Press Releases

<< Back
Aug 5, 2008

Herbalife Ltd. Announces Record Second Quarter Results

Herbalife Ltd. Announces Record Second Quarter Results

  • Net Sales Increase 20.7 Percent to $639.7 Million
  • 18th Consecutive Quarter Of Double-Digit Sales Growth
  • Record Net Sales Led By Accelerating Growth in the U.S., Mexico and Brazil
  • Second Quarter Reported Diluted Earnings Per Share was $1.01
  • Company Repurchased 1.8 million of its Common Shares

LOS ANGELES--(BUSINESS WIRE)--Aug. 5, 2008--Herbalife Ltd. (NYSE: HLF) today reported its 18th consecutive quarter of double-digit sales growth with second quarter net sales of $639.7 million, an increase of 20.7 percent compared to the same period of 2007. For the quarter ended June 30, 2008, the company reported net income of $67.1 million, or $1.01 per diluted share, compared to $48.1 million, or $0.65 per diluted share in the second quarter of 2007, reflecting the record net sales, a lower effective tax rate, and accretion from our share repurchase program. Excluding the impact of $0.9 million of expenses associated with the company's Realignment for Growth initiative in the second quarter of 2008 and an increase in tax reserves in second quarter 2007 of $0.6 million (1), adjusted diluted earnings per share in the second quarter of 2008 was $1.03 compared to the $0.64 in the second quarter of 2007, reflecting an increase of 60.9 percent.

"We continue to generate positive cash flow, expand margins and report record earnings per share," said Chairman and Chief Executive Officer Michael O. Johnson. "Our excellent quarter reflects our distributors' confidence in our products and business opportunity as well as their hard work and commitment."

The record net sales performance in the second quarter was attributable to strong growth from the company's top 10 markets, which were cumulatively up 25.1 percent versus the same period in the prior year. Two of these top markets produced triple-digit net sales gains including, China, up 125.2 percent; and Venezuela, up 156.9 percent. Six of these top markets produced double-digit net sales gains including: the U.S., up 18.2 percent; Brazil, up 19.3 percent; Italy, up 26.4 percent; Taiwan, up 19.1 percent; South Korea, up 19.6 percent; and France, up 32.9 percent. Total net sales growth in the quarter benefited from a 759 basis point favorable impact from currency fluctuations.

During the second quarter 2008, total Sales Leaders (2) increased 11.8 percent to 411,614 and new Sales Leaders increased 10.9 percent to 62,225 versus the second quarter of 2007. The company's President's Team membership increased 11.8 percent to 1,118 members and its prestigious Chairman's Club increased 12.9 percent to 35 members, in each case versus the second quarter of 2007.

The company produced cash flow from operations of $59.1 million during the second quarter of 2008, and invested $25.2 million in capital expenditures, primarily in technology investments to support improvements in distributor services. In addition, the company increased its share-repurchase program to $600 million and repurchased 1.8 million of its common shares for an aggregate cost of $76.5 million during the quarter. From the program's inception in April, 2007, the company has repurchased 11.3 million shares at an aggregate cost of $460.0 million, representing approximately 15 percent of the fully diluted share base since the initial authorization. Net cash and cash equivalents at the end of the quarter were $162.4 and net debt was $208.5 million.

Richard Goudis, chief financial officer, said, "We generated significant cash flow again this quarter, while increasing operating margins to 14.8 percent when excluding expenses associated with the company's Realignment for Growth initiative for the quarter (1). This cash flow supports our investment in capital spending, an expanded share repurchase program and our ongoing commitment to return value to shareholders while still internally funding distributor growth initiatives."

Second Quarter 2008 Business Highlights

"We continue to expand our education, training and marketing-tools initiatives for our distributors and to create consumer awareness with branding activities, such as our ASYO sponsorship in the U.S., our LA Galaxy sponsorship - which has a worldwide impact - and more than 50 sponsorships and 25 sponsored athletes. These activities not only create brand recognition, they are a source of pride for our distributors. For example, at the Beijing Olympics, six of our Herbalife-sponsored competitors will be competing and Herbalife distributors around the world will be cheering them on," said Johnson.

"Our large-scale events remain a major factor in both attracting new distributors and increasing the productivity and retention of current distributors," concluded Johnson. "During the past six weeks the company hosted four extravaganzas: in Barcelona, Rio de Janerio, Mexico City and Bangkok, collectively meeting nearly 60,000 distributors. At these events, the company introduced new products, and provided motivation, training and social activities as well as recognition for the numerous distributors reaching new levels of achievement."

The company recently announced that China's Ministry of Commerce granted five additional licenses for Herbalife to conduct direct-selling business in the provinces of Beijing, Guangdong, Shandong, Zhejiang and Guizhou. All licenses are effective immediately, except Beijing which will be activated after the company opens service outlets. These licenses, combined with the company's original direct-selling license in the Jiangsu province, bring the total number of provinces in which Herbalife can operate a direct-selling model to six.

Consumers and other distributors come into the stores to buy products and learn more about the business opportunity. Once a direct-selling license has been received for a province, sales representatives and sales employees are allowed to conduct business outside of the store in that particular province. As of July 20, 2008, Herbalife operates 91 stores in 30 provinces throughout China.




Regional
 Performance

     Region       Net Sales Growth New Sales Growth Total Sales Growth
                    (Mil)    (Y/Y)  Leaders  (Y/Y)    Leaders   (Y/Y)
----------------------------------------------------------------------
EMEA                 $159.9   9.5%     8,522  -6.1%      69,832  -8.0%
Asia Pacific         $145.2  34.2%    19,234  37.8%     105,211  28.1%
North America        $133.2  16.9%    13,129   9.7%      80,277  16.1%
Mexico & Central
 America             $107.4   9.7%     8,643 -11.3%      73,747  -2.2%
South America        $ 94.0  46.6%    12,697  11.6%      82,547  26.0%
----------------------------------------------------------------------

The Europe, Middle East and Africa (EMEA) region, the company's largest region, reported net sales of $159.9 million in the second quarter of 2008, an increase of 9.5 percent versus the same period of 2007. However, excluding the benefit of currency fluctuations, net sales decreased 3.2 percent. The EMEA region realized double-digit net sales growth, including favorable currency fluctuations, in several of its top markets during the second quarter of 2008. Italy was up 26.4 percent; France, up 32.9 percent; Russia, up 40.4 percent; Netherlands, up 8.9 percent; and Switzerland up 5.2 percent, compared to the second quarter of 2007. These net-sales gains were partially offset by declines in other markets including Spain, down 4.6 percent; Germany, down 11.6 percent; and Portugal, down 49.5 percent. New Sales Leaders in the region, during the quarter ended June 30, 2008, decreased 6.1 percent versus June 30, 2007 to 8,522. Total Sales Leaders in the region, as of June 30, 2008, decreased 8.0 percent to 69,832 versus June 30, 2007.

The Asia Pacific region reported net sales of $145.2 million in the second quarter of 2008, up 34.2 percent over the same period of 2007. Excluding currency fluctuations, net sales increased 26.3 percent. The increase is attributable to net-sales growth in China, up 125.2 percent; Taiwan, up 19.1 percent; South Korea, up 19.6 percent; and Malaysia, up 97.7 percent, in each case as compared with the same period in 2007. New Sales Leaders in the region, during the quarter ended June 30, 2008, increased 37.8 percent versus June 30, 2007 to 19,234. Total Sales Leaders as of June 30, 2008 increased 28.1 percent to 105,211 versus June 30, 2007. These figures include China sales employees.

The North America region reported net sales of $133.2 million in the second quarter of 2008, up 16.9 percent versus the same period of 2007, driven by growth in the U.S. of 18.2 percent versus second quarter 2007. Excluding currency fluctuations, net sales increased 16.7 percent. New Sales Leaders in the region, during the quarter ended June 30, 2008, increased 9.7 percent versus June 30, 2007 to 13,129. Total Sales Leaders in the region, as of June 30, 2008, increased 16.1 percent to 80,277 versus June 30, 2007.

