Press Releases

<< Back
Aug 2, 2006

Herbalife Ltd. Reports Record Second-Quarter Net Sales; Second-Quarter Diluted Earnings Per Share of $0.49 Increased 54.4 Percent

Herbalife Ltd. Reports Record Second-Quarter Net Sales; Second-Quarter Diluted Earnings Per Share of $0.49 Increased 54.4 Percent

LOS ANGELES--(BUSINESS WIRE)--Aug. 2, 2006--Herbalife Ltd. (NYSE:HLF) today reported record second-quarter net sales of $466.0 million, an increase of 21.1 percent compared to the same period of 2005. The growth was attributable to increases in the company's three largest regions, the Americas, Asia Pacific, and Europe, which achieved net sales growth of 39.2 percent, 24.7 percent, and 2.4 percent, respectively, versus the second quarter of 2005. Partially offsetting the growth in these regions was a 6.3 percent decline in Japan. The company's chief executive officer, Michael O. Johnson, said, "We are pleased to report that the second quarter marked our 10th consecutive quarter of year-over-year double-digit sales growth. Our commitment to supporting the recruiting, retailing and retention efforts of our distributors has served as a key catalyst in accelerating our top line growth."

During the second quarter of 2006, new distributor supervisors increased 41.7 percent versus the second quarter of 2005. The company's high-level Presidents Team increased 15.9 percent to 924 members during the quarter, compared to 2005, and one new distributorship attained the prestigious level of Chairman's Club, bringing the total to 29 members.

Financial Performance

For the quarter ended June 30, 2006, the company reported net income of $36.3 million, or $0.49 per diluted share, compared to $22.8 million, or $0.32 per diluted share in the second quarter of 2005. This increase was primarily attributable to double-digit net sales growth and lower interest expense, offset by moderate increases in selling, general and administrative expenses. Excluding the impact of a $5.5 million non-cash tax charge associated with restructuring the ownership of the company's China subsidiary in the second quarter of 2005, second quarter 2006 net income and diluted earnings per share increased 28.6 percent and 24.5 percent, respectively, compared to the same period in 2005.

For the six months ended June 30, 2006, the company reported net income of $75.0 million, or $1.01 per diluted share, compared to $36.1 million, or $0.50 per diluted share in same period last year. Excluding the impact of certain one-time charges(1), year-to-date net income increased 27.9 percent to $71.3 million, or $0.96 per diluted share compared to $0.78 per diluted share in 2005.

The company invested $13.4 million in capital expenditures during the second quarter, primarily related to management information systems, the development of the company's direct-to-consumer platform, additional infrastructure investments in China and the relocation of the company's Americas region headquarters.

(1) See Schedule A - "Reconciliation of Non-GAAP Financial Measures" for more detail on these one-time charges.

Second Quarter 2006 Business Highlights

During the quarter, the company hosted a record number of distributors at a variety of regional and local events. One of the major highlights was the Asia Pacific Extravaganza hosted in Bangkok, Thailand, which attracted over 15,000 distributors from 13 countries, including over 2,500 combined from Japan and China. The three-day event included training sessions on business building techniques and new product introductions, as well as recognition of achievements over the past year. In Europe, over 16,000 distributors attended 18 mini-Extravaganzas hosted in 17 countries. Furthermore, the company attracted over 4,500 distributors to its World Team School event in Brazil and almost 5,000 attended a variety of leadership training sessions across South America. "By providing our distributors with events focused on training, motivation and the sharing of best practices, we reinforce our commitment to continuous investment in initiatives that will help our distributors grow their businesses," said Johnson.

Global expansion of the company's distributor business methods continued to gain traction during the quarter. Over 16,000 distributors were trained on the Nutrition Club party-planning concept, which was introduced into six new markets during the quarter, and the Personal Wellness Evaluation method expanded into several new markets. "We are extremely pleased with the global acceptance of our Nutrition Club method and continue to support our distributors in acculturating the concept in markets beyond Mexico," said Greg Probert, the company's president and chief operating officer. "Additionally, we are equally excited that new business building techniques are being formulated and the unification within our distributor organization is accelerating the expansion of these best practices worldwide," Probert continued.

