Herbalife LTD. cash flow statement
In fiscal 2025, Herbalife LTD.'s operations generated $333m of cash; it spent $80.4m on capital projects, leaving free cash flow of $253m. It returned $8.2m through buybacks.
Cash flow statement
| Fiscal year | 2009Dec 2009 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMSept 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | 285 | 388 | 511 | 568 | 773 | 511 | 629 | 367 | 591 | 648 | 458 | 629 | 460 | 353 | 358 | 285 | 333 | 396 |
| Depreciation and amortisation | 62 | 69 | 72 | 74 | 85 | 93 | 98 | 98 | 100 | 100 | 98 | 100 | 108 | 115 | 113 | 121 | 121 | 121 |
| Stock-based pay | 21 | 23 | 24 | 28 | 30 | 46 | 45 | 40 | 42 | 36 | 39 | 51 | 54 | 44 | 48 | 50 | 44 | 40 |
| Capital spending | 60 | 68 | 90 | 122 | 147 | 174 | 79 | 143 | 96 | 84 | 106 | 112 | 151 | 156 | 135 | 122 | 80 | 59 |
| Free cash flow | 225 | 320 | 420 | 446 | 626 | 338 | 550 | 224 | 495 | 564 | 351 | 517 | 309 | 196 | 223 | 163 | 253 | 337 |
| Free cash flow after stock pay | 204 | 297 | 396 | 418 | 596 | 292 | 505 | 184 | 453 | 529 | 313 | 466 | 255 | 152 | 175 | 113 | 209 | 297 |
| Dividends paid | 49 | 54 | 85 | 135 | 123 | 30 | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — | — |
| Share buybacks | 75 | 160 | 322 | 557 | 307 | 1,292 | 17 | 13 | 844 | 750 | 17 | 924 | 1,011 | 147 | 11 | 8 | 8 | 10 |
| Quarter | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 | 2026 Q3Sept 2026 |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | 70 | 0 | 96 | 139 | 98 | 114 | 33 | 151 |
| Depreciation and amortisation | 29 | 31 | 31 | 31 | 29 | 29 | 31 | 31 |
| Stock-based pay | 13 | 12 | 10 | 11 | 11 | 11 | 10 | 9 |
| Capital spending | 26 | 18 | 23 | 21 | 19 | 11 | 11 | 19 |
| Free cash flow | 44 | −18 | 73 | 118 | 80 | 103 | 22 | 133 |
| Free cash flow after stock pay | 31 | −30 | 63 | 107 | 69 | 92 | 12 | 124 |
Compare with peers
- Coty Inc. cash flow
- Bellring Brands, Inc. cash flow
- Edgewell Personal Care Co cash flow
- The Estée Lauder Companies cash flow
- Kenvue cash flow
Head to head: COTY vs HLFBRBR vs HLFEPC vs HLFEL vs HLF
More: Personal Care Products stocks compared, Consumer Staples sector, rankings of US companies