Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / WW - WW Announces Fourth Quarter and Full Year 2019 Results and Provides Full Year 2020 Guidance


WW - WW Announces Fourth Quarter and Full Year 2019 Results and Provides Full Year 2020 Guidance

  • FY 2019 End of Period Subscribers up 8% year-over-year to 4.2 million, an all-time year-end high
  • Q4 2019 Revenues of $333 million; FY 2019 Revenues of $1.4 billion
     
  • Q4 2019 EPS of $0.42; FY 2019 EPS of $1.72
     
  • FY 2020 guidance: Revenues approaching $1.6 billion and EPS range of $2.15 to $2.40

NEW YORK, Feb. 25, 2020 (GLOBE NEWSWIRE) --  WW International, Inc. (NASDAQ: WW) today announced its results for the fourth quarter and full year fiscal 2019 and provided its full year fiscal 2020 guidance.

“2020 is off to a terrific start. The global launch of the new myWW program is resonating in every market, the WW Presents: Oprah’s 2020 Vision tour in the U.S. has been engaging sold-out crowds to lead healthier lives and is reinforcing WW’s new positioning in wellness and weight loss, and great marketing execution by the teams around the world has driven strong performance in member signups year-over-year,” said Mindy Grossman, the Company’s President and CEO.  “Right now, we have more than 5 million members globally – a new all-time record for WW.”

“We ended 2019 with 4.2 million subscribers, a record level for a year-end and up 8% from the end of 2018, with subscriber growth in all of our major geographic markets,” said Nick Hotchkin, the Company’s CFO, Operating Officer, North America and President, Emerging Markets. “Subscriber growth trends improved each quarter throughout the year, a testament to our global team’s focus and efforts to improve marketing execution. Member recruitment so far in 2020 has been well above the prior year, as expected, and is reflected in revenue and earnings growth guidance for full year 2020.”

Q4 2019 Consolidated Results   

 
 
 
 
 
 

 

 

% Change
 
% Change
Adjusted for
Constant
Currency(1)
 
Three Months Ended
 
 
 
December 28,
 
December 29,
 
 
 
 
2019
 
 
2018
 
 
(in millions except percentages and per share amounts)
 
 
 
 
 
 
 
Service Revenues, net
$
 288.7
 
$
 288.8
 
(0.0
%)
 
  0.8
%
Product Sales and Other, net
 
  43.9
 
 
  41.6
 
   5.5
%
 
  6.4
%
Revenues, net
$
 332.6
 
$
 330.4
 
  0.7
%
 
1.5
%
Operating Income
$
 65.9
 
$
 80.3
 
(18.0
%)
 
  (16.7
%)
Net Income*
$
 29.4
 
$
 43.8
 
(32.9
%)
 
  (31.2
%)
EPS
$
 0.42
 
$
 0.63
 
  (33.0
%)
 
  (31.3
%)
 

Total Paid Weeks
 
  56.9
 
 
  53.8
 
  5.7
%
 
N/A
 
Digital(2) Paid Weeks
 
  39.3
 
 
  34.7
 
  13.4
%
 
N/A
 
Studio + Digital(3) Paid Weeks
 
  17.6
 
 
  19.2
 
  (8.2
%)
 
N/A
 
 
 
 
 
 
 
 
 
End of Period Subscribers(4)
 
4.2
 
 
3.9
 
8.0
%
 
N/A
 
Digital Subscribers
 
  3.0
 
 
2.6
 
15.1
%
 
N/A
 
Studio + Digital Subscribers
 
  1.3
 
 
  1.3
 
  (5.8
%)
 
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 Income” refers to Net Income attributable to WW International, Inc.

 


Q4 2019 Business and Financial Highlights

  • End of Period Subscribers in Q4 2019 were up 8.0% versus the prior year period, driven by growth in all major geographic markets. Q4 2019 End of Period Digital Subscribers were up 15.1% and End of Period Studio + Digital Subscribers were down 5.8% versus the prior year period.
     
  • Total Paid Weeks in Q4 2019 were up 5.7% versus the prior year period, driven by growth in all major geographic markets. Q4 2019 Digital Paid Weeks increased 13.4% and Studio + Digital Paid Weeks decreased 8.2% versus the prior year period. 
     
  • Revenues in Q4 2019 were $332.6 million. On a constant currency basis, Q4 2019 revenues increased 1.5% versus the prior year period.
     
    • Service Revenues in Q4 2019 were $288.7 million. On a constant currency basis, these revenues increased 0.8% versus the prior year period, primarily driven by an increase in Digital subscribers.
       
    • Product Sales and Other in Q4 2019 were $43.9 million. On a constant currency basis, these revenues increased 6.4% versus the prior year period, primarily due to an increase in product sales.
       
  • Operating Income in Q4 2019 was $65.9 million compared to $80.3 million in the prior year period. This decrease in operating income was primarily driven by operating deleverage on lower revenue from Studio + Digital Fees and higher marketing spend in the quarter versus the prior year period. 
     
  • Effective Tax Rate in Q4 2019 was 13.7% compared to 2.0% in the prior year period.
     
  • Net Income in Q4 2019 was $29.4 million compared to $43.8 million in the prior year period.
     
  • Earnings per fully diluted share (EPS) in Q4 2019 was $0.42 compared to $0.63 in the prior year period.
    • Certain items in Q4 2018 affect year-over-year comparability. The following items in the aggregate positively impacted Q4 2018 EPS by $0.17 per fully diluted share:
      • $0.12 per fully diluted share tax benefit due to the reversal of a valuation allowance on foreign tax credits that have been fully utilized.
      • $0.05 per fully diluted share tax benefit due to the reversal of a valuation allowance related to certain net operating losses are now expected to be realized.


Full Year 2019 Consolidated Results

 
 
 
 
 
 

 

 

% Change
 
% Change
Adjusted for
Constant
Currency(1)
 
Twelve Months Ended
 
 
 
December 28,
 
December 29,
 
 
 
 
2019
 
 
2018
 
 
(in millions except percentages and per share amounts)
 
 
 
 
 
 
 
Service Revenues, net
$
 1,207.3
 
$
 1,273.2
 
(5.2
%)
 
  (3.5
%)
Product Sales and Other, net
 
  206.1
 
 
  240.9
 
   (14.5
%)
 
  (12.8
%)
Revenues, net
$
 1,413.3
 
$
 1,514.1
 
  (6.7
%)
 
(5.0
%)
Operating Income
$
 288.0
 
$
 389.0
 
(26.0
%)
 
  (24.4
%)
Net Income*
$
 119.6
 
$
 223.7
 
(46.5
%)
 
  (44.7
%)
EPS
$
 1.72
 
$
 3.19
 
  (46.1
%)
 
  (44.2
%)
 

Total Paid Weeks
 
  235.0
 
 
  227.9
 
  3.1
%
 
N/A
 
Digital(2) Paid Weeks
 
  160.0
 
 
  144.6
 
  10.6
%
 
N/A
 
Studio + Digital(3) Paid Weeks
 
  75.1
 
 
  83.3
 
  (9.8
%)
 
N/A
 
 
 
 
 
 
 
 
 
End of Period Subscribers(4)
 
4.2
 
 
3.9
 
8.0
%
 
N/A
 
Digital Subscribers
 
  3.0
 
 
2.6
 
15.1
%
 
N/A
 
Studio + Digital Subscribers
 
  1.3
 
 
  1.3
 
  (5.8
%)
 
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 Income” refers to Net Income attributable to WW International, Inc.


 


Full Year 2019 Business and Financial Highlights

  • Total Paid Weeks in fiscal 2019 were up 3.1% versus the prior year, driven by growth in all major geographic markets. Fiscal 2019 Digital Paid Weeks increased 10.6% and Studio + Digital Paid Weeks decreased 9.8% versus the prior year. 
     
  • Revenues in fiscal 2019 were $1,413.3 million. On a constant currency basis, fiscal 2019 revenues decreased 5.0% versus the prior year.
     
    • Service Revenues in fiscal 2019 were $1,207.3 million. On a constant currency basis, these revenues decreased 3.5% versus the prior year, primarily driven by a decrease in Studio + Digital subscribers.
       
    • Product Sales and Other in fiscal 2019 were $206.1 million. On a constant currency basis, these revenues decreased 12.8% versus the prior year, primarily due to a decrease in product sales.
       
  • Operating Income in fiscal 2019 was $288.0 million compared to $389.0 million in the prior year. This decrease in operating income was primarily driven by operating deleverage on lower revenue from Studio + Digital fees versus the prior year. 
     
  • Effective Tax Rate in fiscal 2019 was 20.9% compared to 8.4% in the prior year.
     
  • Net Income in fiscal 2019 was $119.6 million compared to $223.7 million in the prior year.
     
  • Earnings per fully diluted share (EPS) in fiscal 2019 was $1.72 compared to $3.19 in the prior year.
    • Certain items affect year-over-year comparability.
      • Fiscal 2019 EPS was negatively impacted by $0.07 per fully diluted share from expenses related to the Company’s previously disclosed organizational realignment.
      • Fiscal 2018 EPS was positively impacted by $0.48 per fully diluted share in the aggregate due to the following items:
        • $0.25 per fully diluted share tax benefit from Ms. Oprah Winfrey’s exercise of a portion of her stock options, as previously disclosed in March 2018.
        • $0.12 per fully diluted share tax benefit due to the reversal of a valuation allowance on foreign tax credits that have been fully utilized.
        • $0.06 per fully diluted share tax benefit related to favorable tax return adjustments.
        • $0.05 per fully diluted share tax benefit due to the reversal of a valuation allowance related to certain net operating losses that are now expected to be realized.

Other Items

  • Cash balance as of December 28, 2019 was $182.7 million. On that same date, the Company had no outstanding borrowings under its $150.0 million revolving credit facility.  
  • Debt Prepayments: As previously disclosed, during fiscal 2019, the Company voluntarily prepaid $100.0 million in aggregate principal amount of term loans outstanding under its credit agreement.             

Full Year Fiscal 2020 Guidance

The Company is providing its full year fiscal 2020 revenue guidance of approaching $1.6 billion and earnings guidance of between $2.15 and $2.40 per fully diluted share.

Fiscal 2020 includes a 53rd week, which bridges the last week of December 2020 and the first week of January 2021 (ending on January 2, 2021). The Company’s full year EPS guidance incorporates an expected $0.06 per fully diluted share negative impact from seasonally high marketing activity in the 53rd week.

Fourth Quarter and Full Year 2019 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 fourth quarter and full year fiscal 2019 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. The Company presents in the attachments to this release the non-GAAP financial measures earnings before interest, taxes, depreciation, amortization and stock-based compensation (“EBITDAS”), net debt and a net debt to 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. In this release and any attachments, 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. A reconciliation of the forward-looking full year EBITDAS outlook to net income cannot be provided without unreasonable effort because of the inherent difficulty of accurately forecasting the occurrence and financial impact of the various adjusting items necessary for such reconciliation that have not yet occurred, are out of the Company’s control, or cannot be reasonably predicted. For the same reasons, the Company is unable to assess the probable significance of the unavailable information, which could have a material impact on its future GAAP financial results.

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. 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: 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; 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).

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

Media:
Nicole Penn
VP Corporate Communications
212.817.4341
nicole.penn@ww.com



WW INTERNATIONAL, INC. AND SUBSIDIARIES
 
CONDENSED CONSOLIDATED BALANCE SHEETS
 
(IN THOUSANDS)
 
UNAUDITED
 
 
 
 
 
 
 
 
 
 
 
 
 
December 28,
 
December 29,
 
 
 
2019
 
 
 
2018
 
 
 
 
 
 
 
ASSETS
 
 
 
 
Cash and cash equivalents
$
182,736
 
 
$
236,974
 
 
Other current assets
 
112,654
 
 
 
129,450
 
 
  TOTAL CURRENT ASSETS
 
295,390
 
 
 
366,424
 
 
Property and equipment, net
 
54,066
 
 
 
52,202
 
 
Operating lease assets
 
151,983
 
 
 
-
 
 
Goodwill, franchise rights and other intangible assets, net
 
970,392
 
 
 
960,815
 
 
Other assets
 
26,483
 
 
 
35,100
 
 
  TOTAL ASSETS
$
1,498,314
 
 
$
1,414,541
 
 
 
 
 
 
 
LIABILITIES AND TOTAL DEFICIT
 
 
 
 
Portion of long-term debt due within one year
$
96,250
 
 
$
77,000
 
 
Portion of operating lease liabilities due within one year
 
33,236
 
 
 
-
 
 
Other current liabilities
 
264,584
 
 
 
264,316
 
 
  TOTAL CURRENT LIABILITIES
 
394,070
 
 
 
341,316
 
 
Long-term debt
 
1,479,920
 
 
 
1,669,708
 
 
Long-term operating lease liabilities
 
128,464
 
 
 
-
 
 
Deferred income taxes, other
 
177,681
 
 
 
208,547
 
 
  TOTAL LIABILITIES
$
2,180,135
 
 
$
2,219,571
 
 
 
 
 
 
 
Redeemable noncontrolling interest
 
3,722
 
 
 
3,913
 
 
 
 
 
 
 
Shareholders' deficit
 
(685,543
)
 
 
(808,943
)
 
 
 
 
 
 
  TOTAL LIABILITIES AND TOTAL DEFICIT
$
1,498,314
 
 
$
1,414,541
 
 
 
 
 
 
 



WW INTERNATIONAL, INC. AND SUBSIDIARIES
 
CONSOLIDATED STATEMENTS OF NET INCOME
 
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
 
UNAUDITED
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
December 28,
 
December 29,
 
 
 
 
 
2019
 
 
 
2018
 
Service revenues, net (1)
 
 
$
288,731
 
 
$
288,834
 
Product sales and other, net (2)
 
 
 
43,852
 
 
 
41,552
 
 
Revenues, net
 
 
 
332,583
 
 
 
330,386
 
Cost of services (3)
 
 
 
129,454
 
 
 
118,181
 
Cost of product sales and other
 
 
 
27,978
 
 
 
26,985
 
 
Cost of revenues
 
 
 
157,432
 
 
 
145,166
 
 
Gross profit
 
 
 
175,151
 
 
 
185,220
 
Marketing expenses
 
 
 
43,455
 
 
 
36,464
 
Selling, general and administrative expenses
 
 
 
65,810
 
 
 
68,409
 
 
Operating income
 
 
 
65,886
 
 
 
80,347
 
Interest expense
 
 
 
32,222
 
 
 
35,108
 
Other expense, net
 
 
 
(443
)
 
 
600
 
 
Income before income taxes
 
 
 
34,107
 
 
 
44,639
 
Provision for income taxes
 
 
 
4,679
 
 
 
912
 
 
Net income
 
 
 
29,428
 
 
 
43,727
 
Net (income) loss attributable to the noncontrolling interest
 
 
(45
)
 
 
58
 
 
Net income attributable to WW International, Inc.
 
 
$
29,383
 
 
$
43,785
 
 
 
 
 
 
 
 
 
Earnings Per Share attributable to WW International, Inc.
 
 
 
 
 
 
Basic
 
 
$
0.44
 
 
$
0.65
 
 
Diluted
 
 
$
0.42
 
 
$
0.63
 
 
 
 
 
 
 
 
 
Weighted average common shares outstanding:
 
 
 
 
 
 
 
Basic
 
 
 
67,365
 
 
 
66,895
 
 
Diluted
 
 
 
70,018
 
 
 
69,942
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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, 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
 
CONSOLIDATED STATEMENTS OF NET INCOME
 
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
 
UNAUDITED
 
 
 
 
 
 
 
 
Twelve Months Ended
 
 
 
 
December 28,
 
December 29,
 
 
 
 
 
2019
 
 
2018
 
Service revenues, net (1)
 
 
$
1,207,266
 
$
1,273,196
 
Product sales and other, net (2)
 
 
 
206,071
 
 
240,925
 
 
Revenues, net
 
 
 
1,413,337
 
 
1,514,121
 
Cost of services (3)
 
 
 
502,907
 
 
508,477
 
Cost of product sales and other
 
 
 
123,748
 
 
139,234
 
 
Cost of revenues
 
 
 
626,655
 
 
647,711
 
 
Gross profit
 
 
 
786,682
 
 
866,410
 
Marketing expenses
 
 
 
243,998
 
 
226,319
 
Selling, general and administrative expenses
 
 
 
254,699
 
 
251,106
 
 
Operating income
 
 
 
287,985
 
 
388,985
 
Interest expense
 
 
 
135,267
 
 
142,346
 
Other expense, net
 
 
 
1,758
 
 
2,578
 
 
Income before income taxes
 
 
 
150,960
 
 
244,061
 
Provision for income taxes
 
 
 
31,513
 
 
20,493
 
 
Net income
 
 
 
119,447
 
 
223,568
 
Net loss attributable to the noncontrolling interest
 
 
 
169
 
 
181
 
 
Net income attributable to WW International, Inc.
 
 
$
119,616
 
$
223,749
 
 
 
 
 
 
 
 
 
Earnings Per Share attributable to WW International, Inc.
 
 
 
 
 
 
Basic
 
 
$
1.78
 
$
3.38
 
 
Diluted
 
 
$
1.72
 
$
3.19
 
 
 
 
 
 
 
 
 
Weighted average common shares outstanding:
 
 
 
 
 
 
 
Basic
 
 
 
67,188
 
 
66,280
 
 
Diluted
 
 
 
69,550
 
 
70,115
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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, 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
 
 
 
 
 
December 28,
 
December 29,
 
Variance
 
 
 
2019
 
2018
 
 
 
 
 
 
 
 
 
 
Digital Paid Weeks (1)
 
 
 
 
 
 
North America
24,800
 
22,174
 
11.8
%
 
CE
 
11,138
 
9,637
 
15.6
%
 
UK
 
2,544
 
2,112
 
20.4
%
 
Other (2)
817
 
729
 
12.1
%
 
Total Digital Paid Weeks
39,299
 
34,652
 
13.4
%
 
 
 
 
 
 
 
 
 
Studio + Digital Paid Weeks (1)
 
 
 
 
 
 
North America
11,892
 
13,182
 
(9.8
%)
 
CE
 
2,685
 
2,878
 
(6.7
%)
 
UK
 
2,494
 
2,507
 
(0.5
%)
 
Other (2)
548
 
622
 
(11.8
%)
 
Total Studio + Digital Paid Weeks
17,619
 
19,189
 
(8.2
%)
 
 
 
 
 
 
 
 
 
Total Paid Weeks (1)
 
 
 
 
 
 
North America
36,692
 
35,356
 
3.8
%
 
CE
 
13,822
 
12,515
 
10.4
%
 
UK
 
5,038
 
4,619
 
9.1
%
 
Other (2)
1,366
 
1,351
 
1.1
%
 
Total Paid Weeks
56,918
 
53,841
 
5.7
%
 
 
 
 
 
 
 
 
 
End of Period Digital Subscribers (3)
 
 
 
 
 
 
North America
1,871
 
1,648
 
13.5
%
 
CE
 
863
 
730
 
18.2
%
 
UK
 
190
 
160
 
18.5
%
 
Other (2)
61
 
56
 
11.0
%
 
Total End of Period Digital Subscribers
2,985
 
2,594
 
15.1
%
 
 
 
 
 
 
 
 
 
End of Period Studio + Digital Subscribers (3)
 
 
 
 
 
 
North America
852
 
910
 
(6.4
%)
 
CE
 
197
 
210
 
(6.4
%)
 
UK
 
172
 
174
 
(1.0
%)
 
Other (2)
40
 
44
 
(9.5
%)
 
Total End of Period Studio + Digital Subscribers
1,260
 
1,338
 
(5.8
%)
 
 
 
 
 
 
 
 
 
Total End of Period Subscribers (3)
 
 
 
 
 
 
North America
2,722
 
2,558
 
6.4
%
 
CE
 
1,060
 
940
 
12.7
%
 
UK
 
361
 
334
 
8.3
%
 
Other (2)
102
 
100
 
1.8
%
 
Total End of Period Subscribers
4,245
 
3,932
 
8.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
 
OPERATIONAL STATISTICS
 
(IN THOUSANDS, EXCEPT PERCENTAGES)
 
UNAUDITED
 
 
 
 
 
 
 
 
 
 
 
Twelve Months Ended
 
 
 
 
 
December 28,
 
December 29,
 
Variance
 
 
 
2019
 
2018
 
 
 
 
 
 
 
 
 
 
Digital Paid Weeks (1)
 
 
 
 
 
 
North America
100,920
 
93,906
 
7.5
%
 
CE
 
45,809
 
38,845
 
17.9
%
 
UK
 
10,056
 
8,944
 
12.4
%
 
Other (2)
3,180
 
2,899
 
9.7
%
 
Total Digital Paid Weeks
159,965
 
144,594
 
10.6
%
 
 
 
 
 
 
 
 
 
Studio + Digital Paid Weeks (1)
 
 
 
 
 
 
North America
50,735
 
57,305
 
(11.5
%)
 
CE
 
11,604
 
12,574
 
(7.7
%)
 
UK
 
10,454
 
10,886
 
(4.0
%)
 
Other (2)
2,291
 
2,521
 
(9.1
%)
 
Total Studio + Digital Paid Weeks
75,084
 
83,286
 
(9.8
%)
 
 
 
 
 
 
 
 
 
Total Paid Weeks (1)
 
 
 
 
 
 
North America
151,655
 
151,211
 
0.3
%
 
CE
 
57,413
 
51,419
 
11.7
%
 
UK
 
20,509
 
19,830
 
3.4
%
 
Other (2)
5,472
 
5,420
 
1.0
%
 
Total Paid Weeks
235,050
 
227,880
 
3.1
%
 
 
 
 
 
 
 
 
 
End of Period Digital Subscribers (3)
 
 
 
 
 
 
North America
1,871
 
1,648
 
13.5
%
 
CE
 
863
 
730
 
18.2
%
 
UK
 
190
 
160
 
18.5
%
 
Other (2)
61
 
56
 
11.0
%
 
Total End of Period Digital Subscribers
2,985
 
2,594
 
15.1
%
 
 
 
 
 
 
 
 
 
End of Period Studio + Digital Subscribers (3)
 
 
 
 
 
 
North America
852
 
910
 
(6.4
%)
 
CE
 
197
 
210
 
(6.4
%)
 
UK
 
172
 
174
 
(1.0
%)
 
Other (2)
40
 
44
 
(9.5
%)
 
Total End of Period Studio + Digital Subscribers
1,260
 
1,338
 
(5.8
%)
 
 
 
 
 
 
 
 
 
Total End of Period Subscribers (3)
 
 
 
 
 
 
North America
2,722
 
2,558
 
6.4
%
 
CE
 
1,060
 
940
 
12.7
%
 
UK
 
361
 
334
 
8.3
%
 
Other (2)
102
 
100
 
1.8
%
 
Total End of Period Subscribers
4,245
 
3,932
 
8.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Q4 2019 Variance
 
 
 
 
 
 
 
 
 
 
 
 
 
2019
 
 
 
 
 
 
 
 
 
 
Constant
 
 
 
Q4 2019
 
Q4 2018
 
2019
 
 
Currency
 
 
 
 
 
Currency
 
Constant
 
 
 
vs
 
vs
 
 
 
GAAP
 
Adjustment
 
Currency
 
GAAP
 
2018
 
 
2018
 
 
Selected Financial Data
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated Company Revenues
$
332,583
 
$
2,763
 
 
$
335,346
 
$
330,386
 
0.7
%
 
1.5
%
 
Consolidated Digital Subscription Revenues (1)
$
150,232
 
$
1,542
 
 
$
151,774
 
$
134,902
 
11.4
%
 
12.5
%
 
Consolidated Studio + Digital Fees (2)
$
138,498
 
$
878
 
 
$
139,376
 
$
153,932
 
(10.0
%)
 
(9.5
%)
 
Consolidated Service Revenues (3)
$
288,731
 
$
2,420
 
 
$
291,151
 
$
288,834
 
(0.0
%)
 
0.8
%
 
Consolidated Product Sales and Other (4)
$
43,852
 
$
343
 
 
$
44,195
 
$
41,552
 
5.5
%
 
6.4
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
North America
 
 
 
 
 
 
 
 
 
 
 
 
Digital Subscription Revenues (1)
$
98,700
 
$
(5
)
 
$
98,695
 
$
89,675
 
10.1
%
 
10.1
%
 
Studio + Digital Fees (2)
$
103,680
 
$
-
 
 
$
103,680
 
$
114,173
 
(9.2
%)
 
(9.2
%)
 
Service Revenues (3)
$
202,381
 
$
(5
)
 
$
202,376
 
$
203,848
 
(0.7
%)
 
(0.7
%)
 
Product Sales and Other (4)
$
27,589
 
$
-
 
 
$
27,589
 
$
24,410
 
13.0
%
 
13.0
%
 
Total Revenues
$
229,969
 
$
(4
)
 
$
229,965
 
$
228,258
 
0.7
%
 
0.7
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CE
 
 
 
 
 
 
 
 
 
 
 
 
 
Digital Subscription Revenues (1)
$
41,010
 
$
1,359
 
 
$
42,369
 
$
36,140
 
13.5
%
 
17.2
%
 
Studio + Digital Fees (2)
$
19,687
 
$
632
 
 
$
20,319
 
$
23,605
 
(16.6
%)
 
(13.9
%)
 
Service Revenues (3)
$
60,697
 
$
1,990
 
 
$
62,687
 
$
59,745
 
1.6
%
 
4.9
%
 
Product Sales and Other (4)
$
7,905
 
$
286
 
 
$
8,191
 
$
8,062
 
(1.6
%)
 
1.6
%
 
Total Revenues
$
68,604
 
$
2,274
 
 
$
70,878
 
$
67,807
 
1.2
%
 
4.5
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
UK
 
 
 
 
 
 
 
 
 
 
 
 
 
Digital Subscription Revenues (1)
$
6,879
 
$
(6
)
 
$
6,873
 
$
5,756
 
19.5
%
 
19.4
%
 
Studio + Digital Fees (2)
$
10,651
 
$
8
 
 
$
10,659
 
$
11,124
 
(4.2
%)
 
(4.2
%)
 
Service Revenues (3)
$
17,530
 
$
2
 
 
$
17,532
 
$
16,880
 
3.8
%
 
3.9
%
 
Product Sales and Other (4)
$
4,958
 
$
25
 
 
$
4,983
 
$
5,340
 
(7.2
%)
 
(6.7
%)
 
Total Revenues
$
22,488
 
$
27
 
 
$
22,515
 
$
22,221
 
1.2
%
 
1.3
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other (5)
 
 
 
 
 
 
 
 
 
 
 
 
Digital Subscription Revenues (1)
$
3,643
 
$
194
 
 
$
3,837
 
$
3,331
 
9.4
%
 
15.2
%
 
Studio + Digital Fees (2)
$
4,480
 
$
239
 
 
$
4,719
 
$
5,030
 
(11.0
%)
 
(6.2
%)
 
Service Revenues (3)
$
8,123
 
$
433
 
 
$
8,556
 
$
8,361
 
(2.9
%)
 
2.3
%
 
Product Sales and Other (4)
$
3,400
 
$
61
 
 
$
3,461
 
$
3,738
 
(9.0
%)
 
(7.4
%)
 
Total Revenues
$
11,522
 
$
494
 
 
$
12,016
 
$
12,099
 
(4.8
%)
 
(0.7
%)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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, 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
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Full Year 2019 Variance
 
 
 
 
 
 
 
 
 
 
 
 
 
2019
 
 
 
 
 
 
 
 
 
 
Constant
 
 
 
Full Year 2019
 
Full Year 2018
 
2019
 
 
Currency
 
 
 
 
 
Currency
 
Constant
 
 
 
vs
 
vs
 
 
 
GAAP
 
Adjustment
Currency
 
GAAP
 
2018
 
 
2018
 
 
Selected Financial Data
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated Company Revenues
$
1,413,337
 
$
25,754
 
$
1,439,091
 
$
1,514,121
 
(6.7
%)
 
(5.0
%)
 
Consolidated Digital Subscription Revenues (1)
$
609,996
 
$
12,429
 
$
622,425
 
$
567,767
 
7.4
%
 
9.6
%
 
Consolidated Studio + Digital Fees (2)
$
597,270
 
$
9,213
 
$
606,483
 
$
705,429
 
(15.3
%)
 
(14.0
%)
 
Consolidated Service Revenues (3)
$
1,207,266
 
$
21,642
 
$
1,228,908
 
$
1,273,196
 
(5.2
%)
 
(3.5
%)
 
Consolidated Product Sales and Other (4)
$
206,071
 
$
4,112
 
$
210,183
 
$
240,925
 
(14.5
%)
 
(12.8
%)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
North America
 
 
 
 
 
 
 
 
 
 
 
 
Digital Subscription Revenues (1)
$
401,890
 
$
675
 
$
402,565
 
$
378,678
 
6.1
%
 
6.3
%
 
Studio + Digital Fees (2)
$
446,576
 
$
736
 
$
447,312
 
$
522,372
 
(14.5
%)
 
(14.4
%)
 
Service Revenues (3)
$
848,466
 
$
1,411
 
$
849,877
 
$
901,050
 
(5.8
%)
 
(5.7
%)
 
Product Sales and Other (4)
$
130,836
 
$
204
 
$
131,040
 
$
146,201
 
(10.5
%)
 
(10.4
%)
 
Total Revenues
$
979,302
 
$
1,615
 
$
980,917
 
$
1,047,251
 
(6.5
%)
 
(6.3
%)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CE
 
 
 
 
 
 
 
 
 
 
 
 
 
Digital Subscription Revenues (1)
$
167,008
 
$
9,467
 
$
176,475
 
$
149,571
 
11.7
%
 
18.0
%
 
Studio + Digital Fees (2)
$
87,962
 
$
5,039
 
$
93,001
 
$
107,528
 
(18.2
%)
 
(13.5
%)
 
Service Revenues (3)
$
254,970
 
$
14,505
 
$
269,475
 
$
257,099
 
(0.8
%)
 
4.8
%
 
Product Sales and Other (4)
$
38,263
 
$
2,297
 
$
40,560
 
$
47,226
 
(18.9
%)
 
(14.1
%)
 
Total Revenues
$
293,233
 
$
16,803
 
$
310,036
 
$
304,325
 
(3.6
%)
 
1.9
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
UK
 
 
 
 
 
 
 
 
 
 
 
 
 
Digital Subscription Revenues (1)
$
26,898
 
$
1,216
 
$
28,114
 
$
25,557
 
5.2
%
 
10.0
%
 
Studio + Digital Fees (2)
$
44,145
 
$
2,064
 
$
46,209
 
$
52,676
 
(16.2
%)
 
(12.3
%)
 
Service Revenues (3)
$
71,043
 
$
3,280
 
$
74,323
 
$
78,233
 
(9.2
%)
 
(5.0
%)
 
Product Sales and Other (4)
$
23,514
 
$
1,168
 
$
24,682
 
$
28,839
 
(18.5
%)
 
(14.4
%)
 
Total Revenues
$
94,557
 
$
4,448
 
$
99,005
 
$
107,072
 
(11.7
%)
 
(7.5
%)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other (5)
 
 
 
 
 
 
 
 
 
 
 
 
Digital Subscription Revenues (1)
$
14,200
 
$
1,071
 
$
15,271
 
$
13,961
 
1.7
%
 
9.4
%
 
Studio + Digital Fees (2)
$
18,587
 
$
1,375
 
$
19,962
 
$
22,853
 
(18.7
%)
 
(12.7
%)
 
Service Revenues (3)
$
32,787
 
$
2,446
 
$
35,233
 
$
36,814
 
(10.9
%)
 
(4.3
%)
 
Product Sales and Other (4)
$
13,458
 
$
464
 
$
13,922
 
$
18,659
 
(27.8
%)
 
(25.3
%)
 
Total Revenues
$
46,245
 
$
2,910
 
$
49,155
 
$
55,473
 
(16.6
%)
 
(11.4
%)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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, 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
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Q4 2019 Variance
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Constant
 
 
Q4 2019
 
Q4 2018
 
2019
 
 
 
Currency
 
 
 
 
Currency
 
Constant
 
 
 
 
vs
 
 
vs
 
 
GAAP
 
Adjustment
Currency
 
 
GAAP
 
2018
 
 
 
2018
 
Selected Financial Data
 
 
 
 
 
 
 
 
 
 
 
 
 
Gross Profit
$
175,151
 
 
$
1,751
 
$
176,902
 
 
 
$
185,220
 
 
(5.4
%)
 
 
(4.5
%)
Gross Margin
 
52.7
%
 
 
 
 
52.8
%
 
 
 
56.1
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Selling, General and Administrative Expenses
$
65,810
 
 
$
379
 
$
66,189
 
 
 
$
68,409
 
 
(3.8
%)
 
 
(3.2
%)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating Income
$
65,886
 
 
$
1,028
 
$
66,914
 
 
 
$
80,347
 
 
(18.0
%)
 
 
(16.7
%)
Operating Income Margin
 
19.8
%
 
 
 
 
20.0
%
 
 
 
24.3
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note: Totals may not sum due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



WW INTERNATIONAL, INC. AND SUBSIDIARIES
 RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
 (IN THOUSANDS, EXCEPT PERCENTAGES)
 UNAUDITED
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Full Year 2019 Variance
 
 
 
 
 
 
 
 
 
2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Constant
 
 
 
Full Year 2019
 
Full Year 2018
 
2019
 
 
Currency
 
 
 
 
 
Currency
 
Constant
 
 
 
 
vs
 
vs
 
 
 
GAAP
 
Adjustment
Currency
 
 
GAAP
 
2018
 
 
2018
 
 
Selected Financial Data
 
 
 
 
 
 
 
 
 
 
 
 
 
Gross Profit
$
786,682
 
 
$
15,458
 
$
802,140
 
 
 
$
866,410
 
 
(9.2
%)
 
(7.4
%)
 
Gross Margin
 
55.7
%
 
 
 
 
55.7
%
 
 
 
57.2
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Selling, General and Administrative Expenses
$
254,699
 
 
$
3,490
 
$
258,189
 
 
 
$
251,106
 
 
1.4
%
 
2.8
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating Income
$
287,985
 
 
$
5,999
 
$
293,984
 
 
 
$
388,985
 
 
(26.0
%)
 
(24.4
%)
 
Operating Income Margin
 
20.4
%
 
 
 
 
20.4
%
 
 
 
25.7
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note: Totals may not sum due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



WW INTERNATIONAL, INC. AND SUBSIDIARIES
 
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
 
(IN THOUSANDS)
 
UNAUDITED
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
Twelve Months Ended
 
 
 
 
 
 
 
December 28,
 
December 29,
 
 
December 28,
 
December 29,
 
 
 
 
 
 
 
 
2019
 
 
2018
 
 
 
2019
 
 
2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Income
 
 
 
$
29,383
 
$
43,785
 
 
$
119,616
 
$
223,749
 
 
Interest
 
 
 
 
 
32,222
 
 
35,108
 
 
 
135,267
 
 
142,346
 
 
Taxes
 
 
 
 
 
4,679
 
 
912
 
 
 
31,513
 
 
20,493
 
 
Depreciation and Amortization
 
 
11,474
 
 
11,467
 
 
 
45,017
 
 
44,061
 
 
Stock-based Compensation
 
 
5,544
 
 
4,842
 
 
 
20,471
 
 
20,188
 
 
EBITDAS
 
 
 
$
83,302
 
$
96,114
 
 
$
351,884
 
$
450,837
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note: Totals may not sum due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



WW INTERNATIONAL, INC. AND SUBSIDIARIES
 RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
 (IN THOUSANDS, EXCEPT RATIO)
 UNAUDITED
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trailing Twelve
 
 
Q1 2019
 
Q2 2019
 
Q3 2019
 
Q4 2019
 
 
Months
Net Debt to EBITDAS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net (Loss) Income
$
(10,687
)
 
$
53,834
 
$
47,086
 
$
29,383
 
 
$
119,616
Interest
 
35,195
 
 
 
34,732
 
 
33,118
 
 
32,222
 
 
 
135,267
Taxes
 
(2,875
)
 
 
16,586
 
 
13,123
 
 
4,679
 
 
 
31,513
Depreciation and Amortization
 
11,405
 
 
 
11,288
 
 
10,850
 
 
11,474
 
 
 
45,017
Stock-based Compensation
 
4,812
 
 
 
4,872
 
 
5,243
 
 
5,544
 
 
 
20,471
 
EBITDAS
$
37,850
 
 
$
121,312
 
$
109,420
 
$
83,302
 
 
$
351,884
Total Debt
 
 
 
 
 
 
 
 
 
$
1,576,170
Less: Cash
 
 
 
 
 
 
 
 
 
 
182,736
 
Net Debt
 
 
 
 
 
 
 
 
 
$
1,393,435
 
Net Debt to EBITDAS
 
 
 
 
 
 
 
 
 
4.0 X
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note: Totals may not sum due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

Stock Information

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

Menu

WW WW Quote WW Short WW News WW Articles WW Message Board
Get WW Alerts

News, Short Squeeze, Breakout and More Instantly...