WW International, Inc. Announces Second Quarter 2023 Results

• End of Period Subscribers of 4.1 million
• Revenues of $226.8 million
• Operating Income of $26.3 million; excluding the net impact of restructuring charges and acquisition transaction costs, adjusted operating income of $33.9 million
• Full Year Fiscal 2023 Guidance Updates:
  • Revenues are expected to be in the range of $890.0 million to $910.0 million
  • Operating Income is expected to be in the range of $39.0 million to $51.0 million; excluding the net impact of restructuring charges and acquisition transaction costs, adjusted operating income is expected to be in the range of $80.0 million to $85.0 million

NEW YORK, Aug. 03, 2023 (GLOBE NEWSWIRE) -- WW International, Inc. (NASDAQ:WW) ("WeightWatchers," "WW," or the "Company") today announced its results for the second quarter of fiscal 2023.

"Our second quarter results give me further confidence that we are on the right trajectory," said Sima Sistani, the Company's CEO. "Sign ups for our WeightWatchers^® business, excluding Clinical, were up year-over-year in the second quarter, delivering a return to sign up growth one quarter earlier than previously forecast. We are raising our expectation for year end 2023 total subscribers to be 3.7 million. With our portfolio of solutions to improve weight health, we are leading the movement of this positive category shift across science, culture, and communities."

"We ended Q2 with 4.1 million subscribers. This is the first time in the Company's reporting history that we have achieved an in-year quarter-over-quarter total subscriber step up." said Heather Stark, the Company's CFO. "While, as anticipated, revenue was down year-over-year primarily due to the headwinds from 2022's ending subscriber base, our actions to optimize our real estate footprint and organizational structure drove record high adjusted gross margin. Given encouraging subscriber trends and improved margins, we now expect full year adjusted operating income to be towards the high end of our previously provided guidance range, despite modestly reduced revenue expectations."

Q2 2023 Consolidated Results

									% Change			% Change Adjusted for Constant Currency(1)
	Three Months Ended
	July 1,				July 2,
		2023				2022
(in millions except percentages and per share amounts)
Subscription Revenues, net	$	212.1			$	240.4			(11.8	%)		(11.7	%)
Product Sales and Other, net		14.7				29.1			(49.5	%)		(49.3	%)
Revenues, net	$	226.8			$	269.5			(15.8	%)		(15.8	%)
Gross Profit	$	143.2			$	163.0			(12.1	%)		(12.2	%)
Non-GAAP Adjustments(1)
Net Restructuring Charges(2)		0.7				3.9
Adjusted Gross Profit(1)	$	143.8			$	166.9			(13.8	%)		(13.8	%)
Operating Income	$	26.3				13.4			96.9	%		95.9	%
Non-GAAP Adjustments(1)
Franchise Rights Acquired and Goodwill Impairments		-				26.4
Net Restructuring Charges(2)		2.7				18.6
Acquisition Transaction Costs		4.9				-
Adjusted Operating Income(1)	$	33.9			$	58.3			(42.0	%)		(42.2	%)
Net Income (Loss)	$	50.8			($	4.6	)		(100.0%)*			(100.0%)*
EPS	$	0.65			($	0.07	)		(100.0%)*			(100.0%)*
Total Paid Weeks		53.4				57.5			(7.2	%)		N/A
Digital(3) Paid Weeks		43.2				47.3			(8.5	%)		N/A
Workshops + Digital(4) Paid Weeks		9.8				10.2			(4.6	%)		N/A
Clinical(5) Paid Weeks		0.4				-			N/A			N/A
End of Period Subscribers(6)		4.1				4.3			(4.3	%)		N/A
Digital Subscribers		3.3				3.4			(3.2	%)		N/A
Workshops + Digital Subscribers		0.7				0.8			(13.0	%)		N/A
Clinical Subscribers		0.0				-			N/A			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) "Clinical" refers to providing subscriptions to the Company's clinical product offerings included in its Sequence program. (6) "Subscribers" refers to Digital subscribers, Workshops + Digital subscribers, and Clinical subscribers who participate in recurring bill programs in Company-owned operations.

Q2 2023 Business and Financial Highlights

• End of Period Subscribers in Q2 2023 were down 4.3% versus the prior year period, driven by declines in the Digital and Workshops + Digital businesses, partially offset by the inclusion of 37 thousand Clinical subscribers. Q2 2023 End of Period Digital Subscribers decreased 3.2% versus the prior year period. Q2 2023 End of Period Workshops + Digital Subscribers decreased 13.0% versus the prior year period.

• Total Paid Weeks in Q2 2023 were down 7.2% versus the prior year period, driven by declines in the Digital and Workshops + Digital businesses, partially offset by the inclusion of 355 thousand Clinical paid weeks. Q2 2023 Digital Paid Weeks decreased 8.5% versus the prior year period. Q2 2023 Workshops + Digital Paid Weeks decreased 4.6% versus the prior year period.

• Revenues in Q2 2023 were $226.8 million. On a constant currency basis, Q2 2023 revenues decreased 15.8% versus the prior year period.
  
  
  
  
  • Subscription Revenues in Q2 2023 were $212.1 million. On a constant currency basis, these revenues decreased 11.7% versus the prior year period, benefitting from the inclusion of $7.6 million in Clinical subscription revenues.
    
    
    
    
  • Product Sales and Other in Q2 2023 were $14.7 million. On a constant currency basis, these revenues decreased 49.3% versus the prior year period driven by the planned reductions of the consumer products business.
    
    

• Gross Profit in Q2 2023 was $143.2 million, compared to $163.0 million in the prior year period. Adjusted gross profit in Q2 2023, which excluded the net impact of $0.7 million of restructuring charges, was $143.8 million. Adjusted gross profit in Q2 2022, which excluded the net impact of $3.9 million of restructuring charges, was $166.9 million.
  
  
  
  
  • Gross Margin in Q2 2023 was 63.1%, as compared to 60.5% in the prior year period. Adjusted gross margin in Q2 2023 was 63.4%, up 150 basis points from an adjusted gross margin of 61.9% in the prior year period, primarily driven by actions to reduce the fixed cost base within the Workshops + Digital business.
    
    
    
    
• Operating Income in Q2 2023 was $26.3 million, compared to operating income of $13.4 million in the prior year period. Adjusted operating income in Q2 2023, which excluded the net impact of $2.7 million of restructuring charges and $4.9 million of acquisition transaction costs, was $33.9 million. Adjusted operating income in Q2 2022, which excluded the impact of non-cash intangible impairment charges totaling $26.4 million and the net impact of $18.6 million of restructuring charges, was $58.3 million.

• Income Tax Benefit in Q2 2023 was $48.1 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 $2.9 million.

• Net Income (Loss) in Q2 2023 was $50.8 million compared to net loss of $4.6 million in the prior year period.

• Diluted earnings per share in Q2 2023 was $0.65 compared to diluted net loss per share of $0.07 in the prior year period.
  • Certain items affect year-over-year comparability.
    • Q2 2023 diluted earnings per share incorporated the positive impact of $0.69 per diluted share in the aggregate due to the following items:
      • $0.77 per diluted share positive 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.
      • $0.05 per diluted share negative impact from acquisition transaction costs.
      • $0.03 per diluted share negative net impact of restructuring charges.
    • Q2 2022 diluted net loss per share incorporated the negative impact of $0.47 per diluted share in the aggregate due to the following items:
      • $0.30 per diluted share negative impact of non-cash intangible impairment charges.
      • $0.20 per diluted share net negative impact of restructuring charges.
      • $0.03 per diluted share tax benefit due to out-of-period income tax adjustments.

Other Items

• Cash balance as of July 1, 2023 was $91.4 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 $1.8 million in Q2 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. Sequence results are now reflected in the Company's financials as well as certain metrics are included in the Clinical line of business.
  
  

Full Year Fiscal 2023 Guidance

The Company is updating its full year fiscal 2023 guidance:

• Revenues are expected to be in the range of $890.0 million to $910.0 million, compared to previously provided $910.0 million to $930.0 million, reflecting near-term supply constraints in the Clinical business and a subscriber mix shift.
• Operating income is expected to be in the range of $39.0 million to $51.0 million. Adjusted operating income, which excludes the net impact of restructuring charges and acquisition transaction costs, is now expected to be towards the high end of the previously provided range of $80.0 million to $85.0 million.

Second 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 second 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 second quarter and first six months of fiscal 2023 to exclude (a) the net impact of (w) charges associated with the Company's previously disclosed 2023 restructuring plan (the "2023 plan"), (x) 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, (y) charges associated with the Company's previously disclosed 2021 organizational restructuring plan (the "2021 plan") or the reversal of certain of the charges associated with the 2021 plan, as applicable, and (z) the reversal of certain of the charges associated with the Company's previously disclosed 2020 organizational restructuring plan (the "2020 plan") and (b) the impact of certain non-recurring transaction costs in connection with the acquisition of Sequence (as defined below); (ii) the second quarter of fiscal 2022 to exclude (a) the impact of impairment charges for the Company's franchise rights acquired related to its Canada and New Zealand units of account and the impairment charge for the Company's goodwill related to the its wholly-owned subsidiary Kurbo, Inc. ("Kurbo") and (b) the net impact of (x) charges associated with the 2022 plan and (y) the reversal of certain of the charges associated with the 2021 plan; and (iii) the first six months of fiscal 2022 to exclude (a) the impact of impairment charges for the Company's franchise rights acquired related to its Canada and New Zealand units of account and the impairment charge for the Company's goodwill related to Kurbo and (b) the net impact of (x) charges associated with the 2022 plan, (y) charges associated with the 2021 plan or the reversal of certain of the charges associated with the 2021 plan, as applicable, and (z) the reversal of certain of the charges associated with the 2020 plan. We generally refer to such non-GAAP measures as follows: (i) with respect to the adjustments for the second quarter and first six months of fiscal 2023, as excluding or adjusting for the net impact of restructuring charges and the impact of acquisition transaction costs ; and (ii) with respect to the adjustments for the second quarter and first six months of fiscal 2022, as excluding or adjusting for the impact of franchise rights acquired and goodwill impairments and the net impact of restructuring charges. 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, net restructuring charges, and certain non-recurring transaction costs in connection with the acquisition of Sequence ("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. Adjusted EBITDAS for the first quarter of fiscal 2023 as presented herein was recast to reflect certain non-recurring transaction costs in connection with the acquisition of Sequence. 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.

For more information, contact:

Investors:

Corey Kinger

[email protected]

Media:

Kelsey Merkel

[email protected]

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 these 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 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
		July 1,				December 31,
			2023				2022
ASSETS
CURRENT ASSETS
Cash and cash equivalents		$	91,446			$	178,326
Receivables (net of allowances: July 1, 2023 - $907 and December 31, 2022 - $976)			25,813				24,273
Inventories			10,834				20,528
Derivative receivable			10,546				11,748
Prepaid income taxes			17,173				19,447
Prepaid expenses and other current assets			22,110				27,009
TOTAL CURRENT ASSETS			177,922				281,331
Property and equipment, net			23,569				28,229
Operating lease assets			58,019				75,696
Franchise rights acquired			386,555				386,745
Goodwill			246,208				155,998
Other intangible assets, net			71,091				63,306
Deferred income taxes			22,403				22,246
Other noncurrent assets			15,716				14,879
TOTAL ASSETS		$	1,001,483			$	1,028,430
LIABILITIES AND TOTAL DEFICIT
CURRENT LIABILITIES
Portion of operating lease liabilities due within one year		$	9,949			$	17,955
Accounts payable			21,998				18,890
Salaries and wages payable			55,198				72,577
Accrued marketing and advertising			12,290				17,927
Accrued interest			5,333				5,289
Other accrued liabilities			53,739				30,118
Income taxes payable			7,198				1,646
Deferred revenue			35,705				32,156
TOTAL CURRENT LIABILITIES			201,410				196,558
Long-term debt, net			1,424,374				1,422,284
Long-term operating lease liabilities			58,867				68,099
Deferred income taxes			18,184				23,119
Other			14,910				2,185
TOTAL LIABILITIES			1,717,745				1,712,245
TOTAL DEFICIT
Common stock, $0 par value; 1,000,000 shares authorized; 130,048 shares issued at July 1, 2023 and 122,052 shares issued at December 31, 2022			0				0
Treasury stock, at cost, 51,146 shares at July 1, 2023 and 51,496 shares at December 31, 2022			(3,079,073	)			(3,097,304	)
Retained earnings			2,370,340				2,418,959
Accumulated other comprehensive loss			(7,529	)			(5,470	)
TOTAL DEFICIT			(716,262	)			(683,815	)
TOTAL LIABILITIES AND TOTAL DEFICIT		$	1,001,483			$	1,028,430

WW INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
UNAUDITED
		Three Months Ended
		July 1,				July 2,
			2023				2022
Subscription revenues, net (1)		$	212,140			$	240,391
Product sales and other, net (2)			14,690				29,063
	Revenues, net		226,830				269,454
Cost of subscription revenues (3)			71,378				84,129
Cost of product sales and other			12,272				22,363
	Cost of revenues		83,650				106,492
	Gross profit		143,180				162,962
Marketing expenses			51,119				51,857
Selling, general and administrative expenses			65,744				71,319
Franchise rights acquired and goodwill impairments			—				26,420
	Operating income		26,317				13,366
Interest expense			24,075				19,255
Other (income) expense, net			(520	)			1,613
	Income (loss) before income taxes		2,762				(7,502	)
Benefit from income taxes			(48,066	)			(2,879	)
	Net income (loss)	$	50,828			$	(4,623	)
Earnings (net loss) per share
	Basic	$	0.65			$	(0.07	)
	Diluted	$	0.65			$	(0.07	)
Weighted average common shares outstanding
	Basic		78,007				70,305
	Diluted		78,591				70,305
Note: Totals may not sum due to rounding.
(1) Consists of net "Digital Subscription Revenues", net "Workshops + Digital Fees" and net "Clinical Subscription Revenues". "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. "Clinical Subscription Revenues" consist of the fees associated with subscriptions for the Company's Clinical offerings.
(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, Workshops + Digital and Clinical services.

WW INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
UNAUDITED
		Six Months Ended
		July 1,				July 2,
			2023				2022
Subscription revenues, net (1)		$	423,172			$	497,376
Product sales and other, net (2)			45,552				69,838
	Revenues, net		468,724				567,214
Cost of subscription revenues (3)			166,275				170,170
Cost of product sales and other			39,758				53,985
	Cost of revenues		206,033				224,155
	Gross profit		262,691				343,059
Marketing expenses			139,353				159,427
Selling, general and administrative expenses			125,604				134,877
Franchise rights acquired and goodwill impairments			—				26,420
	Operating (loss) income		(2,266	)			22,335
Interest expense			46,921				37,926
Other (income) expense, net			(851	)			1,956
	Loss before income taxes		(48,336	)			(17,547	)
Provision for (benefit from) income taxes			19,515				(4,681	)
	Net loss	$	(67,851	)		$	(12,866	)
Net loss per share
	Basic	$	(0.91	)		$	(0.18	)
	Diluted	$	(0.91	)		$	(0.18	)
Weighted average common shares outstanding
	Basic		74,302				70,195
	Diluted		74,302				70,195
Note: Totals may not sum due to rounding.
(1) Consists of net "Digital Subscription Revenues", net "Workshops + Digital Fees" and net "Clinical Subscription Revenues". "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. "Clinical Subscription Revenues" consist of the fees associated with subscriptions for the Company's Clinical offerings.
(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, Workshops + Digital and Clinical services.

WW INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN THOUSANDS)
UNAUDITED
		Six Months Ended
		July 1,				July 2,
			2023				2022
Operating activities:
Net loss		$	(67,851	)		$	(12,866	)
Adjustments to reconcile net loss to cash (used for) provided by operating activities:
Depreciation and amortization			24,869				22,792
Amortization of deferred financing costs and debt discount			2,509				2,509
Impairment of franchise rights acquired and goodwill			—				26,420
Impairment of intangible and long-lived assets			189				112
Share-based compensation expense			9,613				6,986
Deferred tax benefit			(5,824	)			(21,164	)
Allowance for doubtful accounts			(143	)			127
Reserve for inventory obsolescence			3,153				2,565
Foreign currency exchange rate (gain) loss			(841	)			2,229
Changes in cash due to:
Receivables			57				(7,499	)
Inventories			6,886				(4,351	)
Prepaid expenses			10,321				6,864
Accounts payable			3,402				3,211
Accrued liabilities			(19,536	)			(1,039	)
Deferred revenue			1,975				3,342
Other long term assets and liabilities, net			(1,265	)			(2,329	)
Income taxes			5,429				(1,496	)
Cash (used for) provided by operating activities			(27,057	)			26,413
Investing activities:
Capital expenditures			(1,746	)			(1,066	)
Capitalized software expenditures			(17,907	)			(18,019	)
Cash paid for acquisitions, net of cash acquired			(38,362	)			(4,350	)
Other items, net			(8	)			(20	)
Cash used for investing activities			(58,023	)			(23,455	)
Financing activities:
Taxes paid related to net share settlement of equity awards			(1,319	)			(1,925	)
Proceeds from stock options exercised			82				—
Cash paid for acquisitions			(1,066	)			—
Other items, net			(38	)			(61	)
Cash used for financing activities			(2,341	)			(1,986	)
Effect of exchange rate changes on cash and cash equivalents			541				(6,171	)
Net decrease in cash and cash equivalents			(86,880	)			(5,199	)
Cash and cash equivalents, beginning of period			178,326				153,794
Cash and cash equivalents, end of period		$	91,446			$	148,595

WW INTERNATIONAL, INC. AND SUBSIDIARIES
OPERATIONAL STATISTICS
(IN THOUSANDS, EXCEPT PERCENTAGES)
UNAUDITED
		Three Months Ended
			July 1,			July 2,		Variance
			2023			2022
Digital Paid Weeks (1)
North America			27,652			30,054		(8.0%)
International			15,595			17,197		(9.3%)
Total Digital Paid Weeks			43,246			47,251		(8.5%)
Workshops + Digital Paid Weeks (1)
North America			7,374			7,701		(4.2%)
International			2,380			2,519		(5.5%)
Total Workshops + Digital Paid Weeks			9,755			10,221		(4.6%)
Clinical Paid Weeks (1)
North America			355			—		N/A
International			—			—		—
Total Clinical Paid Weeks			355			—		N/A
Total Paid Weeks (1)
North America			35,381			37,755		(6.3%)
International			17,975			19,716		(8.8%)
Total Paid Weeks			53,356			57,471		(7.2%)
End of Period Digital Subscribers (2)
North America			2,131			2,175		(2.0%)
International			1,199			1,265		(5.3%)
Total End of Period Digital Subscribers			3,329			3,440		(3.2%)
End of Period Workshops + Digital Subscribers (2)
North America			543			631		(13.9%)
International			177			197		(10.1%)
Total End of Period Workshops + Digital Subscribers			720			828		(13.0%)
End of Period Clinical Subscribers (2)
North America			37			—		N/A
International			—			—		—
Total End of Period Clinical Subscribers			37			—		N/A
Total End of Period Subscribers (2)
North America			2,710			2,805		(3.4%)
International			1,376			1,463		(5.9%)
Total End of Period Subscribers			4,086			4,268		(4.3%)
____ 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; (iii) "Clinical Paid Weeks" is the total paid subscription weeks for the Company's Clinical subscription products; and (iv) "Total Paid Weeks" is the sum of Digital Paid Weeks, Workshops + Digital Paid Weeks and Clinical 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; (iii) "End of Period Clinical Subscribers" is the total number of Clinical subscribers; and (iv) "End of Period Subscribers" is the sum of End of Period Digital Subscribers, End of Period Workshops + Digital Subscribers and End of Period Clinical Subscribers.

WW INTERNATIONAL, INC. AND SUBSIDIARIES
OPERATIONAL STATISTICS
(IN THOUSANDS, EXCEPT PERCENTAGES)
UNAUDITED
		Six Months Ended
		July 1,		July 2,		Variance
		2023		2022
Digital Paid Weeks (1)
North America		53,787		61,468		(12.5%)
International		30,260		34,988		(13.5%)
Total Digital Paid Weeks		84,047		96,456		(12.9%)
Workshops + Digital Paid Weeks (1)
North America		15,031		14,970		0.4%
International		4,874		4,967		(1.9%)
Total Workshops + Digital Paid Weeks		19,906		19,937		(0.2%)
Clinical Paid Weeks (1)
North America		355		—		N/A
International		—		—		—
Total Clinical Paid Weeks		355		—		N/A
Total Paid Weeks (1)
North America		69,174		76,439		(9.5%)
International		35,134		39,954		(12.1%)
Total Paid Weeks		104,308		116,393		(10.4%)
End of Period Digital Subscribers (2)
North America		2,131		2,175		(2.0%)
International		1,199		1,265		(5.3%)
Total End of Period Digital Subscribers		3,329		3,440		(3.2%)
End of Period Workshops + Digital Subscribers (2)
North America		543		631		(13.9%)
International		177		197		(10.1%)
Total End of Period Workshops + Digital Subscribers		720		828		(13.0%)
End of Period Clinical Subscribers (2)
North America		37		—		N/A
International		—		—		—
Total End of Period Clinical Subscribers		37		—		N/A
Total End of Period Subscribers (2)
North America		2,710		2,805		(3.4%)
International		1,376		1,463		(5.9%)
Total End of Period Subscribers		4,086		4,268		(4.3%)
____ 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; (iii) "Clinical Paid Weeks" is the total paid subscription weeks for the Company's Clinical subscription products; and (iv) "Total Paid Weeks" is the sum of Digital Paid Weeks, Workshops + Digital Paid Weeks and Clinical 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; (iii) "End of Period Clinical Subscribers" is the total number of Clinical subscribers; and (iv) "End of Period Subscribers" is the sum of End of Period Digital Subscribers, End of Period Workshops + Digital Subscribers and End of Period Clinical Subscribers.

WW INTERNATIONAL, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(IN THOUSANDS, EXCEPT PERCENTAGES)
UNAUDITED
																		Q2 2023 Variance
																					2023
																					Constant
		Q2 2023												Q2 2022				2023			Currency
						Currency				Constant								vs			vs
		GAAP				Adjustment				Currency				GAAP				2022			2022
Selected Financial Data
Consolidated Company Revenues		$	226,830			$	73			$	226,903			$	269,454			(15.8	%)		(15.8	%)
Consolidated Digital Subscription Revenues (1)		$	147,381			$	(93	)		$	147,288			$	174,219			(15.4	%)		(15.5	%)
Consolidated Workshops + Digital Fees (2)		$	57,167			$	117			$	57,284			$	66,172			(13.6	%)		(13.4	%)
Consolidated Clinical Subscription Revenues (3)		$	7,592			$	—			$	7,592			$	—			N/A			N/A
Consolidated Subscription Revenues (4)		$	212,140			$	24			$	212,164			$	240,391			(11.8	%)		(11.7	%)
Consolidated Product Sales and Other (5)		$	14,690			$	49			$	14,739			$	29,063			(49.5	%)		(49.3	%)
North America
Digital Subscription Revenues (1)		$	95,446			$	308			$	95,754			$	114,435			(16.6	%)		(16.3	%)
Workshops + Digital Fees (2)		$	46,290			$	112			$	46,402			$	52,464			(11.8	%)		(11.6	%)
Clinical Subscription Revenues (3)		$	7,592			$	—			$	7,592			$	—			N/A			N/A
Subscription Revenues (4)		$	149,328			$	420			$	149,748			$	166,899			(10.5	%)		(10.3	%)
Product Sales and Other (5)		$	12,860			$	39			$	12,899			$	21,476			(40.1	%)		(39.9	%)
Total Revenues		$	162,188			$	460			$	162,648			$	188,375			(13.9	%)		(13.7	%)
International
Digital Subscription Revenues (1)		$	51,935			$	(401	)		$	51,534			$	59,784			(13.1	%)		(13.8	%)
Workshops + Digital Fees (2)		$	10,877			$	6			$	10,883			$	13,708			(20.7	%)		(20.6	%)
Subscription Revenues (4)		$	62,812			$	(396	)		$	62,416			$	73,492			(14.5	%)		(15.1	%)
Product Sales and Other (5)		$	1,830			$	9			$	1,839			$	7,587			(75.9	%)		(75.8	%)
Total Revenues		$	64,642			$	(385	)		$	64,257			$	81,079			(20.3	%)		(20.7	%)
____ 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, 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) "Clinical Subscription Revenues" consist of the fees associated with subscriptions for the Company's Clinical offerings.
(4) "Subscription Revenues" equal "Digital Subscription Revenues" plus "Workshops + Digital Fees" plus "Clinical Subscription Revenues".
(5) "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
																		YTD 2023 Variance
																					2023
																					Constant
		YTD 2023												YTD 2022				2023			Currency
						Currency				Constant								vs			vs
		GAAP				Adjustment				Currency				GAAP				2022			2022
Selected Financial Data
Consolidated Company Revenues		$	468,724			$	4,941			$	473,665			$	567,214			(17.4	%)		(16.5	%)
Consolidated Digital Subscription Revenues (1)		$	296,725			$	3,279			$	300,004			$	365,701			(18.9	%)		(18.0	%)
Consolidated Workshops + Digital Fees (2)		$	118,855			$	1,092			$	119,947			$	131,675			(9.7	%)		(8.9	%)
Consolidated Clinical Subscription Revenues (3)		$	7,592			$	—			$	7,592			$	—			N/A			N/A
Consolidated Subscription Revenues (4)		$	423,172			$	4,371			$	427,543			$	497,376			(14.9	%)		(14.0	%)
Consolidated Product Sales and Other (5)		$	45,552			$	570			$	46,122			$	69,838			(34.8	%)		(34.0	%)
North America
Digital Subscription Revenues (1)		$	193,218			$	727			$	193,945			$	239,754			(19.4	%)		(19.1	%)
Workshops + Digital Fees (2)		$	95,772			$	272			$	96,044			$	103,444			(7.4	%)		(7.2	%)
Clinical Subscription Revenues (3)		$	7,592			$	—			$	7,592			$	—			N/A			N/A
Subscription Revenues (4)		$	296,582			$	999			$	297,581			$	343,198			(13.6	%)		(13.3	%)
Product Sales and Other (5)		$	36,631			$	112			$	36,743			$	49,857			(26.5	%)		(26.3	%)
Total Revenues		$	333,213			$	1,110			$	334,323			$	393,055			(15.2	%)		(14.9	%)
International
Digital Subscription Revenues (1)		$	103,507			$	2,552			$	106,059			$	125,947			(17.8	%)		(15.8	%)
Workshops + Digital Fees (2)		$	23,083			$	820			$	23,903			$	28,231			(18.2	%)		(15.3	%)
Subscription Revenues (4)		$	126,590			$	3,372			$	129,962			$	154,178			(17.9	%)		(15.7	%)
Product Sales and Other (5)		$	8,921			$	458			$	9,379			$	19,981			(55.4	%)		(53.1	%)
Total Revenues		$	135,511			$	3,831			$	139,342			$	174,159			(22.2	%)		(20.0	%)
____ 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) "Clinical Subscription Revenues" consist of the fees associated with subscriptions for the Company's Clinical offerings.
(4) "Subscription Revenues" equal "Digital Subscription Revenues" plus "Workshops + Digital Fees" plus "Clinical Subscription Revenues".
(5) "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
																													Q2 2023 Variance
																																	2023 Constant Currency
																															2023				2023
		Q2 2023																		Q2 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	$	143,180		$	659	(1)	$	143,839		$	(54)		$	143,126		$	143,785		$	162,962		$	3,938	(4)	$	166,900		(12.1%)		(13.8%)		(12.2%)		(13.8%)
	Gross Margin	63.1%						63.4%						63.1%			63.4%			60.5%						61.9%
	Selling, General and Administrative Expenses	$	65,744		$	(6,877)	(2)	$	58,867		$	66		$	65,810		$	58,932		$	71,319		$	(14,613)	(5)	$	56,706		(7.8%)		3.8%		(7.7%)		3.9%
	Operating Income	$	26,317		$	7,536	(3)	$	33,853		$	(131)		$	26,186		$	33,722		$	13,366		$	44,971	(6)	$	58,337		96.9%		(42.0%)		95.9%		(42.2%)
	Operating Income Margin	11.6%						14.9%						11.5%			14.9%			5.0%						21.7%
Note: Totals may not sum due to rounding.
(1)	Excludes the net impact of $532 of charges associated with the Company's previously disclosed 2023 restructuring plan, $40 of charges associated with the Company's previously disclosed 2022 restructuring plan, $103 of charges associated with the Company's previously disclosed 2021 organizational restructuring plan and the reversal of $16 of charges associated with the Company's previously disclosed 2020 organizational restructuring plan.
(2)	Excludes the net impact of $1,252 of charges associated with the Company's previously disclosed 2023 restructuring plan, $778 of charges associated with the Company's previously disclosed 2022 restructuring plan and the reversal of $39 of charges associated with the Company's previously disclosed 2021 organizational restructuring plan, and the impact of $4,886 of acquisition transaction costs.
(3)	Excludes the net impact of (w) $532 of charges and $1,252 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) $40 of charges and $778 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) $103 of charges and the reversal of $39 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 (z) the reversal of $16 of charges associated with the Company's previously disclosed 2020 organizational restructuring plan recorded to cost of subscription revenues, and the impact of $4,886 of acquisition transaction costs recorded to selling, general and administrative expenses.
(4)	Excludes the net impact of $4,498 of charges associated with the Company's previously disclosed 2022 restructuring plan and the reversal of $560 of charges associated with the Company's previously disclosed 2021 organizational restructuring plan.
(5)	Excludes the net impact of $14,619 of charges associated with the Company's previously disclosed 2022 restructuring plan and the reversal of $6 of charges associated with the Company's previously disclosed 2021 organizational restructuring plan.
(6)	Excludes (i) the impact of impairment charges of the Company's franchise rights acquired of $24,485 and $834 related to its Canada and New Zealand operations, respectively, and an impairment charge of the Company's goodwill related to its Kurbo operations of $1,101 and (ii) the net impact of (x) $4,498 of charges and $14,619 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, and (y) the reversal of $560 of charges and $6 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.

WW INTERNATIONAL, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(IN THOUSANDS, EXCEPT PERCENTAGES)
UNAUDITED
																																					YTD 2023 Variance
																																											2023 Constant Currency
																																								2023						2023
		YTD 2023																							YTD 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	$	262,691			$	19,276		(1)	$	281,967			$	3,227		$	265,918			$	285,195			$	343,059			$	3,847		(4)	$	346,906			(23.4	%)		(18.7	%)		(22.5	%)		(17.8	%)
	Gross Margin		56.0	%							60.2	%						56.1	%			60.2	%			60.5	%							61.2	%
	Selling, General and Administrative Expenses	$	125,604			$	(14,638	)	(2)	$	110,966			$	861		$	126,465			$	111,828			$	134,877			$	(14,853	)	(5)	$	120,023			(6.9	%)		(7.5	%)		(6.2	%)		(6.8	%)
	Operating (Loss) Income	$	(2,266	)		$	33,914		(3)	$	31,648			$	457		$	(1,809	)		$	32,105			$	22,335			$	45,120		(6)	$	67,456			(110.2	%)		(53.1	%)		(108.1	%)		(52.4	%)
	Operating (Loss) Income Margin		(0.5	%)							6.8	%						(0.4	%)			6.8	%			3.9	%							11.9	%
Note: Totals may not sum due to rounding.
(1)	Excludes the net impact of $19,425 of charges associated with the Company's previously disclosed 2023 restructuring plan, the reversal of $223 of charges associated with the Company's previously disclosed 2022 restructuring plan, $96 of charges associated with the Company's previously disclosed 2021 organizational restructuring plan and the reversal of $22 of charges associated with the Company's previously disclosed 2020 organizational restructuring plan.
(2)	Excludes the net impact of $4,991 of charges associated with the Company's previously disclosed 2023 restructuring plan, $1,081 of charges associated with the Company's previously disclosed 2022 restructuring plan and the reversal of $39 of charges associated with the Company's previously disclosed 2021 organizational restructuring plan, and the impact of $8,605 of acquisition transaction costs.
(3)	Excludes the net impact of (w) $19,425 of charges and $4,991 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 $223 of charges and $1,081 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) $96 of charges and the reversal of $39 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 (z) the reversal of $22 of charges associated with the Company's previously disclosed 2020 organizational restructuring plan recorded to cost of subscription revenues, and the impact of $8,605 of acquisition transaction costs recorded to selling, general and administrative expenses.
(4)	Excludes the net impact of $4,498 of charges associated with the Company's previously disclosed 2022 restructuring plan, the reversal of $535 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 the impact of $14,619 of charges associated with the Company's previously disclosed 2022 restructuring plan and $234 of charges associated with the Company's previously disclosed 2021 organizational restructuring plan.
(6)	Excludes (i) the impact of impairment charges of the Company's franchise rights acquired of $24,485 and $834 related to its Canada and New Zealand operations, respectively, and an impairment charge of the Company's goodwill related to its Kurbo operations of $1,101 and (ii) the net impact of (w) $4,498 of charges and $14,619 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, (x) the reversal of $535 of charges associated with the Company's previously disclosed 2021 organizational restructuring plan recorded to cost of subscription revenues, (y) $234 of charges associated with the Company's previously disclosed 2021 organizational restructuring plan recorded to selling, general and administrative expenses and (z) 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								Six Months Ended
				July 1,				July 2,				July 1,				July 2,
				2023				2022				2023				2022
	Net Income (Loss)			$	50,828			$	(4,623	)		$	(67,851	)		$	(12,866	)
	Interest			24,075				19,255				46,921				37,926
	Taxes				(48,066	)			(2,879	)		19,515					(4,681	)
	Depreciation and Amortization			11,932				10,637				22,204				21,396
	Stock-based Compensation			3,063				2,286				5,731				6,986
		EBITDAS		$	41,832			$	24,676			$	26,520			$	48,761
	Franchise Rights Acquired and Goodwill Impairments (1)			—				26,420				—				26,420
	2023 Plan Restructuring Charges (2)			1,784				—				24,416				—
	2022 Plan Restructuring Charges (3)			818				19,117				858				19,117
	2021 Plan Restructuring Charges (4)			64					(566	)		57					(301
	2020 Plan Restructuring Charges (5)				(16	)		—					(22	)			(116	)
	Acquisition Transaction Costs (6)			4,886				—				8,605				—
		Adjusted EBITDAS		$	49,368			$	69,647			$	60,434			$	93,881
	____ 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 operations, respectively, and an impairment charge of the Company's goodwill related to its Kurbo operations of $1,101.
(2)	Charges associated with the Company's previously disclosed 2023 restructuring plan.
(3)	Charges associated with the Company's previously disclosed 2022 restructuring plan.
(4)	Charges or the reversal of charges, as applicable, associated with the Company's previously disclosed 2021 organizational restructuring plan.
(5)	The reversal of charges associated with the Company's previously disclosed 2020 organizational restructuring plan.
(6)	Certain non-recurring transaction costs in connection with the Company's acquisition of Sequence.

WW INTERNATIONAL, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(IN THOUSANDS, EXCEPT RATIOS)
UNAUDITED
																					Trailing Twelve
			Q3 2022					Q4 2022				Q1 2023					Q2 2023				Months
	Net Debt to Adjusted EBITDAS
	Net Loss (Income)		$	(206,036	)			$	(32,500	)		$	(118,679			)	$	50,828			$	(306,387	)
	Interest			20,912					22,304				22,846					24,075				90,137
	Taxes			(70,749	)				(38,948	)			67,580					(48,066	)			(90,183	)
	Depreciation and Amortization			10,544					10,407				10,273					11,932				43,156
	Stock-based Compensation			3,376					2,590				2,669					3,063				11,698
		EBITDAS	$	(241,953	)			$	(36,147	)		$	(15,311	)			$	41,832			$	(251,579	)
	Franchise Rights Acquired and Goodwill Impairments			312,741		(1)			57,566		(2)		—					—				370,307
	2023 Plan Restructuring Charges (3)			—					13,608				22,632					1,784				38,024
	2022 Plan Restructuring Charges (4)			3,557					4,507				40					818				8,922
	2021 Plan Restructuring Charges (5)			103					(142	)			(7	)				64				18
	2020 Plan Restructuring Charges (6)			—					(621	)			(5	)				(16	)			(642	)
	Acquisition Transaction Costs (7)			—					—				3,719					4,886				8,605
		Adjusted EBITDAS	$	74,448				$	38,771			$	11,068				$	49,368			$	173,655
	Total Debt																				$	1,424,374
	Less: Cash																					91,446
		Net Debt																			$	1,332,928
		Total Debt to Net Loss																				(4.6	)	X
		Net Debt to Adjusted EBITDAS																				7.7		X
	Note: Totals may not sum due to rounding.
(1)	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.
(2)	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.
(3)	Charges associated with the Company's previously disclosed 2023 restructuring plan.
(4)	Charges associated with the Company's previously disclosed 2022 restructuring plan.
(5)	Charges or the reversal of charges, as applicable, associated with the Company's previously disclosed 2021 organizational restructuring plan.
(6)	The reversal of charges associated with the Company's previously disclosed 2020 organizational restructuring plan.
(7)	Certain non-recurring transaction costs in connection with the Company's acquisition of Sequence, which includes $3,719 recast for Q1 2023.

WW INTERNATIONAL, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(IN MILLIONS)
UNAUDITED
			Full Year 2023
			Operating Income Guidance Reconciliation
	Operating Income		$39.0 - $51.0
	Net Restructuring Charges (1)		$(32.0) - $(25.0)
	Acquisition Transaction Costs (2)		$(8.6)
	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.
(2)	Reflects certain non-recurring transaction costs in connection with the Company's acquisition of Sequence, which includes $3.7 million recast for the first quarter of fiscal 2023.