{
  "docId": "019de518-976c-7334-ad8d-c9181efdf1e1",
  "docSlug": "ac244d28dc0494b42c1375d5fa85ee09",
  "documentTitle": "Herbalife | Investor Presentation Deck | 26 slides",
  "authorId": "herbalife",
  "authorName": "Herbalife",
  "documentKindSlug": "conference-presentation",
  "documentKindLabel": "Conference presentation",
  "sourceTypeSlug": "investor_relations",
  "sourceTypeLabel": "Investor relations",
  "presentationDate": "2024-10-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.7777778,
  "pageNumber": 25,
  "pageCount": 26,
  "prevPage": 24,
  "nextPage": 26,
  "slideType": "revenue_buildup",
  "function": "decompose_segments",
  "density": "dense",
  "nDataPoints": 150,
  "notes": null,
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de518-976c-7334-ad8d-c9181efdf1e1/25",
  "deckHref": "/decks/019de518-976c-7334-ad8d-c9181efdf1e1",
  "deckJsonHref": "/decks/019de518-976c-7334-ad8d-c9181efdf1e1.json",
  "deckAnchorHref": "/decks/019de518-976c-7334-ad8d-c9181efdf1e1#slide-25",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.08,
        "x": 0.05,
        "y": 0.945
      },
      "kind": "image",
      "text": "Herbalife",
      "attrs": null,
      "subkind": "logo",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2222b9d1-f4d2-4519-8f1c-963466cd5a94",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.035,
        "w": 0.49,
        "x": 0.147,
        "y": 0.945
      },
      "kind": "source-note",
      "text": "(1) Historical amounts have been adjusted to reflect current period presentation\n(2) Other expenses include certain non-cash items such as bad debt expense, unrealized foreign currency gains and losses, and other gains and losses",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "527145a3-4e3d-4212-8248-9351400e5dcf",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.83,
        "w": 0.897,
        "x": 0.058,
        "y": 0.106
      },
      "kind": "table",
      "text": "$ million\n2019\n2020\n2021\n2022\n2023\nNet Sales\n4,877.1\n5,541.8\n5,802.8\n5,204.4\n5,062.4\nNet income\n311.0\n372.6\n447.2\n321.3\n142.2\nInterest expense, net\n132.4\n124.2\n148.7\n133.2\n154.4\nIncome taxes\n140.4\n143.8\n113.6\n103.5\n60.8\nDepreciation and amortization\n97.7\n100.3\n107.6\n115.4\n113.3\nEBITDA\n681.5\n740.9\n817.1\n673.4\n470.7\nAmortization of SaaS implementation costs\n-\n-\n-\n-\n6.0\nExpenses related to Transformation Program\n-\n-\n12.9\n12.1\n54.2\nDigital technology program costs\n-\n-\n-\n11.9\n32.1\n(Gain) loss on extinguishment of debt\n-\n-\n24.6\n(12.8)\n(1.0)\nKorea tax settlement\n-\n-\n-\n-\n8.6\nRussia-Ukraine conflict charges\n-\n-\n-\n5.5\n-\nNet expenses related to COVID-19 pandemic\n-\n21.2\n13.8\n4.4\n-\nNon-income tax items, net\n-\n-\n(7.4)\n-\n-\nExpenses related to regulatory inquiries and legal accruals\n75.5\n85.9\n12.5\n-\n-\nContingent value rights revaluation\n(15.7)\n-\n-\n-\n-\nIncome related to finalization of insurance recoveries\n(6.0)\n-\n-\n-\n-\nMexico VAT assessment\n19.0\n-\n-\n-\n-\nAdjusted EBITDA\n754.3 1\n848.0 1\n873.5\n694.5\n570.6\nAdjusted EBITDA Margin\n15.5%\n15.3%\n15.1%\n13.3%\n11.3%\nInterest income\n20.6\n8.8\n4.4\n6.1\n11.5\nInventory write-downs\n19.1\n20.6\n28.8\n38.4\n28.5\nShare-based compensation expenses\n38.6\n51.0\n54.1\n44.4\n48.0\nOther expenses2\n6.6\n30.0\n18.3\n0.1\n11.5\nCredit Agreement EBITDA\n839.2 1\n958.4 1\n979.1\n783.5\n670.1",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "23bdf9f3-7b55-4b67-9723-9b8a52fb06e4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.028,
        "w": 0.879,
        "x": 0.058,
        "y": 0.049
      },
      "kind": "title",
      "text": "Reconciliation of Net Income to Adjusted EBITDA to Credit Agreement EBITDA",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "32f4fc89-ae65-44b1-be00-d340b576ca6d",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "c43e267f-4fff-4a7b-a093-da318e6850bd",
      "evidence": "$ million 2019 2020 2021 2022 2023 Net Sales 4,877.1 5,541.8 5,802.8 5,204.4 5,062.4 Net income 311.0 372.6 447.2 321.3 142.2 Interest expense, net 132.4 124.2 148.7 133.2 154.4 Income taxes 140.4 143.8 113.6",
      "confidence": 0.7
    }
  ],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}