Ww international, inc. (WTW)
Income statement / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08
Internet revenues

-

-

-

-

-

-

-

-

399,495

238,756

195,985

185,806

Revenues, net

1,413,337

1,514,121

1,306,911

1,164,902

1,164,419

1,479,916

1,724,123

1,839,432

1,832,494

1,452,037

1,398,913

1,535,812

Cost of revenues

626,655

647,711

614,262

579,401

112,406

142,045

164,560

186,289

718,284

621,679

634,932

665,434

Cost of Internet revenues

-

-

-

-

-

-

-

-

55,705

39,728

36,007

35,401

Cost of revenues

-

-

-

-

590,332

677,365

723,011

745,614

773,989

661,407

670,939

700,835

Gross profit

786,682

866,410

692,649

585,501

574,087

802,551

1,001,112

1,093,818

1,058,505

790,630

727,974

834,977

Marketing expenses

243,998

226,319

200,797

194,398

201,021

262,258

295,628

353,673

302,923

217,120

200,479

227,437

Selling, general and administrative expenses

254,699

251,106

211,224

190,292

205,008

240,979

247,732

229,340

209,254

183,165

170,845

182,493

Goodwill impairment

0

0

13,323

0

0

-

-

-

-

-

-

-

Operating income

287,985

388,985

267,305

200,811

168,058

299,314

457,752

510,805

546,328

390,345

356,650

425,047

Interest expense

135,267

142,346

112,784

115,160

121,843

122,984

103,108

90,537

59,850

76,204

66,722

92,667

Other expense, net

-1,758

-2,578

-472

-1,524

-2,027

-3,206

-599

-1,979

-3,386

-963

228

1,969

Gain on Brazil acquisition

-

-

-

-

-

10,540

0

0

-

-

-

-

Early extinguishment of debt, net

0

0

-8,969

0

11,426

0

-21,685

1,328

0

0

-

-

Loss before income taxes

150,960

244,061

145,080

84,127

55,614

183,664

332,360

416,961

483,092

313,178

290,156

334,349

Benefit from income taxes

31,513

20,493

-18,237

16,634

22,835

65,931

129,618

159,535

178,748

120,656

115,585

132,002

Net loss

119,447

223,568

163,317

67,493

32,779

117,733

202,742

257,426

304,344

192,522

174,571

202,347

Net (income) loss attributable to the noncontrolling interest

-169

-181

-197

-206

-166

-54

0

0

-523

-1,713

-2,773

-1,984

Net loss attributable to WW International, Inc.

119,616

223,749

163,514

67,699

32,945

117,787

202,742

257,426

304,867

194,235

177,344

204,331

Net loss per share attributable to WW International, Inc.
Basic

1.78

3.38

2.54

1.06

0.56

2.08

3.61

4.27

4.16

2.57

2.30

2.61

Diluted

1.72

3.19

2.40

1.03

0.56

2.08

3.60

4.23

4.11

2.56

2.30

2.60

Weighted average common shares outstanding
Basic

67,188

66,280

64,329

63,742

58,369

56,607

56,144

60,294

73,344

75,661

77,004

78,250

Diluted

69,550

70,115

68,248

65,897

58,966

56,705

56,394

60,923

74,131

75,880

77,117

78,495

Dividends declared per common share

-

-

-

-

-

-

0.53

0.70

0.70

0.70

0.70

0.70

Service
Revenues, net

1,207,266

1,273,196

1,081,679

949,121

937,368

1,181,945

1,360,761

1,425,065

990,296

819,646

817,523

908,084

Cost of revenues

502,907

508,477

486,293

468,761

477,926

535,320

558,451

559,325

-

-

-

-

Product and Other
Revenues, net

206,071

240,925

225,232

215,781

227,051

297,971

363,362

414,367

442,703

393,635

385,405

441,922

Cost of revenues

123,748

139,234

127,969

110,640

-

-

-

-

-

-

-

-