(989)
(999)
(1 015)
(983)
(947)
(919)
(871)
(856)
(854)
(861)
(863)
(855)
(846)
(829)
(835)
(849)
(884)
(901)
(903)
(919)
(921)
(929)
(954)
(958)
(962)
(992)
(1 071)
(1 151)
(1 219)
(1 270)
(1 252)
(1 239)
(1 232)
(1 225)
(1 205)
(1 174)
(1 165)
(1 151)
(1 169)
(1 191)
(1 177)
(1 159)
(1 124)
(1 104)
(1 085)
(1 078)
(1 094)
Gross Profit
1 008
N/A
1 040
+3%
1 076
+3%
1 125
+5%
1 196
+6%
1 251
+5%
1 319
+5%
1 385
+5%
1 443
+4%
1 505
+4%
1 542
+2%
1 587
+3%
1 631
+3%
1 708
+5%
1 793
+5%
1 886
+5%
1 948
+3%
1 901
-2%
1 833
-4%
1 771
-3%
1 754
-1%
1 831
+4%
1 890
+3%
1 993
+5%
2 080
+4%
2 175
+5%
2 330
+7%
2 486
+7%
2 651
+7%
2 775
+5%
2 910
+5%
3 030
+4%
3 125
+3%
3 260
+4%
3 389
+4%
3 533
+4%
3 693
+5%
3 862
+5%
3 976
+3%
4 053
+2%
4 079
+1%
3 976
-3%
3 854
-3%
3 738
-3%
3 633
-3%
3 613
-1%
3 630
+0%
3 662
+1%
3 679
+0%
3 634
-1%
3 625
0%
3 587
-1%
3 545
-1%
3 579
+1%
3 619
+1%
3 741
+3%
3 895
+4%
3 973
+2%
3 966
0%
3 913
-1%
3 889
-1%
3 919
+1%
4 005
+2%
4 082
+2%
4 280
+5%
4 391
+3%
4 562
+4%
4 717
+3%
4 643
-2%
4 564
-2%
4 405
-3%
4 253
-3%
4 137
-3%
4 031
-3%
3 956
-2%
3 891
-2%
3 859
-1%
3 871
+0%
3 897
+1%
3 883
0%
3 876
0%
3 889
+0%
3 866
-1%
3 850
0%
3 868
+0%
Operating Income
Operating Expenses
(885)
(901)
(923)
(958)
(1 003)
(1 032)
(1 087)
(1 140)
(1 195)
(1 248)
(1 278)
(1 310)
(1 341)
(1 394)
(1 461)
(1 538)
(1 589)
(1 562)
(1 522)
(1 482)
(1 475)
(1 534)
(1 593)
(1 651)
(1 715)
(1 788)
(1 883)
(2 002)
(2 117)
(2 212)
(2 317)
(2 403)
(2 489)
(2 598)
(2 703)
(2 843)
(2 979)
(3 127)
(3 287)
(3 352)
(3 518)
(3 431)
(3 300)
(3 242)
(3 015)
(3 033)
(3 013)
(3 210)
(3 242)
(3 172)
(3 183)
(2 917)
(2 910)
(2 953)
(2 967)
(3 107)
(3 189)
(3 283)
(3 278)
(3 260)
(3 281)
(3 350)
(3 511)
(3 556)
(3 680)
(3 751)
(3 794)
(3 901)
(3 845)
(3 829)
(3 739)
(3 665)
(3 589)
(3 464)
(3 455)
(3 416)
(3 423)
(3 442)
(3 490)
(3 476)
(3 455)
(3 415)
(3 294)
(3 226)
(3 243)
Selling, General & Administrative
(885)
(901)
(923)
(958)
(1 003)
(1 032)
(1 087)
(1 140)
(1 195)
(1 248)
(1 278)
(1 310)
(1 341)
(1 394)
(1 461)
(1 538)
(1 589)
(1 562)
(1 522)
(1 482)
(1 475)
(1 534)
(1 592)
(1 651)
(1 715)
(1 788)
(1 883)
(2 002)
(2 117)
(2 212)
(2 317)
(2 403)
(2 489)
(2 598)
(2 703)
(2 843)
(2 979)
(3 127)
(3 287)
(3 352)
(3 518)
(3 431)
(3 300)
(3 242)
(3 015)
(3 033)
(3 013)
(3 238)
(3 270)
(3 235)
(3 246)
(2 990)
(2 988)
(3 004)
(3 034)
(3 137)
(3 220)
(3 313)
(3 319)
(3 299)
(3 321)
(3 388)
(3 531)
(3 578)
(3 707)
(3 684)
(3 817)
(3 920)
(3 863)
(3 757)
(3 752)
(3 680)
(3 604)
(3 384)
(3 466)
(3 426)
(3 433)
(3 363)
(3 491)
