Herbalife Reports Third Quarter 2024 Results, Net Sales In Line with Expectations, Adjusted EBITDA¹ Exceeds Guidance; Raised Full-Year Adjusted EBITDA¹ Guidance
This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20241030736401/en/
“Our financial foundation is strong. Third quarter net sales were in line with our expectations, adjusted EBITDA1 exceeded guidance and distributor recruiting is up worldwide year-over-year. Our new business initiatives are taking root as we continue on our path to sustainable top-line growth.” -
Highlights
Third Quarter 2024
-
Net sales of
$1.2 billion , down 3.2% vs. Q3 ’23 including 290 basis points of FX headwinds- Net sales nearly flat year-over-year on constant currency basis2
-
Net income of
$47.4 million ; adjusted net income1 of$58.0 million -
Adjusted EBITDA1 of
$166.5 million exceeds guidance; adjusted EBITDA1 margin up 70 basis points year-over-year -
Recognized pre-tax gain on sale of property of approximately
$4 million ; excluded from adjusted results -
Diluted EPS of
$0.46 ; adjusted diluted EPS1 of$0.57 -
Net cash provided by operating activities of
$99.5 million ; capital expenditures of approximately$27 million -
Credit Agreement EBITDA1
$197.2 million ; total leverage ratio reduced to 3.3x atSeptember 30
Outlook
- Fourth quarter 2024 guidance provided
- Full-year 2024 guidance revised: net sales range narrowed, adjusted EBITDA1 raised, capital expenditures top end of range reduced
_________________________
1 Non-GAAP measure. Refer to Schedule A – “Reconciliation of Non-GAAP Financial Measures” for a detailed reconciliation of these measures to the most directly comparable
2 Growth/decline in net sales excluding the effects of foreign exchange is based on “net sales in local currency,” a non-GAAP financial measure. Refer to Schedule A – “Reconciliation of Non-GAAP Financial Measures” for a discussion of why the Company believes adjusting for the effects of foreign exchange is useful.
Management Commentary
Herbalife reported third quarter 2024 net sales of
Third quarter gross profit margin improved to 78.3% compared to 76.3% in the third quarter of 2023. On a year-over-year basis, gross profit margin primarily benefited from approximately 110 basis points of pricing and approximately 110 basis points of favorable input costs, mainly related to manufacturing efficiencies and lower raw material costs, partially offset by approximately 30 basis points of unfavorable sales mix.
Net income was
Net cash provided by operating activities was
During the first quarter of 2024, the Company initiated a Restructuring Program designed to bring leadership closer to its markets, streamline the employee structure and accelerate productivity. Substantially all actions related to the program were completed as of
In July, the Company completed the sale and a sixteen-month leaseback transaction of its office building in
“Our margins have improved year-over-year, and we continue to strengthen our financial foundation,” said
For the third quarter of 2024, the number of new distributors joining Herbalife worldwide increased 14% year-over-year, representing the second consecutive quarter of year-over-year improvement. Distributor engagement remains strong with enhanced training opportunities and community-building initiatives.
In August, the Company launched its all-new Diamond Development Mastermind Program in the
Extravaganza training events also continued in September and October. Approximately 37,300 attendees convened at events in
On
“We see a new and exciting energy all across Herbalife,” said
Third Quarter and Year to Date 2024 Key Metrics
Regional
|
Reported |
|
YoY Growth (Decline) |
||||||
$ million |
Q3 ‘24 |
Q3 ‘23 |
|
including FX |
excluding FX2 |
||||
|
$ |
260.4 |
$ |
277.8 |
|
(6.3 |
)% |
(6.2 |
)% |
|
|
207.1 |
|
212.0 |
|
(2.3 |
)% |
9.4 |
% |
EMEA |
|
261.9 |
|
261.0 |
|
0.3 |
% |
2.2 |
% |
|
|
436.1 |
|
441.0 |
|
(1.1 |
)% |
0.8 |
% |
|
|
74.8 |
|
89.5 |
|
(16.4 |
)% |
(17.3 |
)% |
Worldwide |
$ |
1,240.3 |
$ |
1,281.3 |
|
(3.2 |
)% |
(0.3 |
)% |
|
Reported |
|
YoY Growth (Decline) |
||||||
$ million |
YTD ‘24 |
YTD ‘23 |
|
including FX |
excluding FX2 |
||||
|
$ |
809.4 |
$ |
878.6 |
|
(7.9 |
)% |
(7.9 |
)% |
|
|
633.0 |
|
624.5 |
|
1.4 |
% |
5.4 |
% |
EMEA |
|
827.6 |
|
818.7 |
|
1.1 |
% |
4.1 |
% |
|
|
1,284.0 |
|
1,280.4 |
|
0.3 |
% |
3.0 |
% |
|
|
231.7 |
|
245.2 |
|
(5.5 |
)% |
(3.1 |
)% |
Worldwide |
$ |
3,785.7 |
$ |
3,847.4 |
|
(1.6 |
)% |
0.8 |
% |
Regional Volume Point Metrics
|
Volume Points |
||||||||
in millions |
Q3 ‘24 |
Q3 ‘23 |
YoY % Chg. |
|
YTD ‘24 |
YTD ‘23 |
YoY % Chg. |
||
|
253.3 |
282.4 |
(10.3 |
)% |
|
790.0 |
910.3 |
(13.2 |
)% |
|
262.5 |
258.7 |
1.5 |
% |
|
771.0 |
788.6 |
(2.2 |
)% |
EMEA |
269.1 |
297.9 |
(9.7 |
)% |
|
867.0 |
943.4 |
(8.1 |
)% |
|
547.8 |
563.5 |
(2.8 |
)% |
|
1,596.4 |
1,599.2 |
(0.2 |
)% |
|
56.4 |
66.3 |
(14.9 |
)% |
|
172.7 |
177.5 |
(2.7 |
)% |
Worldwide(b) |
1,389.1 |
1,468.8 |
(5.4 |
)% |
|
4,197.1 |
4,419.0 |
(5.0 |
)% |
Note: During Q2 ‘24, most markets within the
(a) |
Excluding the |
|
(b) |
Excluding the |
Outlook
Fourth Quarter 2024 Guidance
$ million |
Q4 ‘24 Guidance |
Q4 ‘23 Results |
Net sales |
(3.0)% to +1.0% YoY |
1,215.0 |
Adjusted EBITDA1 |
105 – 135 |
108.8 |
Capital expenditures |
25 – 45 |
35.3 |
Full-Year 2024 Guidance – Revised
$ million |
FY ‘24 Guidance
|
|
FY ‘24 Guidance
(as of |
FY ‘23 Results |
Net sales |
(2.0)% to (1.0)% YoY |
|
(3.5)% to +1.5% YoY |
5,062.4 |
Adjusted EBITDA1 |
590 – 620 |
Raised |
560 – 600 |
570.6 |
Capital expenditures |
120 – 140 |
Reduced |
120 – 150 |
135.0 |
Earnings Webcast and Conference Call
Herbalife’s senior management team will host a live audio webcast and conference call to discuss its third quarter 2024 financial results on
The live audio webcast will be available at the following link: https://edge.media-server.com/mmc/p/i5tx7naj.
Participants joining via the conference call may obtain the dial-in information and personal PIN to access the call by registering at the following link: https://register.vevent.com/register/BIe4627c57c8fd4c99b8cda37657987d7c.
Senior management also plans to reference slides during the webcast and call, which will be available under the Investor Relations section of Herbalife’s website at https://ir.herbalife.com, where financial and other information is posted from time to time. The live webcast will also be available at the same website, along with a replay of the webcast following the completion of the event and for 12 months thereafter.
About
Herbalife (NYSE: HLF) is a premier health and wellness company, community and platform that has been changing people's lives with great nutrition products and a business opportunity for its independent distributors since 1980. The Company offers science-backed products to consumers in more than 90 markets through entrepreneurial distributors who provide one-on-one coaching and a supportive community that inspires their customers to embrace a healthier, more active lifestyle to live their best life.
For more information, visit https://ir.herbalife.com.
Forward-Looking Statements
This release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical fact are “forward-looking statements” for purposes of federal and state securities laws, including any projections of earnings, revenue or other financial items; any statements of the plans, strategies and objectives of management, including for future operations, capital expenditures, or share repurchases; any statements concerning proposed new products, services, or developments; any statements regarding future economic conditions or performance; any statements of belief or expectation; and any statements of assumptions underlying any of the foregoing or other future events. Forward-looking statements may include, among others, the words “may,” “will,” “estimate,” “intend,” “continue,” “believe,” “expect,” “anticipate” or any other similar words.
