XML 51 R39.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Income Taxes (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Income Tax Disclosure [Abstract] |
Components of Income before Income Taxes | The components of income before income taxes were as follows:
|  | Year Ended December 31, |
|  | 2024 |  |  | 2023 |  |  | 2022 |
|  | (in millions) |
Domestic |  | $ | (167.7 | ) |  | $ | (94.1 | ) |  | $ | (72.0 | )
Foreign |  |  | 337.1 |  |  |  | 297.1 |  |  |  | 496.8 |
Total |  | $ | 169.4 |  |  | $ | 203.0 |  |  | $ | 424.8 |
Components of Income Tax Expense | Income taxes were as follows:
|  | Year Ended December 31, |
|  | 2024 |  |  | 2023 |  |  | 2022 |
|  | (in millions) |
Current: |  |  |  |  |  |  |  |  |
Foreign |  | $ | 90.3 |  |  | $ | 80.8 |  |  | $ | 100.1 |
Federal |  |  | 49.4 |  |  |  | 21.3 |  |  |  | 26.3 |
State |  |  | 5.0 |  |  |  | (0.2 | ) |  |  | 7.0 |
|  |  | 144.7 |  |  |  | 101.9 |  |  |  | 133.4 |
Deferred: |  |  |  |  |  |  |  |  |
Foreign |  |  | (165.9 | ) |  |  | (1.7 | ) |  |  | (2.0 | )
Federal |  |  | (57.0 | ) |  |  | (34.6 | ) |  |  | (25.1 | )
State |  |  | (6.7 | ) |  |  | (4.8 | ) |  |  | (2.8 | )
|  |  | (229.6 | ) |  |  | (41.1 | ) |  |  | (29.9 | )
|  | $ | (84.9 | ) |  | $ | 60.8 |  |  | $ | 103.5 |
Reconciliation between Provision for Income Taxes at Statutory Rate and Provision for Income Taxes at Effective Tax Rate | The applicable statutory income tax rate in the Cayman Islands was zero for Herbalife Ltd. for the years being reported. For purposes of the reconciliation between the provision for income taxes at the statutory rate and the provision for income taxes at the effective tax rate, the 21% U.S. tax rate (the tax rate at which the majority of the Company’s operations are taxed) is applied for the years ended December 31, 2024, 2023, and 2022 as follows:
|  | Year Ended December 31, |
|  | 2024 |  |  | 2023 |  |  | 2022 |
|  | (in millions) |
Tax expense at United States statutory rate |  | $ | 35.6 |  |  | $ | 42.6 |  |  | $ | 89.2 |
Increase (decrease) in tax resulting from: |  |  |  |  |  |  |  |  |
Differences between U.S. and foreign tax rates on foreign income, including withholding taxes |  |  | 30.2 |  |  |  | 90.3 |  |  |  | (21.5 | )
U.S. tax expense (benefit) on foreign income, net of foreign tax credits |  |  | (12.0 | ) |  |  | 1.1 |  |  |  | (4.7 | )
Intra-entity transfers of intellectual property |  |  | (177.6 | ) |  |  | — |  |  |  | — |
Deferred tax charge |  |  | 18.5 |  |  |  | (7.4 | ) |  |  | — |
Increase (decrease) in valuation allowances |  |  | 28.8 |  |  |  | (61.0 | ) |  |  | 24.7 |
State taxes, net of federal benefit |  |  | (2.2 | ) |  |  | (5.6 | ) |  |  | 3.9 |
Unrecognized tax (benefits) expenses |  |  | (13.8 | ) |  |  | (6.1 | ) |  |  | 7.5 |
Excess tax expense (benefits) on equity awards |  |  | 6.5 |  |  |  | 5.2 |  |  |  | 0.6 |
U.S. research and development tax credit |  |  | (4.9 | ) |  |  | (4.4 | ) |  |  | (2.4 | )
Expenses not deductible for tax |  |  | 6.3 |  |  |  | 3.2 |  |  |  | 4.0 |
Other |  |  | (0.3 | ) |  |  | 2.9 |  |  |  | 2.2 |
Total |  | $ | (84.9 | ) |  | $ | 60.8 |  |  | $ | 103.5 |
Deferred Income Tax Assets and Liabilities | The significant categories of temporary differences that gave rise to deferred income tax assets and liabilities were as follows:
|  | December 31, |
|  | 2024 |  |  | 2023 |
|  | (in millions) |
Deferred income tax assets: |  |  |  |  |  |
Accruals not currently deductible |  | $ | 86.2 |  |  | $ | 77.1 |
Tax loss and credit carryforwards of certain foreign subsidiaries |  |  | 225.6 |  |  |  | 216.7 |
Tax loss and domestic tax credit carryforwards |  |  | 161.6 |  |  |  | 174.3 |
Intellectual property |  |  | 177.6 |  |  |  | — |
Deferred compensation plan |  |  | 27.8 |  |  |  | 32.6 |
Deferred interest expense |  |  | 77.6 |  |  |  | 48.9 |
Inventory reserve |  |  | 5.9 |  |  |  | 7.1 |
Operating lease liabilities |  |  | 42.2 |  |  |  | 41.0 |
Depreciation and amortization |  |  | 77.0 |  |  |  | 56.7 |
Other |  |  | 24.5 |  |  |  | 8.9 |
Gross deferred income tax assets |  |  | 906.0 |  |  |  | 663.3 |
Less: valuation allowance |  |  | (404.2 | ) |  |  | (375.5 | )
Total deferred income tax assets |  | $ | 501.8 |  |  | $ | 287.8 |
Deferred income tax liabilities: |  |  |  |  |  |
Intangible assets |  | $ | 71.9 |  |  | $ | 72.7 |
Unremitted foreign earnings |  |  | 11.7 |  |  |  | 18.7 |
Operating lease assets |  |  | 37.3 |  |  |  | 35.8 |
Other |  |  | — |  |  |  | 2.4 |
Total deferred income tax liabilities |  |  | 120.9 |  |  |  | 129.6 |
Total net deferred income tax assets |  | $ | 380.9 |  |  | $ | 158.2 |
Changes Occurred in Amount of Unrecognized Tax Benefits | The following changes occurred in the amount of unrecognized tax benefits during the years ended December 31, 2024, 2023, and 2022:
|  | Year Ended December 31, |
|  | 2024 |  |  | 2023 |  |  | 2022 |
|  | (in millions) |
Beginning balance of unrecognized tax benefits |  | $ | 49.1 |  |  | $ | 49.7 |  |  | $ | 54.1 |
Additions for current year tax positions |  |  | 6.8 |  |  |  | 9.7 |  |  |  | 8.8 |
Additions for prior year tax positions |  |  | 4.3 |  |  |  | 1.0 |  |  |  | 2.2 |
Reductions for prior year tax positions |  |  | (14.6 | ) |  |  | (6.6 | ) |  |  | (3.7 | )
Reductions for audit settlements |  |  | (0.3 | ) |  |  | (0.2 | ) |  |  | (1.8 | )
Reductions for the expiration of statutes of limitations |  |  | (4.1 | ) |  |  | (4.4 | ) |  |  | (6.2 | )
Changes due to foreign currency translation adjustments |  |  | (1.3 | ) |  |  | (0.1 | ) |  |  | (3.7 | )
Ending balance of unrecognized tax benefits (excluding interest and penalties) |  |  | 39.9 |  |  |  | 49.1 |  |  |  | 49.7 |
Interest and penalties associated with unrecognized tax benefits |  |  | 11.4 |  |  |  | 18.3 |  |  |  | 22.8 |
Ending balance of unrecognized tax benefits (including interest and penalties) |  | $ | 51.3 |  |  | $ | 67.4 |  |  | $ | 72.5 |

X
- References No definition available. + Details
Name: | us-gaap_IncomeTaxDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the components of income tax expense attributable to continuing operations for each year presented including, but not limited to: current tax expense (benefit), deferred tax expense (benefit), investment tax credits, government grants, the benefits of operating loss carryforwards, tax expense that results from allocating certain tax benefits either directly to contributed capital or to reduce goodwill or other noncurrent intangible assets of an acquired entity, adjustments of a deferred tax liability or asset for enacted changes in tax laws or rates or a change in the tax status of the entity, and adjustments of the beginning-of-the-year balances of a valuation allowance because of a change in circumstances that causes a change in judgment about the realizability of the related deferred tax asset in future years. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 9 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-9 + Details
Name: | us-gaap_ScheduleOfComponentsOfIncomeTaxExpenseBenefitTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the components of net deferred tax asset or liability recognized in an entity's statement of financial position, including the following: the total of all deferred tax liabilities, the total of all deferred tax assets, the total valuation allowance recognized for deferred tax assets. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-2 + Details
Name: | us-gaap_ScheduleOfDeferredTaxAssetsAndLiabilitiesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the reconciliation using percentage or dollar amounts of the reported amount of income tax expense attributable to continuing operations for the year to the amount of income tax expense that would result from applying domestic federal statutory tax rates to pretax income from continuing operations. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 231 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482663/740-10-55-231 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12A -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-12A Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-12 + Details
Name: | us-gaap_ScheduleOfEffectiveIncomeTaxRateReconciliationTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of income before income tax between domestic and foreign jurisdictions. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(h)(1)(Note 1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1 + Details
Name: | us-gaap_ScheduleOfIncomeBeforeIncomeTaxDomesticAndForeignTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure for tax position taken on unrecognized tax benefit. + References Reference 1: http://fasb.org/us-gaap/role/ref/otherTransitionRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 15 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-15 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 15 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-15 Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 15A -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-15A + Details
Name: | us-gaap_SummaryOfIncomeTaxContingenciesTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration