HERBALIFE LTD.HLF

Market cap

$1.1B

P/E ratio

	Dec 31, 2010	Dec 31, 2011	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022
Net sales	2,734	3,455	4,072	4,825	4,959	4,469	4,488	4,428	4,892	4,877	5,542	5,803	5,204
Cost of sales	559	680	813	963	983	856	855	849	919	958	1,151	1,239	1,174
Gross profit	2,175	2,774	3,260	3,862	3,976	3,613	3,634	3,579	3,973	3,919	4,391	4,564	4,031
Royalty overrides	900	1,138	1,339	1,498	1,471	1,251	1,273	1,254	1,364	1,448	1,690	1,834	1,690
Selling, General and Administrative Expense	888	1,075	1,260	1,629	1,991	1,778	1,967	1,759	1,955	1,940	2,075	2,012	1,810
Other operating income	-	-	-	-	-	-	-	-	-	38	15	16	15
Operating income	388	562	661	735	514	584	458	617	683	568	641	734	545
Interest expense	-	10	17	27	-	101	99	161	181	153	133	153	139
Interest income	-	-	-	-	-	-	-	-	19	21	9	4	6
Other (income) expense, net	-	-	-	-	-13	-2	-	0	-57	16	-	25	13
Income before income taxes	380	560	651	717	421	486	365	471	464	451	516	561	425
Income taxes	90	147	174	189	113	147	105	257	168	140	144	114	104
Net income	291	413	477	528	309	339	260	214	297	311	373	447	321
Basic	4.88	3.51	4.25	5.14	3.58	4.11	3.13	2.7	2.12	2.26	2.83	4.22	3.26
Diluted	4.67	3.3	4.05	4.91	3.4	3.97	3.02	2.58	1.98	2.2	2.77	4.13	3.23