The Mexico and Central America region reported net sales of $107.4 million in the second quarter of 2008, up 9.7 percent versus the same period of 2007. Excluding currency fluctuations, net sales for the region increased 5.1 percent. Mexico, the largest market in the region, had a sales increase of 8.5 percent as compared with the same period in 2007. New Sales Leaders in the region, during the quarter ended June 30, 2008, decreased 11.3 percent versus June 30, 2007 to 8,643. Total Sales Leaders in the region, as of June 30, 2008, decreased 2.2 percent to 73,747 versus June 30, 2007.

The South America region reported net sales of $94.0 million in the second quarter of 2008, up 46.6 percent versus the same period of 2007. Excluding currency fluctuations, net sales increased 33.7 percent. The growth in the region was primarily attributable to double and triple digit growth in key markets including Venezuela, up 156.9 percent; Peru, up 117.6 percent; and the region's largest market, Brazil, up 19.3 percent, in each case as compared with the same period in 2007. New Sales Leaders in the region, during the quarter ended June 30, 2008, increased 11.6 percent versus June 30, 2007, to 12,697. Total Sales Leaders in the region, as of June 30, 2008, increased 26.0 percent to 82,547 versus June 30, 2007.

Third Quarter 2008 and Full Year 2008 Guidance

Based on its first half results and current business trends, including the recent announcement regarding direct-selling licenses in five additional provinces in China, the company is raising its full year 2008 diluted earnings per share guidance to be in a range of $3.64 - $3.69 reflecting current foreign exchange rates and an effective tax rate of between 29.5 percent and 30.5 percent.

The company's guidance for the third quarter of 2008 is diluted earnings per share of between $0.81- $0.84 reflecting an effective tax rate of between 33.0 percent and 34.0 percent. Third quarter capital expenditures are expected in the range of $25 million - $28 million, and full year 2008 capital expenditure guidance is between $100 million - $103 million.

Second Quarter Earnings Conference Call

On Wednesday, August 6, 2008 at 8 a.m. PDT (11 a.m. EDT), Herbalife's senior management team will host an investor conference call to discuss its second quarter 2008 financial results and provide an update on current business trends.

The dial-in number for this conference call for domestic callers is (866) 804-3545 and the dial-in number for international callers is (703) 639-1326. Live audio of the conference call will be simultaneously webcast in the Investor Relations section of the company's Web site at http://ir.herbalife.com. An audio replay will be available following the completion of the conference call in MP3 format or by dialing (866) 837-8032 (domestic callers) and (703) 925-2474 (international callers) and entering access code 839975. The webcast of the teleconference will be archived and available on Herbalife's Web site.

About Herbalife Ltd.

Herbalife is a global network marketing company that sells weight-management, nutritional supplements and personal care products intended to support a healthy lifestyle. Herbalife products are sold in 66 countries through a network of more than 1.8 million independent distributors. The company supports the Herbalife Family Foundation and its Casa Herbalife program to bring good nutrition to children. Please visit Herbalife Investor Relations for additional information.

Disclosure Regarding Forward-Looking Statements

Except for historical information contained herein, the matters set forth in this press release are "forward-looking statements." 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 for future operations; any statements concerning proposed new services or developments; any statements regarding future economic conditions or performance; any statements of belief; and any statements of assumptions underlying any of the foregoing. Forward-looking statements may include the words, "may," "will," "estimate," "intend," "continue," "believe," "expect," or "anticipate" and any other similar words.

