WW
WW International Inc.
$28.54
-$1.23(-4.13%)
20
Overall
--
Value
20
Tech
--
Quality
Market Cap
$410.20M
Volume
136.47K
52W Range
$23.01 - $46.95
Target Price
$0.95
Order:
Income Statement
| Metric | Trend | Chart | 2014 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $1.5B | $1.2B | $1.3B | $1.5B | $1.4B | $1.4B | $1.2B | $1.0B | $889.6M | $785.9M | ||
| Total Revenue | $1.5B | $1.2B | $1.3B | $1.5B | $1.4B | $1.4B | $1.2B | $1.0B | $889.6M | $785.9M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $677.4M | $-468.8M | $-614.3M | $647.7M | $626.7M | $600.3M | $484.5M | $418.5M | $360.2M | $252.8M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $802.6M | $585.5M | $692.6M | $866.4M | $786.7M | $777.8M | $726.7M | $621.4M | $529.3M | $533.1M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $503.2M | $384.7M | $412.0M | $477.4M | $498.7M | $558.0M | $530.1M | $508.6M | $503.3M | $454.3M | ||
| Selling, General & Administrative | $503.2M | $384.7M | $412.0M | $477.4M | $498.7M | $558.0M | $530.1M | $508.6M | $503.3M | $454.3M | ||
| Selling & Marketing Expenses | $503.2M | $384.7M | $412.0M | $477.4M | $244.0M | $260.7M | $261.5M | $244.8M | $238.4M | $236.5M | ||
| General & Administrative Expenses | -- | $-40.9M | $-42.3M | $-44.1M | $254.7M | $297.3M | $268.6M | $263.8M | $264.9M | $217.8M | ||
| Promotion & Advertising | -- | $-186.6M | $-193.4M | $-218.1M | $235.8M | $248.5M | $252.8M | -- | -- | -- | ||
| Salaries & Wages | -- | $-6.5M | $-14.9M | $-20.2M | $-2.1M | $-10.9M | $-5.2M | -- | -- | -- | ||
| Depreciation & Amortization | -- | $-58.7M | $-57.0M | $-52.6M | $54.3M | $59.5M | $54.7M | $48.8M | $10.0M | $4.2M | ||
| Depreciation & Amortization | -- | $-58.7M | $-57.0M | $-52.6M | $54.3M | $59.5M | $54.7M | -- | -- | -- | ||
| Amortization | -- | $-41.9M | $-42.2M | $-37.5M | $167.2M | $164.5M | $163.5M | $161.0M | $248.5M | $244.6M | ||
| Other Operating Expenses | -- | $-4.6M | $-266.0K | $-60.0K | -- | $55.0M | $-196.0K | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $299.3M | $200.8M | $280.6M | $389.0M | $288.0M | $216.2M | $196.3M | $-284.0M | $22.3M | $-236.2M | ||
| EBITDA | $242.2M | $29.9M | $86.8M | $319.1M | $210.5M | $266.5M | $213.4M | $-236.8M | $79.8M | $-193.4M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | -- | -- | -- | $142.3M | $135.3M | $123.3M | $87.9M | $81.1M | $95.9M | $109.0M | ||
| Net Non-Operating Interest Income/Expense | $-123.0M | $-115.2M | $-112.8M | $-142.3M | $-135.3M | $-123.3M | $-87.9M | $-81.1M | $-95.9M | $-109.0M | ||
| Other Income/Expense | $-7.3M | $1.5M | $9.4M | $2.6M | $1.8M | $349.0K | $31.7M | $-398.4M | $72.0K | $-1.0K | ||
| Other Special Charges | $-3.2M | $-1.5M | $-9.4M | $-2.6M | $-1.8M | $-349.0K | $-31.7M | $-1.7M | $-72.0K | $1.0K | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | $-146.0K | -- | -- | $6.3M | $33.1M | -- | -- | -- | -- | ||
| Special Income Charges | -- | $146.0K | $-13.3M | -- | $-6.3M | $-3.7M | -- | $-396.7M | $-3.6M | $-315.0M | ||
| Impairment of Capital Assets | -- | -- | $13.3M | -- | -- | $3.7M | -- | $396.7M | $3.6M | $315.0M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $183.7M | $-28.8M | $29.8M | $266.5M | $156.1M | $215.8M | $164.9M | $-285.7M | $22.3M | $-236.2M | ||
| Pre-Tax Income | $183.7M | $84.1M | $145.1M | $244.1M | $151.0M | $92.5M | $76.7M | $-366.8M | $-73.6M | $-345.2M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $65.9M | $16.6M | $-18.2M | $20.5M | $31.5M | $17.5M | $9.9M | $-109.9M | $38.6M | $526.0K | ||
| NET INCOME | ||||||||||||
| Net Income | $117.8M | $67.7M | $163.5M | $223.7M | $119.6M | $75.1M | $67.1M | $-256.9M | $-112.3M | $-345.7M | ||
| Net Income (Continuing Operations) | $117.8M | $67.7M | $163.5M | $223.7M | $119.6M | $75.1M | $66.9M | $-256.9M | $-112.3M | $-345.7M | ||
| Net Income (Discontinued Operations) | $117.8M | $67.7M | $163.5M | $223.7M | $119.6M | $75.1M | $67.1M | $-256.9M | $-112.3M | $-345.7M | ||
| Net Income (Common Stockholders) | $117.8M | $67.7M | $163.5M | $223.7M | $119.6M | $75.1M | $67.1M | $-256.9M | $-112.3M | $-345.7M | ||
| TOTALS | ||||||||||||
| Total Expenses | $1.2B | $-84.1M | $-202.2M | $1.1B | $1.1B | $1.2B | $1.0B | $927.1M | $863.6M | $707.1M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $56.6M | $63.7M | $64.3M | $66.3M | $67.2M | $67.8M | $69.6M | $70.3M | $76.7M | $79.6M | ||
| Average Shares Outstanding (Diluted) | $56.7M | $65.9M | $68.2M | $70.1M | $69.5M | $70.0M | $70.7M | $70.3M | $76.7M | $79.6M | ||
| Shares Outstanding | $56.7M | $64.0M | $64.7B | $67.0M | $67.4M | $69.0M | $70.1M | $70.6M | $79.2M | $80.1M | ||
| Basic EPS | $2.08 | $1.06 | $2.54 | $3.38 | $1.78 | $1.11 | $0.96 | $-3.58 | $-1.46 | $-4.34 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | $1.78 | $1.11 | $0.96 | $-3.58 | $-1.46 | $-4.34 | ||
| Diluted EPS | $2.08 | $1.03 | $2.4 | $3.19 | $1.72 | $1.07 | $0.95 | $-3.58 | $-1.46 | $-4.34 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | $1.72 | $1.07 | $0.95 | $-3.58 | $-1.46 | $-4.34 | ||
| OTHER METRICS | ||||||||||||
| Interest Expense Operating | -- | $-112.9M | $-115.2M | $-119.9M | $-130.1M | $-137.2M | $-79.4M | -- | -- | -- | ||
| Marketing Expense | $262.3M | $194.4M | $200.8M | $226.3M | $244.0M | $260.7M | $261.5M | $244.8M | $238.4M | $236.5M | ||
| Minority Interests | $54.0K | $206.0K | $197.0K | $181.0K | $169.0K | $38.0K | -- | -- | -- | -- | ||
| Other Gand A | -- | $-40.9M | $-42.3M | $-44.1M | $254.7M | $297.3M | $268.6M | $263.8M | $264.9M | $217.8M | ||
| Other Impairment Of Capital Assets | $26.1M | $-131.0K | $-8.0K | $-27.0K | -- | $1.3M | $516.0K | -- | -- | -- | ||
| Other Write Down | -- | -- | $-10.5M | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | -- | $-40.9M | $-42.3M | $-44.1M | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $241.0M | $190.3M | $211.2M | $251.1M | -- | -- | -- | -- | -- | -- | ||
| Restruct | -- | $-146.0K | -- | -- | $6.3M | $33.1M | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | WW | $28.54 | -4.1% | 136.47K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |