EX-99.1 2 dex991.htm PRESS RELEASE DATED AUGUST 5, 2011 Press Release dated August 5, 2011

Exhibit 99.1

LOGO

Contact Information:

 

Investors:   

Weight Watchers International, Inc.

Sarika Sahni

Investor Relations

(212) 589-2751

  

Brainerd Communicators, Inc.

Corey Kinger

(212) 986-6667

FOR IMMEDIATE RELEASE

WEIGHT WATCHERS ANNOUNCES SECOND QUARTER 2011 RESULTS AND

RAISES ITS FISCAL 2011 EARNINGS GUIDANCE

NEW YORK, N.Y., August 5, 2011 – Weight Watchers International, Inc. (NYSE: WTW) today announced its results for the second quarter of fiscal 2011 and raised its fiscal 2011 earnings guidance.

Second quarter 2011 highlights include:

 

   

Revenues of $486.0 million, up 29.0% versus the prior year period, with total paid weeks up 40.4%

 

   

North American meeting revenues up 24.3% versus the prior year period, with meeting paid weeks up 31.9% and attendance up 19.8%

 

   

Internet revenues up 74.4% versus the prior year period, with Online paid weeks up 73.2% and end of period active Online subscribers up 68.4%

 

   

Q2 2011 EPS of $1.17, up 59.8% versus the prior year period

“Driven by strong performance in our meetings businesses in North America and the United Kingdom, as well as outstanding performance globally in our WeightWatchers.com business, Weight Watchers delivered excellent top and bottom line results in the second quarter of fiscal 2011,” commented David Kirchhoff, President and Chief Executive Officer of the Company.

Kirchhoff added, “Given the strength of our financial results for the first half of the year, we are raising our 2011 earnings guidance to a range of $3.85 to $4.05 per fully diluted share from our previously provided earnings guidance range of $3.75 to $4.00 per fully diluted share.”


Q2 2011 Summary

 

     Net Income (in millions)     Fully Diluted EPS  
     Three Months Ended            Three Months Ended         
     July 2,
2011
     July 3,
2010
     %
Change
    July 2,
2011
     July 3,
2010
     %
Change
 

Net Income / EPS

   $ 87.0       $ 56.3         54.4   $ 1.17       $ 0.73         59.8

Second quarter fiscal 2011 net income was $87.0 million versus $56.3 million in the prior year period. Earnings per fully diluted share (EPS) for Q2 2011 were $1.17 versus $0.73 in the prior year period. This growth was primarily driven by strong performance in the meetings and WeightWatchers.com businesses as a result of continued effectiveness of marketing campaigns and sustained consumer interest in the Weight Watchers proposition in North America and the United Kingdom.

Q2 2011 Global Results

 

(in millions except percentages)    Three Months Ended      % Change     % Change
Adjusted  for
Constant
Currency
 
   July 2,
2011
     July 3,
2010
      

Revenues

   $ 486.0       $ 376.7         29.0     23.9

Operating Income

   $ 155.3       $ 112.2         38.5     34.7

Total Paid Weeks

     51.7         36.8         40.4     N/A   

Meeting Paid Weeks

     28.3         23.3         21.5     N/A   

Online Paid Weeks

     23.4         13.5         73.2     N/A   

Attendance

     15.4         13.9         10.6     N/A   

 

See “Reconciliation of Non-GAAP Financial Measures” attached to this release for further detail on adjustments to GAAP financial measures.

Second quarter 2011 revenues increased 23.9% on a constant currency basis versus the prior year period, driven primarily by continued growth in the meetings businesses in North America and the United Kingdom as well as in the WeightWatchers.com business globally. This strong performance was despite the later start to the Company’s spring marketing campaigns due to the timing of Easter as well as tougher year-over-year comparables. This growth was partially offset by weak performance in the Continental European meetings business.

Q2 2011 total paid weeks were up 40.4% as compared to the prior year period. Meeting paid weeks and Online paid weeks increased 21.5% and 73.2%, respectively, versus the prior year period. These paid week growth rates were practically identical to the year-over-year growth rates experienced in Q1 2011.

Operating income growth of 34.7% on a constant currency basis versus the prior year period exceeded revenue growth primarily as a result of stronger gross margin versus the prior year period. Gross margin strength in Q2 2011 was due to growth in the higher-margin

 

2


WeightWatchers.com business and greater operating efficiency from higher attendance per meeting.

Q2 2011 NACO Performance

 

(in millions except percentages)    Three Months Ended      % Change     % Change
Adjusted  for
Constant
Currency
 
   July 2,
2011
     July 3,
2010
      

Meeting Revenues

   $ 224.3       $ 180.4         24.3     23.8

Meeting Paid Weeks

     19.0         14.4         31.9     N/A   

Attendance

     9.7         8.1         19.8     N/A   

 

See “Reconciliation of Non-GAAP Financial Measures” attached to this release for further detail on adjustments to GAAP financial measures.

Second quarter 2011 meeting revenues for the North American meetings business (NACO) were up 23.8% on a constant currency basis versus the prior year period. Q2 2011 meeting paid weeks increased 31.9%, and attendance increased 19.8%, versus the prior year period. The combination of effective marketing and product news continued to drive strong interest in the brand in this market.

Q2 2011 International Performance

 

(in millions except percentages)    Three Months Ended      % Change     % Change
Adjusted  for
Constant
Currency
 
   July 2,
2011
     July 3,
2010
      

International Meeting Revenues

   $ 117.9       $ 102.1         15.5     2.1

UK Meeting Revenues

   $ 46.9       $ 36.7         28.1     17.1

CE Meeting Revenues

   $ 53.9       $ 54.9         -1.8     -14.2

International Meeting Paid Weeks

     9.4         8.9         4.7     N/A   

UK Meeting Paid Weeks

     5.1         4.4         16.1     N/A   

CE Meeting Paid Weeks

     3.3         3.8         -13.1     N/A   

International Attendance

     5.7         5.8         -2.3     N/A   

UK Attendance

     3.1         2.9         8.5     N/A   

CE Attendance

     2.0         2.4         -18.0     N/A   

 

See “Reconciliation of Non-GAAP Financial Measures” attached to this release for further detail on adjustments to GAAP financial measures.

Second quarter 2011 International meeting revenues were up 2.1% on a constant currency basis versus the prior year period, with growth in the United Kingdom (UK) more than offsetting weak performance in Continental Europe (CE).

 

3


   

UK: Second quarter 2011 UK meeting revenues increased 17.1% on a constant currency basis versus the prior year period despite the practical delay in the launch of the Company’s UK spring marketing campaign to the beginning of May due to the timing of a later Easter and the Royal Wedding.

 

   

CE: Second quarter 2011 CE meeting revenues were down 14.2% on a constant currency basis versus the prior year period as these markets continued to struggle due to the lack of compelling marketing execution.

Q2 2011 WeightWatchers.com Performance

 

(in millions except percentages and as noted)    Three Months Ended      % Change     % Change
Adjusted  for
Constant
Currency
 
   July 2,
2011
     July 3,
2010
      

Internet Revenues

   $ 105.7       $ 60.6         74.4     69.8

Online Paid Weeks

     23.4         13.5         73.2     N/A   

End of Period Active Online Subscribers (in thousands)

     1,787.1         1,061.0         68.4     N/A   

 

See “Reconciliation of Non-GAAP Financial Measures” attached to this release for further detail on adjustments to GAAP financial measures.

The WeightWatchers.com business continued to deliver strong growth in the second quarter of 2011, with Internet revenues up 69.8% on a constant currency basis versus the prior year period. This growth rate was effectively the same as the Q1 2011 growth rate versus the prior year period. Performance of the WeightWatchers.com business was strong across all markets. Online paid weeks were up 73.2%, and end of period active Online subscribers were up 68.4%, versus the prior year period.

First Half 2011 Summary

 

     Net Income (in millions)     Fully Diluted EPS  
     Six Months Ended            Six Months Ended         
     July 2,
2011
     July 3,
2010
     %
Change
    July 2,
2011
     July 3,
2010
     %
Change
 

Net Income / EPS

   $ 160.6       $ 100.9         59.2   $ 2.17       $ 1.31         65.5

First half fiscal 2011 net income was $160.6 million versus $100.9 million in the prior year period. EPS for the first half of fiscal 2011 was $2.17 versus $1.31 in the prior year period. This growth was primarily driven by strong performance in the meetings and WeightWatchers.com businesses as a result of the combined effect of new program launches and effective marketing.

 

4


First Half 2011 Global Results

 

(in millions except percentages)    Six Months Ended      % Change     % Change
Adjusted  for
Constant
Currency
 
   July 2,
2011
     July 3,
2010
      

Revenues

   $ 989.4       $ 764.7         29.4     26.2

Operating Income

   $ 291.1       $ 203.6         43.0     40.2

Total Paid Weeks

     100.2         71.5         40.1     N/A   

Meeting Paid Weeks

     56.2         46.0         22.0     N/A   

Online Paid Weeks

     44.1         25.5         72.8     N/A   

Attendance

     33.0         28.6         15.6     N/A   

 

See “Reconciliation of Non-GAAP Financial Measures” attached to this release for further detail on adjustments to GAAP financial measures.

First half 2011 revenues increased 26.2% on a constant currency basis versus the prior year period, driven primarily by robust growth in the meetings businesses in North America and the United Kingdom as well as in the WeightWatchers.com business. This strong performance was partially offset by weak performance in the Continental European meetings business.

First half 2011 total paid weeks were up 40.1% as compared to the first half 2010. Meeting paid weeks and attendance increased 22.0% and 15.6%, respectively, versus the prior year period. Online paid weeks increased 72.8% versus the prior year period.

Operating income growth of 40.2% on a constant currency basis versus the prior year period exceeded revenue growth primarily as a result of stronger gross margin versus the prior year period. Gross margin strength in the first half of 2011 was due to growth in the higher-margin WeightWatchers.com business and greater operating efficiency from higher attendance per meeting.

Full Year Fiscal 2011 Earnings Guidance

The Company has raised its full year fiscal 2011 earnings guidance to a range of $3.85 to $4.05 per fully diluted share from its previously provided earnings guidance range of $3.75 to $4.00 per fully diluted share.

Second Quarter 2011 Conference Call

The Company has scheduled a conference call today at 8:00 a.m. ET. During the conference call, David Kirchhoff, President and Chief Executive Officer of the Company, and Ann Sardini, Chief Financial Officer of the Company, will discuss second quarter 2011 results and answer questions from the investment community. Live audio of the conference call will be simultaneously webcast over the Internet on the Company’s corporate website, www.weightwatchersinternational.com. A replay of the webcast will be available on this site for approximately 90 days.

 

5


Statement regarding Non-GAAP Financial Measures

The following provides information regarding non-GAAP financial measures used in this earnings release:

To supplement the Company’s consolidated results presented in accordance with accounting principles generally accepted in the United States (GAAP), the Company has presented certain of its financial results on a constant currency basis in addition to GAAP results. Constant currency information compares results between periods as if exchange rates had remained constant period-over-period. In this release and any attachments, the Company calculates constant currency by calculating current-year results using prior-year foreign currency exchange rates.

Management believes this non-GAAP financial measure provides useful supplemental information for its and investors’ evaluation of the Company’s business performance and is useful for period-over-period comparisons of the performance of the Company’s business. While management believes that this financial measure is 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, this non-GAAP financial measure may not be the same as similarly entitled measures reported by other companies. See “Reconciliation of Non-GAAP Financial Measures” attached to this release for a reconciliation of this non-GAAP financial measure to the most directly comparable GAAP measure.

About Weight Watchers International, Inc.

Weight Watchers International, Inc. is the world’s leading provider of weight management services, operating globally through a network of Company-owned and franchise operations. Weight Watchers holds over 45,000 meetings each week where members receive group support and learn about healthy eating patterns, behavior modification and physical activity. WeightWatchers.com provides innovative, subscription weight management products over the Internet and is the leading Internet-based weight management provider in the world. In addition, Weight Watchers offers a wide range of products, publications and programs for those interested in weight loss and weight control.

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, earnings guidance and any statements about the Company’s plans, strategies and prospects. The Company generally uses the words “may,” “will,” “could,” “expect,” “anticipate,” “believe,” “estimate,” “plan,” “intend” and similar expressions in this news release and any attachments to identify forward-looking statements. The Company bases these forward-looking statements on its current views with respect to future events and financial performance. Actual results could differ materially from those projected in the forward-looking statements. These forward-looking statements are subject to risks, uncertainties and assumptions, including, among other things: competition from other weight management industry participants or the development of more effective or more favorably perceived weight management methods; the Company’s ability to continue to develop innovative new services and products and enhance its existing services and products, or the failure of its services and products to continue to appeal to the market; the effectiveness of the Company’s marketing and advertising programs; the impact on the Weight Watchers brand of actions taken by the Company’s franchisees and licensees; risks and uncertainties associated with the Company’s international operations, including economic, political and social risks and foreign currency risks; the Company’s ability to successfully make acquisitions or enter into joint ventures, including its ability to successfully integrate, operate or realize the projected benefits of such businesses;

 

6


uncertainties related to a downturn in general economic conditions or consumer confidence; the seasonal nature of the Company’s business; the impact of events that discourage people from gathering with others; 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; uncertainties regarding the satisfactory operation of the Company’s information technology or systems; the impact of security breaches and privacy concerns; the impact of disputes with the Company’s franchise operators; the impact of existing and future laws and regulations; the impact of the Company’s debt service obligations and restrictive debt covenants; the possibility that the interests of the Company’s majority owner will conflict with the other holders of the Company’s common stock; and other risks and uncertainties, including those detailed from time to time in the Company’s periodic reports filed with the Securities and Exchange Commission. You should not put undue reliance on any forward-looking statements. You should understand that many important factors, including those discussed herein, could cause the Company’s results to differ materially from those expressed or suggested in any forward-looking statement. Except as required by law, the Company does not undertake any obligation to update or revise these forward-looking statements to reflect new information or events or circumstances that occur after the date of this news release or to reflect the occurrence of unanticipated events or otherwise. Readers are advised to review the Company’s filings with the Securities and Exchange Commission (which are available from the SEC’s EDGAR database at www.sec.gov, at various SEC reference facilities in the United States and via the Company’s website at www.weightwatchersinternational.com).

# # #

 

7


WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(IN MILLIONS)

UNAUDITED

 

     July 2 ,
2011
    January 1,
2011
 

ASSETS

    

Current assets

   $ 196.6      $ 190.4   

Property and equipment, net

     32.7        30.9   

Goodwill, franchise rights and other intangible assets, net

     854.5        847.3   

Deferred financing costs, other

     20.7        23.4   
  

 

 

   

 

 

 

TOTAL ASSETS

   $ 1,104.5      $ 1,092.0   
  

 

 

   

 

 

 

LIABILITIES AND TOTAL DEFICIT

    

Current liabilities

   $ 471.0      $ 539.1   

Long-term debt

     1,076.1        1,167.6   

Deferred income taxes

     87.1        62.8   

Other

     12.7        13.3   
  

 

 

   

 

 

 

TOTAL LIABILITIES

   $ 1,646.9      $ 1,782.8   
  

 

 

   

 

 

 

Shareholders’ deficit

     (542.4     (694.8

Noncontrolling interest

     —          4.0   
  

 

 

   

 

 

 

TOTAL DEFICIT

     (542.4     (690.8
  

 

 

   

 

 

 

TOTAL LIABILITIES AND TOTAL DEFICIT

   $ 1,104.5      $ 1,092.0   
  

 

 

   

 

 

 


WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(IN MILLIONS, EXCEPT PER SHARE AMOUNTS)

UNAUDITED

 

     Three Months Ended  
     July 2, 2011      July 3, 2010  

Revenues, net

   $ 486.0       $ 376.7   

Cost of revenues

     198.9         165.0   
  

 

 

    

 

 

 

Gross profit

     287.2         211.7   

Marketing expenses

     75.2         56.7   

Selling, general and administrative expenses

     56.7         42.8   
  

 

 

    

 

 

 

Operating income

     155.3         112.2   

Interest expense

     15.0         19.6   

Other expense (income), net

     0.2         1.1   
  

 

 

    

 

 

 

Income before income taxes

     140.1         91.5   

Provision for income taxes

     53.2         35.6   
  

 

 

    

 

 

 

Net income

     86.9         55.9   

Net income attributable to the noncontrolling interest

     0.1         0.4   
  

 

 

    

 

 

 

Net income attributable to WWI

   $ 87.0       $ 56.3   
  

 

 

    

 

 

 

Earnings Per Share attributable to WWI:

     

Basic

   $ 1.19       $ 0.73   
  

 

 

    

 

 

 

Diluted

   $ 1.17       $ 0.73   
  

 

 

    

 

 

 

Weighted average common shares outstanding:

     

Basic

     73.3         76.8   
  

 

 

    

 

 

 

Diluted

     74.4         76.9   
  

 

 

    

 

 

 

 

Note: Totals may not sum due to rounding.


WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(IN MILLIONS, EXCEPT PER SHARE AMOUNTS)

UNAUDITED

 

     Six Months Ended  
     July 2, 2011     July 3, 2010  

Revenues, net

   $ 989.4      $ 764.7   

Cost of revenues

     419.2        341.3   
  

 

 

   

 

 

 

Gross profit

     570.3        423.4   

Marketing expenses

     170.8        131.2   

Selling, general and administrative expenses

     108.4        88.6   
  

 

 

   

 

 

 

Operating income

     291.1        203.6   

Interest expense

     33.2        38.3   

Other expense (income), net

     (0.2     1.6   
  

 

 

   

 

 

 

Income before income taxes

     258.1        163.7   

Provision for income taxes

     98.1        63.7   
  

 

 

   

 

 

 

Net income

     160.0        100.0   

Net income attributable to the noncontrolling interest

     0.5        0.9   
  

 

 

   

 

 

 

Net income attributable to WWI

   $ 160.6      $ 100.9   
  

 

 

   

 

 

 

Earnings Per Share attributable to WWI:

    

Basic

   $ 2.20      $ 1.31   
  

 

 

   

 

 

 

Diluted

   $ 2.17      $ 1.31   
  

 

 

   

 

 

 

Weighted average common shares outstanding:

    

Basic

     73.1        76.9   
  

 

 

   

 

 

 

Diluted

     74.1        77.1   
  

 

 

   

 

 

 

 

Note: Totals may not sum due to rounding.


WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

OPERATIONAL STATISTICS

UNAUDITED

 

     Three Months Ended  
     July 2, 2011      July 3, 2010  

Total Revenues (in $ millions)

     

Meeting Fees

     269.6         214.2   

In-Meeting Product Sales

     72.6         68.2   

Internet Revenues

     105.7         60.6   

All Other

     38.2         33.7   
  

 

 

    

 

 

 

Total Revenues

     486.0         376.7   

North America (in $ millions)

     

Meeting Fees

     185.6         143.5   

In-Meeting Product Sales

     38.7         36.8   
  

 

 

    

 

 

 

Total

     224.3         180.4   

International (in $ millions)

     

Meeting Fees

     84.0         70.7   

In-Meeting Product Sales

     33.9         31.4   
  

 

 

    

 

 

 

Total

     117.9         102.1   

Paid Weeks (in millions) (1)

     

North America Meeting Paid Weeks

     19.0         14.4   

UK Meeting Paid Weeks

     5.1         4.4   

CE Meeting Paid Weeks

     3.3         3.8   

Other Meeting Paid Weeks

     0.9         0.7   
  

 

 

    

 

 

 

Sub-total Meeting Paid Weeks

     28.3         23.3   

Online Paid Weeks

     23.4         13.5   
  

 

 

    

 

 

 

Total Paid Weeks

     51.7         36.8   

Attendance (in millions)

     

North America

     9.7         8.1   

UK

     3.1         2.9   

CE

     2.0         2.4   

Other

     0.6         0.5   
  

 

 

    

 

 

 

Total Attendance

     15.4         13.9   

WeightWatchers.com (in thousands)

     

End of Period Active Online Subscribers

     1,787         1,061   

 

Note: Totals may not sum due to rounding.

 

(1) The Paid Week metric reports total paid weeks by Weight Watchers customers in Company-owned operations for a given period. For meetings, Paid Weeks is the sum of total paid commitment plan weeks and total pay-as-you-go weeks for a given period. For Online, Paid Weeks is the total paid Weight Watchers Online subscriber weeks for a given period.


WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

OPERATIONAL STATISTICS

UNAUDITED

 

     Six Months Ended  
     July 2, 2011      July 3, 2010  

Total Revenues (in $ millions)

     

Meeting Fees

     538.5         432.5   

In-Meeting Product Sales

     173.6         148.2   

Internet Revenues

     197.6         115.9   

All Other

     79.7         68.2   
  

 

 

    

 

 

 

Total Revenues

     989.4         764.7   

North America (in $ millions)

     

Meeting Fees

     373.7         285.9   

In-Meeting Product Sales

     97.3         77.0   
  

 

 

    

 

 

 

Total

     471.0         362.9   

International (in $ millions)

     

Meeting Fees

     164.8         146.5   

In-Meeting Product Sales

     76.4         71.3   
  

 

 

    

 

 

 

Total

     241.1         217.8   

Paid Weeks (in millions) (1)

     

North America Meeting Paid Weeks

     37.4         28.3   

UK Meeting Paid Weeks

     10.1         8.5   

CE Meeting Paid Weeks

     6.7         7.7   

Other Meeting Paid Weeks

     1.9         1.5   
  

 

 

    

 

 

 

Sub-total Meeting Paid Weeks

     56.2         46.0   

Online Paid Weeks

     44.1         25.5   
  

 

 

    

 

 

 

Total Paid Weeks

     100.2         71.5   

Attendance (in millions)

     

North America

     20.9         16.5   

UK

     6.7         5.8   

CE

     4.2         5.2   

Other

     1.2         1.1   
  

 

 

    

 

 

 

Total Attendance

     33.0         28.6   

WeightWatchers.com (in thousands)

     

End of Period Active Online Subscribers

     1,787         1,061   

 

Note: Totals may not sum due to rounding.

 

(1) The Paid Week metric reports total paid weeks by Weight Watchers customers in Company-owned operations for a given period. For meetings, Paid Weeks is the sum of total paid commitment plan weeks and total pay-as-you-go weeks for a given period. For Online, Paid Weeks is the total paid Weight Watchers Online subscriber weeks for a given period.


WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(IN MILLIONS, EXCEPT PERCENTAGES)

UNAUDITED

 

     Q2 2011     Q2 2010     Q2 2011 Variance  
     GAAP     Currency
Adjustment
    Constant Currency     GAAP     2011
vs 2010
    2011 Constant Currency
vs 2010
 

Selected Financial Data

            

Consolidated Company Revenues

   $ 486.0      $ (19.2   $ 466.8      $ 376.7        29.0     23.9

Consolidated Meeting Fees

   $ 269.6      $ (10.7   $ 258.9      $ 214.2        25.8     20.8

Consolidated In-Meeting Product Sales

   $ 72.6      $ (4.0   $ 68.6      $ 68.2        6.4     0.6

Consolidated Meeting Business Revenues

   $ 389.4      $ (16.5   $ 373.0      $ 321.4        21.1     16.0

NACO

            

Meeting Fees

   $ 185.6      $ (0.9   $ 184.7      $ 143.5        29.3     28.7

In-Meeting Product Sales

   $ 38.7      $ (0.2   $ 38.5      $ 36.8        4.9     4.5

Meeting Revenues

   $ 224.3      $ (1.0   $ 223.2      $ 180.4        24.3     23.8

Total Revenues

   $ 240.6      $ (1.0   $ 239.5      $ 195.6        23.0     22.5

International

            

Meeting Fees

   $ 84.0      $ (9.9   $ 74.1      $ 70.7        18.8     4.8

Meeting Revenues

   $ 117.9      $ (13.7   $ 104.3      $ 102.1        15.5     2.1

Total Revenues

   $ 130.4      $ (15.3   $ 115.1      $ 113.7        14.7     1.3

UK

            

Meeting Fees

   $ 31.9      $ (2.7   $ 29.2      $ 23.6        35.5     23.9

In-Meeting Product Sales

   $ 15.0      $ (1.3   $ 13.7      $ 13.1        14.8     4.8

Meeting Revenues

   $ 46.9      $ (4.0   $ 42.9      $ 36.7        28.1     17.1

Total Revenues

   $ 51.8      $ (4.4   $ 47.4      $ 40.8        27.2     16.3

CE

            

Meeting Revenues

   $ 53.9      $ (6.8   $ 47.1      $ 54.9        -1.8     -14.2

Total Revenues

   $ 59.2      $ (7.6   $ 51.6      $ 60.5        -2.1     -14.7

Internet Revenues

   $ 105.7      $ (2.8   $ 102.9      $ 60.6        74.4     69.8

Other Revenues

   $ 38.2      $ (1.8   $ 36.4      $ 33.7        13.3     8.0

Marketing Expenses

   $ 75.2      $ (2.7   $ 72.5      $ 56.7        32.6     27.9

Selling, General and Administrative Expenses

   $ 56.7      $ (2.5   $ 54.2      $ 42.8        32.3     26.5

Operating Income

   $ 155.3      $ (4.3   $ 151.0      $ 112.2        38.5     34.7

Operating Income Margin

     32.0       32.4     29.8    

Net Income

   $ 87.0      $ (2.7   $ 84.3      $ 56.3        54.4     49.7

 

Note: Totals may not sum due to rounding.


WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(IN MILLIONS, EXCEPT PERCENTAGES)

UNAUDITED

 

     First Half 2011     First
Half 2010
    First Half 2011 Variance  
     GAAP     Currency
Adjustment
    Constant Currency     GAAP     2011
vs 2010
    2011 Constant Currency
vs 2010
 

Selected Financial Data

            

Consolidated Company Revenues

   $ 989.4      $ (24.3   $ 965.1      $ 764.7        29.4     26.2

Consolidated Meeting Fees

   $ 538.5      $ (13.6   $ 524.9      $ 432.5        24.5     21.4

Consolidated In-Meeting Product Sales

   $ 173.6      $ (4.9   $ 168.7      $ 148.2        17.2     13.9

Consolidated Meeting Business Revenues

   $ 807.9      $ (20.8   $ 787.1      $ 658.8        22.6     19.5

NACO

            

Meeting Fees

   $ 373.7      $ (1.6   $ 372.1      $ 285.9        30.7     30.2

In-Meeting Product Sales

   $ 97.3      $ (0.3   $ 96.9      $ 77.0        26.4     26.0

Meeting Revenues

   $ 471.0      $ (1.9   $ 469.1      $ 362.9        29.8     29.3

Total Revenues

   $ 502.9      $ (1.9   $ 501.0      $ 390.5        28.8     28.3

International

            

Meeting Fees

   $ 164.8      $ (12.0   $ 152.8      $ 146.5        12.5     4.3

Meeting Revenues

   $ 241.1      $ (16.5   $ 224.6      $ 217.8        10.7     3.1

Total Revenues

   $ 268.0      $ (18.6   $ 249.4      $ 243.9        9.9     2.3

UK

            

Meeting Fees

   $ 63.0      $ (3.7   $ 59.3      $ 47.0        34.1     26.2

In-Meeting Product Sales

   $ 33.7      $ (1.7   $ 32.0      $ 26.8        25.6     19.1

Meeting Revenues

   $ 96.7      $ (5.5   $ 91.3      $ 73.8        31.0     23.6

Total Revenues

   $ 107.3      $ (6.1   $ 101.2      $ 82.7        29.8     22.5

CE

            

Meeting Revenues

   $ 108.8      $ (6.5   $ 102.3      $ 120.7        -9.9     -15.2

Total Revenues

   $ 120.4      $ (7.4   $ 113.1      $ 133.7        -9.9     -15.4

Internet Revenues

   $ 197.6      $ (3.6   $ 194.1      $ 115.9        70.6     67.5

Other Revenues

   $ 79.7      $ (2.3   $ 77.3      $ 68.2        16.8     13.4

Marketing Expenses

   $ 170.8      $ (3.3   $ 167.6      $ 131.2        30.2     27.8

Selling, General and Administrative Expenses

   $ 108.4      $ (3.2   $ 105.2      $ 88.6        22.3     18.7

Operating Income

   $ 291.1      $ (5.7   $ 285.4      $ 203.6        43.0     40.2

Operating Income Margin

     29.4       29.6     26.6    

Net Income

   $ 160.6      $ (3.5   $ 157.0      $ 100.9        59.2     55.7

 

Note: Totals may not sum due to rounding.