WW - WW Announces First Quarter 2020 Results and Accelerates Digital Transformation

April, 28 2020 04:05 PM WW International Inc.

Q1 2020 End of Period Subscribers up 9% year-over-year to 5.0 million, an all-time Q1-end high
Q1 2020 Revenues of $400 million, up 10%, or 11% on a constant currency basis, year-over-year
Launches Virtual Workshops globally, as a response to Studio closures, keeping the WW community connected across all platforms
Accelerates digital transformation to provide all members globally with the support, encouragement, and community integral to the WW experience

NEW YORK, April 28, 2020 (GLOBE NEWSWIRE) -- WW International, Inc. (NASDAQ: WW) today announced its results for the first quarter of fiscal 2020 and withdrew its previously provided full year fiscal 2020 guidance due to uncertainty related to the COVID-19 pandemic.

“Our business had a very strong start to the year, driven by the successful launch and marketing of our new myWW program and increased awareness from the WW Presents: Oprah’s 2020 Vision tour,” said Mindy Grossman, the Company’s President and CEO. “As we navigate this rapidly changing and uncertain environment created by COVID-19, our first priority is ensuring the health and safety of our employees and members, as well as providing them with the support, encouragement, and community integral to the WW experience. We took quick global coordinated action and pivoted to move all of our in-person group workshops, which serve about a quarter of our members, to a virtual platform, keeping the WW community connected no matter where they are. We are accelerating our digital transformation, focusing our strategy and resources to enhance the member experience and engagement by delivering a connected, digital, and deeply-human experience. Now more than ever, we have the opportunity to demonstrate WW’s trusted leadership in weight loss and wellness.”

“WW ended the first quarter with 5.0 million subscribers, reflecting a new Q1 quarter-end record and a 9% increase versus the prior year period,” said Nick Hotchkin, the Company’s CFO, Operating Officer, North America and President, Emerging Markets. “Beginning in mid-March, the crisis started to negatively impact our recruitments and resulted in Studio closures. While we have seen some recovery, given the uncertainty around 2020 revenue levels, we are withdrawing our full year 2020 financial guidance. We have strong liquidity and a highly cash generative business model. To further bolster our financial flexibility, we are implementing a $100 million cost-savings initiative. We continue to be excited about our long-term growth opportunities with our digital platform.”

Q1 2020 Consolidated Results






% Change

% Change Adjusted for Constant Currency⁽¹⁾

Three Months Ended



March 28,

March 30,



2020

2019


(in millions except percentages and per share amounts)







Service Revenues, net
$324.7


$306.7


5.8
%

6.9
%
Product Sales and Other, net

75.7



56.4


34.1
%

35.0
%
Revenues, net
$400.4


$363.2


10.2
%

11.3
%
Operating Income
$24.9


$21.9


13.6
%

12.6
%
Adjustments







Goodwill Impairment
$3.7



--





Adjusted Operating Income⁽¹⁾
$28.5


$21.9


30.3
%

33.8
%
Net Loss*
($6.1
)

($10.7
)

43.3
%

39.4
%
EPS
($0.09
)

($0.16
)

43.7
%

39.8
%
Total Paid Weeks

65.4



58.7


11.4
%

N/A
Digital⁽²⁾ Paid Weeks

46.2



39.0


18.5
%

N/A
Studio + Digital⁽³⁾ Paid Weeks

19.2



19.7


(2.7
%)

N/A








End of Period Subscribers⁽⁴⁾

5.0



4.6


9.2
%

N/A
Digital Subscribers

3.6



3.1


15.9
%

N/A
Studio + Digital Subscribers

1.4



1.5


(5.1
%)

N/A








___________________________________ Note: Totals may not sum due to rounding. (1) See “Reconciliation of Non-GAAP Financial Measures” attached to this release for further detail on adjustments to GAAP financial measures. (2) “Digital” refers to providing subscriptions to the Company’s digital product offerings, including the Personal Coaching + Digital product. (3) “Studio + Digital” refers to providing access to the Company’s weekly in-person workshops combined with the Company’s digital subscription product offerings to commitment plan subscribers. The “Studio + Digital” business also includes the provision of access to workshops for members who do not subscribe to commitment plans, including the Company’s “pay-as-you-go” members. (4) “Subscribers” refers to Digital subscribers and Studio + Digital subscribers who participate in recur bill programs in Company-owned operations. *Except in the case of the financials attached to this release, “Net Loss” refers to Net Loss attributable to WW International, Inc.

Q1 2020 Business and Financial Highlights

End of Period Subscribers in Q1 2020 were up 9.2% versus the prior year period, driven by growth in all major geographic markets. Q1 2020 End of Period Digital Subscribers were up 15.9% and End of Period Studio + Digital Subscribers were down 5.1% versus the prior year period.
Total Paid Weeks in Q1 2020 were up 11.4% versus the prior year period, driven by growth in all major geographic markets. Q1 2020 Digital Paid Weeks increased 18.5% and Studio + Digital Paid Weeks decreased 2.7% versus the prior year period.
Revenues in Q1 2020 were $400.4 million. On a constant currency basis, Q1 2020 revenues increased 11.3% versus the prior year period.
- Service Revenues in Q1 2020 were $324.7 million. On a constant currency basis, these revenues increased 6.9% versus the prior year period, primarily driven by an increase in the number of Digital subscribers.
- Product Sales and Other in Q1 2020 were $75.7 million. On a constant currency basis, these revenues increased 35.0% versus the prior year period, primarily due to revenues from the WW Presents: Oprah’s 2020 Vision tour.
Operating Income in Q1 2020 was $24.9 million. Adjusted operating income in Q1 2020, which excluded the $3.7 million goodwill impairment charge related to the decision to shift to an exclusively Digital business in Brazil, was $28.5 million. On a constant currency basis, adjusted operating income would have increased 33.8% versus the prior year period. This increase was primarily driven by operating leverage on higher revenues from digital subscriptions in the quarter versus the prior year period.
Effective Tax Rate in Q1 2020 was 9.7%, compared to 21.1% in the prior year period.
Net Loss in Q1 2020 was $6.1 million compared to a net loss of $10.7 million in the prior year period.
Net loss per fully diluted share in Q1 2020 was $0.09 compared to a loss of $0.16 in the prior year period.
- Certain items affect year-over-year comparability.
  - Q1 2020 results included a $3.7 million goodwill impairment charge related to the Company’s Brazil operations, which negatively impacted earnings per fully diluted share by $0.05.
  - Q1 2019 results included $6.3 million in expenses ($4.7 million after tax) related to the Company’s previously disclosed organizational realignment, which negatively impacted earnings per fully diluted share by $0.07.

Other Items

Cash balance as of March 28, 2020 was $292.3 million (inclusive of $148.0 million of borrowings under our revolving credit facility). On March 23, 2020, the Company drew down $148.0 million of available borrowings under its revolving credit facility as a precautionary measure in light of the COVID-19 outbreak.

Full Year Fiscal 2020 Guidance Withdrawal

Due to the disruption and uncertainty related to COVID-19, the Company is withdrawing its full year fiscal 2020 revenue and earnings guidance, which was provided on February 25, 2020.

First Quarter 2020 Conference Call and Webcast

The Company has scheduled a conference call today at 5:00 p.m. ET. During the conference call, Mindy Grossman, President and Chief Executive Officer, and Nicholas Hotchkin, Chief Financial Officer, Operating Officer, North America & President, Emerging Markets, will discuss the first quarter of fiscal 2020 results and answer questions from the investment community.

The live webcast of the conference call will be available on the Company’s corporate website, corporate.ww.com, in the Investors section under Presentations and Events. Supplemental investor materials will also be available in the same location prior to the start of the webcast. A replay of the webcast will be available on this site for approximately 90 days.

