10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q  

(Mark One)

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 29, 2019

OR

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from              to             

Commission File Number: 001-16769

WEIGHT WATCHERS INTERNATIONAL, INC.

(Exact name of registrant as specified in its charter)

Virginia	11-6040273
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

675 Avenue of the Americas, 6^th Floor, New York, New York 10010

(Address of principal executive offices) (Zip Code)

Registrant’s telephone number, including area code: (212) 589-2700

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock	WW	The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  ☒    No  ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).    Yes  ☒    No  ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	☒	Accelerated filer	☐
Non-accelerated filer	☐	Smaller reporting company	☐
		Emerging growth company	☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ☐    No  ☒

The number of shares of common stock outstanding as of July 31, 2019 was 67,297,697.

WEIGHT WATCHERS INTERNATIONAL, INC.

TABLE OF CONTENTS

		Page No.
PART I—FINANCIAL INFORMATION
Item 1.	Financial Statements		2
	Unaudited Consolidated Balance Sheets at June 29, 2019 and December 29, 2018		2
	Unaudited Consolidated Statements of Net Income for the three and six months ended June 29, 2019 and June 30, 2018		3
	Unaudited Consolidated Statements of Comprehensive Income for the three and six months ended June 29, 2019 and June 30, 2018		4
	Unaudited Consolidated Statements of Changes in Total Deficit for the three and six months ended June 29, 2019 and June 30, 2018		5
	Unaudited Consolidated Statements of Cash Flows for the six months ended June 29, 2019 and June 30, 2018		7
	Notes to Unaudited Consolidated Financial Statements		8
Cautionary Notice Regarding Forward-Looking Statements			26
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations		27
Item 3.	Quantitative and Qualitative Disclosures About Market Risk		45
Item 4.	Controls and Procedures		46
PART II—OTHER INFORMATION
Item 1.	Legal Proceedings		47
Item 1A.	Risk Factors		47
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds		47
Item 3.	Defaults Upon Senior Securities		47
Item 4.	Mine Safety Disclosures		47
Item 5.	Other Information		47
Item 6.	Exhibits		48
Signatures			49

PART I—FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED BALANCE SHEETS AT

(IN THOUSANDS)

	June 29,			December 29,
	2019			2018
ASSETS
CURRENT ASSETS
Cash and cash equivalents	$	180,645		$	236,974
Receivables (net of allowances: June 29, 2019 - $1,591 and    December 29, 2018 - $1,743)		30,869			27,247
Inventories		30,625			25,851
Prepaid income taxes		15,171			33,997
Prepaid expenses and other current assets		26,793			42,355
TOTAL CURRENT ASSETS		284,103			366,424
Property and equipment, net		51,131			52,202
Operating lease assets		144,913			0
Franchise rights acquired		753,216			751,134
Goodwill		154,058			152,519
Other intangible assets, net		58,491			57,162
Deferred income taxes		16,235			16,230
Other noncurrent assets		14,128			18,870
TOTAL ASSETS	$	1,476,275		$	1,414,541
LIABILITIES AND TOTAL DEFICIT
CURRENT LIABILITIES
Portion of long-term debt due within one year	$	57,750		$	77,000
Portion of operating lease liabilities due within one year		32,003			0
Accounts payable		26,761			27,098
Salaries and wages payable		56,699			64,600
Accrued marketing and advertising		9,796			14,052
Accrued interest		28,025			28,651
Other accrued liabilities		43,232			48,218
Derivative payable		19,330			5,578
Income taxes payable		19,679			22,618
Deferred revenue		56,923			53,501
TOTAL CURRENT LIABILITIES		350,198			341,316
Long-term debt, net		1,584,460			1,669,708
Long-term operating lease liabilities		121,318			0
Deferred income taxes		184,445			190,258
Other		2,251			18,289
TOTAL LIABILITIES		2,242,672			2,219,571
Redeemable noncontrolling interest		3,763			3,913
TOTAL DEFICIT
Common stock, $0 par value; 1,000,000 shares authorized; 120,352    shares issued at June 29, 2019 and December 29, 2018		0			0
Treasury stock, at cost, 53,089 shares at June 29, 2019 and 53,396 shares at    December 29, 2018		(3,164,409	)		(3,175,624	)
Retained earnings		2,420,958			2,382,438
Accumulated other comprehensive loss		(26,709	)		(15,757	)
TOTAL DEFICIT		(770,160	)		(808,943	)
TOTAL LIABILITIES AND TOTAL DEFICIT	$	1,476,275		$	1,414,541

The accompanying notes are an integral part of the consolidated financial statements.

2

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF NET INCOME

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) 

	Three Months Ended				Six Months Ended
	June 29,		June 30,		June 29,		June 30,
	2019		2018		2019		2018
Service revenues, net	$	313,768	$	343,730	$	620,494	$	672,399
Product sales and other, net		55,255		66,017		111,694		145,571
Revenues, net		369,023		409,747		732,188		817,970
Cost of services		122,121		128,159		251,078		267,939
Cost of product sales and other		31,088		36,794		64,347		84,236
Cost of revenues		153,209		164,953		315,425		352,175
Gross profit		215,814		244,794		416,763		465,795
Marketing expenses		49,967		55,421		164,216		154,340
Selling, general and administrative expenses		60,374		61,665		125,176		121,676
Operating income		105,473		127,708		127,371		189,779
Interest expense		34,732		35,866		69,927		71,732
Other expense, net		438		1,333		741		1,097
Income before income taxes		70,303		90,509		56,703		116,950
Provision for income taxes		16,586		19,825		13,711		7,208
Net income		53,717		70,684		42,992		109,742
Net loss attributable to the noncontrolling interest		117		36		156		90
Net income attributable to Weight Watchers International, Inc.	$	53,834	$	70,720	$	43,148	$	109,832
Earnings Per Share attributable to Weight Watchers    International, Inc.
Basic	$	0.80	$	1.07	$	0.64	$	1.67
Diluted	$	0.78	$	1.01	$	0.62	$	1.57
Weighted average common shares outstanding
Basic		67,124		66,400		67,044		65,761
Diluted		69,141		70,154		69,268		69,914

The accompanying notes are an integral part of the consolidated financial statements.

3

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(IN THOUSANDS)

	Three Months Ended						Six Months Ended
	June 29,			June 30,			June 29,			June 30,
	2019			2018			2019			2018
Net income	$	53,717		$	70,684		$	42,992		$	109,742
Other comprehensive (loss) gain:
Foreign currency translation gain (loss)		1,801			(3,804	)		3,515			(7,229	)
Income tax (expense) benefit on foreign currency translation   gain (loss)		(457	)		965			(892	)		1,833
Foreign currency translation gain (loss), net of taxes		1,344			(2,839	)		2,623			(5,396	)
(Loss) gain on derivatives		(10,819	)		1,130			(18,180	)		12,297
Income tax benefit (expense) on (loss) gain on derivatives		2,744			(287	)		4,611			(3,119	)
(Loss) gain on derivatives, net of taxes		(8,075	)		843			(13,569	)		9,178
Total other comprehensive (loss) gain		(6,731	)		(1,996	)		(10,946	)		3,782
Comprehensive income		46,986			68,688			32,046			113,524
Net loss attributable to the noncontrolling interest		117			36			156			90
Foreign currency translation (gain) loss, net of taxes    attributable to the noncontrolling interest		(12	)		137			(6	)		373
Comprehensive loss attributable to the noncontrolling    interest		105			173			150			463
Comprehensive income attributable to Weight Watchers    International, Inc.	$	47,091		$	68,861		$	32,196		$	113,987

The accompanying notes are an integral part of the consolidated financial statements.

4

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

UNAUDITED Consolidated Statements of Changes in Total Deficit

(IN THOUSANDS)

					Weight Watchers International, Inc.
															Accumulated
	Redeemable														Other
Three Months Ended June 29, 2019	Noncontrolling				Common Stock				Treasury Stock						Comprehensive			Retained
	Interest				Shares		Amount		Shares			Amount			Loss			Earnings			Total
Balance at March 30, 2019		$	3,868			120,352	$	0		53,375		$	(3,174,871	)	$	(19,966	)	$	2,375,903			$	(818,934	)
Comprehensive income (loss)			(105	)												(6,743	)		53,834				47,091
Issuance of treasury stock under    stock plans										(286	)		10,462						(13,651	)			(3,189	)
Compensation expense on share-    based awards																			4,872				4,872
Balance at June 29, 2019		$	3,763			120,352	$	0		53,089		$	(3,164,409	)	$	(26,709	)	$	2,420,958			$	(770,160	)

					Weight Watchers International, Inc.
															Accumulated
	Redeemable														Other
Six Months Ended June 29, 2019	Noncontrolling				Common Stock				Treasury Stock						Comprehensive			Retained
	Interest				Shares		Amount		Shares			Amount			Loss			Earnings			Total
Balance at December 29, 2018		$	3,913			120,352	$	0		53,396		$	(3,175,624	)	$	(15,757	)	$	2,382,438			$	(808,943	)
Comprehensive income (loss)			(150	)												(10,952	)		43,148				32,196
Issuance of treasury stock under    stock plans										(307	)		11,215						(14,312	)			(3,097	)
Compensation expense on share-    based awards																			9,684				9,684
Balance at June 29, 2019		$	3,763			120,352	$	0		53,089		$	(3,164,409	)	$	(26,709	)	$	2,420,958			$	(770,160	)

5

					Weight Watchers International, Inc.
															Accumulated
	Redeemable														Other
Three Months Ended June 30, 2018	Noncontrolling				Common Stock				Treasury Stock						Comprehensive			Retained
	Interest				Shares		Amount		Shares			Amount			Loss			Earnings			Total
Balance at March 31, 2018		$	4,177			120,352	$	0		54,114		$	(3,203,331	)	$	(6,938	)	$	2,210,168			$	(1,000,101	)
Comprehensive income (loss)			(173	)												(1,859	)		70,720				68,861
Issuance of treasury stock under    stock plans										(349	)		13,535						(14,586	)			(1,051	)
Compensation expense on share-    based awards																			5,291				5,291
Issuance of common stock																							0
Balance at June 30, 2018		$	4,004			120,352	$	0		53,765		$	(3,189,796	)	$	(8,797	)	$	2,271,593			$	(927,000	)

					Weight Watchers International, Inc.
															Accumulated
	Redeemable														Other
Six Months Ended June 30, 2018	Noncontrolling				Common Stock				Treasury Stock						Comprehensive			Retained
	Interest				Shares		Amount		Shares			Amount			Loss			Earnings			Total
Balance at December 30, 2017		$	4,467			118,947	$	0		54,258		$	(3,208,836	)	$	(10,467	)	$	2,203,317			$	(1,015,986	)
Comprehensive income (loss)			(463	)												4,155			109,832				113,987
Issuance of treasury stock under    stock plans										(493	)		19,040						(17,033	)			2,007
Compensation expense on share-    based awards																			9,675				9,675
Issuance of common stock						1,405													9,796				9,796
Cumulative effect of revenue accounting    change																			2,933				2,933
Cumulative effect of tax accounting change																(2,485	)		(46,927	)			(49,412	)
Balance at June 30, 2018		$	4,004			120,352	$	0		53,765		$	(3,189,796	)	$	(8,797	)	$	2,271,593			$	(927,000	)

The accompanying notes are an integral part of the consolidated financial statements.

6

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(IN THOUSANDS)

	Six Months Ended
	June 29,			June 30,
	2019			2018
Operating activities:
Net income	$	42,992		$	109,742
Adjustments to reconcile net income to cash    provided by operating activities:
Depreciation and amortization		22,693			21,774
Amortization of deferred financing costs and debt discount		4,680			4,122
Share-based compensation expense		9,684			9,675
Deferred tax (benefit) provision		(2,294	)		752
Allowance for doubtful accounts		(303	)		54
Reserve for inventory obsolescence		4,244			8,338
Foreign currency exchange rate loss		527			868
Changes in cash due to:
Receivables		982			(9,650	)
Inventories		(8,608	)		4,999
Prepaid expenses		26,599			(3,023	)
Accounts payable		656			(798	)
Accrued liabilities		(20,447	)		(1,696	)
Deferred revenue		2,920			13,259
Other long term assets and liabilities, net		(2,185	)		(4,309	)
Income taxes		(2,346	)		14,480
Cash provided by operating activities		79,794			168,587
Investing activities:
Capital expenditures		(7,601	)		(7,733	)
Capitalized software expenditures		(16,208	)		(13,118	)
Other items, net		120			(9,669	)
Cash used for investing activities		(23,689	)		(30,520	)
Financing activities:
Net payments on revolver		0			(25,000	)
Payments on long-term debt		(107,750	)		(38,500	)
Taxes paid related to net share settlement of equity awards		(4,227	)		(11,139	)
Proceeds from stock options exercised		326			23,262
Other items, net		(218	)		0
Cash used for financing activities		(111,869	)		(51,377	)
Effect of exchange rate changes on cash and cash equivalents		(565	)		(1,989	)
Net (decrease) increase in cash and cash equivalents		(56,329	)		84,701
Cash and cash equivalents, beginning of period		236,974			83,054
Cash and cash equivalents, end of period	$	180,645		$	167,755

The accompanying notes are an integral part of the consolidated financial statements.