Although we believe that the expectations reflected in any of our forward-looking statements are reasonable, actual results or outcomes could differ materially from those projected or assumed in any of our forward-looking statements. Our future financial condition and results of operations, as well as any forward-looking statements, are subject to change and to inherent risks and uncertainties, many of which are beyond our control. Important factors that could cause our actual results, performance and achievements, or industry results to differ materially from estimates or projections contained in or implied by our forward-looking statements include the following:
- the potential impacts of current global economic conditions, including inflation, on us; our Members, customers, and supply chain; and the world economy;
- our ability to attract and retain Members;
- our relationship with, and our ability to influence the actions of, our Members;
-
our noncompliance with, or improper action by our employees or Members in violation of, applicable
U.S. and foreign laws, rules, and regulations; - adverse publicity associated with our Company or the direct-selling industry, including our ability to comfort the marketplace and regulators regarding our compliance with applicable laws;
- changing consumer preferences and demands and evolving industry standards, including with respect to climate change, sustainability, and other environmental, social, and governance, or ESG, matters;
- the competitive nature of our business and industry;
- legal and regulatory matters, including regulatory actions concerning, or legal challenges to, our products or network marketing program and product liability claims;
-
the Consent Order entered into with the
Federal Trade Commission , orFTC , the effects thereof and any failure to comply therewith; -
risks associated with operating internationally and in
China ; - our ability to execute our growth and other strategic initiatives, including implementation of our restructuring initiatives, and increased penetration of our existing markets;
-
any material disruption to our business caused by natural disasters, other catastrophic events, acts of war or terrorism, including the war in
Ukraine , cybersecurity incidents, pandemics, and/or other acts by third parties; - our ability to adequately source ingredients, packaging materials, and other raw materials and manufacture and distribute our products;
- our reliance on our information technology infrastructure;
- noncompliance by us or our Members with any privacy laws, rules, or regulations or any security breach involving the misappropriation, loss, or other unauthorized use or disclosure of confidential information;
- contractual limitations on our ability to expand or change our direct-selling business model;
- the sufficiency of our trademarks and other intellectual property;
- product concentration;
- our reliance upon, or the loss or departure of any member of, our senior management team;
- restrictions imposed by covenants in the agreements governing our indebtedness;
- risks related to our convertible notes;
- changes in, and uncertainties relating to, the application of transfer pricing, income tax, customs duties, value added taxes, and other tax laws, treaties, and regulations, or their interpretation;
