Segment Information |
7. Segment Information
The Company is a network marketing company that sells a wide range of weight management
products, nutritional supplements and personal care products within one industry segment as defined
under the FASB Accounting Standards Codification, or ASC Topic 280, Segment Reporting. The
Company’s products are manufactured by third party providers and by the Company in its Suzhou,
China facility and in its Lake Forest, California facility, and are then sold to independent
distributors who sell Herbalife products to retail consumers or other distributors. Revenues
reflect sales of products by the Company to distributors and are categorized based on geographic
location.
As of September 30, 2011, the Company sold products in 78 countries throughout the world and
is organized and managed by geographic regions. The Company aggregates its operating segments,
excluding China, into one 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, and
the nature of the regulatory environment. China has been identified as a separate reporting segment
as it does not meet the criteria for aggregation. The operating information for the Primary
Reporting Segment and China, and sales by product line are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
September 30, |
|
|
September 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
(In millions) |
|
Net Sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Primary Reporting Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
$ |
175.1 |
|
|
$ |
150.6 |
|
|
$ |
516.7 |
|
|
$ |
458.9 |
|
Mexico
|
|
|
112.9 |
|
|
|
83.5 |
|
|
|
330.7 |
|
|
|
236.3 |
|
Others
|
|
|
552.2 |
|
|
|
402.7 |
|
|
|
1,570.5 |
|
|
|
1,165.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Primary Reporting Segment
|
|
|
840.2 |
|
|
|
636.8 |
|
|
|
2,417.9 |
|
|
|
1,860.7 |
|
China
|
|
|
55.0 |
|
|
|
51.6 |
|
|
|
152.1 |
|
|
|
135.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Net Sales
|
|
$ |
895.2 |
|
|
$ |
688.4 |
|
|
$ |
2,570.0 |
|
|
$ |
1,995.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contribution Margin(1)(2):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Primary Reporting Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
$ |
79.2 |
|
|
$ |
64.9 |
|
|
$ |
225.3 |
|
|
$ |
196.0 |
|
Mexico
|
|
|
48.1 |
|
|
|
36.4 |
|
|
|
139.5 |
|
|
|
93.5 |
|
Others
|
|
|
252.5 |
|
|
|
183.9 |
|
|
|
717.0 |
|
|
|
517.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Primary Reporting Segment
|
|
|
379.8 |
|
|
|
285.2 |
|
|
|
1,081.8 |
|
|
|
806.9 |
|
China
|
|
|
49.2 |
|
|
|
46.0 |
|
|
|
134.6 |
|
|
|
122.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Contribution Margin
|
|
$ |
429.0 |
|
|
$ |
331.2 |
|
|
$ |
1,216.4 |
|
|
$ |
929.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
277.7 |
|
|
|
230.2 |
|
|
|
788.5 |
|
|
|
648.1 |
|
Interest expense, net
|
|
|
0.3 |
|
|
|
2.2 |
|
|
|
3.8 |
|
|
|
6.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
151.0 |
|
|
|
98.8 |
|
|
|
424.1 |
|
|
|
275.0 |
|
Income taxes
|
|
|
43.0 |
|
|
|
19.9 |
|
|
|
116.9 |
|
|
|
62.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$ |
108.0 |
|
|
$ |
78.9 |
|
|
$ |
307.2 |
|
|
$ |
212.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales by product line:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weight Management
|
|
$ |
560.1 |
|
|
$ |
428.1 |
|
|
$ |
1,611.0 |
|
|
$ |
1,245.8 |
|
Targeted Nutrition
|
|
|
205.3 |
|
|
|
160.4 |
|
|
|
582.8 |
|
|
|
458.9 |
|
Energy, Sports and Fitness
|
|
|
45.7 |
|
|
|
31.9 |
|
|
|
124.6 |
|
|
|
87.8 |
|
Outer Nutrition
|
|
|
35.4 |
|
|
|
30.2 |
|
|
|
109.0 |
|
|
|
92.2 |
|
Literature, promotional and other(3)
|
|
|
48.7 |
|
|
|
37.8 |
|
|
|
142.6 |
|
|
|
111.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Net Sales
|
|
$ |
895.2 |
|
|
$ |
688.4 |
|
|
$ |
2,570.0 |
|
|
$ |
1,995.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales by geographic region:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
$ |
180.7 |
|
|
$ |
155.5 |
|
|
$ |
532.9 |
|
|
$ |
473.2 |
|
Mexico
|
|
|
112.9 |
|
|
|
83.5 |
|
|
|
330.7 |
|
|
|
236.3 |
|
South and Central America
|
|
|
143.7 |
|
|
|
95.0 |
|
|
|
399.1 |
|
|
|
269.2 |
|
EMEA
|
|
|
147.7 |
|
|
|
121.2 |
|
|
|
463.6 |
|
|
|
387.6 |
|
Asia Pacific
|
|
|
255.2 |
|
|
|
181.6 |
|
|
|
691.6 |
|
|
|
494.4 |
|
China
|
|
|
55.0 |
|
|
|
51.6 |
|
|
|
152.1 |
|
|
|
135.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Net Sales
|
|
$ |
895.2 |
|
|
$ |
688.4 |
|
|
$ |
2,570.0 |
|
|
$ |
1,995.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Contribution margin consists of net sales less cost of sales and royalty overrides. See Part
I, Item 2 — Management’s Discussion and Analysis of Financial Condition and Results of
Operations in this Quarterly Report on Form 10-Q for a description of net sales, cost of sales
and royalty overrides.
|
|
(2) |
|
Compensation to China sales employees and service fees to China independent service providers
totaling $25.2 million and $24.0 million for the three months ended September 30, 2011 and
2010, respectively, and $70.7 million and $64.4 million for the nine months ended September
30, 2011 and 2010, respectively, is included in selling, general and administrative expenses
while distributor compensation for all other countries is included in contribution margin.
|
|
|
|
(3) |
|
Product buybacks and returns in all product categories are included in the literature,
promotional and other category.
|
As of September 30, 2011 and December 31, 2010, total assets for the Company’s Primary
Reporting Segment were $1,305.9 million and $1,162.1 million, respectively. As of September 30,
2011 and December 31, 2010, total assets for the China segment were $82.2 million and $70.1
million, respectively.
|