7

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

1. Basis of Presentation

The accompanying consolidated financial statements include the accounts of Weight Watchers International, Inc. and all of its subsidiaries. The terms “Company” and “WW” as used throughout these notes are used to indicate Weight Watchers International, Inc. and all of its operations consolidated for purposes of its financial statements. The Company’s “Digital” business refers to providing subscriptions to the Company’s digital product offerings, including the Personal Coaching + Digital product.  The Company’s “Studio + Digital” business refers to providing access to the Company’s weekly in-person workshops combined with the Company’s digital subscription product offerings to commitment plan subscribers. The “Studio + Digital” business also includes the provision of access to workshops for members who do not subscribe to commitment plans, including the Company’s “pay-as-you-go” members.

The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and include amounts that are based on management’s best estimates and judgments. While all available information has been considered, actual amounts could differ from those estimates. The consolidated financial statements include all of the Company’s majority-owned subsidiaries. All entities acquired, and any entity of which a majority interest was acquired, are included in the consolidated financial statements from the date of acquisition. All intercompany accounts and transactions have been eliminated in consolidation. The Company’s operating results for any interim period are not necessarily indicative of future or annual results. The consolidated financial statements are unaudited and, accordingly, they do not include all of the information necessary for a comprehensive presentation of results of operations, financial position and cash flow activity required by GAAP for complete financial statements but, in the opinion of management, reflect all adjustments including those of a normal recurring nature necessary for a fair statement of the interim results presented.

These statements should be read in conjunction with the Company’s Annual Report on Form 10-K for fiscal 2018 filed on February 26, 2019, which includes additional information about the Company, its results of operations, its financial position and its cash flows.

2. Recently Issued Accounting Standards

For a discussion of the Company’s significant accounting policies, see “Summary of Significant Accounting Policies” in the Notes to Consolidated Financial Statements of the Company’s Annual Report on Form 10-K for fiscal 2018. For a discussion of accounting standards adopted in the current period, see Note 3.

3. Accounting Standards Adopted in Current Year

In February 2016, the Financial Accounting Standards Board (the “FASB”) issued updated guidance regarding leases, requiring lessees to recognize a right-of-use asset and a lease liability on the balance sheet for all leases with the exception of short-term leases. For lessees, leases will continue to be classified as either operating or finance leases in the income statement. Lessor accounting is similar to the current model but will be updated to align with certain changes to the lessee model. Lessors will continue to classify leases as operating, direct financing or sales-type leases. The effective date of the new guidance for public companies is for fiscal years beginning after December 15, 2018 and interim periods within those fiscal years. Early adoption is permitted. In July 2018, the FASB issued updated guidance by providing an entity with an additional and optional transition method to adopt the new lease guidance.  On December 30, 2018, the Company adopted the updated lease guidance on a modified retrospective basis as of the adoption date. Periods prior to the adoption date continue to be reported under the historical lease accounting guidance.  See Note 4 for further details.

4. Leases  

Adoption of Lease Standard

On December 30, 2018, the Company adopted the updated guidance on leases using the modified retrospective transition method.  Results for reporting periods beginning on or after December 30, 2018 are presented under the updated guidance, while prior period amounts are not adjusted and continue to be reported in accordance with the Company’s historical lease accounting.

The adoption of the standard had a material impact on the Company’s consolidated balance sheets but did not have a material impact on its consolidated statements of net income. The Company recorded $155,178 as a right of use asset, $163,486 of lease

8

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

liabilities and $0 for retained earnings for operating leases upon adoption of the updated guidance. The previously reported amounts have been revised by $3,595 due to the impact of prepaid rent.  The standard did not have a material impact on the Company’s finance lease contracts.  

A lease is defined as an arrangement that contractually specifies the right to use and control an identified asset for a specific period of time in exchange for consideration. Operating leases are included in operating lease assets, portion of operating lease liabilities due within one year, and long-term operating lease liabilities in the Company’s 2019 consolidated balance sheet. Finance leases are included in property and equipment, net, other accrued liabilities, and other long-term liabilities in the Company’s 2019 consolidated balance sheet.  Lease assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. Lease assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term, using the Company’s incremental borrowing rate commensurate with the lease term.  The lease asset includes scheduled lease payments and excludes lease incentives, such as free rent periods and tenant improvement allowances. The Company has certain leases that may include an option to renew and when it is reasonably probable to exercise such option, the Company will include the renewal option terms in determining the lease asset and lease liability. The Company does not have any renewal options that would have a material impact on the terms of the leases and that are also reasonably expected to be exercised at this time.  A lease may contain both fixed and variable payments. Variable lease payments that are linked to an index or rate are measured based on the current index or rate at adoption of the updated guidance, or lease commencement date for new leases, with the impact of future changes in the index or rate being recorded as a period expense.  Lease expense for lease payments is recognized on a straight-line basis over the lease term.

The Company’s operating and finance leases are primarily for its studios, corporate offices, data centers and certain equipment, including automobiles.

At June 29, 2019, the Company’s lease assets and lease liabilities were as follows:

	June 29, 2019
Assets:
Operating lease assets	$	144,913
Finance lease assets		522
Total leased assets	$	145,435
Liabilities:
Current
Operating	$	32,003
Finance		287
Noncurrent
Operating	$	121,318
Finance		152
Total lease liabilities	$	153,760

For the three and six months ended June 29, 2019, the components of the Company’s lease expense were as follows:

	Three Months Ended		Six Months Ended
	June 29,		June 29,
	2019		2019
Operating lease cost	$	12,363	$	25,735
Finance lease cost:
Amortization of leased assets		138		218
Interest on lease liabilities		5		13
Total finance lease cost	$	143	$	231
Total lease cost	$	12,506	$	25,966

9

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

At June 29, 2019, the Company’s weighted average remaining lease term and weighted average discount rates were as follows:

	June 29, 2019
Weighted Average Remaining Lease Term (years)
Operating leases		7.22
Finance leases		1.66
Weighted Average Discount Rate
Operating leases		7.04
Finance leases		4.33

The Company’s leases have remaining lease terms of 0 to 13 years with a weighted average lease term of 7.21 years.

At June 29, 2019, the maturity of the Company’s lease liabilities in each of the next five fiscal years and thereafter were as follows:

	Operating Leases		Finance Leases		Total
Remainder of fiscal 2019	$	20,478	$	286	$	20,764
2020		39,951		135		40,086
2021		31,371		49		31,420
2022		21,254		20		21,274
2023		15,512		21		15,533
Thereafter		74,253		4		74,257
Total lease payments	$	202,819	$	515	$	203,334
Less imputed interest		49,498		76		49,574
Present value of lease liabilities	$	153,321	$	439	$	153,760

Minimum commitments under non-cancelable obligations, primarily for office and rental facilities operating leases at December 29, 2018, consisted of the following:

2019	$	63,261
2020		38,491
2021		22,341
2022		14,017
2023		9,192
2024 and thereafter		37,704
Total	$	185,006

Total rent expense charged to operations for office and rental facilities under these operating leases for the three and six months ended June 30, 2018 was $10,741 and $21,532, respectively.

10

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

Supplemental cash flow information related to leases for the six months ended June 29, 2019 were as follows:

	Six Months Ended
	June 29,
	2019
Cash paid for amounts included in the measurement of lease liabilities
Operating cash flows from operating leases	$	25,738
Operating cash flows from finance leases	$	13
Financing cash flows from finance leases	$	218
Leased assets obtained in exchange for new operating lease liabilities	$	12,084
Leased assets obtained in exchange for new finance lease liabilities	$	92

Practical Expedients and Accounting Policy Elections

The Company elected the package of practical expedients permitted under the transition guidance within the new standard, which allowed the Company not to reassess whether any expired or existing contracts contained leases, to carry forward existing lease classifications and not to reassess initial direct costs for existing leases. In addition, the Company elected the benefit of hindsight practical expedient in determining the lease term for existing leases upon adoption of the updated guidance.  

The Company has lease agreements with lease and non-lease components and has elected the practical expedient not to separate non-lease components from lease components and instead to account for each separate lease component and non-lease component as a single lease component.

The Company has elected the short-term lease exception accounting policy, whereby the recognition requirements of the updated guidance is not applied and lease expense is recorded on a straight-line basis with respect to leases with an initial term of 12 months or less.

5. Revenue  

Adoption of Revenue from Contracts with Customers

On December 31, 2017, the Company adopted the updated guidance on revenue from contracts with customers using the modified retrospective method applied to those contracts which were not completed as of December 31, 2017. Results for reporting periods beginning after December 31, 2017 are presented under the updated guidance, while prior period amounts are not adjusted and continue to be reported in accordance with the Company’s historical revenue accounting.

The Company recorded a net increase to opening retained earnings of $2,145 as of December 31, 2017 due to the cumulative impact of adopting the updated guidance, inclusive of a $3,501 decrease to deferred revenue, a decrease of $568 to prepaid expenses and other current assets and an increase to the deferred income tax liability of $788.

Revenue Recognition

Revenues are recognized when control of the promised services or goods is transferred to the Company’s customers, in an amount that reflects the consideration it expects to be entitled to in exchange for those services or goods.

The Company earns revenue from subscriptions for its digital products and by conducting workshops, for which it charges a fee, predominantly through commitment plans, prepayment plans or the “pay-as-you-go” arrangement. The Company also earns revenue by selling consumer products (including publications) in its workshops, online through its ecommerce platform and to its franchisees, collecting commissions from franchisees, collecting royalties related to licensing agreements, selling magazine subscriptions, publishing, selling advertising space on its websites and in copies of its publications and By Mail product sales.

Commitment plan revenues, prepaid workshop fees and magazine subscription revenue are recorded to deferred revenue and amortized into revenue as control is transferred over the period earned since these performance obligations are satisfied over time. Digital subscription revenues, consisting of the fees associated with subscriptions for the Company’s Digital products, including its

11

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

Personal Coaching + Digital product, are deferred and recognized on a straight-line basis as control is transferred over the subscription period. One-time Digital sign-up fees are considered immaterial in the context of the contract and the related revenue is recorded to deferred revenue and amortized into revenue over the commitment period. In the Studio + Digital business, the Company generally charges non-refundable registration and starter fees in exchange for access to the Company’s digital subscription products, an introductory information session and materials it provides to new members. Revenue from these registration and starter fees is considered immaterial in the context of the contract and is recorded to deferred revenue and amortized into revenue over the commitment period. Revenue from “pay-as-you-go” workshop fees, consumer product sales and By Mail, commissions and royalties is recognized at the point in time control is transferred, which is when services are rendered, products are shipped to customers and title and risk of loss passes to the customers, and commissions and royalties are earned, respectively.  Revenue from advertising in magazines and from magazine sales is recognized upon distribution of the magazine.  For revenue transactions that involve multiple performance obligations, the amount of revenue recognized is determined using the relative fair value approach, which is generally based on each performance obligation’s stand-alone selling price. Discounts to customers, including free registration offers, are recorded as a deduction from gross revenue in the period such revenue was recognized. Revenue from advertising on its websites is recognized when the advertisement is viewed by the user.  

The Company grants refunds in aggregate amounts that historically have not been material. Because the period of payment of the refund generally approximates the period revenue was originally recognized, refunds are recorded as a reduction of revenue over the same period.

The following table presents the Company’s revenues disaggregated by revenue source:

	Three Months Ended				Six Months Ended
	June 29,		June 30,		June 29,		June 30,
	2019		2018		2019		2018
Digital Subscription Revenues	$	156,969	$	151,018	$	305,824	$	289,565
Studio + Digital Fees		156,799		192,712		314,670		382,834
Service Revenues, net	$	313,768	$	343,730	$	620,494	$	672,399
Product sales and other, net		55,255		66,017		111,694		145,571
Revenues, net	$	369,023	$	409,747	$	732,188	$	817,970

The following tables present the Company’s revenues disaggregated by segment:

	Three Months Ended June 29, 2019
	North		Continental		United
	America		Europe		Kingdom		Other		Total
Digital Subscription Revenues	$	102,851	$	43,586	$	6,993	$	3,539	$	156,969
Studio + Digital Fees		116,958		23,681		11,498		4,662		156,799
Service Revenues, net	$	219,809	$	67,267	$	18,491	$	8,201	$	313,768
Product sales and other, net		35,835		10,062		6,034		3,324		55,255
Revenues, net	$	255,644	$	77,329	$	24,525	$	11,525	$	369,023

	Three Months Ended June 30, 2018
	North		Continental		United
	America		Europe		Kingdom		Other		Total
Digital Subscription Revenues	$	101,099	$	39,342	$	6,955	$	3,622	$	151,018
Studio + Digital Fees		142,767		29,402		14,551		5,992		192,712
Service Revenues, net	$	243,866	$	68,744	$	21,506	$	9,614	$	343,730
Product sales and other, net		40,672		12,848		7,704		4,793		66,017
Revenues, net	$	284,538	$	81,592	$	29,210	$	14,407	$	409,747

12

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

	Six Months Ended June 29, 2019
	North		Continental		United
	America		Europe		Kingdom		Other		Total
Digital Subscription Revenues	$	201,611	$	83,769	$	13,411	$	7,033	$	305,824
Studio + Digital Fees		234,557		47,630		22,761		9,722		314,670
Service Revenues, net	$	436,168	$	131,399	$	36,172	$	16,755	$	620,494
Product sales and other, net		69,488		22,087		12,964		7,155		111,694
Revenues, net	$	505,656	$	153,486	$	49,136	$	23,910	$	732,188

	Six Months Ended June 30, 2018
	North		Continental		United
	America		Europe		Kingdom		Other		Total
Digital Subscription Revenues	$	193,338	$	75,503	$	13,519	$	7,205	$	289,565
Studio + Digital Fees		282,919		58,482		28,933		12,500		382,834
Service Revenues, net	$	476,257	$	133,985	$	42,452	$	19,705	$	672,399
Product sales and other, net		87,458		30,138		17,043		10,932		145,571
Revenues, net	$	563,715	$	164,123	$	59,495	$	30,637	$	817,970

Information about Contract Balances

For Service Revenues, the Company typically collects payment in advance of providing services.  Any amounts collected in advance of services being provided are recorded in deferred revenue. In the case where amounts are not collected, but the service has been provided and the revenue has been recognized, the amounts are recorded in accounts receivable. The opening and ending balances of the Company’s deferred revenues are as follows:

	Deferred		Deferred
	Revenue		Revenue-Long Term
Balance as of December 29, 2018	$	53,501	$	961
Net increase (decrease) during the period		3,422		(492	)
Balance as of June 29, 2019	$	56,923	$	469

Revenue recognized from amounts included in current deferred revenue as of December 29, 2018 was $52,507 for the six months ended June 29, 2019. The Company’s long-term deferred revenue, which is included in other liabilities on the Company’s consolidated balance sheet, had a balance of $469 at June 29, 2019 related to upfront payments received as an inducement for entering into certain sales-based royalty agreements with third party licensees. This revenue is amortized on a straight-line basis over the term of the applicable agreement.

Practical Expedients and Exemptions

The Company elected to apply the updated guidance only to contracts that were not completed as of December 31, 2017, the date of adoption. The Company does not disclose the value of unsatisfied performance obligations for contracts with an original expected length of one year or less. The Company expenses sales commissions when incurred (amortization period would have been one year or less) and these expenses are recorded within selling, general and administrative expenses. The Company treats shipping and handling fees as fulfillment costs and not as a separate performance obligation, and as a result, any fees received from customers are included in the transaction price allocated to the performance obligation of providing goods with a corresponding amount accrued within cost of product sales and other for amounts paid to applicable carriers. Sales tax, value-added tax, and other taxes the Company collects concurrent with revenue-producing activities are excluded from revenue. 

6. Franchise Rights Acquired, Goodwill and Other Intangible Assets

Franchise rights acquired are due to acquisitions of the Company’s franchised territories as well as the acquisition of franchise promotion agreements and other factors associated with the acquired franchise territories. For the six months ended June 29, 2019, the change in the carrying value of franchise rights acquired is due to the effect of exchange rate changes.

13

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

Goodwill primarily relates to the acquisition of the Company by The Kraft Heinz Company (successor to H.J. Heinz Company) in 1978 and the Company’s acquisitions of WW.com, Inc. (formerly known as WeightWatchers.com, Inc.) in 2005, the Company’s franchised territories and the majority interest in Vigilantes do Peso Marketing Ltda.  For the six months ended June 29, 2019, the change in the carrying amount of goodwill was due to the effect of exchange rate changes as follows:

	North		Continental			United
	America		Europe			Kingdom		Other		Total
Balance as of December 29, 2018	$	138,156	$	7,242		$	1,178	$	5,943	$	152,519
Effect of exchange rate changes		1,646		(144	)		0		37		1,539
Balance as of June 29, 2019	$	139,802	$	7,098		$	1,178	$	5,980	$	154,058

Goodwill and Franchise Rights Acquired

The Company reviews goodwill and other indefinite-lived intangible assets, including franchise rights acquired with indefinite lives, for potential impairment on at least an annual basis or more often if events so require. The Company performed fair value impairment testing as of May 5, 2019 and May 6, 2018, each the first day of fiscal May, on its goodwill and other indefinite-lived intangible assets.

In performing its annual impairment analysis as of May 5, 2019 and May 6, 2018, the Company determined that the carrying amounts of its goodwill reporting units and franchise rights acquired with indefinite lives units of account did not exceed their respective fair values and therefore no impairment existed.

For all reporting units, except for Brazil, there was significant headroom in the goodwill impairment analysis. Based on the results of the Company’s annual goodwill impairment test performed for all of its reporting units except for Brazil, as of the June 29, 2019 balance sheet date, for reporting units that hold 97.0% of the Company’s goodwill, those units had an estimated fair value at least 60% higher than the respective reporting unit’s carrying amount. Based on the results of the Company’s annual goodwill impairment test performed for its Brazil reporting unit, the estimated fair value of this reporting unit exceeded its carrying value by approximately 3.0% and accordingly a change in the underlying assumptions for Brazil would likely cause a change in the results of the impairment assessment and, as such, could result in an impairment of the goodwill related to Brazil, for which the net book value is $4,623.

For all units of account, except for New Zealand, there was significant headroom in the franchise rights acquired impairment analysis. Based on the results of the Company’s annual franchise rights acquired impairment test performed for all of its units of account except for New Zealand, as of the June 29, 2019 balance sheet date, for units of account that hold 99.4% of the Company’s franchise rights acquired, those units had an estimated fair value at least 40% higher than the respective unit of account’s carrying amount. Based on the results of the Company’s annual franchise rights acquired impairment test performed for its New Zealand unit of account, the estimated fair value of this unit of account exceeded its carrying value by approximately 3.0% and accordingly a change in the underlying assumptions for New Zealand would likely cause a change in the results of the impairment assessment and, as such, could result in an impairment of the franchise rights acquired related to New Zealand, for which the net book value is $4,754.

When determining fair value, the Company utilizes various assumptions, including projections of future cash flows, growth rates and discount rates. A change in these underlying assumptions would likely cause a change in the results of the tests and, as such, could cause fair value to be less than the carrying amounts and result in an impairment of those assets. In the event such a result occurred, the Company would be required to record a corresponding charge, which would impact earnings. The Company would also be required to reduce the carrying amounts of the related assets on its balance sheet. The Company continues to evaluate these assumptions and believes that these assumptions are appropriate.

The following is a discussion of the goodwill and franchise rights acquired impairment analysis.

Goodwill

In performing the impairment analysis for goodwill, the fair value for the Company’s reporting units is estimated using a discounted cash flow approach. This approach involves projecting future cash flows attributable to the reporting unit and discounting those estimated cash flows using an appropriate discount rate. The estimated fair value is then compared to the carrying value of the reporting unit. The Company has determined the appropriate reporting unit for purposes of assessing annual impairment to be the country for all reporting units. For all of the Company’s reporting units except for Brazil (see below), the Company estimated future

14

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

cash flows by utilizing the historical debt-free cash flows (cash flows provided by operating activities less capital expenditures) attributable to that country and then applied expected future operating income growth rates for such country. The Company utilized operating income as the basis for measuring its potential growth because it believes it is the best indicator of the performance of its business. The Company then discounted the estimated future cash flows utilizing a discount rate which was calculated using the average cost of capital, which included the cost of equity and the cost of debt. The cost of equity was determined by combining a risk-free rate of return and a market risk premium for the Company’s peer group. The risk-free rate of return was determined based on the average rate of long-term U.S. Treasury securities. The market risk premium was determined by reviewing external market data. The cost of debt was determined by estimating the Company’s current borrowing rate.

As it relates to the goodwill impairment analysis for Brazil, the Company estimated future debt-free cash flows in contemplation of its growth strategies for that market. In developing these projections, the Company considered the historical impact of similar growth strategies in other markets as well as the current market conditions in Brazil. The Company then discounted the estimated future cash flows utilizing a discount rate which was calculated using the average cost of capital, which included the cost of equity and the cost of debt. The cost of equity was determined by combining a risk-free rate of return and a market risk premium for the Company’s peer group. The risk-free rate of return was determined based on the average rate of long-term U.S. Treasury securities. The market risk premium was determined by reviewing external market data including the current economic conditions in Brazil and the country specific risk thereon, all as reflected in the discount rate. The cost of debt was determined by estimating the Company’s current borrowing rate.

Franchise Rights Acquired

Finite-lived franchise rights acquired are amortized over the remaining contractual period, which is generally less than one year. Indefinite-lived franchise rights acquired are tested on an annual basis for impairment.

In performing the impairment analysis for indefinite-lived franchise rights acquired, the fair value for franchise rights acquired is estimated using a discounted cash flow approach referred to as the hypothetical start-up approach for franchise rights related to the Company’s Studio + Digital business and a relief from royalty methodology for franchise rights related to the Company’s Digital business. The aggregate estimated fair value for these rights is then compared to the carrying value of the unit of account for those franchise rights. The Company has determined the appropriate unit of account for purposes of assessing impairment to be the combination of the rights in both the Studio + Digital business and the Digital business in the country in which the applicable acquisition occurred.

In its hypothetical start-up approach analysis for fiscal 2019, the Company assumed that the year of maturity was reached after 7 years. Subsequent to the year of maturity, the Company estimated future cash flows for the Studio + Digital business in each country based on assumptions regarding revenue growth and operating income margins.  The cash flows associated with the Digital business in each country were based on the expected Digital revenue for such country and the application of a market-based royalty rate. The cash flows for the Studio + Digital and Digital businesses were discounted utilizing rates consistent with those utilized in the annual goodwill impairment analysis.

Finite-lived Intangible Assets

The carrying values of finite-lived intangible assets as of June 29, 2019 and December 29, 2018 were as follows:

	June 29, 2019				December 29, 2018
	Gross				Gross
	Carrying		Accumulated		Carrying		Accumulated
	Amount		Amortization		Amount		Amortization
Capitalized software costs	$	129,091	$	108,034	$	121,508	$	102,659
Website development costs		113,882		86,710		105,710		77,825
Trademarks		11,756		11,116		11,620		11,010
Other		14,021		4,399		13,967		4,149
Trademarks and other intangible assets	$	268,750	$	210,259	$	252,805	$	195,643
Franchise rights acquired		8,120		4,452		8,110		4,319
Total finite-lived intangible assets	$	276,870	$	214,711	$	260,915	$	199,962

15

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

Aggregate amortization expense for finite-lived intangible assets was recorded in the amounts of $7,485 and $15,041 for the three and six months ended June 29, 2019, respectively.  Aggregate amortization expense for finite-lived intangible assets was recorded in the amounts of $6,832 and $14,242 for the three and six months ended June 30, 2018, respectively.  

