Herbalife Income Statement (2009-2025) | HLF

1Y3Y5Y7Y10YAll
Download Data
Income Statement Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Revenue & cost
Revenue 79.57M600.22M630.87M618.60M688.80M688.40M738.40M795.10M879.70M895.20M884.50M964.20M1,031.90M1,016.90M1,059.30M1,123.70M1,219.20M1,213.50M1,268.90M1,262.60M1,306.20M1,256.20M1,133.60M1,105.40M1,162.30M1,102.90M1,098.40M1,119.60M1,201.80M1,122.00M1,045.00M1,102.10M1,146.90M1,085.40M1,093.30M1,176.90M1,285.50M1,242.80M1,186.60M1,172.20M1,240.10M1,244.50M1,220.30M1,262.40M1,346.90M1,521.80M1,410.70M1,501.60M1,552.30M1,430.90M1,318.00M1,335.80M1,392.70M1,295.10M1,180.80M1,252.10M1,314.00M1,281.30M1,215.00M1,264.30M1,281.10M1,240.30M1,207.40M1,221.70M1,259.10M1,273.70M
Cost of Revenue 205.24M131.78M136.51M140.47M136.56M133.26M148.51M162.79M171.02M175.31M170.96M196.14M203.74M201.60M211.12M225.98M247.22M238.41M251.78M251.20M257.20M255.00M219.60M215.40M229.30M206.90M204.40M213.10M236.30M209.10M196.10M204.60M218.80M215.40M209.80M239.90M235.40M218.10M225.90M241.60M243.20M243.40M229.80M245.70M272.80M322.70M309.40M314.30M323.20M305.20M296.60M307.10M315.80M285.10M265.60M298.60M301.60M303.20M287.60M285.00M283.10M268.70M267.50M265.20M276.90M284.20M
Gross Profit 788.25M468.44M494.36M478.20M552.20M555.20M589.80M632.30M708.60M719.90M713.70M768.00M828.20M815.30M848.20M897.70M972.00M975.10M1,017.10M1,011.40M1,049.00M1,001.30M914.00M890.00M933.00M896.00M894.00M906.50M965.50M912.90M848.90M897.50M928.10M870.00M883.50M937.00M1,050.10M1,024.70M960.70M930.60M996.90M1,001.10M990.50M1,016.70M1,074.10M1,199.10M1,101.30M1,187.30M1,229.10M1,125.70M1,021.40M1,028.70M1,076.90M1,010.00M915.20M953.50M1,012.40M978.10M927.40M979.30M998.00M971.60M939.90M956.50M982.20M989.50M
Operating items
Selling, General & Administrative 337.45M195.97M205.69M206.88M211.11M230.15M239.51M244.53M266.23M277.72M286.15M296.39M306.31M324.20M332.80M364.72M400.11M409.75M454.53M502.10M461.90M609.70M417.40M431.40M470.50M433.10M449.50M427.10M676.80M441.30M421.70M438.60M443.20M445.20M431.60M460.10M510.20M499.40M485.50M435.40M477.00M500.10M527.80M549.00M480.80M529.70M515.50M506.70M505.90M486.30M513.20M454.90M470.00M448.20M437.30M475.90M460.50M455.30M474.30M492.20M502.30M444.00M436.90M431.90M447.90M447.60M
Other Operating Expenses 6.00M5.90M27.30M6.40M3.80M9.10M3.30M-0.60M27.50M-15.90M0.50M13.10M1.80M8.90M1.20M0.10M5.00M0.50M4.80M
Operating Expenses 337.45M195.97M205.69M206.88M211.11M230.15M239.51M244.53M266.23M277.72M286.15M296.39M306.31M324.20M332.80M364.72M400.11M409.75M454.53M502.10M461.90M609.70M417.40M431.40M470.50M433.10M449.50M427.10M676.80M441.30M421.70M438.60M443.20M445.20M431.60M460.10M510.20M499.40M485.50M435.40M477.00M500.10M527.80M549.00M480.80M529.70M515.50M506.70M505.90M486.30M513.20M454.90M470.00M448.20M437.30M475.90M460.50M455.30M474.30M492.20M502.30M444.00M436.90M431.90M447.90M447.60M
Operating Income 122.21M77.83M84.08M63.96M116.36M100.95M106.24M123.40M153.17M151.35M134.35M154.10M186.71M160.84M159.75M168.92M192.36M192.14M181.88M127.50M196.30M27.60M162.00M135.60M143.80M161.60M142.60M168.30M-19.90M151.50M158.20M143.80M204.90M119.30M149.10M155.80M191.80M187.30M148.20M163.00M153.10M143.60M108.40M95.60M189.70M206.90M148.40M222.50M237.90M189.40M84.30M153.10M155.80M147.40M88.90M70.50M123.40M106.70M55.80M71.90M80.40M127.10M106.50M122.80M132.60M125.80M
EBIT 122.21M77.83M84.08M63.96M116.36M100.95M106.24M123.40M153.17M151.35M134.35M154.10M186.71M160.84M159.75M168.92M192.36M192.14M181.88M127.50M196.30M27.60M162.00M135.60M143.80M161.60M142.60M168.30M-19.90M151.50M158.20M143.80M204.90M119.30M149.10M155.80M191.80M187.30M148.20M163.00M153.10M143.60M108.40M95.60M189.70M206.90M148.40M222.50M237.90M189.40M84.30M153.10M155.80M147.40M88.90M70.50M123.40M106.70M55.80M71.90M80.40M127.10M106.50M122.80M132.60M125.80M
Non-operating items
Interest & Investment Income 2.19M-4.04M2.65M-0.85M-0.34M11.22M-1.37M-3.17M-3.55M14.29M-5.37M-5.56M-4.73M23.66M-14.90M-21.40M-19.90M68.70M-21.50M-23.70M-24.10M74.90M-24.90M-23.10M-22.10M76.00M-30.20M-37.90M-38.40M121.00M-39.90M-44.30M-39.90M-36.10M-36.30M-31.60M-25.00M-28.80M35.20M-37.50M-36.80M-37.70M-29.70M-31.70M-34.50M-39.40M-38.40M-38.50M
Other Non Operating Income -3.20M-9.80M-2.30M0.40M-24.40M-4.70M-30.90M2.70M8.50M5.90M1.30M-31.40M24.60M-49.20M12.80M1.00M-10.50M
Non Operating Income -3.20M-9.80M-47.00M-2.30M205.40M-9.90M-24.40M-4.70M-30.90M2.70M8.50M5.90M1.30M35.20M-19.50M24.60M-49.20M-21.50M1.00M89.30M-10.50M40.70M
Net income details
EBT 119.46M76.80M83.07M62.01M114.21M98.76M105.12M120.75M152.32M151.00M135.71M152.73M183.54M157.30M157.33M163.55M186.80M187.41M178.94M109.40M174.90M-2.10M139.00M111.80M120.10M137.50M117.00M143.40M-43.00M129.40M224.20M113.60M167.00M80.90M138.70M91.50M142.80M116.50M113.40M135.40M122.70M113.30M80.00M70.60M160.90M171.70M113.20M185.00M176.50M151.70M47.60M123.40M124.10M112.90M136.40M31.10M85.00M69.20M111.80M34.00M12.20M70.60M220.30M70.80M79.00M74.80M
Tax Provisions 22.23M18.90M27.41M10.13M32.03M19.88M25.16M32.73M43.72M43.54M49.15M44.80M51.59M45.42M52.89M44.67M43.64M45.46M80.33M34.80M55.40M-13.30M120.50M33.60M37.30M43.90M70.70M47.60M-20.10M41.70M71.90M28.40M29.40M26.40M173.10M9.40M48.40M45.30M64.50M39.10M46.20M31.80M23.30M25.00M45.80M33.60M39.40M37.60M32.30M34.30M42.70M25.20M37.60M30.70M39.90M1.80M25.10M26.40M48.60M9.70M7.50M23.20M104.30M20.40M29.80M31.70M
Profit After Tax 97.23M57.90M55.66M51.80M82.20M78.90M86.30M88.80M108.60M107.50M110.10M107.90M132.00M111.90M112.20M118.90M143.10M142.00M123.50M74.60M119.50M11.30M103.30M78.20M82.80M93.60M84.50M95.80M-22.90M87.70M99.40M85.20M137.60M54.50M-63.40M82.10M94.40M71.20M48.90M96.30M76.50M81.50M56.70M45.60M115.10M138.10M73.80M147.40M144.20M117.40M38.20M98.20M86.50M82.20M54.40M29.30M59.90M42.80M10.20M24.30M4.70M47.40M177.90M50.40M49.30M43.20M
Income from Non-Controlling Interests -0.10M-0.10M
Income from Continuing Operations 97.23M57.90M55.66M51.87M82.17M78.88M79.95M88.02M108.60M107.46M86.56M107.93M131.95M111.87M104.44M118.87M143.16M141.95M98.61M74.60M119.50M11.20M18.50M78.20M82.80M93.60M46.30M95.80M-22.90M87.70M152.30M85.20M137.60M54.50M-34.40M82.10M94.40M71.20M48.90M96.30M76.50M81.50M56.70M45.60M115.10M138.10M73.80M147.40M144.20M117.40M4.90M98.20M86.50M82.20M96.50M29.30M59.90M42.80M63.20M24.30M4.70M47.40M116.00M50.40M49.20M43.10M
Consolidated Net Income 97.23M57.90M55.66M51.87M82.17M78.88M79.95M88.02M108.60M107.46M86.56M107.93M131.95M111.87M104.44M118.87M143.16M141.95M98.61M74.60M119.50M11.20M18.50M78.20M82.80M93.60M46.30M95.80M-22.90M87.70M152.30M85.20M137.60M54.50M-34.40M82.10M94.40M71.20M48.90M96.30M76.50M81.50M56.70M45.60M115.10M138.10M73.80M147.40M144.20M117.40M4.90M98.20M86.50M82.20M96.50M29.30M59.90M42.80M63.20M24.30M4.70M47.40M116.00M50.40M49.20M43.10M
Income towards Parent Company 97.23M57.90M55.66M51.87M82.17M78.88M79.95M88.02M108.60M107.46M86.56M107.93M131.95M111.87M104.44M118.87M143.16M141.95M98.61M74.60M119.50M11.20M18.50M78.20M82.80M93.60M46.30M95.80M-22.90M87.70M152.30M85.20M137.60M54.50M-34.40M82.10M94.40M71.20M48.90M96.30M76.50M81.50M56.70M45.60M115.10M138.10M73.80M147.40M144.20M117.40M4.90M98.20M86.50M82.20M96.50M29.30M59.90M42.80M63.20M24.30M4.70M47.40M116.00M50.40M49.20M43.10M
Net Income towards Common Stockholders 97.23M57.90M55.66M51.87M82.17M78.88M79.95M88.02M108.60M107.46M86.56M107.93M131.95M111.87M104.44M118.87M143.16M141.95M98.61M74.60M119.50M11.20M18.50M78.20M82.80M93.60M46.30M95.80M-22.90M87.70M152.30M85.20M137.60M54.50M-34.40M82.10M94.40M71.20M48.90M96.30M76.50M81.50M56.70M45.60M115.10M138.10M73.80M147.40M144.20M117.40M4.90M98.20M86.50M82.20M96.50M29.30M59.90M42.80M63.20M24.30M4.70M47.40M116.00M50.40M49.20M43.10M
Additional items
EPS (Basic) 0.780.95-0.740.430.690.670.670.750.910.920.740.931.131.031.041.141.391.391.220.781.390.141.260.951.001.131.021.16-0.281.061.190.510.840.34-0.430.570.660.520.350.700.560.590.410.330.841.070.561.361.331.110.410.980.880.840.560.300.600.430.110.240.050.471.770.500.480.42
EPS (Weighted Average and Diluted) 0.770.91-0.730.410.650.630.630.710.860.860.690.881.090.981.001.101.341.321.150.741.310.131.210.920.971.090.981.12-0.281.011.160.490.810.33-0.430.540.620.490.330.660.540.580.400.320.821.040.551.331.311.090.400.960.880.830.550.290.600.430.100.240.050.461.750.490.480.42
Shares Outstanding (Weighted Average) 60.16M119.69M119.29M119.00M118.21M119.01M118.06M117.54M116.19M116.56M140.20M137.40M131.50M
Shares Outstanding (Diluted Average) 62.67M126.21M126.22M126.50M125.62M126.62M125.89M124.85M122.37M122.18M149.50M141.60M134.50M
EBITDA 122.21M77.83M84.08M63.96M116.36M100.95M106.24M123.40M153.17M151.35M134.35M154.10M186.71M160.84M159.75M168.92M192.36M192.14M181.88M127.50M196.30M27.60M162.00M135.60M143.80M161.60M142.60M168.30M-19.90M151.50M158.20M143.80M204.90M119.30M149.10M155.80M191.80M187.30M148.20M163.00M153.10M143.60M108.40M95.60M189.70M206.90M148.40M222.50M237.90M189.40M84.30M153.10M155.80M147.40M88.90M70.50M123.40M106.70M55.80M71.90M80.40M127.10M106.50M122.80M132.60M125.80M
Interest Expenses 1.34M1.04M5.53M1.95M2.15M2.19M3.41M2.65M0.85M3.16M9.83M78.71M0.50M38.90M37.80M0.60M37.60M31.40M33.20M35.90M38.80M41.80M41.10M41.70M41.30M41.60M60.40M59.40M56.90M54.60M55.40M53.00M
Tax Rate 18.61%24.61%33.00%16.35%28.05%20.13%23.94%27.11%28.70%28.84%36.22%29.33%28.11%28.88%33.62%27.32%23.36%24.26%44.89%31.81%31.68%633.33%86.69%30.05%31.06%31.93%60.43%33.19%46.74%32.23%32.07%25.00%17.60%32.63%124.80%10.27%33.89%38.88%56.88%28.88%37.65%28.07%29.13%35.41%28.46%19.57%34.81%20.32%18.30%22.61%89.71%20.42%30.30%27.19%29.25%5.79%29.53%38.15%43.47%28.53%61.48%32.86%47.34%28.81%37.72%42.38%