Although we believe that the expectations reflected in any of our forward-looking statements are reasonable, actual results 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, such as those disclosed or incorporated by reference in our filings with the Securities and Exchange Commission. Important factors that could cause our actual results, performance and achievements, or industry results to differ materially from estimates or projections contained in our forward-looking statements include, among others, the following:

  • our relationship with, and our ability to influence the actions of, our distributors;

  • adverse publicity associated with our products or network marketing organization;

  • uncertainties relating to interpretation and enforcement of recently enacted legislation in China governing direct selling;

  • our inability to obtain the necessary licenses to expand our direct selling business in China;

  • adverse changes in the Chinese economy, Chinese legal system or Chinese governmental policies;

  • improper action by our employees or international distributors in violation of applicable law;

  • changing consumer preferences and demands;

  • loss or departure of any member of our senior management team which could negatively impact our distributor relations and operating results;

  • - the competitive nature of our business;

  • regulatory matters governing our products, including potential governmental or regulatory actions concerning the safety or efficacy of our products, and network marketing program including the direct selling market in which we operate;
  • risks associated with operating internationally, including foreign exchange and devaluation risks;

  • our dependence on increased penetration of existing markets;

  • contractual limitations on our ability to expand our business;

  • our reliance on our information technology infrastructure and outside manufacturers;

  • the sufficiency of trademarks and other intellectual property rights;

  • product concentration;

  • our reliance on our management team;

  • uncertainties relating to the application of transfer pricing, duties, value added taxes and similar tax regulations;

  • taxation relating to our distributors;

  • product liability claims; and

  • whether we will purchase any of our shares in the open markets or otherwise.

    (1) See Schedule A - "Reconciliation of Non-GAAP Financial Measures" for more detail

    (2) See Schedule titled "Total Sales Leaders by Region" for more detail

    
    
    RESULTS OF OPERATIONS:
    ----------------------------------------------------------------------
    
                                Herbalife Ltd.
                      Consolidated Statements of Income
                                 (Unaudited)
                    (In thousands, except per share data)
    
    
                            ---------------------- -----------------------
                                Quarter Ended          Six Months Ended
                            ----------------------  ----------------------
                             6/30/2008   6/30/2007   6/30/2008   6/30/2007
                            ----------  ----------  ----------  ----------
    
    North America           $  133,234  $  113,831  $  251,825  $  218,346
    Mexico & Central
     America                   107,361      97,913     204,998     193,845
    South America               94,032      64,120     196,034     125,013
    EMEA                       159,856     146,038     317,869     289,236
    Asia Pacific               145,217     108,198     273,411     211,759
                            ----------  ----------  ----------  ----------
       Worldwide net sales     639,700     530,100   1,244,137   1,038,199
    Cost of Sales              128,049     111,361     245,715     218,644
                            ----------  ----------  ----------  ----------
         Gross Profit          511,651     418,739     998,422     819,555
    Royalty Overrides          215,300     188,509     428,020     368,769
    SGA                        203,113     152,157     387,513     301,585
                            ----------  ----------  ----------  ----------
         Operating Income       93,238      78,073     182,889     149,201
    Interest Expense - net       3,167       2,274       6,957       4,478
                            ----------  ----------  ----------  ----------
    Income before income
     taxes                      90,071      75,799     175,932     144,723
    Income Taxes                22,991      27,690      46,485      55,434
                            ----------  ----------  ----------  ----------
    Net Income              $   67,080  $   48,109  $  129,447  $   89,289
                            ==========  ==========  ==========  ==========
    
    Basic Shares                64,282      70,616      64,301      71,180
    Diluted Shares              66,110      73,990      66,559      74,491
    
    Basic EPS               $     1.04  $     0.68  $     2.01  $     1.25
                            ==========  ==========  ==========  ==========
    Diluted EPS             $     1.01  $     0.65  $     1.94  $     1.20
                            ==========  ==========  ==========  ==========
    
    
    
                                Herbalife Ltd.
                         Consolidated Balance Sheets
                                (In thousands)
    
                                                    Jun 30,      Dec 31,
                                                     2008         2007
                                                  -----------  -----------
                                                  (Unaudited)
    ASSETS
    Current Assets:
       Cash & cash equivalents                    $  162,386   $  187,407
       Inventory, net                                132,956      128,648
       Other current assets                          217,804      171,041
                                                  -----------  -----------
          Total Current Assets                       513,146      487,096
    