(3 476)
(3 460)
(3 324)
(3 299)
(3 236)
(3 248)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(81)
0
0
0
(89)
0
0
0
(94)
0
0
0
(89)
0
0
0
(97)
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
28
28
64
63
74
78
51
67
30
31
30
41
39
40
38
19
23
28
15
21
19
18
16
14
15
15
15
11
10
10
10
1
0
5
6
6
10
5
Operating Income
123
N/A
139
+13%
153
+10%
167
+9%
193
+15%
219
+14%
232
+6%
245
+5%
248
+1%
257
+4%
264
+3%
277
+5%
291
+5%
313
+8%
332
+6%
349
+5%
359
+3%
339
-6%
312
-8%
289
-7%
279
-3%
297
+7%
298
+0%
342
+15%
366
+7%
388
+6%
447
+15%
484
+8%
534
+10%
562
+5%
593
+5%
626
+6%
636
+2%
661
+4%
686
+4%
690
+1%
714
+3%
735
+3%
689
-6%
700
+2%
560
-20%
544
-3%
554
+2%
496
-10%
618
+25%
580
-6%
616
+6%
452
-27%
437
-3%
462
+6%
442
-4%
671
+52%
635
-5%
626
-1%
651
+4%
634
-3%
707
+11%
689
-2%
688
0%
653
-5%
608
-7%
569
-6%
494
-13%
527
+7%
601
+14%
641
+7%
768
+20%
816
+6%
798
-2%
734
-8%
666
-9%
587
-12%
548
-7%
567
+3%
500
-12%
475
-5%
436
-8%
429
-2%
407
-5%
407
0%
421
+4%
474
+12%
573
+21%
625
+9%
626
+0%
Pre-Tax Income
Interest Income Expense
(65)
(123)
(118)
(111)
(106)
(44)
(28)
(25)
(43)
(40)
(36)
(33)
(10)
(11)
(12)
(13)
(14)
(13)
(11)
(9)
(7)
(5)
(5)
(6)
(7)
(7)
(8)
(7)
(5)
(3)
(1)
(3)
(7)
(11)
(24)
(25)
(19)
(19)
(23)
(46)
(86)
(110)
(118)
(115)
(107)
(91)
(98)
(97)
(90)
(98)
(107)
(126)
(139)
(155)
(178)
(180)
(187)
(168)
(156)
(151)
(142)
(133)
(115)
(103)
(117)
(124)
(137)
(145)
(147)
(149)
(141)
(136)
(133)
(143)
(143)
(150)
(154)
(173)
(153)
(172)
(190)
(215)
(220)
(216)
(211)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(2)
(2)
(7)
(7)
(6)
(6)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(25)
(25)
(25)
(26)
(5)
(8)
1
(25)
(32)
(34)
(53)
(50)
(102)
(96)
(89)
(146)
(136)
(138)
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
0
0
0
(0)
(0)
0
(3)
(3)
(13)
(13)
(12)
(12)
(2)
(2)
0
0
0
0
0
0
0
0
(24)
(29)
(60)
(57)
(24)
(14)
18
16
7
1
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
Pre-Tax Income
58
N/A
15
-74%
35
+127%
56
+60%
87
+55%
175
+102%
204
+17%
220
+7%
205
-7%
217
+6%
228
+5%
244
+7%
281
+15%
303
+8%
320
+6%
334
+4%
343
+3%
319
-7%
294
-8%
274
-7%
266
-3%
291
+9%
292
+1%
336
+15%
358
+7%
380
+6%
439
+15%
477
+9%
529
+11%
560
+6%
592
+6%
623
+5%
629
+1%
651
+3%
662
+2%
665
+0%
695
+5%
717
+3%
663
-8%
651
-2%
461
-29%
421
-9%
424
+1%
369
-13%
508
+38%
486
-4%
518
+6%
355
-31%
347
-2%
365
+5%
335
-8%
545
+63%
496
-9%
471
-5%
449
-5%
425
-5%
461
+8%
464
+1%
508
+9%
488
-4%
485
-1%
451
-7%
387
-14%
425
+10%
483
+14%
516
+7%
631
+22%
646
+2%
626
-3%
561
-10%
499
-11%
447
-10%
408
-9%
425
+4%
333
-22%
293
-12%
250
-15%
203
-19%
206
+1%
133
-35%
135
+1%
169
+26%
206
+22%
273
+32%
277
+2%
Net Income
Tax Provision
(34)
(30)
(35)
(46)
(61)
(82)
(86)
(87)
(73)
(74)
(83)
(87)
(102)
(111)
(107)
(102)
(102)
(98)
(93)
(93)
(85)
(88)
(79)
(88)
(89)
(87)
(110)
(119)
(142)
(145)
(156)
(167)
(163)
(187)
(189)
(181)
(187)
(189)
(179)
(191)
(132)
(113)
(111)
(93)
(151)
(147)
(161)
(104)
(102)
(105)
(86)
(135)
(120)
(104)
(85)
(104)
(123)
(168)
(197)
(195)
(182)
(140)
(126)
(126)
(128)
(144)
(156)
(143)
(144)
(114)
(101)
(107)
(103)
(104)
(80)
(68)
(63)
(61)
(69)
(51)
(48)
85
74
52
43
Income from Continuing Operations
24
(14)
(1)
10
26
93
119
132
132
143
146
158
179
192
213
232
241
221
200
182
181
203
214
248
269
293
329
358
387
415
435
456
466
464
473
485
509
528
483
460
329
309
312
276
358
339
357
251
245
260
249
410
377
367
364
321
338
297
311
293
303
311
260
299
356
373
474
504
483
447
398
340
305
321
252
226
186
142
137
82
87
254
280
325
321
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
24
N/A
(14)
N/A
(1)
+97%
10
N/A
26
+153%
93
+261%
119
+27%
132
+11%
132
0%
143
+9%
146
+2%
158
+8%
179
+14%
192
+7%
213
+11%
232
+9%
241
+4%
221
-8%
200
-9%
182
-9%
181
0%
203
+12%
214
+5%
248
+16%
269
+8%
293
+9%
329
+12%
358
+9%
387
+8%
415
+7%
435
+5%
456
+5%
465
+2%
464
0%
473
+2%
485
+2%
509
+5%
528
+4%
483
-8%
460
-5%
329
-28%
309
-6%
312
+1%
276
-12%
358
+30%
339
-5%
357
+5%
251
-30%
245
-2%
260
+6%
249
-4%
410
+64%
377
-8%
214
-43%
211
-1%
168
-20%
184
+10%
297
+61%
311
+5%
293
-6%
303
+4%
311
+3%
260
-16%
299
+15%
356
+19%
373
+5%
474
+27%
504
+6%
483
-4%
447
-7%
398
-11%
340
-14%
305
-10%
321
+5%
252
-21%
226
-11%
186
-17%
142
-24%
137
-4%
82
-40%
87
+6%
254
+194%
280
+10%
325
+16%
321
-1%
EPS (Diluted)
0.1
N/A
-0.07
N/A
-0.02
+71%
0.03
N/A
0.08
+167%
0.32
+300%
0.4
+25%
0.44
+10%
0.44
N/A
0.48
+9%
0.49
+2%
0.53
+8%
0.61
+15%
0.66
+8%
0.79
+20%
0.87
+10%
0.92
+6%
0.84
-9%
0.81
-4%
0.71
-12%
0.72
+1%
0.81
+13%
0.84
+4%
0.98
+17%
1.06
+8%
1.16
+9%
1.3
+12%
1.41
+8%
1.55
+10%
1.66
+7%
1.78
+7%
1.87
+5%
2.04
+9%
1.97
-3%
2.2
+12%
2.26
+3%
2.34
+4%
2.45
+5%
2.39
-2%
2.52
+5%
1.9
-25%
1.7
-11%
1.84
+8%
1.63
-11%
2.08
+28%
1.99
-4%
2.09
+5%
1.51
-28%
1.42
-6%
1.51
+6%
1.44
-5%
2.39
+66%
2.26
-5%
1.29
-43%
1.38
+7%
1.1
-20%
1.26
+15%
1.98
+57%
2.13
+8%
2.05
-4%
2.16
+5%
2.2
+2%
1.86
-15%
2.14
+15%
2.68
+25%
2.77
+3%
4.27
+54%
4.56
+7%
4.47
-2%
4.13
-8%
3.91
-5%
3.44
-12%
3.08
-10%
3.23
+5%
2.51
-22%
2.27
-10%
1.87
-18%
1.42
-24%
1.37
-4%
0.82
-40%
0.85
+4%
2.5
+194%
2.75
+10%
3.14
+14%
3.08
-2%