Shareholders' deficit narrowed to -$474.5M by Q2 2026, yet total debt remains elevated at $2.2B, keeping leverage high with debt-to-assets near 76%.
Herbalife Nutrition Ltd. (HLF) balance sheet — 23-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 |
|---|
| Total Current Assets | 1.17B | 1.14B | 1.14B | 1.4B | 1.36B | 1.43B | 1.78B | 1.49B | 1.8B | 1.86B | 1.46B | 1.57B | 1.39B | 1.64B | 963.85M | 768.82M | 595.59M | 513.5M | 484.77M | 487.1M | 455.71M | 299.55M | 369.91M | 277.74M |
| Cash & Short-Term Investments | 370.5M | 353.1M | 415.3M | 575.2M | 508M | 601.5M | 1.05B | 839.4M | 1.2B | 1.28B | 844M | 889.8M | 645.4M | 972.97M | 333.53M | 258.77M | 190.55M | 150.8M | 150.85M | 187.41M | 154.32M | 88.25M | 201.58M | 150.68M |
| Cash Only | 370.5M | 353.1M | 415.3M | 575.2M | 508M | 601.5M | 1.05B | 839.4M | 1.2B | 1.28B | 844M | 889.8M | 645.4M | 972.97M | 333.53M | 258.77M | 190.55M | 150.8M | 150.85M | 187.41M | 154.32M | 88.25M | 201.58M | 150.68M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 115.9M | 91.9M | 68.9M | 81.2M | 70.6M | 66.9M | 83.3M | 79.7M | 70.5M | 93.3M | 70.3M | 69.9M | 83.6M | 100.33M | 116.14M | 89.66M | 85.61M | 76.96M | 70M | 58.73M | 51.76M | 37.27M | 29.55M | 31.98M |
| Days Sales Outstanding | 7.39 | 6.66 | 5.04 | 5.85 | 4.95 | 4.21 | 5.49 | 5.96 | 5.26 | 7.69 | 5.72 | 5.71 | 6.15 | 7.59 | 10.41 | 9.47 | 11.43 | 12.08 | 10.83 | 9.99 | 10.02 | 8.68 | 8.23 | 10.07 |
| Inventory | 507.7M | 511.7M | 475.4M | 505.2M | 580.7M | 575.7M | 501.4M | 436.2M | 381.8M | 341.2M | 371.3M | 332M | 377.7M | 351.2M | 339.41M | 247.7M | 182.47M | 145.96M | 134.39M | 128.65M | 146.04M | 109.78M | 71.09M | 59.4M |
| Days Inventory Outstanding | 147.35 | 152.02 | 157.13 | 154.83 | 180.6 | 169.56 | 159.06 | 166.19 | 151.59 | 146.76 | 158.58 | 141.57 | 140.26 | 133.06 | 152.46 | 132.94 | 119.18 | 108.04 | 107.01 | 107.11 | 140.15 | 126.91 | 96.14 | 91.95 |
| Other Current Assets | 0 | 188M | 184.1M | 237.7M | 196.8M | 9.5M | 0 | 0 | 0 | 147M | 176.9M | 120.3M | 115.1M | 77.8M | 49.34M | 172.69M | 42.99M | 38.6M | 40.31M | 40.12M | 101.51M | 23.59M | 21.78M | 14.87M |
| Total Non-Current Assets | 1.69B | 1.64B | 1.58B | 1.41B | 1.38B | 1.39B | 1.3B | 1.19B | 984.8M | 1.03B | 1.1B | 911.6M | 981.5M | 830.58M | 740.1M | 677.39M | 636.63M | 632.55M | 636.55M | 580.15M | 561.23M | 538.25M | 578.79M | 626.22M |
| Property, Plant & Equipment | 579.2M | 616M | 645.9M | 692.3M | 693.4M | 662.1M | 613M | 561M | 360M | 377.5M | 378M | 339.2M | 366.7M | 318.86M | 242.89M | 193.7M | 177.43M | 178.01M | 175.49M | 121.03M | 105.27M | 64.95M | 55.39M | 45.41M |
| Fixed Asset Turnover | 8.59x | 8.18x | 7.73x | 7.31x | 7.51x | 8.76x | 9.04x | 8.69x | 13.59x | 11.73x | 11.87x | 13.18x | 13.52x | 15.13x | 16.77x | 17.83x | 15.41x | 13.06x | 13.44x | 17.73x | 17.91x | 24.12x | 23.64x | 25.53x |
| Goodwill | 125.9M | 100.5M | 87.7M | 95.4M | 93.2M | 95.4M | 100.5M | 91.5M | 92.9M | 96.9M | 89.9M | 91.8M | 102.2M | 105.49M | 105.49M | 105.49M | 102.9M | 102.54M | 110.68M | 111.48M | 113.22M | 134.21M | 0 | 0 |
| Intangible Assets | 333.2M | 315.1M | 312.3M | 314M | 315.7M | 317.3M | 313.3M | 310.1M | 310.1M | 310.1M | 310.1M | 310.2M | 310.4M | 310.8M | 311.19M | 311.76M | 310.89M | 311.78M | 310.06M | 310.06M | 311.81M | 314.91M | 496.53M | 490.74M |
| Long-Term Investments | 43.3M | 24.5M | 18.5M | 0 | 0 | 0 | 0 | 0 | 12.8M | -77.5M | 15.3M | -84.2M | -51.2M | -69.81B | -49.31B | -55.59B | -42.97B | -38.58B | -40.3B | -40.12B | -60.19B | -23.59B | 0 | 0 |
| Other Non-Current Assets | 172M | 120.8M | 121.4M | 129.1M | 142M | 313.2M | 273.5M | 227.8M | 129.9M | 250.3M | 294.3M | 141.1M | 152.8M | 63.71M | 48.8M | 41.13M | 25.88M | 21.31M | 22.58M | 37.58M | 30.93M | 24.19M | 26.87M | 90.07M |
| Total Assets | 2.86B | 2.79B | 2.73B | 2.81B | 2.73B | 2.82B | 3.08B | 2.68B | 2.79B | 2.9B | 2.57B | 2.48B | 2.37B | 2.47B | 1.7B | 1.45B | 1.23B | 1.15B | 1.12B | 1.07B | 1.02B | 837.8M | 948.7M | 903.96M |
| Asset Turnover | 1.85x | 1.81x | 1.83x | 1.80x | 1.90x | 2.06x | 1.80x | 1.82x | 1.75x | 1.53x | 1.75x | 1.80x | 2.09x | 1.95x | 2.39x | 2.39x | 2.22x | 2.03x | 2.10x | 2.01x | 1.85x | 1.87x | 1.38x | 1.28x |
| Asset Growth % | 15.32% | 2.12% | -2.89% | 2.83% | -3.11% | -8.33% | 14.84% | -3.99% | -3.64% | 12.85% | 3.53% | 4.34% | -3.99% | 45.17% | 17.82% | 17.37% | 7.52% | 2.21% | 5.07% | 4.95% | 21.38% | -11.69% | 4.95% | - |
| Total Current Liabilities | 973.5M | 1.01B | 1.23B | 1.28B | 976.6M | 1.08B | 1.13B | 964.4M | 1.59B | 906.8M | 791.5M | 1.02B | 874.8M | 922.18M | 716.89M | 548.69M | 470.82M | 429.97M | 401.9M | 375.62M | 323.49M | 285.46M | 371.47M | 276.22M |
| Accounts Payable | 101.3M | 99.8M | 70M | 84M | 89.8M | 92M | 88.7M | 81.6M | 81.1M | 67.8M | 66M | 71.1M | 72.4M | 82.67M | 75.21M | 57.09M | 43.78M | 37.33M | 41.08M | 35.38M | 39.99M | 39.16M | 24.46M | 22.53M |
| Days Payables Outstanding | 27.43 | 29.65 | 23.14 | 25.74 | 27.93 | 27.1 | 28.14 | 31.09 | 32.2 | 29.16 | 28.19 | 30.32 | 26.89 | 31.32 | 33.78 | 30.64 | 28.6 | 27.63 | 32.71 | 29.46 | 38.38 | 45.26 | 33.07 | 34.87 |
| Short-Term Debt | 12M | 56.4M | 283.5M | 309.5M | 29.5M | 29M | 22.7M | 24.1M | 678.9M | 102.4M | 9.5M | 229.5M | 100M | 81.25M | 56.3M | 1.54M | 3.12M | 157.09M | 15.12M | 4.66M | 5.6M | 9.82M | 120.29M | 72.38M |
| Deferred Revenue (Current) | 92.3M | 0 | 75M | 64M | 53.9M | 63M | 68.5M | 64.3M | 65.6M | 65.2M | 50.1M | 63.8M | 70M | 68.08M | 49.43M | 31.7M | 35.15M | 40.3M | 202.73M | 168.15M | 149.57M | 126.17M | 114.24M | 78.8M |
| Other Current Liabilities | 0 | 836.1M | 508M | 469.7M | 451.6M | 535.1M | 522M | 415.7M | 690.9M | 619.3M | 590.2M | 595M | 632.8M | 602.53M | 474.31M | 382.2M | 339.15M | 130.2M | 247.77M | 252.91M | 232.09M | 191.87M | 182.02M | 102.52M |
| Current Ratio | 1.20x | 1.13x | 0.93x | 1.10x | 1.39x | 1.33x | 1.58x | 1.54x | 1.14x | 2.05x | 1.85x | 1.53x | 1.59x | 1.78x | 1.34x | 1.40x | 1.27x | 1.19x | 1.21x | 1.30x | 1.41x | 1.05x | 1.00x | 1.01x |
| Quick Ratio | 0.68x | 0.62x | 0.54x | 0.70x | 0.79x | 0.79x | 1.13x | 1.09x | 0.90x | 1.68x | 1.38x | 1.20x | 1.16x | 1.40x | 0.87x | 0.95x | 0.88x | 0.85x | 0.87x | 0.95x | 0.96x | 0.66x | 0.80x | 0.79x |
| Cash Conversion Cycle | 127.3 | 129.03 | 139.03 | 134.94 | 157.63 | 146.67 | 136.41 | 141.07 | 124.65 | 125.29 | 136.11 | 116.96 | 119.53 | 109.33 | 129.09 | 111.77 | 102.01 | 92.49 | 85.13 | 87.65 | 111.79 | 90.33 | 71.3 | 67.14 |
| Total Non-Current Liabilities | 2.35B | 2.28B | 2.3B | 2.59B | 3.02B | 3.13B | 2.8B | 2.1B | 1.92B | 2.32B | 1.58B | 1.51B | 1.83B | 1B | 566.3M | 337.33M | 274.19M | 356.77M | 477.69M | 509.38M | 339.55M | 383.46M | 512.89M | 389.95M |
| Long-Term Debt | 2B | 2.13B | 1.98B | 2.25B | 2.66B | 2.73B | 2.41B | 1.78B | 1.77B | 2.17B | 1.44B | 1.39B | 1.71B | 850.02M | 431.31M | 202.08M | 175.05M | 237.93M | 336.51M | 360.49M | 179.84M | 253.28M | 365.93M | 252.92M |
| Capital Lease Obligations | 466.4M | 157.3M | 170.7M | 167.6M | 192.4M | 201.9M | 207M | 169.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.17M | -16.63M | -14.07M | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 36.7M | 18.9M | 0 | 0 | 0 | 0 | 0 | 0 | 7.5M | 7.8M | 15.3M | 400K | 15.3M | 66.03M | 62.98M | 72.35M | 55.57M | 77.61M | 103.77M | 107.58M | 126.15M | 112.71M | 130.35M | 111.91M |
| Other Non-Current Liabilities | 195.3M | -19.6M | 152.7M | 171.6M | 166.4M | 196.5M | 192.7M | 155.4M | 149.5M | 157.3M | 123.9M | 114.1M | 107.5M | 84.03M | 72.01M | 62.91M | 23.41M | 24.6M | 23.43M | 41.31M | 33.56M | 17.47M | 16.62M | 25.13M |
| Total Liabilities | 3.32B | 3.3B | 3.53B | 3.87B | 4B | 4.21B | 3.93B | 3.07B | 3.51B | 3.23B | 2.37B | 2.53B | 2.71B | 1.92B | 1.28B | 886.02M | 745.01M | 786.74M | 879.59M | 885M | 663.04M | 668.91M | 884.36M | 666.18M |
| Total Debt | 2.2B | 2.34B | 2.47B | 2.77B | 2.92B | 3.01B | 2.67B | 2.01B | 2.45B | 2.27B | 1.45B | 1.62B | 1.81B | 931.27M | 487.61M | 203.62M | 178.17M | 395.02M | 351.63M | 365.15M | 185.44M | 263.09M | 486.22M | 325.29M |
| Net Debt | 1.83B | 1.99B | 2.05B | 2.19B | 2.41B | 2.41B | 1.63B | 1.17B | 1.25B | 989.3M | 603.9M | 732.2M | 1.17B | -41.7M | 154.07M | -55.15M | -12.38M | 244.22M | 200.78M | 177.75M | 31.11M | 174.84M | 284.64M | 174.62M |
| Debt / Equity | -4.72x | - | - | - | - | - | - | - | - | - | 7.38x | - | - | 1.69x | 1.16x | 0.36x | 0.37x | 1.10x | 1.45x | 2.00x | 0.52x | 1.56x | 7.56x | 1.37x |
| Debt / EBITDA | 3.78x | 4.16x | 4.87x | 5.90x | 4.42x | 3.57x | 3.60x | 3.02x | 3.13x | 3.16x | 2.60x | 2.38x | 2.99x | 1.14x | 0.66x | 0.32x | 0.39x | 1.10x | 0.92x | 1.05x | 0.65x | 1.03x | 2.57x | 1.92x |
| Net Debt / EBITDA | 3.14x | 3.53x | 4.05x | 4.67x | 3.65x | 2.86x | 2.19x | 1.76x | 1.60x | 1.38x | 1.09x | 1.07x | 1.92x | -0.05x | 0.21x | -0.09x | -0.03x | 0.68x | 0.53x | 0.51x | 0.11x | 0.68x | 1.50x | 1.03x |
| Interest Coverage | 2.10x | 2.28x | 1.78x | 2.22x | 4.05x | 4.66x | 4.88x | 3.80x | 3.77x | 3.84x | 4.31x | 5.84x | 5.87x | 27.92x | 39.89x | 57.75x | 40.33x | 58.89x | 25.13x | 0.03x | - | - | 0.00x | - |
| Total Equity | -466.9M | -509.4M | -801.1M | -1.06B | -1.27B | -1.39B | -856.1M | -390M | -723.4M | -334.7M | 196.3M | -53.5M | -334.4M | 551.45M | 420.75M | 560.19M | 487.21M | 359.31M | 241.73M | 182.24M | 353.89M | 168.89M | 64.34M | 237.79M |
| Equity Growth % | 142.56% | 36.41% | 24.45% | 16.24% | 9.03% | -62.54% | -119.51% | 46.09% | -116.13% | -270.5% | 466.92% | 84% | -160.64% | 31.06% | -24.89% | 14.98% | 35.6% | 48.64% | 32.64% | -48.5% | 109.54% | 162.48% | -72.94% | - |
| Book Value per Share | -4.47 | -4.92 | -7.88 | -10.58 | -12.72 | -12.85 | -6.37 | -2.75 | -4.84 | -2.02 | 1.14 | -0.31 | -1.84 | 2.57 | 1.78 | 2.24 | 1.93 | 1.42 | 0.92 | 0.63 | 1.19 | 0.58 | 0.30 | 1.11 |
| Total Shareholders' Equity | -474.5M | -515.1M | -801.1M | -1.06B | -1.27B | -1.39B | -856.1M | -390M | -723.4M | -334.7M | 196.3M | -53.5M | -334.4M | 551.45M | 420.75M | 560.19M | 487.21M | 359.31M | 241.73M | 182.24M | 353.89M | 168.89M | 64.34M | 237.79M |
| Common Stock | 100K | 100K | 100K | 100K | 100K | 100K | 100K | 100K | 100K | 100K | 100K | 100K | 100K | 101K | 107K | 116K | 118K | 120K | 123K | 129K | 143K | 140K | 137K | 0 |
| Retained Earnings | -544.1M | -579.7M | -808M | -1.06B | -1.2B | -1.17B | -687.4M | -215.3M | -526.3M | -248.1M | -66.3M | -326.3M | -665.4M | 247.28M | 148.37M | 305.93M | 257M | 159.71M | 72.51M | 25.19M | 221.77M | 78.83M | -14.31M | 50.85M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | -328.9M | -328.9M | -328.9M | -328.9M | -328.6M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -210K | 0 | 0 |
| Accumulated OCI | -265.3M | -251.5M | -271.4M | -232M | -250.2M | -211.8M | -182.2M | -212.5M | -209.8M | -165.4M | -205.1M | -165.5M | -78.2M | -19.79M | -31.7M | -37.81M | -27.29M | -23.4M | -28.61M | -3.95M | -782K | 605K | 3.92M | 3.43M |
| Minority Interest | 7.6M | 5.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying HLF stock.
As of 2025, Herbalife Nutrition Ltd. (HLF) had total assets of $2.79B including $1.14B in current assets.
Herbalife Nutrition Ltd. (HLF) carries total debt of $2.34B, offset by $353.1M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Herbalife Nutrition Ltd. (HLF) has total shareholders' equity (book value) of $-515.1M ($-4.92 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Herbalife Nutrition Ltd. (HLF) reported a current ratio of 1.13x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Negative equity and high leverage
Metrics are mathematically derived from official filings.
Equity Erosion Shows Signs of Stabilizing
Shareholders' deficit narrowed from -$1.0B in 2024Q1 to -$474.5M by 2026Q2, as per balance sheet data, suggesting cumulative losses are decelerating, though the balance sheet remains deeply negative.
The improvement in equity is driven by reduced net losses and continued share repurchases, but the deficit persists, indicating that the company has not yet generated sufficient retained earnings to offset historical losses. This trajectory suggests a slow recovery, but the negative equity base leaves little cushion for further shocks.
Leverage Remains Elevated Despite Debt Reduction
Total debt fell from $2.6B in 2024Q1 to $2.2B in 2026Q2, as reported in financial statements, yet debt-to-assets remains near 76%, reflecting a highly leveraged capital structure with limited equity buffer.
The modest deleveraging is overshadowed by the fact that total liabilities exceed total assets, resulting in negative equity. This implies that the company is operating with a thin solvency margin, and any earnings miss or cash flow shortfall could strain debt service capabilities. Investors should monitor refinancing risk given the high debt load relative to cash generation.
Asset Base Shrinks as PPE Declines
Net PPE decreased from $690.0M in 2024Q1 to $579.2M in 2026Q2, according to balance sheet data, indicating underinvestment in fixed assets, while goodwill rose to $125.9M, suggesting acquisition activity.
The declining PPE suggests a capital-light approach, but it may also signal deferred maintenance or reduced capacity expansion. The increase in goodwill, though modest, introduces potential impairment risk if cash flows weaken. The asset mix remains dominated by current assets, consistent with a distribution-heavy model, but the shrinking fixed asset base could limit long-term operational flexibility.
Negative Equity Persists Despite Buybacks
Retained earnings remain deeply negative at -$544.1M in 2026Q2, as per the balance sheet, while the company continues to repurchase shares, indicating that capital returns are funded by debt rather than accumulated profits.
The persistent negative retained earnings highlight a history of losses that have not been offset by profitability. Share repurchases, while signaling management confidence, are occurring against a backdrop of negative equity, which may be viewed as aggressive financial engineering. This raises questions about the sustainability of returning capital to shareholders when the equity base is impaired.
Liquidity Buffer Improves but Remains Thin
Current ratio improved from 0.93 in 2024Q4 to 1.20 in 2026Q2, as reported in balance sheet data, while cash rose to $370.5M, providing a modest cushion against short-term obligations.
The improvement in liquidity is a positive sign, but the current ratio remains below the peer average of over 2.0, indicating a tighter working capital position. Cash of $370.5M covers only a fraction of total debt of $2.2B, suggesting that the company relies on ongoing cash flow and refinancing to meet obligations. The liquidity buffer appears adequate for near-term needs but offers limited protection against a prolonged downturn.
Negative Equity Masks Underlying Cash Generation
Despite negative equity of -$474.5M, operating cash flow has been positive, with cumulative OCF of $879M over ten quarters, as per cash flow data, suggesting that the balance sheet deficit may overstate financial distress.
The negative equity is largely a result of historical losses and aggressive buybacks, but the company continues to generate positive operating cash flow, which is used to service debt. This divergence implies that the balance sheet is not necessarily insolvent, but it is fragile. Investors should focus on cash flow adequacy relative to debt maturities, as the equity deficit limits access to additional financing and increases vulnerability to earnings shocks.