The company also remained focused on the globalization of its core products during the quarter. LiftOff™ expanded into eight European markets and Japan. NouriFusion was also introduced to 14 new markets, including Brazil, Turkey and Russia. Furthermore, reinforcing its commitment to distributor support and training, the company named the 11th member to its Medical Advisory Board, U.K. sports medicine specialist Ralph Rogers M.D.

Global branding continues to be a key component in supporting the recruiting and retailing efforts of the company's distributors. Sponsorships during the quarter included the Florence Fitness Festival, the ITU Madrid Triathlon World Cup, the Hong Kong Annual Dragon Boat Championships and the 1st KBS SKY Marathon in Korea. "Our distributors are excited about these branding initiatives, and we will continue to invest strategically in grassroots events to accelerate distributor activation, associate Herbalife with healthy, active lifestyles and increase consumer awareness of the Herbalife brand," said Johnson.

During the quarter, the company also supported the opening of three new Casa Herbalife programs in Mexico, Argentina and Thailand. "Through the Casa Herbalife program, we are able to build upon the dream of Mark Hughes, our founder, of providing healthy meals to underprivileged children around the world," said Johnson.

Furthermore, the company continued the execution of its China strategy by opening nine new stores in eight key provinces, bringing the total to 28 stores in 17 provinces as of June 30, 2006. "I am pleased with the progress we have made in China and we remain encouraged about our long-term prospects in this important market," said Probert. "We have expanded our retail presence in key provinces throughout the mainland and remain well positioned to execute our broader strategy once the licensing process is complete," he continued.

Regional Performance

The Americas, which comprised 49.8 percent of worldwide sales, reported net sales of $232.3 million in the second quarter, up 39.2 percent versus the same period of 2005. Excluding currency fluctuations, net sales increased 37.4 percent. This increase was largely attributable to continued sales growth in the company's largest market, Mexico, which reported an 86.0 percent increase during the quarter versus 2005. The strong regional performance was also driven by growth in Brazil, up 27.1 percent, and the U.S., up 5.7 percent, in each case versus the second quarter 2005. Total supervisors in the region, as of June 30, 2006, increased 41.0 percent versus 2005. For the six months ended June 30, 2006, net sales in the Americas increased 48.5 percent to $456.3 million, as compared to the same period in 2005. Excluding currency fluctuations, year-to-date net sales in the region increased 44.0 percent.

Europe, which comprised 31.2 percent of worldwide sales, reported net sales of $145.2 million in the second quarter, up 2.4 percent versus the same period of 2005. Excluding currency fluctuations, net sales increased 2.7 percent. The performance was primarily attributable to growth in several of the region's top markets, including Portugal, up 50.5 percent, France, up 34.9 percent, Italy, up 17.7 percent, and Spain, up 12.9 percent, in each case compared to the second quarter of 2005. However, these increases were partially offset by declines in Germany and the Netherlands, which were down 14.9 percent and 21.2 percent, respectively, versus 2005. Total supervisors in the region, as of June 30, 2006, increased 0.8 percent versus 2005. For the six months ended June 30, 2006, net sales in Europe increased slightly to $286.7 million, as compared to the same period in 2005. Excluding currency fluctuations, year-to-date net sales in the region increased 4.1 percent.

Asia Pacific, which comprised 14.9 percent of worldwide sales, reported net sales of $69.6 million in the second quarter, up 24.7 percent versus the same period of 2005. Excluding currency fluctuations, net sales increased 22.9 percent. The increase was primarily attributable to incremental sales from Malaysia and China, and growth in several other markets such as Thailand, up 39.4 percent, and South Korea, up 18.9 percent. These gains were partially offset by declines in other markets such as Taiwan, which decreased 4.6 percent, resulting from additional distributor focus on new market opportunities in Malaysia and China. Total supervisors in the region, as of June 30, 2006, increased 20.8 percent versus 2005. For the six months ended June 30, 2006, net sales in Asia Pacific increased 18.8 percent to $137.6 million, as compared to the same period in 2005. Excluding currency fluctuations, year-to-date net sales in the region increased 18.1 percent.

Japan, which comprised 4.1 percent of worldwide sales, reported net sales of $18.9 million in the second quarter, down 6.3 percent versus the same period of 2005. Excluding currency fluctuations, net sales decreased 0.4 percent. Total supervisors in the region, as of June 30, 2006, declined 0.9 percent versus 2005. For the six months ended June 30, 2006, net sales in Japan declined 12.6 percent to $41.2 million, as compared to the same period in 2005. However, excluding currency fluctuations, year-to-date net sales in the region decreased 4.4 percent.

Recent Developments

On July 21, 2006, the company completed its previously announced refinancing of its existing $225.0 million senior secured credit facility (the "Refinancing"). The new $300.0 million senior secured credit facility consists of a $200.0 million, seven-year term loan and a $100.0 million, six-year revolving credit facility.

At closing, the company used approximately $65.0 million of available cash and borrowed $15.0 million under the new revolver to repay the outstanding borrowings under its existing senior credit facility and fund closing costs.

The company also announced that it advised the Trustee of its 9 1/2% Notes due 2011 (the "Notes"), of the company's election to redeem the outstanding $165.0 million aggregate principal amount of Notes at the mandatory redemption price of approximately $109.80 per $100.00 aggregate principal amount of Notes. The company intends to use the proceeds from the new $200.0 million term loan to fund the redemption and pay accrued interest. The anticipated redemption date is August 23, 2006.

In conjunction with the Refinancing, the company expects to incur an after-tax one-time charge of approximately $14.0 million, representing the call premium on the Notes and the write-off of unamortized deferred financing costs.

Diluted Earnings Per Share Guidance

Third quarter 2006 diluted earnings per share are expected to be in the range of $0.43 to $0.46, based on management's outlook for continued sales growth in its key geographic markets. As a result of its higher than expected financial performance through the first half of the year and lower expected interest expense resulting from its recent recapitalization, the company is raising its full year 2006 diluted earnings per share to be in the range of $1.90 to $1.96. The company's third quarter 2006 diluted earnings per share estimates exclude the impact of the anticipated $14.0 million, one-time after-tax charge relating to the Refinancing. In addition to this charge, the company's full year 2006 diluted earnings per share estimates also exclude the impact of the $3.7 million one-time tax benefit realized in the first quarter of 2006.

Second Quarter 2006 Earnings Conference Call

Herbalife's second quarter 2006 earnings conference call will be conducted on August 3, 2006 at 8 a.m. P.T. (11 a.m. E.T.). The conference call numbers are 866-238-0638 for domestic calls and 703-639-1157 for calls made from outside the United States. Additionally, the conference call will be webcasted. The link to the webcast can be obtained from 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 921354. 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 62 countries through a network of more than one 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 financial 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 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;



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



-- risk of improper action by Chinese employees or international distributors in violation of Chinese law;



-- 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 our network marketing program, including the direct selling market within which we operate;

-- 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, duties and similar tax regulations;

-- taxation relating to our distributors; and

-- product liability claims.



RESULTS OF OPERATIONS:

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

                           Three Months Ended     Six Months Ended
                          --------------------- ---------------------
                          6/30/2005  6/30/2006  6/30/2005  6/30/2006
                          ---------- ---------- ---------- ----------

The Americas               $166,835   $232,259   $307,400   $456,339
Europe                      141,823    145,219    286,422    286,685
Asia/Pacific Rim             55,789     69,569    115,773    137,550
Japan                        20,220     18,940     47,132     41,201
                          ---------- ---------- ---------- ----------
   Worldwide net sales      384,667    465,987    756,727    921,775
Cost of sales                77,373     92,640    153,110    184,006
                          ---------- ---------- ---------- ----------
   Gross profit             307,294    373,347    603,617    737,769
Royalty overrides           137,089    167,351    272,257    332,649
SGA                         117,817    140,881    227,846    275,925
                          ---------- ---------- ---------- ----------
   Operating income          52,388     65,115    103,514    129,195
Interest expense, net         7,446      4,955     29,648     10,970
                          ---------- ---------- ---------- ----------
Income before income taxes   44,942     60,160     73,866    118,225
Income taxes                 22,168     23,834     37,815     43,203
                          ---------- ---------- ---------- ----------
Net income                   22,774     36,326     36,051     75,022
                          ========== ========== ========== ==========

Basic shares                 68,678     70,647     68,661     70,297
Diluted shares               71,860     74,220     71,833     73,954

Basic EPS                     $0.33      $0.51      $0.53      $1.07
                          ========== ========== ========== ==========
Diluted EPS                   $0.32      $0.49      $0.50      $1.01
                          ========== ========== ========== ==========



                           Herbalife Ltd.
                     Consolidated Balance Sheets
                           (In thousands)

                                               Dec. 31,    June 30,
                                                 2005        2006
                                            ------------- -----------
ASSETS                                                    (unaudited)
Current assets:
   Cash & cash equivalents                       $88,248    $169,312
   Inventories                                   109,785     110,146
   Other current assets                          101,518     113,298
                                            ------------- -----------
      Total current assets                       299,551     392,756

Property and equipment, net                       64,946      77,846
Other assets                                      24,190      29,576
Goodwill                                         134,206     127,478
Intangible assets, net                           314,908     313,358

                                            ------------- -----------
      Total assets                              $837,801    $941,014
                                            ============= ===========


LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
   Accounts payable                               39,156      37,117
   Royalty overrides                              87,401     100,466
   Accrued expenses                              126,167     132,463
   Current portion of long-term debt               9,816       6,558
   Other current liabilities                      22,917      31,276
                                            ------------- -----------
      Total current liabilities                  285,457     307,880

Long-term debt, net of current portion           253,276     241,388
Other long-term liabilities                      130,180     123,332
                                            ------------- -----------
      Total liabilities                          668,913     672,600


Shareholders' equity:
   Common shares                                     140         142
   Paid-in-capital in excess of par value         89,524     115,481
   Accumulated other comprehensive income
    (loss)                                           605        (850)
   Retained earnings                              78,829     153,851
   Treasury shares, at cost                         (210)       (210)
                                            ------------- -----------
      Total shareholders' equity                 168,888     268,414

                                            ------------- -----------
      Total liabilities and shareholders'
       equity                                   $837,801    $941,014
                                            ============= ===========



                            Herbalife Ltd.
                     Total Supervisors by Region
                             (Unaudited)

Region                                   6/30/2005  6/30/2006   % Chg
------                                  ----------- ---------- -------

The Americas                               115,323    162,578      41%
Europe                                      79,521     80,157       1%
Asia/Pacific Rim                            47,043     56,811      21%
Japan                                       11,139     11,037      -1%
                                        ---------------------- -------
   Worldwide                               253,026    310,583      23%
                                        ====================== =======



                            Herbalife Ltd.
                 Volume Points by Region (Unaudited)
                            (in millions)

                        Three Months Ended        Six Months Ended
                     ------------------------ ------------------------
Region                6/30/05  6/30/06  % Chg  6/30/05  6/30/06  % Chg
------               --------- -------- ----- --------- -------- -----

The Americas            265.5    362.4    36%    490.1    699.4    43%
Europe                  147.0    148.1     1%    291.9    297.0     2%
Asia/Pacific Rim         69.5     81.6    17%    141.9    158.7    12%
Japan                    15.4     14.1    -8%     34.2     31.2    -9%
                     --------- -------- ----- --------- -------- -----
   Worldwide            497.4    606.2    22%    958.1  1,186.3    24%
                     ========= ======== ===== ========= ======== =====



SUPPLEMENTAL INFORMATION

SCHEDULE A: RECONCILIATION OF NON-GAAP FINANCIAL MEASURES


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 one-time items:

                                Three Months Ended  Six Months Ended
                                ------------------  -----------------
                                 6/30/05  6/30/06   6/30/05  6/30/06
                                --------- --------  -------- --------

Net income, as reported           $22,774  $36,326  $36,051  $75,022
  Tax charge associated with
   China subsidiary restructuring   5,479        -    5,479        -
  Tax benefit resulting from an
   international income tax
   audit settlement                     -        -        -   (3,693)
  Recapitalization expenses
   associated with the clawback
   of 9 1/2% notes                      -        -   14,229        -
                                  -------- -------- -------- --------
Net income, as adjusted           $28,253  $36,326  $55,759  $71,329
                                  ======== ======== ======== ========


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 one-time items:

                                Three Months Ended  Six Months Ended
                                ------------------- -----------------
                                 6/30/05   6/30/06  6/30/05  6/30/06
                                ---------- -------- -------- --------

Diluted earnings per share, as
 reported                           $0.32    $0.49    $0.50    $1.01
  Tax charge associated with
    China subsidiary restructuring   0.08        -     0.08        -
  Tax benefit resulting from an
   international income tax
   audit settlement                     -        -        -    (0.05)
  Recapitalization expenses
   associated with the clawback
   of 9 1/2% notes                      -        -     0.20        -
                                  -------- -------- -------- --------
Diluted earnings per share, as
 adjusted                           $0.39    $0.49    $0.78    $0.96
                                  ======== ======== ======== ========

Note: Amounts may not total due to rounding.




SCHEDULE B: FINANCIAL GUIDANCE

                            Herbalife Ltd.
                            2006 Guidance
               For The Quarter Ended September 30, 2006

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

 Net Sales Growth vs. 2005                             16.0%    18.0%
 Gross Profit as % Net Sales                           79.5%    80.5%
 Royalty Overrides as % Net Sales                      35.5%    36.5%
 SGA as % Net Sales                                    31.5%    32.0%
 Operating Income as % Net Sales                       12.7%    13.0%
 Interest Expense, net ($ mm's) (1)                    $4.5     $5.5
 Effective Tax Rate (1)                                39.5%    40.5%
 EPS (1)                                              $0.43    $0.46
 Capex ($ mm's)                                       $15.0    $20.0


(1) Excludes the impact of the anticipated $14.0 million, one-time
    after-tax charge relating to the Company's debt refinancing in the
    third quarter of 2006.



                            Herbalife Ltd.
                            2006 Guidance
                 For The Year Ended December 31, 2006

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

 Net Sales Growth vs. 2005                              17.0%   20.0%
 Gross Profit as % Net Sales                            79.5%   80.5%
 Royalty Overrides as % Net Sales                       35.5%   36.5%
 SGA as % Net Sales                                     29.5%   31.0%
 Operating Income as % Net Sales                        13.0%   14.0%
 Interest Expense, net ($ mm's) (1)                    $17.0   $22.0
 Effective Tax Rate (2)                                 39.5%   40.5%
 EPS (2)                                               $1.90   $1.96
 Capex ($ mm's)                                        $50.0   $55.0


(1) Excludes the impact of the anticipated $14.0 million, one-time
    after-tax charge related to the Company's third quarter 2006 debt
    refinancing.

(2) Excludes the impact of the $3.7 million benefit resulting from an
    international audit settlement in Q1 2006 and the anticipated
    $14.0 million, one-time after-tax charge related to the Company's
    debt refinancing in third quarter 2006.



(HLFE)



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



SOURCE: Herbalife Ltd.