Herbalife Nutrition Ltd.
Consumer DefensiveNYSE:HLF · New York Stock Exchange
-$0.11 today
Vol 1.22M · Avg 1.35M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $227.8M -10.4% | $254.3M +78.8% | $142.2M -55.7% | $321.3M -28.2% | $447.2M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $121.2M -0.2% | $121.4M +7.1% | $113.3M -1.8% | $115.4M +7.2% | $107.6M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$64.2M +72.0% | -$229.6M -458.6% | -$41.1M -37.5% | -$29.9M +10.2% | -$33.3M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $44.1M -11.8% | $50.0M +4.2% | $48.0M +8.1% | $44.4M -17.9% | $54.1M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$35.5M -209.2% | $32.5M -31.9% | $47.7M +138.7% | -$123.1M +43.6% | -$218.3M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$19.7M -433.9% | $5.9M +164.8% | -$9.1M +0.0% | -$9.1M -194.8% | $9.6M | $592.6M | $1.3B | $626.2M |
| Inventory | -$27.9M +8.2% | -$30.4M -152.9% | $57.5M +184.1% | -$68.4M +47.0% | -$129.1M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $24.1M +265.1% | -$14.6M -97.3% | -$7.4M -572.7% | -$1.1M -115.9% | $6.9M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$12.0M -116.8% | $71.6M +968.7% | $6.7M +115.1% | -$44.5M +57.9% | -$105.7M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $39.9M -29.8% | $56.8M +19.8% | $47.4M +94.3% | $24.4M -76.3% | $103.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $333.3M +16.8% | $285.4M -20.2% | $357.5M +1.4% | $352.5M -23.4% | $460.3M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$80.4M +34.1% | -$122.0M +9.6% | -$135.0M +13.7% | -$156.4M -3.3% | -$151.4M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$28.3M -175.7% | $37.4M +18600.0% | $200.0K +0.0% | $200.0K +104.0% | -$5.0M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$108.7M -28.5% | -$84.6M +37.2% | -$134.8M +13.7% | -$156.2M +0.1% | -$156.4M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$284.2M +7.0% | -$305.5M -120.3% | -$138.7M -20.6% | -$115.0M -140.1% | $286.9M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$8.2M +1.2% | -$8.3M +24.5% | -$11.0M +92.5% | -$146.7M +85.5% | -$1.0B | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$3.1M +85.6% | -$21.5M -1635.7% | $1.4M +146.7% | -$3.0M +28.6% | -$4.2M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$295.5M +11.9% | -$335.3M -126.1% | -$148.3M +44.0% | -$264.7M +63.7% | -$728.6M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $8.1M +135.4% | -$22.9M -577.1% | $4.8M +118.7% | -$25.7M -36.0% | -$18.9M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$62.8M +60.1% | -$157.4M -298.7% | $79.2M +184.2% | -$94.1M +78.8% | -$443.6M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $252.9M +54.8% | $163.4M -26.6% | $222.5M +13.5% | $196.1M -36.5% | $308.9M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
TreeHouse Foods, Inc.
THS
$1.23B
Seneca Foods Corporation
NASDAQ:SENEA
$1.21B
Edgewell Personal Care Company
NYSE:EPC
$1.06B
John B. Sanfilippo & Son, Inc.
NASDAQ:JBSS
$928.50M
Mission Produce, Inc.
NASDAQ:AVO
$791.37M
SunOpta Inc.
STKL
$769.42M
Natural Grocers by Vitamin Cottage, Inc.
NYSE:NGVC
$727.63M
Udemy, Inc.
UDMY
$677.28M
Utz Brands, Inc.
NYSE:UTZ
$632.15M
SEC Filings
Recent regulatory filings
No filings found.
Does HLF generate free cash flow?
Herbalife Nutrition Ltd. (HLF) generated $252.90M of free cash flow in fiscal 2025.
How much operating cash flow does HLF produce?
Operating cash flow was $333.30M, before capital expenditures of $80.40M.
Explore More
Continue the stock analysis
Jump to another research area for this company.