    Property and equipment, net                      149,148      121,027
    Other Assets                                      48,025       37,583
    Goodwill                                         111,312      111,477
    Intangible assets, net                           310,060      310,060
    
                                                  -----------  -----------
          Total Assets                            $1,131,691   $1,067,243
                                                  ===========  ===========
    
    
    LIABILITIES AND SHAREHOLDERS' EQUITY
    Current Liabilities:
       Accounts payable                           $   42,941   $   35,377
       Royalty Overrides                             128,736      127,227
       Accrued expenses                              172,250      168,150
       Current portion of long term debt              13,592        4,661
       Income taxes payable                           10,342       28,604
       Other current liabilities                      27,843       11,599
                                                  -----------  -----------
          Total Current Liabilities                  395,704      375,618
    
    Long-term debt, net of current portion           357,259      360,491
    Other long-term liabilities                      148,921      148,890
                                                  -----------  -----------
          Total Liabilities                          901,884      884,999
    
    
    Shareholders' equity:
       Common shares                                     127          129
       Additional paid in capital                    192,360      160,872
       Accumulated other comprehensive loss           (3,796)      (3,947)
       Retained earnings                              41,116       25,190
    
                                                  -----------  -----------
          Total Shareholders' Equity                 229,807      182,244
    
                                                  -----------  -----------
          Total Liabilities and Shareholders'
           Equity                                 $1,131,691   $1,067,243
                                                  ===========  ===========
    
    
    
                                Herbalife Ltd
                         New Sales Leaders by Region
                                 (Unaudited)
    
                         Three Month Ended           Six Month Ended
                                           %                          %
                     6/30/2008 6/30/2007  chg   6/30/2008 6/30/2007  chg
    ----------------------------------------------------------------------
    
    EMEA                 8,522     9,079  -6.1%    15,055    16,721 -10.0%
    North America       13,129    11,963   9.7%    22,139    20,971   5.6%
    Mexico and
     Central America     8,643     9,740 -11.3%    16,287    16,921  -3.7%
    South America       12,697    11,374  11.6%    25,188    20,251  24.4%
    Asia Pacific
     (excluding
     China)             11,367    10,311  10.2%    20,144    19,665   2.4%
    ----------------------------------------------------------------------
       Sub-total
        Supervisors     54,358    52,467   3.6%    98,813    94,529   4.5%
    
    China Sales
     Employees           7,867     3,645 115.8%    12,217     5,809 110.3%
    ----------------------------------------------------------------------
    
    
    Worldwide Sales
     Leaders            62,225    56,112  10.9%   111,030   100,338  10.7%
    ======================================================================
    
    
    
                                Herbalife Ltd
                        Total Sales Leaders by Region
                                 (Unaudited)
    
                                                6/30/2008 6/30/2007 % chg
    ----------------------------------------------------------------------
    
    EMEA                                           69,832    75,884  -8.0%
    North America                                  80,277    69,126  16.1%
    Mexico and Central America                     73,747    75,371  -2.2%
    South America                                  82,547    65,522  26.0%
    Asia Pacific (excluding China)                 70,885    69,320   2.3%
    ----------------------------------------------------------------------
        Sub-total Supervisors                     377,288   355,223   6.2%
    
    China Sales Employees                          34,326    12,839 167.4%
    ----------------------------------------------------------------------
    
    
    Worldwide Sales Leaders                       411,614   368,062  11.8%
    ======================================================================
    

    Note: We refer to supervisors who qualified in 65 countries under our traditional marketing plan plus China sales employees collectively as 'Sales Leaders'.

    
    
                                Herbalife Ltd
                           Volume Points by Region
                                 (Unaudited)
    
                          Three Month Ended           Six Month Ended
                      6/30/2008 6/30/2007 % chg  6/30/2008 6/30/2007 % chg
    ----------------------------------------------------------------------
    
    EMEA                128,960   136,451 -5.5%    266,064   276,896 -3.9%
    North America       205,315   175,138 17.2%    383,418   337,339 13.7%
    Mexico and
     Central America    161,665   155,221  4.2%    316,390   309,967  2.1%
    South America       102,308    90,506 13.0%    214,550   173,608 23.6%
    Asia Pacific        143,823   113,700 26.5%    270,820   223,910 21.0%
    ----------------------------------------------------------------------
    
    Worldwide Volume
     Points             742,071   671,016 10.6%  1,451,242 1,321,720  9.8%
    ======================================================================
    
    
    SUPPLEMENTAL INFORMATION
    SCHEDULE A: RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
    (Unaudited)
    2Q 2008 vs. 2Q 2007
    ----------------------------------------------------------------------
    
    The following is a reconciliation of net income, presented and
     reported in accordance with U.S. generally accepted accounting
     principles, to net income adjusted for certain items:
    
                                                    ----------------------
                                                     Three Months Ending
                                                    ----------------------
                                                     6/30/2008  6/30/2007
                                                    ---------- -----------
    
    Net income, as reported                         $   67,080 $   48,109
    
      Tax benefit resulting from an international
       income tax audit settlement                           -       (609)
      Expenses associated with realignment for
       growth initiative                                   859          -
    
                                                    ----------------------
    Net income, as adjusted                         $   67,939 $   47,500
                                                    ======================
    
    The following is a reconciliation of diluted earnings per share,
     presented and reported in accordance with U.S. generally accepted
     accounting principles, to diluted earnings per share adjusted for
     certain items:
    
                                                    ----------------------
                                                     Three Months Ending
                                                    ----------------------
                                                     6/30/2008  6/30/2007
                                                    ---------- -----------
    
    Diluted earnings per share, as reported         $     1.01 $     0.65
    
      Tax benefit resulting from an international
       income tax audit settlement                           -      (0.01)
      Expenses associated with realignment for
       growth initiative                                  0.02          -
    
                                                    ----------------------
    Diluted earnings per share, as adjusted         $     1.03 $     0.64
                                                    ======================
    
    
    SUPPLEMENTAL INFORMATION
    SCHEDULE A: RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
    (Unaudited)
    YTD 2008 vs. YTD 2007
    ----------------------------------------------------------------------
    
    The following is a reconciliation of net income, presented and
     reported in accordance with U.S. generally accepted accounting
     principles, to net income adjusted for certain items:
    
                                                       -------------------
                                                        Six Months Ending
                                                       -------------------
                                                       6/30/2008 6/30/2007
                                                       --------- ---------
    
    Net income, as reported                             $129,447   $48,109
    
      Tax benefit resulting from an international
       income tax audit settlement                             -     (609)
      Expenses associated with realignment for growth
       initiative                                          1,071       989
      Increase in tax reserves                                 -     3,565
    
                                                       -------------------
    Net income, as adjusted                             $130,518   $93,234
                                                       ===================
    
    The following is a reconciliation of diluted earnings per share,
     presented and reported in accordance with U.S. generally accepted
     accounting principles, to diluted earnings per share adjusted for
     certain items:
    
                                                       -------------------
                                                        Six Months Ending
                                                       -------------------
                                                       6/30/2008 6/30/2007
                                                       --------- ---------
    
    Diluted earnings per share, as reported                $1.94     $1.20
    
      Tax benefit resulting from an international
       income tax audit settlement                             -    (0.01)
      Expenses associated with realignment for growth
       initiative                                           0.02      0.01
      Increase in tax reserves                                 -      0.05
    
                                                       -------------------
    Diluted earnings per share, as adjusted                $1.96     $1.25
                                                       ===================
    
    
    SUPPLEMENTAL INFORMATION
    SCHEDULE A: RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
    (Unaudited)
    Q2 2008 vs. Q2 2007 and YTD 2008 vs. YTD 2007
    ----------------------------------------------------------------------
    
    The following is a reconciliation of operating income and operating
     margin, presented and reported in accordance with U.S. generally
     accepted accounting principles, to operating income and operating
     margin adjusted for certain items:
    
                                                   -----------------------
                                                     Three Months Ending
                                                   -----------------------
                                                    6/30/2008   6/30/2007
                                                   ----------- -----------
    
    Operating Income, as reported                  $   93,238  $   78,073
    
      Expenses associated with realignment for
       growth initiative                                1,422           -
    
                                                   -----------------------
    Operating Income, as adjusted                  $   94,660  $   78,073
    Net Sales                                      $  639,700  $  530,100
    Operating Margin, as adjusted                        14.8%       14.7%
                                                   =======================
    
    The following is a reconciliation of operating income and operating
     margin, presented and reported in accordance with U.S. generally
     accepted accounting principles, to operating income and operating
     margin adjusted for certain items:
    
                                                   -----------------------
                                                      Six Months Ending
                                                   -----------------------
                                                    6/30/2008   6/30/2007
                                                   ----------- -----------
    
    Operating Income, as reported                  $  182,889  $  149,201
    
      Expenses associated with realignment for
       growth initiative                                1,773       1,666
    
                                                   -----------------------
    Operating Income, as adjusted                  $  184,662  $  150,867
    Net Sales                                       1,244,137   1,038,199
    Operating Margin, as adjusted                        14.8%       14.5%
                                                   =======================
    
    
    
    SCHEDULE B: FINANCIAL GUIDANCE
    
    
    2008 Guidance
    ----------------------------------------------------------------------
    
    For the Three Months ending September 30, 2008 and Twelve Months
     Ending December 31, 2008
    
                                  Three Months Ending Twelve Months Ending
                                  September 30, 2008   December 31, 2008
                                  ------------------- --------------------
                                      Low       High      Low       High
                                  ------------ ------ ------------ -------
    
    Net sales growth vs. 2007              15%    17%          15%     17%
    EPS (1) (2)                         $0.81  $0.84       $ 3.64  $ 3.69
    Cap Ex ($ mm's)                     $25MM  $28MM       $100MM  $103MM
    Effective Tax Rate                   33.0%  34.0%        29.5%   30.5%
    
    (1) Excludes the impact of expenses expected to be incurred in 2008
     relating to the company's realignment for growth initiative.
    
    (2) Excludes any accretion/dilution impact should the company elect to
     repurchase the remaining $140 million of its $600MM share repurchase
     program
    
    
    
    SCHEDULE C: NET SALES OF TOP 10 COUNTRIES
    
                            Q2    % of                         Q2    % of
                           2008  Total                        2007  Total
                          -------------                      -------------
    1         USA         $127.7  20.0%   1      USA         $108.1  20.4%
    2         Mexico      $102.8  16.1%   2      Mexico      $ 94.7  17.9%
    3         China       $ 38.8   6.1%   3      Brazil      $ 32.3   6.1%
    4         Brazil      $ 38.5   6.0%   4      Taiwan      $ 27.3   5.1%
    5         Italy       $ 32.7   5.1%   5      Italy       $ 25.9   4.9%
    6         Taiwan      $ 32.5   5.1%   6      China       $ 17.2   3.2%
    7         Venezuela   $ 24.9   3.9%   7      Japan       $ 17.0   3.2%
    8         South Korea $ 20.3   3.2%   8      South Korea $ 17.0   3.2%
    9         Japan       $ 17.6   2.8%   9      Spain       $ 15.9   3.0%
    10        France      $ 16.1   2.5%   10     France      $ 12.1   2.3%
    ------------------------------------  --------------------------------
              Total of                           Total of
               Top 10     $451.9  70.6%           Top 10     $367.5  69.3%
    -----------------------------------   --------------------------------
                                          TOTAL
    TOTAL NET                              NET
     SALES                $639.7 100.0%    SALES             $530.1 100.0%
    ===================================   ================================
    



    CONTACT:
    Herbalife Ltd.
    Media Contact:
    Barbara Henderson
    SVP, Worldwide Corp. Comm.
    (310) 203-2436
    or
    Investor Contact:
    Andrew Speller
    VP, Investor Relations
    (310) 203-2462



    SOURCE: Herbalife Ltd.