• WW International, Inc. Announces First Quarter 2023 Results

    来源: Nasdaq GlobeNewswire / 04 5月 2023 15:01:01   America/Chicago

    • End of Period Subscribers of 4.0 million
    • Revenues of $241.9 million
    • Operating Loss of $28.6 million; excluding the net impact of restructuring charges, adjusted operating loss of $5.9 million
    • Full Year Fiscal 2023 Guidance:
      • Revenues are expected to be in the range of $910.0 million to $930.0 million
      • Operating Income is expected to be in the range of $48.0 million to $60.0 million; excluding the anticipated net impact of restructuring charges, adjusted operating income is expected to be in the range of $80.0 million to $85.0 million

    NEW YORK, May 04, 2023 (GLOBE NEWSWIRE) -- WW International, Inc. (NASDAQ: WW) (“WeightWatchers,” “WW,” or the “Company”) today announced its results for the first quarter of fiscal 2023.

    “Our progress so far in 2023, including our acquisition of Sequence, further increases my confidence that we will return to a growth trajectory,” said Sima Sistani, the Company’s CEO. “We expect to end 2023 with total subscribers approaching 3.6 million, including 3.5 million WeightWatchers subscribers. The last time the Company ended a year with flat or higher subscribers year-over-year was 2020, so this will be a notable achievement and testament to the work our teams are delivering in enhancing our product experience and acquisition channels.”

    “I am thrilled that today we announced that Heather Stark has been appointed our Chief Financial Officer. Heather has served in the interim position since December 2022. She has successfully navigated our teams through the annual planning and budgeting process, our organizational and real estate restructuring, and notably, the acquisition of Sequence. Heather is an invaluable partner to me and I look forward to continuing to work with her in the CFO role,” continued Sistani.

    “The Q1 outperformance in subscribers translated into above forecast revenue, and combined with greater cost discipline, flowed into adjusted operating income results ahead of our expectations,” said Heather Stark, the Company’s CFO. “We expect performance trends to improve through the year as we benefit from our data-informed approach to member acquisition, increased operating efficiency, and an enhanced member experience following upcoming launches in our product roadmap. With a leaner, more agile organization, we are improving our operating model to drive profitable growth.”

    “I am honored to be taking on the Chief Financial Officer position at WeightWatchers,” continued Stark. “It is rare to work at a company that positively impacts the lives of millions in such a personal and important way. I look forward to being part of the next stage of the Company’s transformation and partnering with Sima and the leadership team to shape the future of our member experience, operating model, and financial trajectory.”


    Q1 2023 Consolidated Results

               % Change
     Three Months Ended
    		    Adjusted for
     April 1,
    		 April 2,
    		    Constant
      2023    2022  % Change
    		 Currency(1)
    (in millions except percentages and per share amounts)

    		             
    Subscription Revenues, net$211.0  $257.0  (17.9%) (16.2%)
    Product Sales and Other, net 30.9   40.8  (24.3%) (23.0%)
    Revenues, net$241.9  $297.8  (18.8%) (17.1%)
    Gross Profit$119.5  $180.1  (33.6%) (31.8%)
    Non-GAAP Adjustments(1)             
    Net Restructuring Charges(2) 18.6   (0.1)      
    Adjusted Gross Profit(1)$138.1  $180.0  (23.3%) (21.4%)
    Operating (Loss) Income($28.6) $9.0  (418.7%) (412.1%)
    Non-GAAP Adjustments(1)             
    Net Restructuring Charges(2) 22.7   0.1       
    Adjusted Operating (Loss) Income(1)($5.9) $9.1  (165.0%) (158.5%)
    Net Loss($118.7) ($8.2) (100.0%)*  (100.0%)* 
    EPS($1.68) ($0.12) (100.0%)*  (100.0%)* 


    Total Paid Weeks     		 51.0   58.9  (13.5%) N/A 
    Digital(3) Paid Weeks 40.8   49.2  (17.1%) N/A 
    Workshops + Digital(4) Paid Weeks 10.2   9.7  4.5% N/A 
    End of Period Subscribers(5) 4.0   4.5  (11.5%) N/A 
    Digital Subscribers 3.3   3.8  (15.0%) N/A 
    Workshops + Digital Subscribers 0.8   0.7  6.8% N/A 
     

     

    ___________________________________

    Note: Totals may not sum due to rounding.

