Herbalife Ltd. (HLF)
NYSE: HLF · Real-Time Price · USD
15.29
-0.10 (-0.65%)
At close: Mar 16, 2026, 4:00 PM EDT
15.46
+0.17 (1.11%)
After-hours: Mar 16, 2026, 7:26 PM EDT

Herbalife Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
227.8254.3142.2321.3447.2
Depreciation & Amortization
121.2121.4113.3115.4107.6
Stock-Based Compensation
44.1504844.454.1
Other Adjustments
-24.3-172.86.3-5.569.7
Change in Receivables
-19.75.9-12.6-9.19.6
Changes in Inventories
-27.9-30.457.5-68.4-129.1
Changes in Accounts Payable
24.1-14.6-7.4-1.16.9
Changes in Accrued Expenses
23.56.5-7.3--
Changes in Other Operating Activities
-35.565.117.5-44.5-105.7
Operating Cash Flow
333.3285.4357.5352.5460.3
Operating Cash Flow Growth
16.78%-20.17%1.42%-23.42%-26.77%
Capital Expenditures
-80.4-122-135-156.4-151.4
Sale of Property, Plant & Equipment
-37.9---
Payments for Business Acquisitions
-25.5----
Other Investing Activities
-2.8-0.50.20.2-5
Investing Cash Flow
-108.7-84.6-134.8-156.2-156.4
Short-Term Debt Issued
724.81,394215.2564.2671.1
Short-Term Debt Repaid
-746.6-1,937-289.6-683.5-563.5
Net Short-Term Debt Issued (Repaid)
-21.8-542.6-74.4-119.3107.6
Long-Term Debt Issued
-778.4-277.5600
Long-Term Debt Repaid
-262.3-541.3-64.3-273.2-420.7
Net Long-Term Debt Issued (Repaid)
-262.3237.1-64.34.3179.3
Repurchase of Common Stock
-8.2-8.3-11-146.7-1,011
Net Common Stock Issued (Repurchased)
-8.2-8.3-11-146.7-1,011
Other Financing Activities
-3.2-21.51.4-3-4.2
Financing Cash Flow
-295.5-335.3-148.3-264.7-728.6
Effect of Exchange Rate Changes on Cash and Cash Equivalents
8.1-22.94.8-25.7-18.9
Net Cash Flow
-62.8-157.479.2-94.1-443.6
Free Cash Flow
252.9163.4222.5196.1308.9
Free Cash Flow Growth
54.77%-26.56%13.46%-36.52%-40.20%
FCF Margin
5.02%3.27%4.40%3.77%5.32%
Free Cash Flow Per Share
2.441.612.221.972.85
Levered Free Cash Flow
-31.3-25.242.151.3462.4
Unlevered Free Cash Flow
423.3605.31288.26257.37313.7
Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q