Estimated amortization expense of existing finite-lived intangible assets for the next five fiscal years and thereafter is as follows:

Remainder of fiscal 2019	$	12,273
Fiscal 2020	$	22,175
Fiscal 2021	$	13,046
Fiscal 2022	$	3,533
Fiscal 2023 and thereafter	$	11,132

7. Long-Term Debt

The components of the Company’s long-term debt were as follows:

	June 29, 2019									December 29, 2018
	Principal Balance		Unamortized Deferred Financing Costs		Unamortized Debt Discount		Effective Rate (1)			Principal Balance		Unamortized Deferred Financing Costs		Unamortized Debt Discount		Effective Rate (1)
Revolving Credit Facility due    November 29, 2022	$	0	$	0	$	0		0.00	%	$	0	$	0	$	0		4.39	%
Term Loan Facility    due November 29, 2024		1,374,500		7,342		23,833		8.07	%		1,482,250		8,307		26,033		7.53	%
Notes due December 1, 2025		300,000		1,115		0		8.62	%		300,000		1,202		0		8.69	%
Total	$	1,674,500	$	8,457	$	23,833		8.17	%	$	1,782,250	$	9,509	$	26,033		7.63	%
Less: Current Portion		57,750									77,000
Unamortized Deferred    Financing Costs		8,457									9,509
Unamortized Debt Discount		23,833									26,033
Total Long-Term Debt	$	1,584,460								$	1,669,708

(1) Includes amortization of deferred financing costs and debt discount.

On November 29, 2017, the Company refinanced its then-existing credit facilities (hereinafter referred to as “the November 2017 debt refinancing”) consisting of $1,930,386 of borrowings under a term loan facility and an undrawn $50,000 revolving credit facility with $1,565,000 of borrowings under its new credit facilities, consisting of a $1,540,000 term loan facility, and a $150,000 revolving credit facility (of which $25,000 was drawn upon at the time of the November 2017 debt refinancing) (collectively, the “Credit Facilities”), and $300,000 in aggregate principal amount of 8.625% Senior Notes due 2025 (the “Notes”). During the fourth quarter of fiscal 2017, the Company incurred fees of $53,832 (which included $30,800 of a debt discount) in connection with the November 2017 debt refinancing. In addition, the Company recorded a loss on early extinguishment of debt of $10,524 in connection thereto. This early extinguishment of debt write-off was comprised of $5,716 of deferred financing fees paid in connection with the November 2017 debt refinancing and $4,808 of pre-existing deferred financing fees.

16

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

Senior Secured Credit Facilities

The Credit Facilities were issued under a new credit agreement, dated November 29, 2017 (the “Credit Agreement”), among the Company, as borrower, the lenders party thereto, JPMorgan Chase Bank, N.A. (“JPMorgan Chase”), as administrative agent and an issuing bank, Bank of America, N.A., as an issuing bank, and Citibank, N.A., as an issuing bank.  The Credit Facilities consist of (1) $1,540,000 in aggregate principal amount of senior secured tranche B term loans due in 2024 (the “Term Loan Facility”) and (2) a $150,000 senior secured revolving credit facility (which includes borrowing capacity available for letters of credit) due in 2022 (the “Revolving Credit Facility”).

On May 31, 2019, the Company made a voluntary prepayment at par of $50,000 in respect of its outstanding term loans under the Term Loan Facility. As a result of this prepayment, the Company wrote off deferred financing fees of $267 in the second quarter of fiscal 2019.

As of June 29, 2019, the Company had $1,374,500 of debt outstanding under the Credit Facilities, with $148,841 of availability and $1,159 in issued but undrawn letters of credit outstanding under the Revolving Credit Facility.   There was no outstanding balance under the Revolving Credit Facility as of June 29, 2019.

All obligations under the Credit Agreement are guaranteed by, subject to certain exceptions, each of the Company’s current and future wholly-owned material domestic restricted subsidiaries. All obligations under the Credit Agreement, and the guarantees of those obligations, are secured by substantially all of the assets of the Company and each guarantor, subject to customary exceptions, including:

• a pledge of 100% of the equity interests directly held by the Company and each guarantor in any wholly-owned domestic material subsidiary of the Company or any guarantor (which pledge, in the case of any non-U.S. subsidiary of a U.S. subsidiary, will not include more than 65% of the voting stock of such first-tier non-U.S. subsidiary), subject to certain exceptions; and

• a security interest in substantially all other tangible and intangible assets of the Company and each guarantor, subject to certain exceptions.

Under the terms of the Credit Agreement, depending on the Company’s Consolidated First Lien Net Debt Leverage Ratio (as used in the Credit Agreement), on an annual basis on or about the time the Company is required to deliver its financial statements for any fiscal year, the Company is obligated to offer to prepay a portion of the outstanding principal amount of the Term Loan Facility in an aggregate amount determined by a percentage of its annual excess cash flow (as defined in the Credit Agreement) (said payment, a “Cash Flow Sweep”).  

Borrowings under the Term Loan Facility bear interest at a rate per annum equal to, at the Company’s option, either (1) an applicable margin plus a base rate determined by reference to the highest of (a) 0.50% per annum plus the higher of (i) the Federal Funds Effective Rate and (ii) the Overnight Bank Funding Rate as determined by the Federal Reserve Bank of New York, (b) the prime rate of JPMorgan Chase and (c) the LIBOR rate determined by reference to the cost of funds for U.S. dollar deposits for an interest period of one month adjusted for certain additional costs, plus 1.00%; provided that such rate is not lower than a floor of 1.75% or (2) an applicable margin plus a LIBOR rate determined by reference to the costs of funds for U.S. dollar deposits for the interest period relevant to such borrowing adjusted for certain additional costs, provided that LIBOR is not lower than a floor of 0.75%. Borrowings under the Revolving Credit Facility bear interest at a rate per annum equal to an applicable margin based upon a leverage-based pricing grid, plus, at the Company’s option, either (1) a base rate determined by reference to the highest of (a) 0.50% per annum plus the higher of (i) the Federal Funds Effective Rate and (ii) the Overnight Bank Funding Rate as determined by the Federal Reserve Bank of New York, (b) the prime rate of JPMorgan Chase and (c) the LIBOR rate determined by reference to the cost of funds for U.S. dollar deposits for an interest period of one month adjusted for certain additional costs, plus 1.00% or (2) a LIBOR rate determined by reference to the costs of funds for U.S. dollar deposits for the interest period relevant to such borrowing adjusted for certain additional costs. As of June 29, 2019, the applicable margins for the LIBOR rate borrowings under the Term Loan Facility and the Revolving Credit Facility were 4.75% and 2.25%, respectively.

On a quarterly basis, the Company pays a commitment fee to the lenders under the Revolving Credit Facility in respect of unutilized commitments thereunder, which commitment fee fluctuates depending upon the Company’s Consolidated First Lien Net Debt Leverage Ratio. Based on the Company’s Consolidated First Lien Net Debt Leverage Ratio as of June 29, 2019, the commitment fee was 0.35% per annum.  The Company’s Consolidated First Lien Net Debt Leverage Ratio as of June 29, 2019 was 2.93:1.00.

The Credit Agreement contains other customary terms, including (1) representations, warranties and affirmative covenants, (2) negative covenants, including limitations on indebtedness, liens, mergers, acquisitions, asset sales, investments, distributions,

17

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

prepayments of subordinated debt, amendments of material agreements governing subordinated indebtedness, changes to lines of business and transactions with affiliates, in each case subject to baskets, thresholds and other exceptions, and (3) customary events of default.

The availability of certain baskets and the ability to enter into certain transactions are also subject to compliance with certain financial ratios. In addition, the Revolving Credit Facility includes a maintenance covenant that will require, in certain circumstances, compliance with certain first lien secured net leverage ratios.

As of June 29, 2019, the Company was in compliance with all applicable financial covenants in the Credit Agreement governing the Credit Facilities.

Senior Notes

The Notes were issued pursuant to an Indenture, dated as of November 29, 2017 (the “Indenture”), among the Company, the guarantors named therein and The Bank of New York Mellon, as trustee. The Indenture contains customary covenants, events of default and other provisions for an issuer of non-investment grade debt securities. These covenants include limitations on indebtedness, liens, mergers, acquisitions, asset sales, investments, distributions, prepayments of subordinated debt and transactions with affiliates, in each case subject to baskets, thresholds and other exceptions.

The Notes accrue interest at a rate per annum equal to 8.625% and are due on December 1, 2025. Interest on the Notes is payable semi-annually on June 1 and December 1 of each year, beginning on June 1, 2018. On or after December 1, 2020, the Company may on any one or more occasions redeem some or all of the Notes at a purchase price equal to 104.313% of the principal amount of the Notes, plus accrued and unpaid interest, if any, to, but not including, the redemption date, such optional redemption price decreasing to 102.156% on or after December 1, 2021 and to 100.000% on or after December 1, 2022. Prior to December 1, 2020, the Company may on any one or more occasions redeem up to 40% of the aggregate principal amount of the Notes with an amount not to exceed the net proceeds of certain equity offerings at 108.625% of the aggregate principal amount thereof, plus accrued and unpaid interest, if any, to, but not including, the redemption date. Prior to December 1, 2020, the Company may redeem some or all of the Notes at a make-whole price plus accrued and unpaid interest, if any, to, but not including, the redemption date. If a change of control occurs, the Company must offer to purchase for cash the Notes at a purchase price equal to 101% of the principal amount of the Notes, plus accrued and unpaid interest, if any, to, but not including, the purchase date. Following the sale of certain assets and subject to certain conditions, the Company must offer to purchase for cash the Notes at a purchase price equal to 100% of the principal amount of the Notes, plus accrued and unpaid interest, if any, to, but not including, the purchase date. The Notes are guaranteed on a senior unsecured basis by the Company’s subsidiaries that guarantee the Credit Facilities.

Outstanding Debt

At June 29, 2019, the Company had $1,674,500 outstanding under the Credit Facilities and the Notes, consisting of the Term Loan Facility of $1,374,500, $0 drawn down on the Revolving Credit Facility and $300,000 in aggregate principal amount of Notes issued and outstanding.  

At June 29, 2019 and December 29, 2018, the Company’s debt consisted of both fixed and variable-rate instruments. Interest rate swaps were entered into to hedge a portion of the cash flow exposure associated with the Company’s variable-rate borrowings. See Note 12 for information on the Company’s interest rate swaps. The weighted average interest rate (which includes amortization of deferred financing costs and debt discount) on the Company’s outstanding debt, exclusive of the impact of the swap in effect, was approximately 8.17% and 7.73% per annum based on interest rates at June 29, 2019 and December 29, 2018, respectively. The weighted average interest rate (which includes amortization of deferred financing costs and debt discount) on the Company’s outstanding debt, including the impact of the swap in effect, was approximately 7.61% and 7.46% per annum based on interest rates at June 29, 2019 and December 29, 2018, respectively.

8. Earnings Per Share  

Basic earnings per share (“EPS”) are calculated utilizing the weighted average number of common shares outstanding during the periods presented. Diluted EPS is calculated utilizing the weighted average number of common shares outstanding during the periods presented adjusted for the effect of dilutive common stock equivalents.

18

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

The following table sets forth the computation of basic and diluted earnings per share:

	Three Months Ended				Six Months Ended
	June 29,		June 30,		June 29,		June 30,
	2019		2018		2019		2018
Numerator:
Net income attributable to
Weight Watchers International, Inc.	$	53,834	$	70,720	$	43,148	$	109,832
Denominator:
Weighted average shares of common stock    outstanding		67,124		66,400		67,044		65,761
Effect of dilutive common stock equivalents		2,017		3,754		2,224		4,153
Weighted average diluted common shares    outstanding		69,141		70,154		69,268		69,914
Earnings per share attributable to Weight    Watchers International, Inc.
Basic	$	0.80	$	1.07	$	0.64	$	1.67
Diluted	$	0.78	$	1.01	$	0.62	$	1.57

The number of anti-dilutive common stock equivalents excluded from the calculation of the weighted average number of common shares for diluted EPS was 2,032 and 32 for the three months ended June 29, 2019 and June 30, 2018, respectively.  The number of anti-dilutive common stock equivalents excluded from the calculation of the weighted average number of common shares for diluted EPS was 1,975 and 399 for the six months ended June 29, 2019 and June 30, 2018, respectively.  

9. Stock Plans

On May 6, 2008 and May 12, 2004, respectively, the Company’s shareholders approved the 2008 Stock Incentive Plan (the “2008 Plan”) and the 2004 Stock Incentive Plan (the “2004 Plan”). On May 6, 2014, the Company’s shareholders approved the 2014 Stock Incentive Plan (as amended and restated, the “2014 Plan”, and together with the 2004 Plan and the 2008 Plan, the “Stock Plans”), which replaced the 2008 Plan and 2004 Plan for all equity-based awards granted on or after May 6, 2014. The 2014 Plan is designed to promote the long-term financial interests and growth of the Company by attracting, motivating and retaining employees with the ability to contribute to the success of the business and to align compensation for the Company’s employees over a multi-year period directly with the interests of the shareholders of the Company. The Company’s long-term equity incentive compensation program has historically included time-vesting non-qualified stock option and/or restricted stock unit (including performance-based stock unit with both time- and performance-vesting criteria (“PSUs”)) awards. The Company’s Board of Directors or a committee thereof administers the 2014 Plan.

