Press Releases

<< Back
Nov 7, 2005

Herbalife Ltd. Announces Record Third-Quarter Net Sales of $401.0 Million; All Regions Report Net Sales Growth in the Quarter

LOS ANGELES, Nov 07, 2005 (BUSINESS WIRE) -- Herbalife Ltd. (NYSE:HLF) today reported record third-quarter net sales of $401.0 million, an increase of 25.4 percent compared to the same period of 2004. All of the company's regions: the Americas, Asia Pacific, Europe, and Japan achieved net sales growth of 55.7 percent, 21.2 percent, 2.8 percent, and 7.0 percent, respectively, compared to the same period of 2004. Michael O. Johnson, the company's chief executive officer, said, "Reflecting strong and unified distributor leadership, coupled with the implementation of numerous strategic initiatives throughout our 60 markets, we are pleased to report record net sales for the quarter, and more importantly, revenue growth across all of the company's four regions for the first time in over 7 years." Additionally, during the quarter, the number of new Distributor Supervisors increased 24.5 percent versus the third quarter of 2004. The company's high-level Presidents Team expanded to 819 members during the third quarter of 2005, up 11 percent versus the third quarter of 2004. These distributor statistics coupled with the addition of one new Chairman's Club member, reflects strength in the company's independent distributor organization.

Financial Performance

For the quarter ended September 30, 2005, the company reported net income of $27.1 million, or $0.37 per diluted share compared to net income of $11.5 million, or $0.21 per diluted share in 2004. The stronger than expected revenue growth during the past several quarters and management's outlook that a mid-teens revenue growth rate will continue throughout 2006, had a significant impact on the company's worldwide transfer pricing and tax structure, resulting in an adjustment in the third quarter of its full year 2005 effective tax rate. During the quarter the company's effective tax rate was 49.1 percent, reflecting the impact of increasing the full year rate. In addition to the effective tax rate adjustment, the third quarter 2005 figures include a favorable non-cash, pre-tax royalty expense adjustment of $4.0 million or $0.03 per diluted share related to a change in estimate of the provision for uncollectible royalty override receivables. Excluding the royalty expense adjustment, net income would be $0.34 per diluted share.

For the nine months ended September 30, 2005, the company reported net income of $63.2 million, or $0.87 per diluted share, up 173.6 percent compared to net income of $23.1 million, or $0.42 per diluted share reported for the same period in 2004. Excluding the effect of recapitalization transaction expenses of $14.2 million and $15.4 million in the first quarters of 2005 and 2004 respectively, the $5.5 million non-cash tax charge associated with moving its China subsidiary within the global corporate structure in the second quarter of 2005, and the favorable $4.0 million royalty expense adjustment, the company's net income would be $80.6 million or $1.11 per diluted share.

Third-Quarter 2005 Highlights

In addition to record sales growth, Herbalife made progress executing the company's key strategies during the quarter. Branding efforts continued to gain traction. During the quarter, the company announced event sponsorships such as the Association of Volleyball Professionals (AVP) Tour, London Triathlon, Hong Kong Dragon Boat Races, J.P. Morgan Chase Open, Nautica Malibu Triathlon, and the Laguna Phuket Triathlon. In addition, the company announced sponsorships of athletes such as Elaine Youngs, Rachel Wacholder, Jason Ring, Stein Metzger, Olly Freeman, Lucilla Perrotta, and Daniela Gatelli. The company also entered into a multi-year agreement with the Anschutz Entertainment Group (AEG), providing Herbalife with naming rights at a variety of global venues that host events focused on healthy, active lifestyles. "We are proud of the strategic sponsorships and alliances formed with organizations like the AVP and AEG. These relationships enhance the Herbalife brand and provide our distributors access to events where they can retail and sample our products as well as recruit new distributors," Johnson said.

The company continued to roll-out new products during the quarter. The Shapeworks weight management program was introduced in Brazil, Taiwan, and parts of Eastern Europe during the quarter. Niteworks® launched in Japan, South Africa, Germany, Italy, the Netherlands, United Kingdom, Sweden, Austria, Belgium, and Ireland. In addition, the company launched its energy drink, Liftoff in Canada. The company will continue rolling out these products globally in accordance with local registration timelines. The company also launched a comprehensive "Healthy Heart Line" at its Herbalife University event in Anaheim, California in October. This product line features the endorsed signature of Dr. Lou Ignarro, Nobel Laureate, who assisted in the development of the line along with the company's team of scientists.

Continuing to expand its presence in China, the company opened stores in four key provinces: Fujian, Jiangsu, Liaoning, and Shandong. These stores represent a test launch to prepare for the larger scale expansion expected throughout 2006. Greg Probert, the company's president and chief operating officer, said, "We are excited with the level of distributor support for our strategic plans related to the China marketplace and very pleased with the progress our China management team has made executing these initiatives. We will continue our expansion in an efficient and planned manner." The company anticipates officially applying for its direct selling license in December this year and remains optimistic that the company will receive its license in 2006.

During the third quarter, the company invested $9.5 million in capital expenditures, primarily related to the ongoing roll-out of its Oracle ERP system, the development of its BizWorks online distributor tool and other Internet applications to improve distributor support and productivity, the implementation of the MicroStrategy® Business Intelligence software, and investments in China. In addition, the company prepaid $45 million of its $200 million bank term loan during the quarter.

Regional Performance

The Americas, which comprised 45.1 percent of worldwide sales, reported net sales of $180.7 million in the third quarter, up 55.7 percent versus the same period of 2004. Excluding currency fluctuations, net sales increased 46.3 percent. The performance was driven by continued strong sales growth in Mexico, up 132.2 percent, Brazil, up 71.2 percent, and the U.S., up 15.1 percent versus the third quarter of 2004. Total supervisors for the third quarter increased 26.4 percent versus the same period of 2004. On a year-to-date basis, the Americas reported net sales of $488.1 million, up 42.1 percent versus the first nine months of 2004. Excluding currency fluctuations, net sales increased 36.6 percent.

Europe, which comprised 32.7 percent of worldwide sales, reported net sales of $131.2 million in the third quarter, up 2.8 percent versus the same period of 2004. Excluding currency fluctuations, net sales increased 2.3 percent. Net sales in two of the region's key markets, Germany and the Netherlands, which were down 14.7 percent and 15.3 percent, respectively, were offset by growth in other markets such as Spain, up 17.1 percent, France, up 28.7 percent, and South Africa, up 72.2 percent compared to the same period of 2004. Total supervisors in the region decreased 8.2 percent versus the third quarter of 2004. On a year-to-date basis, the region reported net sales of $417.6 million, up 4.0 percent versus the first nine months of 2004. Excluding currency fluctuations, net sales increased 0.9 percent.

Asia Pacific, which comprised 16.2 percent of worldwide sales, reported net sales of $65.1 million in the third quarter, up 21.2 percent versus the same period of 2004 due to strong sales in Korea, up 67.0 percent and Taiwan, up 34.1 percent. Excluding currency fluctuations, net sales increased 14.7 percent. Total supervisors for the third quarter increased 13.4 percent versus the same period of 2004. On a year-to-date basis, the Asia Pacific region reported net sales of $180.9 million, up 21.4 percent versus the first nine months of 2004. Excluding currency fluctuations, net sales in the region increased 14.9 percent.

Japan, which comprised 6.0 percent of worldwide sales, reported net sales of $24.0 million in the third quarter, up 7.0 percent versus the same period of 2004. This represents the first year-over-year quarterly net sales growth since the first quarter of 1999. Probert added, "We are extremely pleased with the return to positive sales growth in this very important region, which we attribute to unified distributor leadership, strong country management, and new product introductions." Excluding currency fluctuations, net sales increased 8.2 percent. Total supervisors declined 23.2 percent versus the third quarter of 2004. On a year-to-date basis, Japan reported net sales of $71.1 million, down 3.8 percent versus the first nine months of 2004. Excluding currency fluctuations, net sales decreased 4.9 percent.

2005 and 2006 Key Initiatives

Herbalife continues to execute and invest in its five key strategies in the areas of distributors, consumers, products, China expansion, and infrastructure. The plans for investment in these key areas are progressing according to management's expectations. The company expects to expand its e-commerce capabilities later this year. A larger scale test is expected in the first half of 2006 in Canada with a roll-out in the United States planned in the second half of 2006. In China, the company anticipates that it will expand its presence into over 20 provinces by the end of 2006, which will be another net loss, investment year in this important market. In addition, the company continues to invest in strengthening the ability of its distributors to retail, recruit, and retain distributors and customers. In addition, investments in company personnel, technology, product sourcing, and global manufacturing are key elements of our infrastructure strategy.

Earnings Per Share Guidance

Fourth-quarter 2005 earnings per diluted share are expected to be in the range of $0.39 - $0.41, reflecting continued strong sales growth in Herbalife's key geographic markets. The company is raising its full-year 2005 diluted earnings per share guidance to a range of $1.50 - $1.52, excluding $14.2 million of pre-tax expenses associated with the claw-back of its 9 1/2 percent Notes during the first quarter of 2005, the $5.5 million non-cash tax charge associated with its China subsidiary during the second quarter of 2005, and the favorable $4.0 million non-cash, royalty expense adjustment in the third quarter of 2005. The company's full year guidance has been increased to reflect the strong year-to-date actual results and the positive operating income outlook for the fourth quarter. The company is expecting full-year 2006 diluted earnings per share to be in the range of $1.80 - $1.85.

Third Quarter Earnings Call

Herbalife's third quarter 2005 earnings conference call will be conducted on November 8, 2005 at 9 a.m. P.T. (noon E.T.) The conference call numbers are (866) 802-4324 for domestic calls and (703) 639-1321 for calls made from outside the United States. Additionally, the conference call will be webcast. The link to the webcast can be obtained on the Investor Relations section of the company's Web site at www.Herbalife.com. An audio replay will be available following the completion of the conference call in MP3 format or by dialing (866) 219-1444 (domestic callers) and (703) 925-2474 (international callers) and entering reservation code 783896. 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 offering a range of science-based weight management products, nutritional supplements and personal care products intended to support weight management and a healthy lifestyle. (HLFE)

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 in this press release. Important factors that could cause our actual results, performance and achievements, or industry results to differ materially from estimates or projections contained in forward-looking statements include, among others, the following:

-- our relationships 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;

-- changing consumer preferences and demands;

-- 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;

-- risks associated with operating internationally, including foreign exchange 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;

-- product liability claims;

-- uncertainties relating to the application of transfer pricing and similar tax regulations;

-- taxation relating to our distributors.

Herbalife Ltd.
                  Consolidated Statements of Income
                (In thousands, except per share data)

                            Three Months Ended     Nine Months Ended
                           --------------------- ---------------------
                           9/30/2004  9/30/2005  9/30/2004  9/30/2005
                           ---------- ---------- ---------- ----------

Europe                      $127,552   $131,179   $401,637   $417,601
The Americas                 116,105    180,723    343,465    488,123
Asia/Pacific Rim              53,722     65,098    148,978    180,871
Japan                         22,430     23,997     73,941     71,129
                           ---------- ---------- ---------- ----------
   Worldwide net sales       319,809    400,997    968,021  1,157,724
Cost of Sales                 68,961     79,482    198,824    232,592
                           ---------- ---------- ---------- ----------
     Gross Profit            250,848    321,515    769,197    925,132
Royalty Overrides            111,978    138,618    342,366    410,875
SGA                          102,772    121,584    315,811    349,430
                           ---------- ---------- ---------- ----------
     Operating Income         36,098     61,313    111,020    164,827
Interest Expense - net        13,604      7,950     55,233     37,598
                           ---------- ---------- ---------- ----------
Income before income taxes    22,494     53,363     55,787    127,229
Income Taxes                  11,004     26,226     32,693     64,042
                           ---------- ---------- ---------- ----------
Net Income                    11,490     27,137     23,094     63,187
                           ========== ========== ========== ==========

Basic Shares                  52,265     69,077     52,121     68,800
Diluted Shares                55,660     73,455     55,246     72,373

Basic EPS                      $0.22      $0.39      $0.44      $0.92
                           ========== ========== ========== ==========
Diluted EPS                    $0.21      $0.37      $0.42      $0.87
                           ========== ========== ========== ==========


                            Herbalife Ltd.
                     Consolidated Balance Sheets
                            (In thousands)

                                          December 31,     Sept 30,
                                              2004           2005
                                          -------------  -------------
ASSETS
Current Assets:
   Cash & cash equivalents                    $201,577       $105,180
   Inventory, net                               71,092         86,376
   Other current assets                         97,244         89,066
                                          -------------  -------------
      Total Current Assets                     369,913        280,622

Property and equipment, net                     55,390         62,108
Other Assets                                    26,869         24,360
Goodwill                                       167,517        144,553
Intangible assets, net                         329,012        315,759

                                          -------------  -------------
      Total Assets                            $948,701       $827,402
                                          =============  =============

LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
   Accounts payable                             24,457         27,640
   Royalty Overrides                            85,304         81,239
   Accrued expenses                            114,243        123,499
   Current portion of long term debt           120,291          7,004
   Other current liabilities                    27,174         31,842
                                          -------------  -------------
      Total Current Liabilities                371,469        271,224

Long-term debt, net of current portion         365,926        281,324
Other long-term liabilities                    146,964        144,038
                                          -------------  -------------
      Total Liabilities                        884,359        696,586

Shareholders' equity:
   Common shares                                   137            139
   Preferred shares                                  -              -
   Additional paid in capital                   74,593         78,836
   Accumulated other comprehensive income        3,923          2,965
   Retained earnings (accumulated deficit)     (14,311)        48,876
                                          -------------  -------------
      Total Shareholders' Equity                64,342        130,816

                                          -------------  -------------
      Total Liabilities and Shareholders'
       Equity                                 $948,701       $827,402
                                          =============  =============


                           Herbalife Ltd.
                       Supervisors  by Market

                                   Sep 30,  Sep 30,
        Region                      2004     2005     % Chg
        -----------------------------------------------------

        The Americas               108,024  136,536       26%
        Europe                      94,064   86,364       -8%
        Asia/Pacific Rim            48,308   54,804       13%
        Japan                       16,056   12,327      -23%
                                  ---------------------------
           Worldwide               266,452  290,031        9%
                                  ===========================


                            Herbalife Ltd.
                       Volume Points by Market
                            (In millions)

                       Quarter Ended             Nine Months Ended
                 -------------------------   -------------------------
Region           09/30/04  09/30/05  % Chg   09/30/04  09/30/05  % Chg
-------------------------- --------- -----   --------- --------- -----

The Americas        192.6     281.5    46%      556.3     771.5    39%
Europe              133.5     140.5     5%      437.3     432.4    -1%
Asia/Pacific Rim     73.3      83.6    14%      196.2     225.6    15%
Japan                16.5      18.3    11%       55.0      52.5    -5%
                 --------- --------- -----   --------- --------- -----
   Worldwide        415.9     523.9    26%    1,244.8   1,482.0    19%
                 ========= ========= =====   ========= ========= =====


                            Herbalife Ltd.
                             2005 Guidance
                 For Quarter Ending December 31, 2005

                                                 Low        High
                                              ---------- ----------

   Net Sales Growth Rate vs. 2004                16.0%      18.0%

   Gross Profit % Net Sales                      79.6%      80.0%

   Royalty Overrides % Net Sales                 35.5%      36.0%

   SGA % Net Sales                               29.4%      30.9%

   Operating Income % Net Sales                  12.8%      15.1%

   Interest Income/(Expense) ($ mm's)           $(6.0)     $(6.5)

   Effective Tax Rate (1) (2)                    41.0%      42.0%

   EPS  (1) (2)                                 $0.39      $0.41

   Capex ($ mm's)                                $8.0      $13.0

(1) Excludes approximately $5.5 million unfavorable tax impact of
    restructuring the ownership of the company's China subsidiary
    within the global organization.

(2) Excludes $14.2mm of costs associated with the 40% claw-back of the
    9 1/2% Notes in the first quarter.


                            Herbalife Ltd.
                            2005 Guidance
                  For Year Ending December 31, 2005

                                              Low        High
                                           --------- -----------

   Net Sales Growth Rate vs. 2004            18.7%       19.2%

   Gross Profit % Net Sales                  79.8%       79.9%

   Royalty Overrides % Net Sales (1)         35.7%       35.9%

   SGA % Net Sales                           30.0%       30.4%

   Operating Income % Net Sales (1)          13.6%       14.2%

   Interest Income/(Expense) ($ mm's) (2)  $(29.4)     $(29.9)

   Effective Tax Rate (2) (3)                41.0%       42.0%

   EPS  (1) (2) (3)                         $1.50       $1.52

   Capex ($ mm's)                           $30.0       $35.0

(1) Excludes favorable one-time non-cash pre-tax royalty adjustment of
    $4.0 million

(2) Excludes $14.2mm of costs associated with the 40% claw-back of the
    9 1/2% Notes in the first quarter.

(3) Excludes approximately $5.5 million unfavorable tax impact of
    restructuring the ownership of the company's China subsidiary
    within the global organization.


                            Herbalife Ltd.
                            2006 Guidance
                  For Year Ending December 31, 2006

                                             Low       High
                                          --------- ---------

   Net Sales Growth Rate vs. 2005            14.0%     18.0%

   Gross Profit % Net Sales                  79.5%     80.5%

   Royalty Overrides % Net Sales             35.5%     36.5%

   SGA % Net Sales                           30.2%     31.8%

   Operating Income % Net Sales              13.0%     14.0%

   Interest Income/(Expense) ($ mm's)      $(20.0)   $(24.0)

   Effective Tax Rate                        39.5%     40.5%

   EPS                                      $1.80     $1.85

   Capex ($ mm's)                           $35.0     $45.0

Financial Tables

  1. Consolidated Statements of Income
  2. Consolidated Balance Sheets
  3. Supervisors by Market
  4. Volume Points by Market
  5. 2005 Guidance for Quarter Ending December 31, 2005
  6. 2005 Guidance for Year Ending December 31, 2005
  7. 2006 Guidance for Year Ending December 31, 2006


  8. (HLFE)

     

    SOURCE: Herbalife Ltd.

    Herbalife Ltd.
    Barbara Henderson, 310-410-9600 ext. 32736 (Media)
    Frank Lamberti, 310-410-9600 ext. 32280 (Investors)
    

    Copyright Business Wire 2005

    News Provided by COMTEX