Statement regarding Non-GAAP Financial Measures
The following provides information regarding non-GAAP financial measures used in this earnings release and today’s scheduled conference call:

To supplement the Company's consolidated results presented in accordance with accounting principles generally accepted in the United States (“GAAP”), the Company has disclosed non-GAAP financial measures of operating results that exclude or adjust certain items. Operating income and operating income margin are discussed both as reported (on a GAAP basis) and, with respect to the first quarter of fiscal 2020, as adjusted (on a non-GAAP basis), to exclude the impairment change for the Company’s goodwill related to its Brazil operations. The Company also presents in the attachments to this release the non-GAAP financial measures earnings before interest, taxes, depreciation, amortization and stock-based compensation (“EBITDAS”), earnings before interest, taxes, depreciation, amortization, stock-based compensation and goodwill impairment (“Adjusted EBITDAS”), net debt, and a net debt to Adjusted EBITDAS ratio. In addition, the Company presents certain of its financial results on a constant currency basis in addition to GAAP results. Constant currency information compares results between periods as if exchange rates had remained constant period-over-period. The Company calculates constant currency by calculating current-year results using prior-year foreign currency exchange rates.

Management believes these non-GAAP financial measures provide useful supplemental information for its and investors' evaluation of the Company's business performance and are useful for period-over-period comparisons of the performance of the Company's business. While management believes that these non-GAAP financial measures are useful in evaluating the Company's business, this information should be considered as supplemental in nature and should not be considered in isolation or as a substitute for the related financial information prepared in accordance with GAAP. In addition, these non-GAAP financial measures may not be the same as similarly entitled measures reported by other companies. See "Reconciliation of Non-GAAP Financial Measures" attached to this release and reconciliations, if any, included elsewhere in this release for a reconciliation of the non-GAAP financial measures to the most directly comparable GAAP measures.

About WW International, Inc.
WW – Weight Watchers reimagined – is a global wellness company powered by the world’s leading commercial weight management program. We inspire millions of people to adopt healthy habits for real life. Through our engaging tech-enabled experience and face-to-face group workshops, members follow our livable and sustainable program of healthy eating, physical activity, and a helpful mindset. Leveraging more than five decades of experience in building inspired communities and our deep expertise in behavioral science, we aim to democratize wellness and to deliver wellness for all. To learn more about the WW approach to healthy living, please visit ww.com. For more information about our global business, visit our corporate website at corporate.ww.com.

This news release and any attachments include “forward-looking statements,” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including, in particular, revenue and earnings guidance and any statements about the Company’s plans, strategies and prospects and the impact of the COVID-19 virus. The Company generally uses the words “may,” “will,” “could,” “expect,” “anticipate,” “believe,” “estimate,” “plan,” “intend,” “aim” and similar expressions in this news release and any attachments to identify forward-looking statements. The Company bases these forward-looking statements on its current views with respect to future events and financial performance. Actual results could differ materially from those projected in the forward-looking statements. These forward-looking statements are subject to risks, uncertainties and assumptions, including, among other things: the impact of the global outbreak of the COVID-19 virus on the Company’s business and on the business environment and markets in which the Company operates; competition from other weight management and wellness industry participants or the development of more effective or more favorably perceived weight management methods; the Company’s ability to continue to develop new, innovative services and products and enhance its existing services and products or the failure of its services, products or brands to continue to appeal to the market, or the Company’s ability to successfully expand into new channels of distribution or respond to consumer trends; the ability to successfully implement new strategic initiatives, including the Company’s strategic digital transformation; the effectiveness of the Company’s advertising and marketing programs, including the strength of its social media presence; the impact on the Company’s reputation of actions taken by its franchisees, licensees, suppliers and other partners; the impact of the Company’s substantial amount of debt, debt service obligations and debt covenants, and the Company’s exposure to variable rate indebtedness; the ability to generate sufficient cash to service the Company’s debt and satisfy its other liquidity requirements; uncertainties regarding the satisfactory operation of the Company’s technology or systems; the impact of data security breaches or privacy concerns, including the costs of compliance with evolving privacy laws and regulations; the recognition of asset impairment charges; the loss of key personnel, strategic partners or consultants or failure to effectively manage and motivate the Company’s workforce; the inability to renew certain of the Company’s licenses, or the inability to do so on terms that are favorable to the Company; the expiration or early termination by the Company of leases; risks and uncertainties associated with the Company’s international operations, including regulatory, economic, political, social, intellectual property and foreign currency risks; uncertainties related to a downturn in general economic conditions or consumer confidence; the Company’s ability to successfully make acquisitions or enter into joint ventures, including its ability to successfully integrate, operate or realize the anticipated benefits of such businesses; the seasonal nature of the Company’s business; the impact of events that discourage or impede people from gathering with others or accessing resources; the Company’s ability to enforce its intellectual property rights both domestically and internationally, as well as the impact of its involvement in any claims related to intellectual property rights; the outcomes of litigation or regulatory actions; the impact of existing and future laws and regulations; the Company’s failure to maintain effective internal control over financial reporting; the possibility that the interests of Artal Group S.A., the largest holder of the Company’s common stock and a shareholder with significant influence over the Company, will conflict with the Company’s interests or the interests of other holders of the Company’s common stock; the impact that the sale of substantial amounts of the Company’s common stock by existing large shareholders, or the perception that such sales could occur, could have on the market price of the Company’s common stock; and other risks and uncertainties, including those detailed from time to time in the Company’s periodic reports filed with the Securities and Exchange Commission. You should not put undue reliance on any forward-looking statements. You should understand that many important factors, including those discussed herein, could cause the Company’s results to differ materially from those expressed or suggested in any forward-looking statement. Except as required by law, the Company does not undertake any obligation to update or revise these forward-looking statements to reflect new information or events or circumstances that occur after the date of this news release or to reflect the occurrence of unanticipated events or otherwise. Readers are advised to review the Company’s filings with the United States Securities and Exchange Commission (which are available on the SEC’s EDGAR database at www.sec.gov and via the Company’s website at corporate.ww.com).