    *Note: Percentage in excess of 100.0%.
    (1)See “Reconciliation of Non-GAAP Financial Measures” attached to this release for further detail on adjustments to GAAP financial measures.
    (2)See “Reconciliation of Non-GAAP Financial Measures” attached to this release for further detail on the Company’s previously disclosed 2023, 2022, 2021, and 2020 restructuring plans, and the reversal of certain of the charges associated therewith.
    (3)“Digital” refers to providing subscriptions to the Company’s digital product offerings, which formerly included Digital 360 (as applicable).
    (4)“Workshops + Digital” refers to providing unlimited access to the Company’s workshops combined with the Company’s digital subscription product offerings to commitment plan subscribers, including former Digital 360 members (as applicable). It also formerly included the provision of access to workshops for members who did not subscribe to commitment plans, which included the Company’s “pay-as-you-go” members.
    (5)“Subscribers” refers to Digital subscribers and Workshops + Digital subscribers who participate in recurring bill programs in Company-owned operations.


    Q1 2023 Business and Financial Highlights

    • End of Period Subscribers in Q1 2023 were down 11.5% versus the prior year period, driven by declines in the Digital business. Q1 2023 End of Period Digital Subscribers decreased 15.0% versus the prior year period. Q1 2023 End of Period Workshops + Digital Subscribers increased 6.8% versus the prior year period, substantially benefitting from the transition of former Digital 360 members from the Digital business to the Workshops + Digital business during Q2 and Q3 2022, as previously disclosed.

    • Total Paid Weeks in Q1 2023 were down 13.5% versus the prior year period, driven by declines in the Digital business. Q1 2023 Digital Paid Weeks decreased 17.1% versus the prior year period. Q1 2023 Workshops + Digital Paid Weeks increased 4.5% versus the prior year period, substantially benefitting from the transition of former Digital 360 members from the Digital business to the Workshops + Digital business during Q2 and Q3 2022, as previously disclosed.

    • Revenues in Q1 2023 were $241.9 million. On a constant currency basis, Q1 2023 revenues decreased 17.1% versus the prior year period.

      • Subscription Revenues in Q1 2023 were $211.0 million. On a constant currency basis, these revenues decreased 16.2% versus the prior year period.

      • Product Sales and Other in Q1 2023 were $30.9 million. On a constant currency basis, these revenues decreased 23.0% versus the prior year period.

    • Gross Profit in Q1 2023 was $119.5 million, compared to $180.1 million in the prior year period. Adjusted gross profit in Q1 2023, which excluded the net impact of $18.6 million of restructuring charges, was $138.1 million. Adjusted gross profit in Q1 2022, which excluded the net impact of ($0.1) million of restructuring charges, was $180.0 million.

      • Gross Margin in Q1 2023 was 49.4%, as compared to 60.5% in the prior year period. Adjusted gross margin in Q1 2023 was 57.1%, down 335 basis points from an adjusted gross margin of 60.5% in the prior year period, primarily driven by a mix shift to the Workshops + Digital business, fixed cost deleverage, and the accounting for subscription and consumer product promotional bundles in the quarter as well as a 20 basis point negative impact from foreign currency.

    • Operating Loss in Q1 2023 was $28.6 million, which included $3.2 million of transaction costs related to the acquisition of Sequence, compared to operating income of $9.0 million in the prior year period. Adjusted operating loss in Q1 2023, which excluded the net impact of $22.7 million of restructuring charges, was $5.9 million. Adjusted operating income in Q1 2022, which excluded the net impact of $0.1 million of restructuring charges, was $9.1 million.

    • Income Tax expense in Q1 2023 was $67.6 million, which reflected the impact of an unusually high negative annual effective tax rate driven by a valuation allowance and small pretax loss reflected in the Company’s full year fiscal 2023 guidance. In the prior year period, income tax was a benefit of $1.8 million.

    • Net Loss in Q1 2023 was $118.7 million compared to net loss of $8.2 million in the prior year period.

    • Diluted Net Loss per share in Q1 2023 was $1.68 compared to diluted net loss per share of $0.12 in the prior year period.
      • Certain items affect year-over-year comparability.
        • Q1 2023 Diluted Net Loss per share incorporated the negative impact of $1.54 per diluted share in the aggregate due to the following items:
          • $0.24 per diluted share negative net impact of restructuring charges.
          • $1.30 per diluted share negative tax impact arising from an unusually high negative annual effective tax rate as a result of a valuation allowance and small pretax loss reflected in the Company’s full year fiscal 2023 guidance, mentioned above.
        • Q1 2022 Net Loss was negatively impacted by $0.1 million, resulting in a de minimis per share impact, due to the net impact of restructuring charges.

    Other Items

    • Cash balance as of April 1, 2023 was $140.8 million. On that same date, the Company had no outstanding borrowings under its revolving credit facility.
    • 2023 Restructuring Plan: In connection with the previously announced 2023 restructuring plan, the Company recorded aggregate restructuring charges of approximately $23.0 million in Q1 2023. The Company expects to record up to $10.0 million of additional aggregate restructuring charges during the remainder of fiscal 2023.
    • Sequence Acquisition: As previously announced, on April 10, 2023, WW completed its acquisition of Weekend Health, Inc., d/b/a Sequence, a subscription telehealth platform offering access to healthcare providers specializing in chronic weight management.
    • New Segment Reporting: As previously disclosed, effective the first day of fiscal 2023, the Company realigned its organizational structure and resources to more closely align with its strategic priorities and centralized the global management of certain functions and systems. As a result of the change in its organizational structure, the Company now has two reportable segments, consisting of North America and International. “North America” refers to the Company’s North American Company-owned operations and franchise revenues and related costs. “International” refers to the Company’s Continental Europe Company-owned operations, United Kingdom Company-owned operations, and Australia, New Zealand and emerging markets operations.

    Full Year Fiscal 2023 Guidance

    The Company is providing the following full year fiscal 2023 guidance:

    • Revenues are expected to be in the range of $910.0 million to $930.0 million.
    • Operating income is expected to be in the range of $48.0 million to $60.0 million. Adjusted operating income, which excludes the anticipated net impact of restructuring charges, is expected to be in the range of $80.0 million to $85.0 million.

    First Quarter 2023 Conference Call and Webcast
    The Company has scheduled a conference call today at 5:00 p.m. ET. During the conference call, Sima Sistani, Chief Executive Officer, and Heather Stark, Chief Financial Officer, will discuss the first quarter of fiscal 2023 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. Gross profit, gross margin, operating (loss) income, operating (loss) income margin, and selling, general and administrative expenses are discussed both as reported (on a GAAP basis) and as adjusted (on a non-GAAP basis), as applicable, with respect to (i) the first quarter of fiscal 2023 to exclude the net impact of (a) charges associated with the Company’s previously disclosed 2023 restructuring plan (the “2023 plan”), (b) charges associated with the Company's previously disclosed 2022 restructuring plan (the “2022 plan”) or the reversal of certain of the charges associated with the 2022 plan, as applicable, (c) the reversal of certain of the charges associated with the Company's previously disclosed 2021 organizational restructuring plan (the “2021 plan”), and (d) the reversal of certain of the charges associated with the Company's previously disclosed 2020 organizational restructuring plan (the “2020 plan”); and (ii) the first quarter of fiscal 2022 to exclude (a) the net impact of (x) charges associated with the 2021 plan and (y) the reversal of certain of the charges associated with the 2020 plan or (b) the impact of charges associated with the 2021 plan. We generally refer to such non-GAAP measures as excluding or adjusting for the net impact of restructuring charges or the impact of restructuring charges, as applicable. 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, franchise rights acquired and goodwill impairments, and restructuring charges (including the net impact where applicable) (“Adjusted EBITDAS”); total debt less unamortized deferred financing costs, unamortized debt discount and cash on hand (i.e., net debt); and a net debt/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.
    WeightWatchers is a human-centric technology company powered by our proven, science-based, clinically effective weight loss and weight management program. For six decades, we have inspired millions of people to adopt healthy habits for real life. We combine technology and community to help members reach and sustain their goals on our program. To learn more about the WeightWatchers 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, any guidance and any statements about the Company’s plans, strategies, objectives, initiatives, roadmap 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: the impact of the COVID-19 pandemic on the Company's business and on the consumer 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 failure to continue to retain and grow its subscriber base; 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 its ability to successfully expand into new channels of distribution or respond to consumer trends or sentiment; the ability to successfully implement strategic initiatives; the Company's ability to transform its Workshops + Digital business strategy to meet the evolving needs of its members; the effectiveness and efficiency of the Company's advertising and marketing programs, including the strength of the Company's social media presence; the impact on the Company's reputation of actions taken by its franchisees, licensees, suppliers and other partners, including as a result of its acquisition of Weekend Health, Inc., which is doing business as Sequence (“Sequence”) (the “Acquisition”); 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 Company's chief executive officer transition; 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 early termination by the Company of leases; uncertainties related to a downturn in general economic conditions or consumer confidence, including as a result of the existing inflationary environment, the potential impact of political and social unrest and instability in the banking system as a result of several recent bank failures; the Company's ability to successfully make acquisitions or enter into joint ventures or collaborations, including its ability to successfully integrate, operate or realize the anticipated benefits of such businesses, including with respect to Sequence; the seasonal nature of the Company's principal business; the impact of events that discourage or impede people from gathering with others or impede accessing resources; the Company's failure to maintain effective internal control over financial reporting; the impact of the Company's substantial amount of debt, debt service obligations and debt covenants, and its 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 and other malicious acts or privacy concerns, including the costs of compliance with evolving privacy laws and regulations; 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; risks and uncertainties associated with the Company's international operations, including regulatory, economic, political, social, intellectual property, and foreign currency risks, which risks may be exacerbated as a result of the war in Ukraine; the outcomes of litigation or regulatory actions; the impact of existing and future laws and regulations; risks related to the Company's Acquisition, including risks that the Acquisition may not achieve its intended results; risks related to the Company's exposure to extensive and complex healthcare laws and regulations as a result of the Acquisition; 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 United States Securities and Exchange Commission (the “SEC”) (which are available on the SEC’s EDGAR database at www.sec.gov and via the Company’s website at corporate.ww.com). 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 SEC (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
    CONSOLIDATED BALANCE SHEETS AT
    (IN THOUSANDS)
    UNAUDITED
        
        
     April 1, December 31,
      2023   2022 
    ASSETS   
    CURRENT ASSETS   
    Cash and cash equivalents$140,847  $178,326 
    Receivables (net of allowances: April 1, 2023 - $1,023 and December 31, 2022 - $976) 31,059   24,273 
    Inventories 10,668   20,528 
    Prepaid income taxes 15,337   19,447 
    Prepaid expenses and other current assets 37,323   38,757 
    TOTAL CURRENT ASSETS 235,234   281,331 
    Property and equipment, net 25,612   28,229 
    Operating lease assets 68,962   75,696 
    Franchise rights acquired 386,608   386,745 
    Goodwill 156,211   155,998 
    Other intangible assets, net 64,178   63,306 
    Deferred income taxes 23,006   22,246 
    Other noncurrent assets 13,917   14,879 
    TOTAL ASSETS$973,728  $1,028,430 
    LIABILITIES AND TOTAL DEFICIT   
    CURRENT LIABILITIES   
    Portion of operating lease liabilities due within one year$15,464  $17,955 
    Accounts payable 21,697   18,890 
    Salaries and wages payable 64,041   72,577 
    Accrued marketing and advertising 14,664   17,927 
    Accrued interest 10,938   5,289 
    Other accrued liabilities 42,288   30,118 
    Income taxes payable 62,058   1,646 
    Deferred revenue 35,716   32,156 
    TOTAL CURRENT LIABILITIES 266,866   196,558 
    Long-term debt, net 1,423,329   1,422,284 
    Long-term operating lease liabilities 63,783   68,099 
    Deferred income taxes 19,940   23,119 
    Other 2,079   2,185 
    TOTAL LIABILITIES 1,775,997   1,712,245 
        
    TOTAL DEFICIT   
    Common stock, $0 par value; 1,000,000 shares authorized; 122,052 shares issued at April 1, 2023 and 122,052 shares issued at December 31, 2022 0   0 
    Treasury stock, at cost, 51,418 shares at April 1, 2023 and 51,496 shares at December 31, 2022 (3,093,237)  (3,097,304)
    Retained earnings 2,298,701   2,418,959 
    Accumulated other comprehensive loss (7,733)  (5,470)
    TOTAL DEFICIT (802,269)  (683,815)
    TOTAL LIABILITIES AND TOTAL DEFICIT$973,728  $1,028,430 
        



    WW INTERNATIONAL, INC. AND SUBSIDIARIES
    CONSOLIDATED STATEMENTS OF OPERATIONS
    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
    UNAUDITED
         
         
      Three Months Ended
      April 1, April 2,
       2023   2022 
    Subscription revenues, net (1)$211,032  $256,985 
    Product sales and other, net (2) 30,863   40,776 
     Revenues, net 241,895   297,761 
    Cost of subscription revenues (3) 94,897   86,041 
    Cost of product sales and other 27,487   31,622 
     Cost of revenues 122,384   117,663 
     Gross profit 119,511   180,098 
    Marketing expenses 88,234   107,570 
    Selling, general and administrative expenses 59,860   63,558 
     Operating (loss) income (28,583)  8,970 
    Interest expense 22,846   18,671 
    Other (income) expense, net (330)  344 
     Loss before income taxes (51,099)  (10,045)
    Provision for (benefit from) income taxes 67,580   (1,802)
     Net loss$(118,679) $(8,243)
         
    Net loss per share   
     Basic$(1.68) $(0.12)
     Diluted$(1.68) $(0.12)
         
    Weighted average common shares outstanding   
     Basic 70,596   70,086 
     Diluted 70,596   70,086 
         
    ______    
    Note: Totals may not sum due to rounding.   
    (1) Consists of net “Digital Subscription Revenues” and net “Workshops + Digital Fees”. "Digital Subscription Revenues" consist of the fees associated with subscriptions for the Company’s Digital offerings, which formerly included Digital 360 (as applicable). "Workshops + 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 via e-commerce, in studios and through the Company's trusted partners, revenues from licensing and publishing, 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 Workshops + Digital services.
         



    WW INTERNATIONAL, INC. AND SUBSIDIARIES
    CONSOLIDATED STATEMENTS OF CASH FLOWS
    (IN THOUSANDS)
    UNAUDITED
        
        
     Three Months Ended
     April 1, April 2,
      2023   2022 
    Operating activities:   
    Net loss$(118,679) $(8,243)
    Adjustments to reconcile net loss to cash used for operating activities:   
    Depreciation and amortization 11,989   10,759 
    Amortization of deferred financing costs and debt discount 1,254   1,254 
    Impairment of intangible and long-lived assets 171   42 
    Share-based compensation expense 2,669   4,700 
    Deferred tax benefit (3,110)  (6,693)
    Allowance for doubtful accounts (74)  72 
    Reserve for inventory obsolescence 2,037   1,254 
    Foreign currency exchange rate (gain) loss (389)  623 
    Changes in cash due to:   
    Receivables (5,961)  (10,596)
    Inventories 7,994   (120)
    Prepaid expenses 4,937   (4,106)
    Accounts payable 2,728   7,118 
    Accrued liabilities 3,188   (5,268)
    Deferred revenue 3,405   3,560 
    Other long term assets and liabilities, net 734   (3,003)
    Income taxes 60,385   (1,807)
    Cash used for operating activities (26,722)  (10,454)
    Investing activities:   
    Capital expenditures (990)  (323)
    Capitalized software expenditures (9,350)  (8,905)
    Cash paid for acquisitions —   (4,350)
    Other items, net (8)  (11)
    Cash used for investing activities (10,348)  (13,589)
    Financing activities:   
    Taxes paid related to net share settlement of equity awards (205)  (374)
    Proceeds from stock options exercised 7   — 
    Cash paid for acquisitions (500)  — 
    Other items, net (26)  (35)
    Cash used for financing activities (724)  (409)
    Effect of exchange rate changes on cash and cash equivalents 315   (1,702)
    Net decrease in cash and cash equivalents (37,479)  (26,154)
    Cash and cash equivalents, beginning of period 178,326   153,794 
    Cash and cash equivalents, end of period$140,847  $127,640 
        



    WW INTERNATIONAL, INC. AND SUBSIDIARIES
    OPERATIONAL STATISTICS
    (IN THOUSANDS, EXCEPT PERCENTAGES)
    UNAUDITED
          
          
     Three Months Ended  
     April 1, April 2, Variance
     2023 2022 
          
    Digital Paid Weeks (1)     
    North America26,136 31,414 (16.8%)
    International14,665 17,791 (17.6%)
    Total Digital Paid Weeks40,801 49,205 (17.1%)
          
    Workshops + Digital Paid Weeks (1)     
    North America7,657 7,269 5.3%
    International2,494 2,448 1.9%
    Total Workshops + Digital Paid Weeks10,151 9,717 4.5%
          
    Total Paid Weeks (1)     
    North America33,793 38,683 (12.6%)
    International17,159 20,239 (15.2%)
    Total Paid Weeks50,952 58,922 (13.5%)
          
    End of Period Digital Subscribers (2)     
    North America2,090 2,451 (14.7%)
    International1,164 1,376 (15.4%)
    Total End of Period Digital Subscribers3,254 3,827 (15.0%)
          
    End of Period Workshops + Digital Subscribers (2)     
    North America580 535 8.2%
    International188 183 2.7%
    Total End of Period Workshops + Digital Subscribers768 719 6.8%
          
    Total End of Period Subscribers (2)     
    North America2,670 2,986 (10.6%)
    International1,353 1,559 (13.2%)
    Total End of Period Subscribers4,022 4,545 (11.5%)
          
    ________      
    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, which formerly included Digital 360 (as applicable); (ii) “Workshops + Digital Paid Weeks” is the sum of total paid commitment plan weeks which include workshops and digital offerings and formerly included total “pay-as-you-go” weeks; and (iii) “Total Paid Weeks” is the sum of Digital Paid Weeks and Workshops + Digital Paid Weeks.
    (2) 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 former Digital 360 (as applicable), subscribers; (ii) “End of Period Workshops + 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 Workshops + Digital Subscribers.
          



    WW INTERNATIONAL, INC. AND SUBSIDIARIES
    RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
    (IN THOUSANDS, EXCEPT PERCENTAGES)
    UNAUDITED
                
                
             Q1 2023 Variance
               2023 
           Constant
     Q1 2023 Q1 2022 2023  Currency
       Currency Constant   vs vs
     GAAP Adjustment Currency GAAP 2022  2022 
                
    Selected Financial Data           
    Consolidated Company Revenues$241,895 $4,867 $246,762 $297,761 (18.8%) (17.1%)
    Consolidated Digital Subscription Revenues (1)$149,344 $3,373 $152,717 $191,482 (22.0%) (20.2%)
    Consolidated Workshops + Digital Fees (2)$61,688 $973 $62,661 $65,503 (5.8%) (4.3%)
    Consolidated Subscription Revenues (3)$211,032 $4,346 $215,378 $256,985 (17.9%) (16.2%)
    Consolidated Product Sales and Other (4)$30,863 $520 $31,383 $40,776 (24.3%) (23.0%)
                
    North America           
    Digital Subscription Revenues (1)$97,772 $420 $98,192 $125,319 (22.0%) (21.6%)
    Workshops + Digital Fees (2)$49,482 $160 $49,642 $50,980 (2.9%) (2.6%)
    Subscription Revenues (3)$147,254 $579 $147,833 $176,299 (16.5%) (16.1%)
    Product Sales and Other (4)$23,771 $72 $23,843 $28,381 (16.2%) (16.0%)
    Total Revenues$171,025 $651 $171,676 $204,680 (16.4%) (16.1%)
                
    International           
    Digital Subscription Revenues (1)$51,572 $2,953 $54,525 $66,163 (22.1%) (17.6%)
    Workshops + Digital Fees (2)$12,206 $814 $13,020 $14,523 (16.0%) (10.3%)
    Subscription Revenues (3)$63,778 $3,767 $67,545 $80,686 (21.0%) (16.3%)
    Product Sales and Other (4)$7,092 $449 $7,541 $12,395 (42.8%) (39.2%)
    Total Revenues$70,870 $4,216 $75,086 $93,081 (23.9%) (19.3%)
                
                
    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, which formerly included Digital 360 (as applicable).
    (2) “Workshops + 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) “Subscription Revenues” equal “Digital Subscription Revenues" plus “Workshops + Digital Fees”.
    (4) “Product Sales and Other” are sales of consumer products via e-commerce, in studios and through the Company's trusted partners, revenues from licensing and publishing, other revenues, and, in the case of the consolidated financial results and North America reportable segment, franchise fees with respect to commitment plans and royalties.



    WW INTERNATIONAL, INC. AND SUBSIDIARIES
    RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
    (IN THOUSANDS, EXCEPT PERCENTAGES)
    UNAUDITED
                                          
                                          
                                   Q1 2023 Variance
                                       2023 Constant Currency
                                     2023   2023
      Q1 2023
    		 Q1 2022
    		   Adjusted   Adjusted
                      Adjusted
    		           2023 vs 2023 vs
                Currency
    		 Constant
    		 Constant
    		           vs 2022 vs 2022
      GAAP
    		 Adjustment
    		 Adjusted
    		 Adjustment
    		 Currency
    		 Currency
    		 GAAP
    		 Adjustment
    		 Adjusted
    		 2022 Adjusted 2022 Adjusted
                                          
    Selected Financial Data
    		                                    
    Gross Profit$119,511 $18,618 (1)$138,128 $3,281 $122,792 $141,410 $180,098 $(92) (4)$180,006 (33.6%) (23.3%) (31.8%) (21.4%)
    Gross Margin
    		 49.4%      57.1%     49.8%  57.3%  60.5%      60.5%        
                                          
    Selling, General and Administrative Expenses$59,860 $(4,042) (2)$55,818 $795 $60,655 $56,613 $63,558 $(241) (5)$63,317 (5.8%) (11.8%) (4.6%) (10.6%)
                                          
    Operating (Loss) Income$(28,583) $22,660 (3)$(5,924) $588 $(27,995) $(5,336) $8,970 $149 (6)$9,119 (418.7%) (165.0%) (412.1%) (158.5%)
    Operating (Loss) Income Margin
    		 (11.8%)      (2.4%)     (11.3%)  (2.2%)  3.0%      3.1%        
                                          
                                          
    Note: Totals may not sum due to rounding.                                    
    (1)Excludes the net impact of $18,893 of charges associated with the Company's previously disclosed 2023 restructuring plan, the reversal of $263 of charges associated with the Company's previously disclosed 2022 restructuring plan, the reversal of $7 of charges associated with the Company's previously disclosed 2021 organizational restructuring plan and the reversal of $5 of charges associated with the Company's previously disclosed 2020 organizational restructuring plan.
    (2)Excludes the impact of $3,739 of charges associated with the Company's previously disclosed 2023 restructuring plan and $303 of charges associated with the Company's previously disclosed 2022 restructuring plan.
    (3)Excludes the net impact of (w) $18,893 of charges and $3,739 of charges associated with the Company's previously disclosed 2023 restructuring plan recorded to cost of subscription revenues and selling, general and administrative expenses, respectively, (x) the reversal of $263 of charges and $303 of charges associated with the Company's previously disclosed 2022 restructuring plan recorded to cost of subscription revenues and selling, general and administrative expenses, respectively, (y) the reversal of $7 of charges associated with the Company's previously disclosed 2021 organizational restructuring plan recorded to cost of subscription revenues, and (z) the reversal of $5 of charges associated with the Company's previously disclosed 2020 organizational restructuring plan recorded to cost of subscription revenues.
    (4)Excludes the net impact of $24 of charges associated with the Company's previously disclosed 2021 organizational restructuring plan and the reversal of $116 of charges associated with the Company's previously disclosed 2020 organizational restructuring plan.
    (5)Excludes $241 of charges associated with the Company's previously disclosed 2021 organizational restructuring plan.
    (6)Excludes the net impact of (i) $24 of charges and $241 of charges associated with the Company's previously disclosed 2021 organizational restructuring plan recorded to cost of subscription revenues and selling, general and administrative expenses, respectively, and (ii) the reversal of $116 of charges associated with the Company's previously disclosed 2020 organizational restructuring plan recorded to cost of subscription revenues.



    WW INTERNATIONAL, INC. AND SUBSIDIARIES
    RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
    (IN THOUSANDS)
    UNAUDITED
          
          
       Three Months Ended
       April 1, April 2,
       2023 2022
          
     Net Loss$ (118,679) $ (8,243)
     Interest22,846 18,671
     Taxes 67,580 (1,802)
     Depreciation and Amortization10,273 10,759
     Stock-based Compensation2,669 4,700
      EBITDAS$ (15,311) $ 24,085
          
     2023 Plan Restructuring Charges (1)22,632 —
     2022 Plan Restructuring Charges (2)40 —
     2021 Plan Restructuring Charges (3)(7) 265
     2020 Plan Restructuring Charges (4)(5) (116)
      Adjusted EBITDAS$ 7,349 $ 24,234
          
          
     Note: Totals may not sum due to rounding.   
    (1)Charges associated with the Company's previously disclosed 2023 restructuring plan.
    (2)Charges associated with the Company's previously disclosed 2022 restructuring plan.
    (3)The reversal of charges or charges, as applicable, associated with the Company's previously disclosed 2021 organizational restructuring plan.
    (4)The reversal of charges associated with the Company's previously disclosed 2020 organizational restructuring plan.
          



    WW INTERNATIONAL, INC. AND SUBSIDIARIES
    RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
    (IN THOUSANDS, EXCEPT RATIOS)
    UNAUDITED
                
                
               Trailing Twelve
       Q2 2022 Q3 2022 Q4 2022 Q1 2023 Months
     Net Debt to Adjusted EBITDAS         
                
     Net Loss$(4,623) $(206,036) $(32,500) $(118,679) $(361,838)
     Interest 19,255   20,912   22,304   22,846   85,317 
     Taxes  (2,879)  (70,749)  (38,948)  67,580   (44,996)
     Depreciation and Amortization 10,637   10,544   10,407   10,273   41,861 
     Stock-based Compensation 2,286   3,376   2,590   2,669   10,921 
      EBITDAS$24,676  $(241,953) $(36,147) $(15,311) $(268,735)
                
     Franchise Rights Acquired and Goodwill Impairments 26,420 (1) 312,741 (2) 57,566 (3) —   396,727 
     2023 Plan Restructuring Charges (4) —   —   13,608   22,632   36,240 
     2022 Plan Restructuring Charges (5) 19,117   3,557   4,507   40   27,221 
     2021 Plan Restructuring Charges (6) (566)  103   (142)  (7)  (612)
     2020 Plan Restructuring Charges (7) —   —   (621)  (5)  (626)
      Adjusted EBITDAS$69,647  $74,448  $38,771  $7,349  $190,215 
                
     Total Debt        $1,423,329 
     Less: Cash         140,847 
      Net Debt        $1,282,482 
                
      Total Debt to Net Loss        (3.9) X
      Net Debt to Adjusted EBITDAS        6.7 X
                
                
     Note: Totals may not sum due to rounding.         
    (1)Impairment charges of the Company's franchise rights acquired of $24,485 and $834 related to its Canada and New Zealand units of account, respectively, and an impairment charge of the Company's goodwill related to its Kurbo operations of $1,101.
    (2)Impairment charges of the Company's franchise rights acquired of $298,291, $13,312 and $1,138 related to its United States, Canada and New Zealand units of account, respectively.
    (3)Impairment charges of the Company's franchise rights acquired of $25,739, $19,657, $8,275 and $1,872 related to its United States, Canada, United Kingdom and Australia units of account, respectively, and an impairment charge of the Company's goodwill related to its Republic of Ireland reporting unit of $2,023.
    (4)Charges associated with the Company's previously disclosed 2023 restructuring plan.
    (5)Charges associated with the Company's previously disclosed 2022 restructuring plan.
    (6)The reversal of charges or charges, as applicable, associated with the Company's previously disclosed 2021 organizational restructuring plan.
    (7)The reversal of charges associated with the Company's previously disclosed 2020 organizational restructuring plan.
      


    WW INTERNATIONAL, INC. AND SUBSIDIARIES
    RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
    (IN MILLIONS)
    UNAUDITED
        
        
       Full Year 2023
       Operating Income Guidance Reconciliation
        
     Operating Income $48.0 - $60.0
     Net Restructuring Charges (1) $(32.0) - $(25.0)
     Adjusted Operating Income$80.0 - $85.0
        
    (1)Reflects the remaining net restructuring charges incurred and expected to be incurred in fiscal 2023 related to the Company's previously disclosed 2023 restructuring plan, 2022 restructuring plan, 2021 organizational restructuring plan and 2020 organizational restructuring plan.
        

    For more information, contact:
    Investors:
    Corey Kinger
    corey.kinger@ww.com

    Media:
    Kelsey Merkel
    kelsey.merkel@ww.com


    Primary Logo

分享