-
our incorporation under the laws of the
Cayman Islands ; and - share price volatility related to, among other things, speculative trading and certain traders shorting our common shares.
Additional factors and uncertainties that could cause actual results or outcomes to differ materially from our forward-looking statements are set forth in the Company's Quarterly Report on Form 10-Q for the fiscal quarter ended
Forward-looking statements made in this release speak only as of the date hereof. We do not undertake any obligation to update or release any revisions to any forward-looking statement or to report any events or circumstances after the date hereof or to reflect the occurrence of unanticipated events, except as required by law.
Results of Operations
|
||||||||||||||||
Condensed Consolidated Statements of Income | ||||||||||||||||
(in millions, except per share amounts) | ||||||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|||||
(unaudited) |
||||||||||||||||
|
$ |
260.4 |
|
$ |
277.8 |
|
$ |
809.4 |
|
$ |
878.6 |
|
||||
|
|
207.1 |
|
|
212.0 |
|
|
633.0 |
|
|
624.5 |
|
||||
EMEA |
|
261.9 |
|
|
261.0 |
|
|
827.6 |
|
|
818.7 |
|
||||
|
|
436.1 |
|
|
441.0 |
|
|
1,284.0 |
|
|
1,280.4 |
|
||||
|
|
74.8 |
|
|
89.5 |
|
|
231.7 |
|
|
245.2 |
|
||||
Worldwide Net sales |
|
1,240.3 |
|
|
1,281.3 |
|
|
3,785.7 |
|
|
3,847.4 |
|
||||
Cost of sales |
|
268.7 |
|
|
303.2 |
|
|
836.8 |
|
|
903.4 |
|
||||
Gross profit |
|
971.6 |
|
|
978.1 |
|
|
2,948.9 |
|
|
2,944.0 |
|
||||
Royalty overrides |
|
405.5 |
|
|
416.1 |
|
|
1,236.0 |
|
|
1,261.8 |
|
||||
Selling, general, and administrative expenses |
|
444.0 |
|
|
455.3 |
|
|
1,438.5 |
|
|
1,391.7 |
|
||||
Other operating income (1) |
|
(5.0 |
) |
|
- |
|
|
(5.0 |
) |
|
(10.1 |
) |
||||
Operating income |
|
127.1 |
|
|
106.7 |
|
|
279.4 |
|
|
300.6 |
|
||||
Interest expense, net |
|
56.5 |
|
|
38.5 |
|
|
152.1 |
|
|
116.3 |
|
||||
Other expense (income), net (2) |
|
- |
|
|
(1.0 |
) |
|
10.5 |
|
|
(1.0 |
) |
||||
Income before income taxes |
|
70.6 |
|
|
69.2 |
|
|
116.8 |
|
|
185.3 |
|
||||
Income taxes |
|
23.2 |
|
|
26.4 |
|
|
40.4 |
|
|
53.3 |
|
||||
Net income |
$ |
47.4 |
|
$ |
42.8 |
|
$ |
76.4 |
|
$ |
132.0 |
|
||||
Weighted-average shares outstanding: | ||||||||||||||||
Basic |
|
100.9 |
|
|
99.2 |
|
|
100.4 |
|
|
98.9 |
|
||||
Diluted |
|
101.9 |
|
|
100.4 |
|
|
101.4 |
|
|
100.0 |
|
||||
Earnings per share: | ||||||||||||||||
Basic |
$ |
0.47 |
|
$ |
0.43 |
|
$ |
0.76 |
|
$ |
1.33 |
|
||||
Diluted |
$ |
0.46 |
|
$ |
0.43 |
|
$ |
0.75 |
|
$ |
1.32 |
|
||||
(1) Other operating income for the three and nine months ended |
||||||||||||||||
(2) Other expense, net for the nine months ended |
|
||||||||
Condensed Consolidated Balance Sheets |
||||||||
(in millions) |
||||||||
|
|
|||||||
|
2024 |
|
|
2023 |
|
|||
(unaudited) | ||||||||
ASSETS | ||||||||
Current Assets: | ||||||||
Cash and cash equivalents |
$ |
402.5 |
|
$ |
575.2 |
|
||
Receivables, net |
|
82.0 |
|
|
81.2 |
|
||
Inventories |
|
515.3 |
|
|
505.2 |
|
||
Prepaid expenses and other current assets |
|
244.8 |
|
|
237.7 |
|
||
Total Current Assets |
|
1,244.6 |
|
|
1,399.3 |
|
||
Property, plant and equipment, net |
|
463.3 |
|
|
506.5 |
|
||
Operating lease right-of-use assets |
|
187.7 |
|
|
185.8 |
|
||
Marketing-related intangibles and other intangible assets, net |
|
312.7 |
|
|
314.0 |
|
||
|
|
93.1 |
|
|
95.4 |
|
||
Other assets |
|
352.1 |
|
|
308.4 |
|
||
Total Assets |
$ |
2,653.5 |
|
$ |
2,809.4 |
|
||
LIABILITIES AND SHAREHOLDERS' DEFICIT | ||||||||
Current Liabilities: | ||||||||
Accounts payable |
$ |
86.6 |
|
$ |
84.0 |
|
||
Royalty overrides |
|
332.1 |
|
|
343.4 |
|
||
Current portion of long-term debt |
|
283.3 |
|
|
309.5 |
|
||
Other current liabilities |
|
583.0 |
|
|
540.7 |
|
||
Total Current Liabilities |
|
1,285.0 |
|
|
1,277.6 |
|
||
Non-current liabilities: | ||||||||
Long-term debt, net of current portion |
|
1,977.9 |
|
|
2,252.9 |
|
||
Non-current operating lease liabilities |
|
167.3 |
|
|
167.6 |
|
||
Other non-current liabilities |
|
177.5 |
|
|
171.6 |
|
||
Total Liabilities |
|
3,607.7 |
|
|
3,869.7 |
|
||
Commitments and Contingencies | ||||||||
Shareholders' deficit: | ||||||||
Common shares |
|
0.1 |
|
|
0.1 |
|
||
Paid-in capital in excess of par value |
|
267.0 |
|
|
233.9 |
|
||
Accumulated other comprehensive loss |
|
(235.4 |
) |
|
(232.0 |
) |
||
Accumulated deficit |
|
(985.9 |
) |
|
(1,062.3 |
) |
||
Total Shareholders' Deficit |
|
(954.2 |
) |
|
(1,060.3 |
) |
||
Total Liabilities and Shareholders' Deficit |
$ |
2,653.5 |
|
$ |
2,809.4 |
|
||
|
||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||
(in millions) | ||||||||
Nine Months Ended |
||||||||
|
2024 |
|
|
2023 |
|
|||
(unaudited) | ||||||||
Cash flows from operating activities: | ||||||||
Net income |
$ |
76.4 |
|
$ |
132.0 |
|
||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization |
|
92.4 |
|
|
85.1 |
|
||
Share-based compensation expenses |
|
36.7 |
|
|
35.7 |
|
||
Non-cash interest expense |
|
9.4 |
|
|
5.5 |
|
||
Deferred income taxes |
|
(52.7 |
) |
|
(25.9 |
) |
||
Inventory write-downs |
|
17.0 |
|
|
21.9 |
|
||
Foreign exchange transaction (gain) loss |
|
11.9 |
|
|
(2.7 |
) |
||
Loss (gain) on extinguishment of debt |
|
10.5 |
|
|
(1.0 |
) |
||
Other |
|
3.8 |
|
|
2.9 |
|
||
Changes in operating assets and liabilities: | ||||||||
Receivables |
|
(3.6 |
) |
|
(11.8 |
) |
||
Inventories |
|
(41.7 |
) |
|
62.9 |
|
||
Prepaid expenses and other current assets |
|
(3.7 |
) |
|
(24.5 |
) |
||
Accounts payable |
|
0.9 |
|
|
(12.1 |
) |
||
Royalty overrides |
|
(2.3 |
) |
|
(8.8 |
) |
||
Other current liabilities |
|
62.1 |
|
|
13.6 |
|
||
Other |
|
(1.3 |
) |
|
(11.4 |
) |
||
Net cash provided by operating activities |
|
215.8 |
|
|
261.4 |
|
||
Cash flows from investing activities: | ||||||||
Purchases of property, plant and equipment |
|
(96.3 |
) |
|
(99.7 |
) |
||
Proceeds from sale and leaseback transaction, net of related expenses |
|
37.9 |
|
|
- |
|
||
Other |
|
(0.6 |
) |
|
0.1 |
|
||
Net cash used in investing activities |
|
(59.0 |
) |
|
(99.6 |
) |
||
Cash flows from financing activities: | ||||||||
Borrowings from senior secured credit facility and other debt, net of discount |
|
1,117.7 |
|
|
195.0 |
|
||
Principal payments on senior secured credit facility and other debt |
|
(1,655.0 |
) |
|
(278.1 |
) |
||
Repayment of convertible senior notes |
|
(197.0 |
) |
|
(64.3 |
) |
||
Proceeds from senior secured notes, net of discount |
|
778.4 |
|
|
- |
|
||
Repayment of senior notes |
|
(344.3 |
) |
|
- |
|
||
Debt issuance costs |
|
(22.4 |
) |
|
(1.8 |
) |
||
Share repurchases |
|
(5.7 |
) |
|
(9.7 |
) |
||
Other |
|
2.0 |
|
|
2.3 |
|
||
Net cash used in financing activities |
|
(326.3 |
) |
|
(156.6 |
) |
||
Effect of exchange rate changes on cash, cash equivalents, and restricted cash |
|
(8.1 |
) |
|
(5.5 |
) |
||
Net change in cash, cash equivalents, and restricted cash |
|
(177.6 |
) |
|
(0.3 |
) |
||
Cash, cash equivalents, and restricted cash, beginning of period |
|
595.5 |
|
|
516.3 |
|
||
Cash, cash equivalents, and restricted cash, end of period |
$ |
417.9 |
|
$ |
516.0 |
|
||
Supplemental Information
SCHEDULE A: RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited)
Adjusted Net Income, Adjusted Diluted EPS, Adjusted EBITDA and Credit Agreement EBITDA
In addition to its reported results calculated in accordance with
Management believes that such non-GAAP performance measures, when read in conjunction with the Company’s reported results, calculated in accordance with
The Company’s definitions and calculations as set forth in the tables below of adjusted net income, adjusted diluted EPS, adjusted EBITDA and credit agreement EBITDA may not be comparable to similarly titled measures used by other companies because other companies may not calculate them in the same manner as the Company does and should not be viewed in isolation from, nor as alternatives to, net income or diluted EPS calculated in accordance with
The Company does not provide a reconciliation of forward-looking adjusted EBITDA guidance to net income, the comparable
Currency Fluctuation
Our international operations have provided and will continue to provide a significant portion of our total net sales. As a result, total net sales will continue to be affected by fluctuations in the
The following is a reconciliation of net income to adjusted net income:
Three Months Ended |
Nine Months Ended |
|||||||||||||||
$ million |
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Net income |
$ |
47.4 |
|
$ |
42.8 |
|
$ |
76.4 |
|
$ |
132.0 |
|
||||
Expenses related to Restructuring Program (1) (2) |
|
2.7 |
|
|
- |
|
|
68.2 |
|
|
- |
|
||||
Expenses related to Transformation Program (1) (2) |
|
- |
|
|
4.6 |
|
|
9.4 |
|
|
42.0 |
|
||||
Digital technology program costs (1) (2) |
|
5.1 |
|
|
12.1 |
|
|
22.1 |
|
|
22.6 |
|
||||
Gain on sale of property (1) (2) |
|
(4.0 |
) |
|
- |
|
|
(4.0 |
) |
|
- |
|
||||
|
|
- |
|
|
8.6 |
|
|
- |
|
|
8.6 |
|
||||
Loss (gain) on extinguishment of debt (1) (2) |
|
- |
|
|
(1.0 |
) |
|
10.5 |
|
|
(1.0 |
) |
||||
Income tax adjustments for above items (1) (2) |
|
6.8 |
|
|
(1.8 |
) |
|
(20.5 |
) |
|
(11.0 |
) |
||||
Adjusted net income |
$ |
58.0 |
|
$ |
65.3 |
|
$ |
162.1 |
|
$ |
193.2 |
|
||||
The following is a reconciliation of diluted earnings per share to adjusted diluted earnings per share:
Three Months Ended |
Nine Months Ended |
|||||||||||||||
$ per share |
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Diluted earnings per share |
$ |
0.46 |
|
$ |
0.43 |
|
$ |
0.75 |
|
$ |
1.32 |
|
||||
Expenses related to Restructuring Program (1) (2) |
|
0.03 |
|
|
- |
|
|
0.68 |
|
|
- |
|
||||
Expenses related to Transformation Program (1) (2) |
|
- |
|
|
0.05 |
|
|
0.10 |
|
|
0.42 |
|
||||
Digital technology program costs (1) (2) |
|
0.05 |
|
|
0.12 |
|
|
0.22 |
|
|
0.23 |
|
||||
Gain on sale of property (1) (2) |
|
(0.04 |
) |
|
- |
|
|
(0.04 |
) |
|
- |
|
||||
|
|
- |
|
|
0.09 |
|
|
- |
|
|
0.09 |
|
||||
Loss (gain) on extinguishment of debt (1) (2) |
|
- |
|
|
(0.01 |
) |
|
0.10 |
|
|
(0.01 |
) |
||||
Income tax adjustments for above items (1) (2) |
|
0.07 |
|
|
(0.02 |
) |
|
(0.20 |
) |
|
(0.11 |
) |
||||
Adjusted diluted earnings per share (5) |
$ |
0.57 |
|
$ |
0.65 |
|
$ |
1.61 |
|
$ |
1.93 |
|
||||
The following is a reconciliation of net income to EBITDA, adjusted EBITDA and Credit Agreement EBITDA and Credit Agreement total leverage ratio:
Three Months Ended | TTM | ||||||||||||||||||||
$ million |
|
|
|
|
|
|
|||||||||||||||
Net sales |
$ |
1,281.3 |
|
$ |
1,215.0 |
|
$ |
1,264.3 |
|
$ |
1,281.1 |
|
$ |
1,240.3 |
|
$ |
5,000.7 |
|
|||
Net income |
$ |
42.8 |
|
$ |
10.2 |
|
$ |
24.3 |
|
$ |
4.7 |
|
$ |
47.4 |
|
$ |
86.6 |
|
|||
Interest expense, net |
|
38.5 |
|
|
38.1 |
|
|
37.9 |
|
|
57.7 |
|
|
56.5 |
|
|
190.2 |
|
|||
Income taxes |
|
26.4 |
|
|
7.5 |
|
|
9.7 |
|
|
7.5 |
|
|
23.2 |
|
|
47.9 |
|
|||
Depreciation and amortization |
|
28.4 |
|
|
28.2 |
|
|
29.2 |
|
|
32.6 |
|
|
30.6 |
|
|
120.6 |
|
|||
EBITDA |
|
136.1 |
|
|
84.0 |
|
|
101.1 |
|
|
102.5 |
|
|
157.7 |
|
|
445.3 |
|
|||
Amortization of SaaS implementation costs |
|
2.9 |
|
|
3.1 |
|
|
3.6 |
|
|
8.7 |
|
|
5.0 |
|
|
20.4 |
|
|||
Expenses related to Restructuring Program |
|
- |
|
|
- |
|
|
16.7 |
|
|
48.8 |
|
|
2.7 |
|
|
68.2 |
|
|||
Expenses related to Transformation Program |
|
4.6 |
|
|
12.2 |
|
|
5.9 |
|
|
3.5 |
|
|
- |
|
|
21.6 |
|
|||
Digital technology program costs |
|
12.1 |
|
|
9.5 |
|
|
11.0 |
|
|
6.0 |
|
|
5.1 |
|
|
31.6 |
|
|||
Gain on sale of property |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(4.0 |
) |
|
(4.0 |
) |
|||
|
|
8.6 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|||
Loss (gain) on extinguishment of debt |
|
(1.0 |
) |
|
- |
|
|
- |
|
|
10.5 |
|
|
- |
|
|
10.5 |
|
|||
Adjusted EBITDA |
|
163.3 |
|
|
108.8 |
|
|
138.3 |
|
|
180.0 |
|
|
166.5 |
|
|
593.6 |
|
|||
Interest income |
|
3.2 |
|
|
3.2 |
|
|
3.7 |
|
|
2.8 |
|
|
2.8 |
|
|
12.5 |
|
|||
Inventory write-downs |
|
5.0 |
|
|
6.6 |
|
|
4.7 |
|
|
6.7 |
|
|
5.6 |
|
|
23.6 |
|
|||
Share-based compensation expenses |
|
13.7 |
|
|
12.3 |
|
|
11.9 |
|
|
11.8 |
|
|
13.0 |
|
|
49.0 |
|
|||
Other expenses (3) |
|
(3.8 |
) |
|
11.8 |
|
|
0.9 |
|
|
6.7 |
|
|
9.3 |
|
|
28.7 |
|
|||
Credit Agreement EBITDA |
$ |
181.4 |
|
$ |
142.7 |
|
$ |
159.5 |
|
$ |
208.0 |
|
$ |
197.2 |
|
$ |
707.4 |
|
|||
Credit Agreement Total Debt (4) |
$ |
2,337.5 |
|
||||||||||||||||||
Credit Agreement Total Leverage Ratio | 3.3x | ||||||||||||||||||||
Net income margin |
|
3.3 |
% |
|
0.8 |
% |
|
1.9 |
% |
|
0.4 |
% |
|
3.8 |
% |
|
1.7 |
% |
|||
Adjusted EBITDA margin |
|
12.7 |
% |
|
9.0 |
% |
|
10.9 |
% |
|
14.1 |
% |
|
13.4 |
% |
|
11.9 |
% |
|||
The following is a reconciliation of net income to EBITDA, adjusted EBITDA and Credit Agreement EBITDA and Credit Agreement total leverage ratio:
Nine Months Ended |
Year Ended |
||||||||||
$ million |
|
2024 |
|
|
2023 |
|
|
2023 |
|
||
Net sales |
$ |
3,785.7 |
|
$ |
3,847.4 |
|
$ |
5,062.4 |
|
||
Net income |
$ |
76.4 |
|
$ |
132.0 |
|
$ |
142.2 |
|
||
Interest expense, net |
|
152.1 |
|
|
116.3 |
|
|
154.4 |
|
||
Income taxes |
|
40.4 |
|
|
53.3 |
|
|
60.8 |
|
||
Depreciation and amortization |
|
92.4 |
|
|
85.1 |
|
|
113.3 |
|
||
EBITDA |
|
361.3 |
|
|
386.7 |
|
|
470.7 |
|
||
Amortization of SaaS implementation costs |
|
17.3 |
|
|
2.9 |
|
|
6.0 |
|
||
Expenses related to Restructuring Program |
|
68.2 |
|
|
- |
|
|
- |
|
||
Expenses related to Transformation Program |
|
9.4 |
|
|
42.0 |
|
|
54.2 |
|
||
Digital technology program costs |
|
22.1 |
|
|
22.6 |
|
|
32.1 |
|
||
Gain on sale of property |
|
(4.0 |
) |
|
- |
|
|
- |
|
||
|
|
- |
|
|
8.6 |
|
|
8.6 |
|
||
Loss (gain) on extinguishment of debt |
|
10.5 |
|
|
(1.0 |
) |
|
(1.0 |
) |
||
Adjusted EBITDA |
|
484.8 |
|
|
461.8 |
|
|
570.6 |
|
||
Interest income |
|
9.3 |
|
|
8.3 |
|
|
11.5 |
|
||
Inventory write-downs |
|
17.0 |
|
|
21.9 |
|
|
28.5 |
|
||
Share-based compensation expenses |
|
36.7 |
|
|
35.7 |
|
|
48.0 |
|
||
Other expenses (3) |
|
16.9 |
|
|
(0.3 |
) |
|
11.5 |
|
||
Credit Agreement EBITDA |
$ |
564.7 |
|
$ |
527.4 |
|
$ |
670.1 |
|
||
Credit Agreement Total Debt (4) |
$ |
2,581.1 |
|
||||||||
Credit Agreement Total Leverage Ratio | 3.9x | ||||||||||
Net income margin |
|
2.0 |
% |
|
3.4 |
% |
|
2.8 |
% |
||
Adjusted EBITDA margin |
|
12.8 |
% |
|
12.0 |
% |
|
11.3 |
% |
||
(1) Based on interim income tax reporting rules, these (income)/expense items are not considered discrete items. The tax effect of the adjustments between our |
|||||||||||||||
(2) Excludes tax (benefit)/expense as follows: | |||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||
$ million |
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|||
Expenses related to Restructuring Program |
$ |
5.3 |
|
$ |
- |
|
$ |
(14.9 |
) |
$ |
- |
|
|||
Expenses related to Transformation Program |
|
0.6 |
|
|
0.2 |
|
|
(1.9 |
) |
|
(8.3 |
) |
|||
Digital technology program costs |
|
(0.5 |
) |
|
(0.7 |
) |
|
(2.5 |
) |
|
(1.4 |
) |
|||
Gain on sale of property |
|
0.9 |
|
|
- |
|
|
0.9 |
|
|
- |
|
|||
|
|
- |
|
|
(1.4 |
) |
|
- |
|
|
(1.4 |
) |
|||
Loss (gain) on extinguishment of debt |
|
0.5 |
|
|
0.1 |
|
|
(2.1 |
) |
|
0.1 |
|
|||
Total income tax adjustments |
$ |
6.8 |
|
$ |
(1.8 |
) |
$ |
(20.5 |
) |
$ |
(11.0 |
) |
|||
Three Months Ended |
Nine Months Ended |
||||||||||||||
$ per share |
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|||
Expenses related to Restructuring Program |
$ |
0.05 |
|
$ |
- |
|
$ |
(0.15 |
) |
$ |
- |
|
|||
Expenses related to Transformation Program |
|
- |
|
|
- |
|
|
(0.02 |
) |
|
(0.08 |
) |
|||
Digital technology program costs |
|
(0.01 |
) |
|
(0.01 |
) |
|
(0.02 |
) |
|
(0.01 |
) |
|||
Gain on sale of property |
|
0.01 |
|
|
- |
|
|
0.01 |
|
|
- |
|
|||
|
|
- |
|
|
(0.01 |
) |
|
- |
|
|
(0.01 |
) |
|||
Loss (gain) on extinguishment of debt |
|
0.01 |
|
|
- |
|
|
(0.02 |
) |
|
- |
|
|||
Total income tax adjustments (5) |
$ |
0.07 |
|
$ |
(0.02 |
) |
$ |
(0.20 |
) |
$ |
(0.11 |
) |
|||
(3) Other expenses include certain non-cash items such as bad debt expense, unrealized foreign currency gains and losses, and other gains and losses | |||||||||||||||
(4) Represents the outstanding principal amount of total debt as of the respective period end | |||||||||||||||
(5) Amounts may not total due to rounding |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241030736401/en/
Media Contact:
Vice President,
thienh@herbalife.com
Investor Contact:
Vice President, Head of Investor Relations
erinba@herbalife.com
Source: