Quarterly report [Sections 13 or 15(d)]

Segment Information

v3.25.2
Segment Information
 6 Months Ended
Jun. 30, 2025
Segment Reporting [Abstract]  
Segment Information

6. Segment Information

The Company is a nutrition company that sells a wide range of weight management; targeted nutrition; energy, sports, and fitness; and outer nutrition products. The Company’s products are manufactured by the Company in its Changsha, Hunan, China extraction facility; Suzhou, China facility; Lake Forest, California facility; and Winston-Salem, North Carolina facility, as well as by third-party providers, and then are sold to Members who consume and sell Herbalife products to retail consumers or other Members. Revenues reflect sales of products by the Company to its Members and are categorized based on geographic location.

As of June 30, 2025, the Company sold products in 95 markets throughout the world and was organized and managed by five geographic regions: North America, Latin America, EMEA, Asia Pacific, and China. The Company defines its operating segments as those geographical operations. The Company aggregates its operating segments, excluding China, into a reporting segment, or the Primary Reporting Segment, as management believes that the Company’s operating segments have similar operating characteristics and similar long-term operating performance. In making this determination, management believes that the operating segments are similar in the nature of the products sold, the product acquisition process, the types of customers to whom products are sold, the methods used to distribute the products, the nature of the regulatory environment, and their economic characteristics. China has been identified as a separate reporting segment as it does not meet the criteria for aggregation. The Company determined the Chief Operating Decision Maker (CODM) as its Chief Executive Officer. The CODM reviews financial information, including net sales and contribution margin by operating segment, in order to determine how to allocate the Company’s resources across its operating segments, and reviews its assets and capital expenditures on a consolidated basis and not by operating segment. Therefore, net sales and contribution margin are presented by reportable segment and assets and capital expenditures by segment are not presented.

Operating information for the two reportable segments is as follows:

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,
2025

 

 

June 30,
2024

 

 

June 30,
2025

 

 

June 30,
2024

 

 

 

(in millions)

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

Primary Reporting Segment

 

$

1,179.1

 

 

$

1,199.4

 

 

$

2,336.0

 

 

$

2,388.5

 

China

 

 

80.0

 

 

 

81.7

 

 

 

144.8

 

 

 

156.9

 

Total net sales

 

$

1,259.1

 

 

$

1,281.1

 

 

$

2,480.8

 

 

$

2,545.4

 

Significant segment expenses

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Sales (3)(4):

 

 

 

 

 

 

 

 

 

 

 

 

Primary Reporting Segment

 

$

265.5

 

 

$

270.9

 

 

$

521.4

 

 

$

544.3

 

China

 

 

11.4

 

 

 

12.2

 

 

 

20.7

 

 

 

23.8

 

Total cost of sales

 

$

276.9

 

 

$

283.1

 

 

$

542.1

 

 

$

568.1

 

Royalty Overrides and service fees to China independent service providers(1)(3)(4):

 

 

 

 

 

 

 

 

 

 

 

 

Primary Reporting Segment

 

$

405.9

 

 

$

414.8

 

 

$

807.1

 

 

$

829.3

 

China

 

 

40.0

 

 

 

41.6

 

 

 

72.2

 

 

 

79.1

 

Total royalty overrides and service fees to China independent service providers

 

$

445.9

 

 

$

456.4

 

 

$

879.3

 

 

$

908.4

 

Contribution margin(1):

 

 

 

 

 

 

 

 

 

 

 

 

Primary Reporting Segment

 

$

507.7

 

 

$

513.7

 

 

$

1,007.5

 

 

$

1,014.9

 

China

 

 

28.6

 

 

 

27.9

 

 

 

51.9

 

 

 

54.0

 

Total contribution margin

 

$

536.3

 

 

$

541.6

 

 

$

1,059.4

 

 

$

1,068.9

 

Selling, general, and administrative expenses excluding service fees to China independent service providers(1)(2)

 

 

408.5

 

 

 

461.2

 

 

 

808.8

 

 

 

916.6

 

Other operating income

 

 

(4.8

)

 

 

—

 

 

 

(4.8

)

 

 

—

 

Interest expense, net

 

 

53.6

 

 

 

57.7

 

 

 

105.6

 

 

 

95.6

 

Other expense, net

 

 

—

 

 

 

10.5

 

 

 

—

 

 

 

10.5

 

Income before income taxes

 

 

79.0

 

 

 

12.2

 

 

 

149.8

 

 

 

46.2

 

Income taxes

 

 

29.8

 

 

 

7.5

 

 

 

50.2

 

 

 

17.2

 

Net income

 

$

49.2

 

 

$

4.7

 

 

$

99.6

 

 

$

29.0

 

 

(1)
Contribution margin consists of net sales less cost of sales, Royalty overrides, and service fees to our independent service providers in China. For the China segment, contribution margin includes the portion of service fees to China independent service providers that are currently recorded in selling, general, and administrative expenses within the Company's accompanying condensed consolidated statements of income, which totaled $39.4 million and $41.1 million for the three months ended June 30, 2025 and 2024, respectively, and $71.0 million and $77.9 million for the six months ended June 30, 2025 and 2024, respectively.
(2)
Selling, general, and administrative expenses exclude the portion of service fees to China independent service providers that are included in selling, general, and administrative expenses within the Company’s accompanying condensed consolidated statements of income as described in footnote (1) above.
(3)
The significant expense categories and amounts align with the segment-level information that is regularly provided to the CODM.
(4)
As a result of adopting ASU 2023-07 during the fourth quarter of 2024, the Company has expanded and updated its disclosures for the current year and prior year periods as described in Note 2, Basis of Presentation, to the Consolidated Financial Statements included in the 2024 10-K.

The following table sets forth net sales by geographic area:

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,
2025

 

 

June 30,
2024

 

 

June 30,
2025

 

 

June 30,
2024

 

 

 

(in millions)

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

265.3

 

 

$

275.3

 

 

$

513.0

 

 

$

534.0

 

India

 

 

203.6

 

 

 

204.6

 

 

 

412.9

 

 

 

408.1

 

Mexico

 

 

137.2

 

 

 

142.7

 

 

 

263.7

 

 

 

283.6

 

China

 

 

80.0

 

 

 

81.7

 

 

 

144.8

 

 

 

156.9

 

Vietnam

 

 

60.2

 

 

 

62.9

 

 

 

135.6

 

 

 

138.5

 

Others

 

 

512.8

 

 

 

513.9

 

 

 

1,010.8

 

 

 

1,024.3

 

Total net sales

 

$

1,259.1

 

 

$

1,281.1

 

 

$

2,480.8

 

 

$

2,545.4