WW INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(IN THOUSANDS)

UNAUDITED

















March 28,

December 28,



2020



2019







ASSETS




Cash and cash equivalents
$
292,273


$
182,736


Other current assets

140,369



112,654


TOTAL CURRENT ASSETS

432,642



295,390


Property and equipment, net

63,186



54,066


Operating lease assets

149,757



151,983


Goodwill, franchise rights and other intangible assets, net

958,008



970,392


Other assets

30,079



26,483


TOTAL ASSETS
$
1,633,672


$
1,498,314







LIABILITIES AND TOTAL DEFICIT




Portion of long-term debt due within one year
$
244,250


$
96,250


Portion of operating lease liabilities due within one year

33,843



33,236


Other current liabilities

282,190



264,584


TOTAL CURRENT LIABILITIES

560,283



394,070


Long-term debt

1,462,140



1,479,920


Long-term operating lease liabilities

125,535



128,464


Deferred income taxes, other

186,557



177,681


TOTAL LIABILITIES
$
2,334,515


$
2,180,135







Redeemable noncontrolling interest

3,630



3,722







Shareholders' deficit

(704,473
)


(685,543
)






TOTAL LIABILITIES AND TOTAL DEFICIT
$
1,633,672


$
1,498,314

WW INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF NET INCOME

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

UNAUDITED













Three Months Ended





March 28,

March 30,






2020



2019


Service revenues, net ⁽¹⁾


$
324,657


$
306,726


Product sales and other, net ⁽²⁾



75,704



56,438



Revenues, net



400,361



363,164


Cost of services ⁽³⁾



135,566



128,957


Cost of product sales and other



53,804



33,259



Cost of revenues



189,370



162,216



Gross profit



210,991



200,948


Marketing expenses



117,933



114,249


Selling, general and administrative expenses



64,526



64,802


Goodwill impairment



3,665



-



Operating income



24,867



21,897


Interest expense



31,551



35,195


Other expense, net



24



303



Loss before income taxes



(6,708
)


(13,601
)

Benefit from income taxes



(651
)


(2,875
)


Net loss



(6,057
)


(10,726
)

Net (income) loss attributable to the noncontrolling interest


(6
)


39



Net loss attributable to WW International, Inc.


$
(6,063
)

$
(10,687
)









Loss Per Share attributable to WW International, Inc.







Basic


$
(0.09
)

$
(0.16
)


Diluted


$
(0.09
)

$
(0.16
)









Weighted average common shares outstanding:







Basic



67,436



66,964



Diluted



67,436



66,964


















Note: Totals may not sum due to rounding.






⁽¹⁾ Consists of net “Digital Subscription Revenues” and net “Studio + Digital Fees”. “Digital Subscription Revenues” consist of the fees associated with subscriptions for the Company’s Digital offerings, including the Personal Coaching + Digital product. “Studio + Digital Fees” consist of the fees associated with the Company's subscription plans for combined workshops and digital offerings and other payment arrangements for access to workshops.

⁽²⁾ Consists of sales of consumer products in workshops, via e-commerce, and through several trusted retail partners, revenues from licensing, magazine subscriptions, publishing and third-party advertising in publications and on the Company's websites and sales from the By Mail product, other revenues (including revenues from the WW Presents: Oprah’s 2020 Vision tour), and franchise fees with respect to commitment plans and royalties.

⁽³⁾ Consists of cost of revenues and operating expenses for the Company's Digital and Studio + Digital services.

WW INTERNATIONAL, INC. AND SUBSIDIARIES

OPERATIONAL STATISTICS

(IN THOUSANDS, EXCEPT PERCENTAGES)

UNAUDITED











Three Months Ended





March 28,

March 30,

Variance



2020

2019










Digital Paid Weeks⁽¹⁾






North America
29,420

24,608

19.6%


CE

12,960

11,154

16.2%


UK

2,881

2,436

18.3%


Other ⁽²⁾
943

792

19.1%


Total Digital Paid Weeks
46,205

38,990

18.5%










Studio + Digital Paid Weeks ⁽¹⁾






North America
12,964

13,244

(2.1%)


CE

3,016

3,124

(3.5%)


UK

2,614

2,716

(3.7%)


Other ⁽²⁾
593

633

(6.4%)


Total Studio + Digital Paid Weeks
19,187

19,716

(2.7%)










Total Paid Weeks ⁽¹⁾






North America
42,384

37,852

12.0%


CE

15,976

14,279

11.9%


UK

5,496

5,151

6.7%


Other ⁽²⁾
1,536

1,425

7.8%


Total Paid Weeks
65,392

58,706

11.4%










End of Period Digital Subscribers ⁽³⁾






North America
2,311

1,968

17.4%


CE

1,032

914

12.9%


UK

221

193

14.5%


Other ⁽²⁾
72

61

17.5%


Total End of Period Digital Subscribers
3,636

3,136

15.9%










End of Period Studio + Digital Subscribers ⁽³⁾






North America
940

982

(4.3%)


CE

231

244

(5.3%)


UK

183

199

(7.9%)


Other ⁽²⁾
44

48

(8.8%)


Total End of Period Studio + Digital Subscribers
1,398

1,473

(5.1%)










Total End of Period Subscribers ⁽³⁾






North America
3,251

2,951

10.2%


CE

1,263

1,158

9.1%


UK

404

392

3.1%


Other ⁽²⁾
116

110

5.9%


Total End of Period Subscribers
5,034

4,609

9.2%


























Note: Totals may not sum due to rounding.






⁽¹⁾ The “Paid Weeks” metric reports paid weeks by WW customers in Company-owned operations for a given period as follows: (i) “Digital Paid Weeks” is the total paid subscription weeks for the Company’s digital subscription products (including Personal Coaching + Digital); (ii) “Studio + Digital Paid Weeks” is the sum of total paid commitment plan weeks which include workshops and digital offerings and total “pay-as-you-go” weeks; and (iii) “Total Paid Weeks” is the sum of Digital Paid Weeks and Studio + Digital Paid Weeks.

⁽²⁾ Represents Australia, New Zealand and emerging markets.






⁽³⁾ The “End of Period Subscribers” metric reports WW subscribers in Company-owned operations at a given period end as follows: (i) “End of Period Digital Subscribers” is the total number of Digital, including Personal Coaching + Digital, subscribers; (ii) “End of Period Studio + Digital Subscribers” is the total number of commitment plan subscribers that have access to combined workshops and digital offerings; and (iii) “End of Period Subscribers” is the sum of End of Period Digital Subscribers and End of Period Studio + Digital Subscribers.

WW INTERNATIONAL, INC. AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(IN THOUSANDS, EXCEPT PERCENTAGES)

UNAUDITED







































Q1 2020 Variance













2020









Constant



Q1 2020

Q1 2019

2020

Currency





Currency

Constant



vs

vs



GAAP

Adjustment

Currency

GAAP

2019

2019

Selected Financial Data












Consolidated Company Revenues
$
400,361

$
3,689


$
404,050

$
363,164

10.2%

11.3%

Consolidated Digital Subscription Revenues ⁽¹⁾
$
174,545

$
1,919


$
176,464

$
148,855

17.3%

18.5%

Consolidated Studio + Digital Fees ⁽²⁾
$
150,112

$
1,264


$
151,376

$
157,871

(4.9%)

(4.1%)

Consolidated Service Revenues ⁽³⁾
$
324,657

$
3,183


$
327,840

$
306,726

5.8%

6.9%

Consolidated Product Sales and Other ⁽⁴⁾
$
75,704

$
506


$
76,210

$
56,438

34.1%

35.0%















North America












Digital Subscription Revenues⁽¹⁾
$
116,349

$
64


$
116,413

$
98,760

17.8%

17.9%

Studio + Digital Fees ⁽²⁾
$
112,843

$
54


$
112,897

$
117,599

(4.0%)

(4.0%)

Service Revenues ⁽³⁾
$
229,192

$
118


$
229,310

$
216,359

5.9%

6.0%

Product Sales and Other⁽⁴⁾
$
54,514

$
(0
)

$
54,513

$
33,652

62.0%

62.0%

Total Revenues
$
283,706

$
116


$
283,822

$
250,011

13.5%

13.5%















CE













Digital Subscription Revenues⁽¹⁾
$
46,638

$
1,367


$
48,005

$
40,183

16.1%

19.5%

Studio + Digital Fees ⁽²⁾
$
21,519

$
603


$
22,122

$
23,949

(10.1%)

(7.6%)

Service Revenues ⁽³⁾
$
68,157

$
1,970


$
70,127

$
64,132

6.3%

9.3%

Product Sales and Other⁽⁴⁾
$
11,833

$
345


$
12,178

$
12,025

(1.6%)

1.3%

Total Revenues
$
79,990

$
2,315


$
82,305

$
76,157

5.0%

8.1%















UK













Digital Subscription Revenues⁽¹⁾
$
7,576

$
136


$
7,712

$
6,418

18.0%

20.2%

Studio + Digital Fees ⁽²⁾
$
11,129

$
189


$
11,318

$
11,263

(1.2%)

0.5%

Service Revenues ⁽³⁾
$
18,705

$
325


$
19,030

$
17,681

5.8%

7.6%

Product Sales and Other⁽⁴⁾
$
6,323

$
72


$
6,395

$
6,930

(8.8%)

(7.7%)

Total Revenues
$
25,028

$
397


$
25,425

$
24,611

1.7%

3.3%















Other ⁽⁵⁾












Digital Subscription Revenues⁽¹⁾
$
3,982

$
352


$
4,334

$
3,494

14.0%

24.1%

Studio + Digital Fees ⁽²⁾
$
4,621

$
417


$
5,038

$
5,060

(8.7%)

(0.4%)

Service Revenues ⁽³⁾
$
8,603

$
769


$
9,372

$
8,554

0.6%

9.6%

Product Sales and Other⁽⁴⁾
$
3,034

$
90


$
3,124

$
3,831

(20.8%)

(18.5%)

Total Revenues
$
11,637

$
859


$
12,496

$
12,385

(6.0%)

0.9%





























Note: Totals may not sum due to rounding.












⁽¹⁾ “Digital Subscription Revenues” consist of the fees associated with subscriptions for the Company’s Digital offerings, including the Personal Coaching + Digital product.

⁽²⁾ “Studio + Digital Fees” consist of the fees associated with the Company's subscription plans for combined workshops and digital offerings and other payment arrangements for access to workshops.

⁽³⁾ “Service Revenues” equal “Digital Subscription Revenues" plus “Studio + Digital Fees”.

⁽⁴⁾ “Product Sales” are sales of consumer products in workshops, via e-commerce, and through several trusted retail partners, and “Other” are revenues from licensing, magazine subscriptions, publishing and third-party advertising in publications and on the Company's websites and sales from the By Mail product, other revenues (including revenues from the WW Presents: Oprah’s 2020 Vision tour), and, in the case of the consolidated financial results and Other reportable segment, includes franchise fees with respect to commitment plans and royalties.

⁽⁵⁾ Represents Australia, New Zealand, emerging markets and franchise revenues.

WW INTERNATIONAL, INC. AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(IN THOUSANDS, EXCEPT PERCENTAGES)

UNAUDITED























































Q1 2020 Variance





















2020 Constant Currency



Q1 2020

Q1 2019



2020




2020














Adjusted



2020


Adjusted

2020


Adjusted









Currency

Constant

Constant



vs

vs

vs

vs



GAAP

Adjustment ⁽¹⁾

Adjusted

Adjustment
Currency

Currency

GAAP

2019


2019


2019


2019


Selected Financial Data






















Gross Profit
$
210,991


$
-

$
210,991


$
2,205


$
213,196


$
213,196


$
200,948


5.0
%

5.0
%

6.1
%

6.1
%

Gross Margin

52.7%





52.7%





52.8%



52.8%



55.3%


































Selling, General and Administrative Expenses
$
64,526


$
-

$
64,526


$
499


$
65,025


$
65,025


$
64,802


(0.4
%)

(0.4
%)

0.3
%

0.3
%

























Operating Income
$
24,867


$
3,665

$
28,532


$
(207
)

$
24,660


$
29,291


$
21,897


13.6
%

30.3
%

12.6
%

33.8
%

Operating Income Margin

6.2%





7.1%





6.1%



7.2%



6.0%


























































Note: Totals may not sum due to rounding.














































⁽¹⁾Excludes the impairment charge of $3,665 for the Company's goodwill related to its Brazil operations.

WW INTERNATIONAL, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(IN THOUSANDS)
UNAUDITED
























Three Months Ended






March 28,

March 30,







2020



2019











Net Loss




$
(6,063
)

$
(10,687
)

Interest





31,551



35,195


Taxes





(651
)


(2,875
)

Depreciation and Amortization


12,211



11,405


Stock-based Compensation


3,965



4,812


EBITDAS



$
41,013


$
37,850


Goodwill Impairment ⁽¹⁾


3,665



-


Adjusted EBITDAS



$
44,678


$
37,850





























Note: Totals may not sum due to rounding.











⁽¹⁾
Impairment charge of the Company's goodwill related to its Brazil operations.


WW INTERNATIONAL, INC. AND SUBSIDIARIES


RECONCILIATION OF NON-GAAP FINANCIAL MEASURES


(IN THOUSANDS, EXCEPT RATIO)


UNAUDITED























































































Trailing Twelve



Q2 2019

Q3 2019

Q4 2019

Q1 2020


Months

Net Debt to Adjusted EBITDAS
























Net Income (Loss)
$
53,834

$
47,086

$
29,383

$
(6,063
)


$
124,240

Interest

34,732


33,118


32,222


31,551




131,623

Taxes


16,586


13,123


4,679


(651
)



33,737

Depreciation and Amortization

11,288


10,850


11,474


12,211




45,823

Stock-based Compensation

4,872


5,243


5,544


3,965




19,624


EBITDAS
$
121,312

$
109,420

$
83,302

$
41,013



$
355,047














Goodwill Impairment ⁽¹⁾
$
-

$
-

$
-

$
3,665



$
3,665


Adjusted EBITDAS
$
121,312

$
109,420

$
83,302

$
44,678



$
358,712














Total Debt









$
1,706,390

Less: Cash










292,273


Net Debt









$
1,414,117


Net Debt to Adjusted EBITDAS








3.9 X



























Note: Totals may not sum due to rounding.






















⁽¹⁾
Impairment charge of the Company's goodwill related to its Brazil operations.

For more information, contact:
Investors:
Corey Kinger
VP Investor Relations
212.601.7569
corey.kinger@ww.com

Media:
Nicole Penn
VP Corporate Communications
917.734.0802
nicole.penn@ww.com

Company Name:	WW International Inc.
Stock Symbol:	WW
Market:	NYSE
Website:	corporate.ww.com

Twitter