In fiscal 2019, the Company granted 275.8 PSUs having both time- and performance-vesting criteria. The time-vesting criteria for these PSUs will be satisfied upon continued employment (with limited exceptions) on the third anniversary of the grant date.  The performance-vesting criteria for these PSUs will be satisfied if the Company has achieved a certain annual operating income objective for the performance period of fiscal 2021.  Pursuant to these awards, the number of PSUs that become vested, if any, upon the satisfaction of both vesting criteria, shall be equal to (x) the target number of PSUs granted multiplied by (y) the applicable achievement percentage, rounded down to avoid the issuance of fractional shares.  The Company is currently accruing compensation expense to what it believes is the probable outcome upon vesting.

In fiscal 2018, the Company granted 81.3 PSUs having both time- and performance-vesting criteria. The time-vesting criteria for these PSUs will be satisfied upon continued employment (with limited exceptions) on the third anniversary of the grant date.  The performance-vesting criteria for these PSUs will be satisfied if the Company has achieved a certain annual operating income objective for the performance period of fiscal 2020.  Pursuant to these awards, the number of PSUs that become vested, if any, upon the satisfaction of both vesting criteria, shall be equal to (x) the target number of PSUs granted multiplied by (y) the applicable achievement percentage, rounded down to avoid the issuance of fractional shares. The applicable achievement percentage shall increase in the event the Company has achieved a certain revenue target during such performance period.  The Company is currently accruing compensation expense to what it believes is the probable outcome upon vesting.

19

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

In fiscal 2017, the Company granted 98.5 PSUs in May 2017 and 47.9 PSUs in July 2017, all having both time- and performance-vesting criteria. The time-vesting criteria for these PSUs will be satisfied upon continued employment (with limited exceptions) on May 15, 2020. The performance-vesting criteria for these PSUs will be satisfied if the Company has achieved, in the case of the May 2017 awards, certain annual operating income objectives and, in the case of the July 2017 award, certain net income or operating income objectives, as applicable, for each performance year, in each fiscal year over a three-year period (i.e., fiscal 2017 through fiscal 2019) (each, a “2017 Award Performance Year”). When the performance measure has been met for a particular 2017 Award Performance Year, that portion of units is “banked” for potential issuance following the satisfaction of the time-vesting criteria. Such portion of units to be “banked” shall be equal to (x) the target number of PSUs granted for the applicable 2017 Award Performance Year multiplied by (y) the applicable achievement percentage, rounded down to avoid the issuance of fractional shares. The Company is currently accruing compensation expense to what it believes is the probable outcome upon vesting.

In fiscal 2016, the Company granted 289.9 PSUs having both time- and performance-vesting criteria. The time-vesting criteria for these PSUs was satisfied upon continued employment (with limited exceptions) on the third anniversary of the grant date (i.e., May 16, 2019). The performance-vesting criteria for these PSUs was satisfied when the Company achieved a Debt Ratio (as defined in the applicable term sheet for these PSU awards and based on a Debt to EBITDAS ratio (each, as defined therein)) at levels at or below 4.5x over the performance period from December 31, 2017 to December 29, 2018. Pursuant to these awards, the number of PSUs that became vested upon the satisfaction of the time-vesting criteria of 219.3 was calculated as (x) the target number of PSUs granted multiplied by (y) 166.67%, the applicable Debt Ratio achievement percentage, rounded down to avoid the issuance of fractional shares. The Company accrued compensation expense in an amount equal to the outcome upon vesting.

10. Income Taxes

The effective tax rates for the three and six months ended June 29, 2019 were 23.6% and 24.2%, respectively. The effective tax rates for the three and six months ended June 30, 2018 were 21.9% and 6.2%, respectively. For the six months ended June 29, 2019, the primary difference between the U.S. federal statutory tax rate and the Company’s consolidated effective tax rate was due to $1,798 of tax expense related to global intangible low-taxed income (“GILTI”) and $1,766 of higher state income tax expenses versus the prior year period.  The effective tax rate was partially offset by a $1,375 tax benefit related to the reversal of tax reserves no longer needed, a $1,284 tax benefit related to foreign-derived intangible income (“FDII”) and a $746 tax benefit related to the cessation of certain publishing operations.  For the six months ended June 30, 2018, the primary difference between the U.S. federal statutory tax rate and the Company’s consolidated effective tax rate was due to the $22,155 tax benefit related to tax windfalls from stock compensation and a $1,859 tax benefit related to the cessation of operations of the Company’s Mexican subsidiary.  

The differences between the U.S. federal statutory tax rate and the Company’s consolidated effective tax rate were as follows:

	Three Months Ended						Six Months Ended
	June 29,			June 30,			June 29,			June 30,
	2019			2018			2019			2018
U.S. federal statutory tax rate		21.0	%		21.0	%		21.0	%		21.0	%
State income taxes (net of federal benefit)		0.4	%		2.2	%		3.1	%		2.3	%
Reserves for uncertain tax positions		(2.0	%)		0.3	%		(2.4	%)		0.2	%
Cessation of operations		(1.1	%)		0.0	%		(1.3	%)		(1.6	%)
Research and development credit		(0.4	%)		(0.1	%)		(1.1	%)		(0.4	%)
Tax windfall on share-based awards		0.1	%		(4.5	%)		0.2	%		(18.9	%)
GILTI		1.3	%		2.9	%		3.2	%		4.5	%
FDII		(0.9	%)		(1.2	%)		(2.3	%)		(1.9	%)
Impact of foreign operations		2.2	%		0.6	%		1.8	%		(0.4	%)
Other		2.8	%		0.7	%		2.0	%		1.4	%
Total effective tax rate		23.6	%		21.9	%		24.2	%		6.2	%

11. Legal

Securities Class Action and Derivative Matters

In March 2019, two substantially identical class action complaints alleging violations of the federal securities laws were filed by individual shareholders against the Company, certain of the Company’s current officers and the Company’s former controlling

20

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

shareholder, Artal Group S.A. (“Artal”), in the United States District Court for the Southern District of New York. The actions were consolidated and lead plaintiffs were appointed in June 2019. A consolidated amended complaint was filed on July 29, 2019, naming as defendants the Company, certain of the Company’s current officers and directors, and Artal and certain of its affiliates. The consolidated complaint asserts claims on behalf of all purchasers of the Company’s common stock between May 4, 2018 and February 26, 2019, inclusive (the “Class Period”), including purchasers of the Company’s common stock traceable to the May 2018 secondary offering of the Company’s common stock by certain of its shareholders. The complaint alleges that, during the Class Period, the defendants disseminated materially false and misleading statements and/or concealed or recklessly disregarded material adverse facts. The complaint alleges claims under Sections 10(b) and 20(a) of the Securities Exchange Act of 1934, as amended, and Rule 10b-5 thereunder, and with respect to the secondary offering, under Sections 11, 12(a)(2), and 15 of the Securities Act of 1933, as amended. The plaintiffs seek to recover unspecified damages on behalf of the class members. The Company believes that the action is without merit and intends to vigorously defend it.

On March 26, 2019, June 4, 2019, July 22, 2019, and July 26, 2019, the Company received shareholder litigation demands alleging breaches of fiduciary duties by certain current and former Company directors and executive officers, to the alleged injury of the Company. On June 13, 2019, a separate shareholder derivative complaint was filed in the Southern District of New York against the Company’s Board of Directors alleging that the directors breached fiduciary duties to the alleged injury of the Company. The plaintiff voluntarily dismissed the complaint on July 8, 2019 and the Company agreed to treat the complaint as a litigation demand. On July 23, 2019, another separate shareholder derivative complaint was filed in the Southern District of New York against the Board of Directors alleging, among other things, that the directors breached fiduciary duties to the alleged injury of the Company. The plaintiff voluntarily dismissed the complaint the same day. The allegations in the demands relate to those contained in the ongoing securities class action litigation. In response to the demands, pursuant to Virginia law, the Board of Directors has created a special committee to investigate and evaluate the claims made in the demands.

Other Litigation Matters

Due to the nature of the Company’s activities, it is also, at times, subject to other pending and threatened legal actions, including patent and other intellectual property actions, that arise out of the ordinary course of business. In the opinion of management, the disposition of any such matters is not expected, individually or in the aggregate, to have a material adverse effect on the Company’s results of operations, financial condition or cash flows. However, the results of legal actions cannot be predicted with certainty. Therefore, it is possible that the Company’s results of operations, financial condition or cash flows could be materially adversely affected in any particular period by the unfavorable resolution of one or more legal actions.

12. Derivative Instruments and Hedging

As of June 29, 2019 and December 29, 2018, the Company had in effect an interest rate swap with a notional amount totaling $1,000,000 and $1,250,000, respectively.  

On July 26, 2013, in order to hedge a portion of its variable rate debt, the Company entered into a forward-starting interest rate swap with an effective date of March 31, 2014 and a termination date of April 2, 2020. The initial notional amount of this swap was $1,500,000. During the term of this swap, the notional amount decreased from $1,500,000 effective March 31, 2014 to $1,250,000 on April 3, 2017 and $1,000,000 on April 1, 2019. This interest rate swap effectively fixes the variable interest rate on the notional amount of this swap at 2.41%. This swap qualifies for hedge accounting and, therefore, changes in the fair value of this swap have been recorded in accumulated other comprehensive loss.

On June 11, 2018, in order to hedge a portion of its variable rate debt, the Company entered into a forward-starting interest rate swap (the “2018 swap”) with an effective date of April 2, 2020 and a termination date of March 31, 2024. The initial notional amount of this swap is $500,000. During the term of this swap, the notional amount will decrease from $500,000 effective April 2, 2020 to $250,000 on March 31, 2021. This interest rate swap effectively fixes the variable interest rate on the notional amount of this swap at 3.1005%.  On June 7, 2019, in order to hedge a portion of its variable rate debt, the Company entered into a forward-starting interest rate swap (together with the 2018 swap, the “future swaps”) with an effective date of April 2, 2020 and a termination date of March 31, 2024. The notional amount of this swap is $250,000. This interest rate swap effectively fixes the variable interest rate on the notional amount of this swap at 1.901%.  The future swaps qualify for hedge accounting and, therefore, changes in the fair value of the future swaps have been recorded in accumulated other comprehensive loss.

21

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

As of June 29, 2019 and December 29, 2018, cumulative unrealized losses for qualifying hedges were reported as a component of accumulated other comprehensive loss in the amounts of $14,744 ($19,814 before taxes) and $1,175 ($1,634 before taxes), respectively.  As of June 29, 2019, the fair value of the Company’s then-effective swap was a liability of $2,068, which is included in derivative payable in the consolidated balance sheet. As of June 29, 2019, the fair value of the Company’s future swaps was a liability of $17,262, which is included in derivative payable in the consolidated balance sheet.  As of December 29, 2018, the fair value of the Company’s then-effective swap included a current asset of $3,526 and a noncurrent asset of $398, which are included in other current assets and other noncurrent assets, respectively, in the consolidated balance sheet. As of December 29, 2018, the fair value of the Company’s 2018 swap was a liability of $5,578, which is included in derivative payable in the consolidated balance sheet.

The Company is hedging forecasted transactions for periods not exceeding the next five years. The Company expects approximately $2,116 ($2,836 before taxes) of derivative losses included in accumulated other comprehensive loss at June 29, 2019, based on current market rates, will be reclassified into earnings within the next 12 months.

13. Fair Value Measurements

Accounting guidance on fair value measurements for certain financial assets and liabilities requires that assets and liabilities carried at fair value be classified and disclosed in one of the following three categories:

• Level 1 – Quoted prices in active markets for identical assets or liabilities.

• Level 2 – Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

• Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

When measuring fair value, the Company is required to maximize the use of observable inputs and minimize the use of unobservable inputs.

Fair Value of Financial Instruments

The Company’s significant financial instruments include long-term debt and interest rate swap agreements as of June 29, 2019 and December 29, 2018. The fair value of the Company’s borrowings under the Revolving Credit Facility approximated a carrying value of $0 at June 29, 2019 and December 29, 2018, respectively.

The fair value of the Company’s Credit Facilities is determined by utilizing average bid prices on or near the end of each fiscal quarter (Level 2 input). As of June 29, 2019 and December 29, 2018, the fair value of the Company’s long-term debt was approximately $1,595,373 and $1,757,717, respectively, as compared to the carrying value (net of deferred financing costs and debt discount) of $1,642,210 and $1,746,708, respectively.

Derivative Financial Instruments

The fair values for the Company’s derivative financial instruments are determined using observable current market information such as the prevailing LIBOR interest rate and LIBOR yield curve rates and include consideration of counterparty credit risk. See Note 12 for disclosures related to derivative financial instruments.

The following table presents the aggregate fair value of the Company’s derivative financial instruments:

			Fair Value Measurements Using:
	Total Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Interest rate swap liability at June 29, 2019	$	19,330	$	0	$	19,330	$	0
Interest rate swap asset at December 29, 2018	$	3,924	$	0	$	3,924	$	0
Interest rate swap liability at December 29, 2018	$	5,578	$	0	$	5,578	$	0

22

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

The Company did not have any transfers into or out of Levels 1 and 2 and did not maintain any assets or liabilities classified as Level 3, during the six months ended June 29, 2019 and the fiscal year ended December 29, 2018.

14. Accumulated Other Comprehensive Loss

Amounts reclassified out of accumulated other comprehensive loss are as follows:

Changes in Accumulated Other Comprehensive Loss by Component ^(a)  

	Six Months Ended June 29, 2019
	Loss on Qualifying Hedges			Loss on Foreign Currency Translation			Total
Beginning Balance at December 29, 2018	$	(1,175	)	$	(14,582	)	$	(15,757	)
Other comprehensive (loss) income before    reclassifications, net of tax		(12,255	)		2,623			(9,632	)
Amounts reclassified from accumulated other    comprehensive loss, net of tax(b)		(1,314	)		0			(1,314	)
Net current period other comprehensive (loss)    income including noncontrolling interest		(13,569	)		2,623			(10,946	)
Less: net current period other comprehensive    loss attributable to the noncontrolling interest		0			(6	)		(6	)
Ending Balance at June 29, 2019	$	(14,744	)	$	(11,965	)	$	(26,709	)

(a) Amounts in parentheses indicate debits

(b) See separate table below for details about these reclassifications

	Six Months Ended June 30, 2018
	(Loss) Gain on Qualifying Hedges			Loss on Foreign Currency Translation			Total
Beginning Balance at December 30, 2017	$	(5,392	)	$	(5,075	)	$	(10,467	)
Other comprehensive income (loss) before    reclassifications, net of tax		7,236			(5,396	)		1,840
Amounts reclassified from accumulated other    comprehensive loss, net of tax(b)		1,942		0				1,942
Adoption of accounting standard		(1,161	)		(1,324	)		(2,485	)
Net current period other comprehensive income    (loss) including noncontrolling interest		8,017			(6,720	)		1,297
Less: net current period other comprehensive loss    attributable to the noncontrolling interest	0				373			373
Ending Balance at June 30, 2018	$	2,625		$	(11,422	)	$	(8,797	)

(a) Amounts in parentheses indicate debits

(b) See separate table below for details about these reclassifications

23

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

Reclassifications out of Accumulated Other Comprehensive Loss ^(a)

	Three Months Ended						Six Months Ended
	June 29,			June 30,			June 29,			June 30,
	2019			2018			2019			2018
Details about Other Comprehensive Loss Components	Amounts Reclassified from Accumulated Other Comprehensive Loss						Amounts Reclassified from Accumulated Other Comprehensive Loss						Affected Line Item in the Statement Where Net Income is Presented
Loss on Qualifying Hedges
Interest rate contracts	$	498		$	(346	)	$	1,760		$	(2,603	)	Interest expense
		498			(346	)		1,760			(2,603	)	Income before income taxes
		(126	)		88			(446	)		661		Provision for income taxes
	$	372		$	(258	)	$	1,314		$	(1,942	)	Net income

(a) Amounts in parentheses indicate debits to profit/loss

15. Segment Data

The Company has four reportable segments based on an integrated geographical structure as follows: North America, Continental Europe (CE), United Kingdom, and Other. Other consists of Australia, New Zealand and emerging markets operations and franchise revenues and related costs, all of which have been grouped together as if they were a single reportable segment because they do not meet any of the quantitative thresholds and are immaterial for separate disclosure. To be consistent with the information that is presented to the chief operating decision maker, the Company does not include intercompany activity in the segment results. Information about the Company’s reportable segments is as follows:

	Total Revenue, net				Total Revenue, net
	Three Months Ended				Six Months Ended
	June 29, 2019		June 30, 2018		June 29, 2019		June 30, 2018
North America	$	255,644	$	284,538	$	505,656	$	563,715
Continental Europe		77,329		81,592		153,486		164,123
United Kingdom		24,525		29,210		49,136		59,495
Other		11,525		14,407		23,910		30,637
Total revenue, net	$	369,023	$	409,747	$	732,188	$	817,970

	Net Income				Net Income
	Three Months Ended				Six Months Ended
	June 29, 2019		June 30, 2018		June 29, 2019		June 30, 2018
Segment operating income:
North America	$	91,169	$	112,040	$	132,282	$	174,393
Continental Europe		30,764		32,478		40,839		50,409
United Kingdom		4,308		6,035		3,557		9,903
Other		1,726		3,452		1,396		5,037
Total segment operating income		127,967		154,005		178,074		239,742
General corporate expenses		22,494		26,297		50,703		49,963
Interest expense		34,732		35,866		69,927		71,732
Other expense, net		438		1,333		741		1,097
Provision for income taxes		16,586		19,825		13,711		7,208
Net income	$	53,717	$	70,684	$	42,992	$	109,742
Net loss attributable to the noncontrolling interest		117		36		156		90
Net income attributable to Weight Watchers International, Inc.	$	53,834	$	70,720	$	43,148	$	109,832

24

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

	Depreciation and Amortization				Depreciation and Amortization
	Three Months Ended				Six Months Ended
	June 29, 2019		June 30, 2018		June 29, 2019		June 30, 2018
North America	$	9,081	$	9,163	$	18,386	$	18,642
Continental Europe		395		317		776		618
United Kingdom		139		350		425		715
Other		107		164		218		309
Total segment depreciation and amortization		9,722		9,994		19,805		20,284
General corporate depreciation and amortization		4,037		2,834		7,568		5,612
Depreciation and amortization	$	13,759	$	12,828	$	27,373	$	25,896

Due to the adoption of the updated lease accounting guidance the Company has a right of use operating lease asset of $144,913 as of June 29, 2019, of which 52% is in the North America reportable segment and 42% is general corporate related.

16. Related Party

As previously disclosed, on October 18, 2015, the Company entered into the Strategic Collaboration Agreement with Oprah Winfrey, under which she will consult with the Company and participate in developing, planning, executing and enhancing the WW program and related initiatives, and provide it with services in her discretion to promote the Company and its programs, products and services.

In addition to the Strategic Collaboration Agreement, Ms. Winfrey and her related entities provided services to the Company totaling $720 and $2,003 for the three and six months ended June 29, 2019, respectively, and $689 and $1,988 for the three and six months ended June 30, 2018, respectively, which services included advertising, production and related fees.

The Company’s accounts payable to parties related to Ms. Winfrey at June 29, 2019 and December 29, 2018 was $0 and $62, respectively.

In March 2018, as permitted by the transfer provisions set forth in the previously disclosed Share Purchase Agreement, dated October 18, 2015, between the Company and Ms. Winfrey, and the Option Agreement, dated October 18, 2015, between the Company and Ms. Winfrey, Ms. Winfrey sold 954 of the shares she purchased under such purchase agreement and exercised a portion of her stock options resulting in the sale of 1,405 shares issuable under such options, respectively.

17. Restructuring

As previously disclosed, the Company undertook an organizational realignment which resulted in the elimination of certain positions and termination of employment for certain employees worldwide in the six months ended June 29, 2019.  The Company recorded expenses in connection with employee termination benefit costs of $6,331 ($4,727 after tax) during the six months ended June 29, 2019. These expenses impacted cost of revenues by $1,425 and selling, general and administrative expense by $4,906 in the six months ended June 29, 2019. The Company recorded all expenses in the first quarter of 2019 and does not anticipate recording additional expenses in connection with this organizational realignment.  All expenses were recorded to general corporate expenses and therefore there was no impact to the segments.

For the six months ended June 29, 2019, the Company made payments of $3,882 towards the liability for these expenses and lowered provision estimates by $91.  The Company expects the remaining liability of $2,358 to be paid in full in fiscal 2019.

25

CAUTIONARY NOTICE REGARDING FORWARD-LOOKING STATEMENTS

Except for historical information contained herein, this Quarterly Report on Form 10-Q includes “forward-looking statements,” within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act, including, in particular, the statements about our plans, strategies and prospects under the heading “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” We have generally used the words “may,” “will,” “could,” “expect,” “anticipate,” “believe,” “estimate,” “plan,” “intend” and similar expressions in this Quarterly Report on Form 10-Q to identify forward-looking statements. We have based these forward-looking statements on our 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:

• competition from other weight management and wellness industry participants or the development of more effective or more favorably perceived weight management methods;

• our ability to continue to develop new, innovative services and products and enhance our existing services and products or the failure of our services, products or brands to continue to appeal to the market, or our ability to successfully expand into new channels of distribution or respond to consumer trends;

• the ability to successfully implement new strategic initiatives;

• the effectiveness of our advertising and marketing programs, including the strength of our social media presence;

• the impact on our reputation of actions taken by our franchisees, licensees, suppliers and other partners;  

• the impact of our substantial amount of debt, and our debt service obligations and debt covenants;

• the ability to generate sufficient cash to service our debt and satisfy our other liquidity requirements;

• uncertainties regarding the satisfactory operation of our technology or systems;

• the impact of security breaches or privacy concerns;

• the recognition of asset impairment charges;

• the loss of key personnel, strategic partners or consultants or failure to effectively manage and motivate our workforce;

• the inability to renew certain of our licenses, or the inability to do so on terms that are favorable to us;

• the expiration or early termination by us of leases;

• risks and uncertainties associated with our international operations, including regulatory, economic, political and social risks and foreign currency risks;

• uncertainties related to a downturn in general economic conditions or consumer confidence;

• our ability to successfully make acquisitions or enter into joint ventures, including our ability to successfully integrate, operate or realize the anticipated benefits of such businesses;

• the seasonal nature of our business;

• the impact of events that discourage or impede people from gathering with others or accessing resources;

• our ability to enforce our intellectual property rights both domestically and internationally, as well as the impact of our involvement in any claims related to intellectual property rights;

• the outcomes of litigation or regulatory actions;

• the impact of existing and future laws and regulations;

• our failure to maintain effective internal control over financial reporting;

• the possibility that the interests of Artal Group S.A, or Artal, the largest holder of our common stock and a shareholder with significant influence over us, will conflict with our interests or the interests of other holders of our common stock;

• the impact that the sale of substantial amounts of our common stock by existing large shareholders, or the perception that such sales could occur, could have on the market price of our common stock; and

• other risks and uncertainties, including those detailed from time to time in our 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 our results to differ materially from those expressed or suggested in any forward-looking statement. Except as required by law, we do 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 Quarterly Report on Form 10-Q or to reflect the occurrence of unanticipated events or otherwise.

26

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Weight Watchers International, Inc. is a Virginia corporation with its principal executive offices in New York, New York. In this Quarterly Report on Form 10-Q unless the context indicates otherwise: “we,” “us,” “our,” the “Company” and “WW” refer to Weight Watchers International, Inc. and all of its operations consolidated for purposes of its financial statements; “North America” refers to our North American Company-owned operations; “Continental Europe” refers to our Continental Europe Company-owned operations; “United Kingdom” refers to our United Kingdom Company-owned operations; and “Other” refers to Australia, New Zealand and emerging markets operations and franchise revenues and related costs. Each of North America, Continental Europe, United Kingdom and Other is also a reportable segment. Our “Digital” business refers to providing subscriptions to our digital product offerings, including the Personal Coaching + Digital product.  Our “Studio + Digital” business refers to providing access to our weekly in-person workshops combined with our digital subscription product offerings to commitment plan subscribers. Our “Studio + Digital” business also includes the provision of access to workshops for members who do not subscribe to commitment plans, including our “pay-as-you-go” members.

Our fiscal year ends on the Saturday closest to December 31st and consists of either 52- or 53-week periods. In this Quarterly Report on Form 10-Q:

• “fiscal 2016” refers to our fiscal year ended December 31, 2016;

• “fiscal 2017” refers to our fiscal year ended December 30, 2017;

• “fiscal 2018” refers to our fiscal year ended December 29, 2018;

• “fiscal 2019” refers to our fiscal year ended December 28, 2019;

• “fiscal 2020” refers to our fiscal year ended January 2, 2021 (includes a 53^rd week);

• “fiscal 2021” refers to our fiscal year ended January 1, 2022;

• “fiscal 2022” refers to our fiscal year ended December 31, 2022;

• “fiscal 2023” refers to our fiscal year ended December 30, 2023;

• “fiscal 2024” refers to our fiscal year ended December 28, 2024; and

• “fiscal 2025” refers to our fiscal year ended January 3, 2026 (includes a 53^rd week).

The following terms used in this Quarterly Report on Form 10-Q are our trademarks: Weight Watchers^® and WW Freestyle^TM.

You should read the following discussion in conjunction with our Annual Report on Form 10-K for fiscal 2018 that includes additional information about us, our results of operations, our financial position and our cash flows, and with our unaudited consolidated financial statements and related notes included in Item 1 of this Quarterly Report on Form 10-Q (collectively referred to as the “Consolidated Financial Statements”).

NON-GAAP FINANCIAL MEASURES

To supplement our consolidated results presented in accordance with accounting principles generally accepted in the United States, or GAAP, we have disclosed non-GAAP financial measures of operating results that exclude or adjust certain items. We present within this Quarterly Report on Form 10-Q the non-GAAP financial measures earnings before interest, taxes, depreciation, amortization and stock-based compensation (“EBITDAS”) and net debt. See “—Liquidity and Capital Resources—EBITDAS and Net Debt” for the calculations.  Our management believes these non-GAAP financial measures provide useful supplemental information to investors regarding the performance of our business and are useful for period-over-period comparisons of the performance of our business. While we believe that these non-GAAP financial measures are useful in evaluating our business, this information should be considered as supplemental in nature and is not meant to 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.

27

USE OF CONSTANT CURRENCY

As exchange rates are an important factor in understanding period-to-period comparisons, we believe in certain cases the presentation of results on a constant currency basis in addition to reported results helps improve investors’ ability to understand our operating results and evaluate our performance in comparison to prior periods. Constant currency information compares results between periods as if exchange rates had remained constant period-over-period. We use results on a constant currency basis as one measure to evaluate our performance. In this Quarterly Report on Form 10-Q, we calculate constant currency by calculating current-year results using prior-year foreign currency exchange rates. We generally refer to such amounts calculated on a constant currency basis as excluding or adjusting for the impact of foreign currency or being on a constant currency basis. These results should be considered in addition to, not as a substitute for, results reported in accordance with GAAP and are not meant to be considered in isolation. Results on a constant currency basis, as we present them, may not be comparable to similarly titled measures used by other companies and are not measures of performance presented in accordance with GAAP.

CRITICAL ACCOUNTING POLICIES

Goodwill and Franchise Rights Acquired Annual Impairment Test

We review goodwill and other indefinite-lived intangible assets, including franchise rights acquired with indefinite lives, for potential impairment on at least an annual basis or more often if events so require. We performed fair value impairment testing as of May 5, 2019 and May 6, 2018, each the first day of fiscal May, on our goodwill and other indefinite-lived intangible assets.

In performing our goodwill impairment analysis for our reporting units for fiscal 2019 and fiscal 2018, no impairment was identified as the respective fair values of each reporting unit exceeded its carrying value. In performing the impairment analysis for our franchise rights acquired with indefinite lives for fiscal 2019 and fiscal 2018, we determined that the carrying amounts of these units of account did not exceed their respective units of account fair values and therefore no impairment existed.

With respect to our impairment analysis, a change in the underlying assumptions would likely cause a change in the results of the impairment assessments and, as such, could result in an impairment of those assets, which would impact earnings. We would also be required to reduce the carrying amounts of the related assets on our balance sheet. We continue to evaluate these assumptions and believe that they are appropriate.

In performing our annual impairment analysis, we also considered the trading value of both our equity and debt. If the trading values of both our equity and debt were to significantly decline from their current levels, we may have to take an impairment charge at the appropriate time, which could be material. For additional information on risks associated with our recognizing asset impairment charges, see “Item 1A. Risk Factors” of our Annual Report on Form 10-K for fiscal 2018.

The following is a more detailed discussion of our goodwill and franchise rights acquired impairment analysis.

Goodwill

In performing the impairment analysis for goodwill, the fair value for our reporting units is estimated using a discounted cash flow approach. This approach involves projecting future cash flows attributable to the reporting unit and discounting those estimated cash flows using an appropriate discount rate. The estimated fair value is then compared to the carrying value of the reporting unit. We have determined the appropriate reporting unit for purposes of assessing annual impairment to be the country for all reporting units. The values of goodwill in the United States, Canada, Brazil and other countries as of the June 29, 2019 balance sheet date were $98.9 million, $40.9 million, $4.6 million and $9.6 million, respectively.

Based on the results of our annual goodwill impairment test performed for all of our reporting units, except for Brazil, as of the June 29, 2019 balance sheet date, for reporting units that hold 97.0% of our goodwill, those units had an estimated fair value at least 60% higher than the respective reporting unit’s carrying amount. Based on the results of our annual goodwill impairment test performed for our Brazil reporting unit as of the June 29, 2019 balance sheet date, this reporting unit holds 3.0% of our goodwill, and the estimated fair value of this reporting unit was approximately 3% higher than its carrying value.  Accordingly, a change in the underlying assumptions for Brazil would likely cause a change in the results of the impairment assessment and, as such, could result in an impairment of the goodwill.

For all of our reporting units except for Brazil (see below), we estimated future cash flows by utilizing the historical debt-free cash flows (cash flows provided by operating activities less capital expenditures) attributable to that country and then applied expected future operating income growth rates for such country. We utilized operating income as the basis for measuring our potential growth because we believe it is the best indicator of the performance of our business. We then discounted the estimated future cash flows utilizing a discount rate which was calculated using the average cost of capital, which included the cost of equity and the cost of debt.

28

The cost of equity was determined by combining a risk-free rate of return and a market risk premium for the Company’s peer group. The risk-free rate of return was determined based on the average rate of long-term U.S. Treasury securities. The market risk premium was determined by reviewing external market data. The cost of debt was determined by estimating our current borrowing rate.

The following are the more significant assumptions utilized in our annual impairment analyses (except for Brazil) for fiscal 2019 and fiscal 2018:

	June 29,	June 30,
	2019	2018
Debt-Free Cumulative Annual Cash Flow     Growth Rate	4.2%	3.8% to 5.4%
Discount Rate	9.0%	8.7%

As it relates to our goodwill impairment analysis for Brazil, we estimated future debt-free cash flows in contemplation of our growth strategies for that market. In developing these projections, we considered the historical impact of similar growth strategies in other markets as well as the current market conditions in Brazil. We then discounted the estimated future cash flows utilizing a discount rate which was calculated using the average cost of capital, which included the cost of equity and the cost of debt. The cost of equity was determined by combining a risk-free rate of return and a market risk premium for our peer group. The risk-free rate of return was determined based on the average rate of long-term U.S. Treasury securities. The market risk premium was determined by reviewing external market data including the current economic conditions in Brazil and the country specific risk thereon, all as reflected in the discount rate. The cost of debt was determined by estimating the Company’s current borrowing rate.

For Brazil, the following are the more significant assumptions utilized in our annual goodwill impairment analyses for fiscal 2019 and fiscal 2018:

	June 29,	June 30,
	2019	2018
Cumulative Annual Revenue Cash    Flow Growth Rate	13.0%	14.8%
Average Operating Income Margin	10.2%	3.7%
Average Operating Income Margin    Range	(25.3%) to 24.3%	(17.3%) to 16.5%
Discount Rate	16.0%	16.2%

Franchise Rights Acquired

Finite-lived franchise rights acquired are amortized over the remaining contractual period, which is generally less than one year. Indefinite-lived franchise rights acquired are tested on an annual basis for impairment.

In performing the impairment analysis for our indefinite-lived franchise rights acquired, the fair value for our franchise rights acquired is estimated using a discounted cash flow approach referred to as the hypothetical start-up approach for our franchise rights related to our Studio + Digital business and a relief from royalty methodology for our franchise rights related to our Digital business. The aggregate estimated fair value for these rights is then compared to the carrying value of the unit of account for those franchise rights. We have determined the appropriate unit of account for purposes of assessing impairment to be the combination of the rights in both the Studio + Digital business and Digital business in the country in which the applicable acquisition occurred. The book values of these franchise rights in the United States, Canada, United Kingdom, Australia, and New Zealand at June 29, 2019 were $671.9 million, $55.1 million, $11.4 million, $6.3 million, and $4.8 million, respectively.

Based on the results of our fiscal 2019 annual franchise rights acquired impairment analysis for all of our units of account, except for New Zealand, as of the June 29, 2019 balance sheet date, for units of account that hold 99.4% of our franchise rights acquired, those units had an estimated fair value at least 40% higher than the respective units of account carrying amount. Based on the results of our annual franchise rights acquired impairment test performed for our New Zealand unit of account as of the June 29, 2019 balance sheet date, this unit of account holds 0.6% of our franchise rights acquired, and the estimated fair value of this unit of account was approximately 3% higher than its carrying value.  Accordingly, a change in the underlying assumptions for New Zealand would likely cause a change in the results of the impairment assessment and, as such, could result in an impairment of the franchise rights acquired.

In our hypothetical start-up approach analysis for fiscal 2019, we assumed that the year of maturity was reached after 7 years. Subsequent to the year of maturity, we estimated future cash flows for the Studio + Digital business in each country based on

29

assumptions regarding revenue growth and operating income margins.  The cash flows associated with the Digital business in each country were based on the expected Digital revenue for such country and the application of a market-based royalty rate. The cash flows for the Studio + Digital and Digital businesses were discounted utilizing rates consistent with those utilized in the annual goodwill impairment analysis.

In performing this impairment analysis for fiscal 2019, for the year of maturity, we assumed Studio + Digital revenue (comprised of Studio + Digital Fees and revenues from products sold to members in workshops) growth of (5.3%) to 3.5% in the year of maturity from fiscal 2018, in each case, earned in the applicable country and assumed cumulative annual revenue growth rates for the years beyond the year of maturity of 1.6%. For the year of maturity and beyond, we assumed operating income margin rates of 0.3% to 17.4%.

Other Critical Accounting Policies

For a discussion of the other critical accounting policies affecting us, see “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations—Critical Accounting Policies” of our Annual Report on Form 10-K for fiscal 2018. Our critical accounting policies have not changed since the end of fiscal 2018.

PERFORMANCE INDICATORS

Our management reviews and analyzes several key performance indicators in order to manage our business and assess the quality and potential variability of our cash flows and earnings. These key performance indicators include:

• Revenues—Our “Service Revenues” consist of “Digital Subscription Revenues” and “Studio + Digital Fees”. “Digital Subscription Revenues” consist of the fees associated with subscriptions for our Digital offerings, including our Personal Coaching + Digital product. “Studio + Digital Fees” consist of the fees associated with our subscription plans for combined workshops and digital offerings and other payment arrangements for access to workshops. In addition, “product sales and other” consists of sales of consumer products in workshops and via ecommerce, revenues from licensing, magazine subscriptions, publishing and third-party advertising in publications and on our websites and sales from the By Mail product, other revenues, and, in the case of the consolidated financial results and Other reportable segment, franchise fees with respect to commitment plans and commissions.

• Paid Weeks—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 our digital subscription products (including Personal Coaching + Digital); (ii) “Studio + Digital Paid Weeks” is the sum of total paid commitment plan weeks which include workshops and digital offerings and total “pay-as-you-go” weeks; and (iii) “Total Paid Weeks” is the sum of Digital Paid Weeks and Studio + Digital Paid Weeks.

• Incoming Subscribers—“Subscribers” refer to Digital subscribers and Studio + Digital subscribers who participate in recur bill programs in Company-owned operations. The “Incoming Subscribers” metric reports WW subscribers in Company-owned operations at a given period start as follows: (i) “Incoming Digital Subscribers” is the total number of Digital, including Personal Coaching + Digital, subscribers; (ii) “Incoming Studio + Digital Subscribers” is the total number of commitment plan subscribers that have access to combined workshops and digital offerings; and (iii) “Incoming Subscribers” is the sum of Incoming Digital Subscribers and Incoming Studio + Digital Subscribers. Recruitment and retention are key drivers for this metric.

• End of Period Subscribers—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 Personal Coaching + Digital, subscribers;  (ii) “End of Period Studio + Digital Subscribers” is the total number of commitment plan subscribers that have access to combined workshops and digital offerings; and (iii) “End of Period Subscribers” is the sum of End of Period Digital Subscribers and End of Period Studio + Digital Subscribers. Recruitment and retention are key drivers for this metric.

• Gross profit and operating expenses as a percentage of revenue.

30

RESULTS OF OPERATIONS

THREE MONTHS ENDED JUNE 29, 2019 COMPARED TO THE THREE MONTHS ENDED JUNE 30, 2018

The table below sets forth selected financial information for the second quarter of fiscal 2019 from our consolidated statements of net income for the three months ended June 29, 2019 versus selected financial information for the second quarter of fiscal 2018 from our consolidated statements of net income for the three months ended June 30, 2018:

Summary of Selected Financial Data

	(In millions, except per share amounts)
	For The Three Months Ended													% Change
	June 29, 2019			June 30, 2018			Increase/ (Decrease)			% Change				Constant Currency
Revenues, net	$	369.0		$	409.7		$	(40.7	)		(9.9	%)			(8.1	%)
Cost of revenues		153.2			165.0			(11.7	)		(7.1	%)			(5.4	%)
Gross profit		215.8			244.8			(29.0	)		(11.8	%)			(9.9	%)
Gross Margin %		58.5	%		59.7	%
Marketing expenses		50.0			55.4			(5.5	)		(9.8	%)			(7.4	%)
Selling, general & administrative    expenses		60.4			61.7			(1.3	)		(2.1	%)			(0.5	%)
Operating income		105.5			127.7			(22.2	)		(17.4	%)			(15.6	%)
Operating Income Margin %		28.6	%		31.2	%
Interest expense		34.7			35.9			(1.1	)		(3.2	%)			(3.2	%)
Other expense, net		0.4			1.3			(0.9	)		67.1	%			67.1	%
Income before income taxes		70.3			90.5			(20.2	)		(22.3	%)			(19.8	%)
Provision for income taxes		16.6			19.8			(3.2	)		(16.3	%)			(12.8	%)
Net income		53.7			70.7			(17.0	)		(24.0	%)			(21.7	%)
Net loss attributable to the    noncontrolling interest		0.1			0.0			0.1		100.0		%	*	100.0		%	*
Net income attributable to Weight Watchers International, Inc.	$	53.8		$	70.7		$	(16.9	)		(23.9	%)			(21.6	%)
Weighted average diluted shares    outstanding		69.1			70.2			(1.0	)		(1.4	%)			(1.4	%)
Diluted earnings per share	$	0.78		$	1.01		$	(0.23	)		(22.8	%)			(20.4	%)

Note: Totals may not sum due to rounding.

*Note: Percentage in excess of 100.0%.

Consolidated Results

Revenues

Revenues in the second quarter of fiscal 2019 were $369.0 million, a decrease of $40.7 million, or 9.9%, versus the second quarter of fiscal 2018. Excluding the impact of foreign currency, which negatively impacted our revenues for the second quarter of fiscal 2019 by $7.5 million, revenues in the second quarter of fiscal 2019 would have decreased 8.1% versus the prior year period. This decrease was driven primarily by the revenue declines in North America. See “—Segment Results” for additional details on revenues.

31

Cost of Revenues and Gross Profit

Total cost of revenues in the second quarter of fiscal 2019 decreased $11.7 million, or 7.1%, versus the prior year period. Gross profit decreased $29.0 million, or 11.8%, in the second quarter of fiscal 2019 compared to the second quarter of fiscal 2018 primarily due to the decrease in revenues. Excluding the impact of foreign currency, which negatively impacted gross profit for the second quarter of fiscal 2019 by $4.6 million, gross profit in the second quarter of fiscal 2019 would have decreased 9.9% versus the prior year period. Gross margin in the second quarter of fiscal 2019 decreased 1.3% to 58.5% versus 59.7% in the second quarter of fiscal 2018. Gross margin decline was driven primarily by fixed cost deleverage and partially offset by a mix shift to the higher margin Digital business.

Marketing

Marketing expenses for the second quarter of fiscal 2019 decreased $5.5 million, or 9.8%, versus the second quarter of fiscal 2018. Excluding the impact of foreign currency, which decreased marketing expenses for the second quarter of fiscal 2019 by $1.3 million, marketing expenses in the second quarter of fiscal 2019 would have decreased 7.4% versus the second quarter of fiscal 2018. This decrease in marketing expense was largely due to decreased TV media and production costs, all on a global basis. Marketing expenses as a percentage of revenue was 13.5% in both the second quarter of fiscal 2019 and fiscal 2018.

Selling, General and Administrative

Selling, general and administrative expenses for the second quarter of fiscal 2019 decreased $1.3 million, or 2.1%, versus the second quarter of fiscal 2018. Excluding the impact of foreign currency, which decreased selling, general and administrative expenses for the second quarter of fiscal 2019 by $1.0 million, selling, general and administrative expenses in the second quarter of fiscal 2019 would have decreased 0.5% versus the prior year period. The decrease in selling, general and administrative expenses in the second quarter of fiscal 2019 was driven primarily by lower professional fees in the quarter. Selling, general and administrative expenses as a percentage of revenue for the second quarter of fiscal 2019 increased to 16.4% from 15.0% for the second quarter of fiscal 2018.

Operating Income

Operating income in the second quarter of fiscal 2019 decreased $22.2 million, or 17.4%, versus the prior year period. Excluding the impact of foreign currency, which negatively impacted operating income for the second quarter of fiscal 2019 by $2.3 million, operating income in the second quarter of fiscal 2019 would have decreased 15.6% versus the prior year period. This decrease in operating income was driven by lower operating income in all reportable segments as compared to the prior year period. Operating income margin in the second quarter of fiscal 2019 decreased 2.6% to 28.6% versus 31.2% in the second quarter of fiscal 2018. This decrease in operating income margin was driven primarily by a decrease in gross margin and an increase in selling, general and administrative expenses as a percentage of revenue.

Interest Expense

Interest expense in the second quarter of fiscal 2019 decreased $1.1 million, or 3.2%, versus the second quarter of fiscal 2018. The decrease in interest expense was driven primarily by a decrease in our outstanding indebtedness resulting from principal repayments.  The effective interest rate on our debt, based on interest incurred (which includes amortization of our deferred financing costs and debt discount) and our average borrowings during the second quarter of fiscal 2019 and the second quarter of fiscal 2018 and excluding the impact of our interest rate swap in effect, increased to 8.12% per annum at the end of the second quarter of fiscal 2019 from 7.73% per annum at the end of the second quarter of fiscal 2018. Including the impact of our interest rate swap in effect, the effective interest rate on our debt, based on interest incurred (which includes amortization of our deferred financing costs and debt discount) and our average borrowings during the second quarter of fiscal 2019 and the second quarter of fiscal 2018, increased to 8.00% per annum at the end of the second quarter of fiscal 2019 from 7.80% per annum at the end of the second quarter of fiscal 2018.  See “—Liquidity and Capital Resources—Long-Term Debt” for additional details regarding our debt, including interest rates and payments thereon.  For additional details on our interest rate swaps, see “Item 3. Quantitative and Qualitative Disclosures about Market Risk” in Part I of this Quarterly Report on Form 10-Q.

Other Expense, Net

Other expense, net, which consists primarily of the impact of foreign currency on intercompany transactions, decreased by $0.9 million in the second quarter of fiscal 2019 to $0.4 million of expense as compared to $1.3 million of expense in the prior year period.

32

Tax    

Our effective tax rate for the second quarter of fiscal 2019 was 23.6% as compared to 21.9% for the second quarter of fiscal 2018. The effective tax rate in the second quarter of fiscal 2019 was impacted by a $0.9 million tax expense related to global intangible low-taxed income, or GILTI.  The GILTI tax expense was partially offset by a $1.4 million tax benefit related to the reversal of tax reserves no longer needed, a $0.8 million tax benefit related to the cessation of certain publishing operations and a $0.6 million tax benefit related to foreign-derived intangible income, or FDII.  Our effective tax rate in the second quarter of fiscal 2018 was impacted by the $4.1 million tax benefit related to tax windfalls from stock compensation.

Net Income Attributable to the Company and Earnings Per Share

Net income attributable to the Company in the second quarter of fiscal 2019 reflected a $16.9 million, or 23.9%, decline from the second quarter of fiscal 2018.  Excluding the impact of foreign currency, which negatively impacted net income attributable to the Company in the second quarter of fiscal 2019 by $1.6 million, net income attributable to the Company in the second quarter of fiscal 2019 would have declined 21.6% from the second quarter of fiscal 2018.

Earnings per fully diluted share, or EPS, in the second quarter of fiscal 2019 was $0.78 compared to $1.01 in the second quarter of fiscal 2018. 

Segment Results

Metrics and Business Trends

The following tables set forth key metrics by reportable segment for the second quarter of fiscal 2019 and the percentage change in those metrics versus the prior year period:

(in millions except percentages and as noted)

	Q2 2019
	GAAP									Constant Currency
				Product									Product						Total
	Service			Sales &			Total			Service			Sales &			Total			Paid			Incoming			EOP
	Revenues			Other			Revenues			Revenues			Other			Revenues			Weeks			Subscribers			Subscribers
																						(in thousands)
North America	$	219.8		$	35.8		$	255.6		$	220.3		$	35.9		$	256.2			39.2			2,950.5			2,940.7
CE		67.3			10.1			77.3			71.4			10.7			82.1			15.1			1,157.5			1,137.6
UK		18.5			6.0			24.5			19.6			6.4			25.9			5.2			391.9			387.0
Other (1)		8.2			3.3			11.5			8.9			3.4			12.3			1.3			109.6			102.8
Total	$	313.8		$	55.3		$	369.0		$	320.1		$	56.4		$	376.5			60.8			4,609.5			4,568.1
	% Change Q2 2019 vs.Q2 2018
North America		(9.9	%)		(11.9	%)		(10.2	%)		(9.6	%)		(11.7	%)		(9.9	%)		(4.2	%)		(2.8	%)		(1.9	%)
CE		(2.1	%)		(21.7	%)		(5.2	%)		3.8	%		(16.8	%)		0.6	%		10.7	%		11.3	%		11.5	%
UK		(14.0	%)		(21.7	%)		(16.0	%)		(9.0	%)		(17.2	%)		(11.2	%)		(1.5	%)		0.7	%		0.9	%
Other (1)		(14.7	%)		(30.6	%)		(20.0	%)		(7.9	%)		(28.2	%)		(14.7	%)		(2.6	%)		2.9	%		2.0	%
Total		(8.7	%)		(16.3	%)		(9.9	%)		(6.9	%)		(14.5	%)		(8.1	%)		(0.6	%)		0.9	%		1.5	%

Note: Totals may not sum due to rounding.

(1) Represents Australia, New Zealand and emerging markets operations and franchise revenues.

33

(in millions except percentages and as noted)

	Q2 2019
	Digital Subscription Revenues						Digital			Incoming			EOP			Studio + Digital Fees						Studio + Digital			Incoming			EOP
				Constant			Paid			Digital			Digital						Constant			Paid			Studio + Digital			Studio + Digital
	GAAP			Currency			Weeks			Subscribers			Subscribers			GAAP			Currency			Weeks			Subscribers			Subscribers
										(in thousands)															(in thousands)
North America	$	102.9		$	103.1			26.0			1,968.2			1,995.8		$	117.0		$	117.2			13.1			982.3			944.9
CE		43.6			46.3			12.0			913.9			914.5			23.7			25.1			3.1			243.6			223.1
UK		7.0			7.4			2.5			192.8			195.0			11.5			12.2			2.7			199.1			192.0
Other (1)		3.5			3.8			0.8			61.4			59.3			4.7			5.0			0.6			48.1			43.4
Total	$	157.0		$	160.6			41.3			3,136.3			3,164.7		$	156.8		$	159.5			19.5			1,473.0			1,403.4
	% Change Q2 2019 vs. Q2 2018
North America		1.7	%		2.0	%		2.2	%		2.8	%		4.3	%		(18.1	%)		(17.9	%)		(14.9	%)		(12.2	%)		(12.7	%)
CE		10.8	%		17.6	%		17.8	%		18.2	%		18.3	%		(19.5	%)		(14.6	%)		(10.5	%)		(8.7	%)		(9.8	%)
UK		0.5	%		6.3	%		6.5	%		7.5	%		8.4	%		(21.0	%)		(16.4	%)		(8.0	%)		(5.0	%)		(5.7	%)
Other (1)		(2.3	%)		5.6	%		4.0	%		6.2	%		6.9	%		(22.2	%)		(16.1	%)		(10.2	%)		(1.0	%)		(4.0	%)
Total		3.9	%		6.3	%		6.6	%		7.2	%		8.3	%		(18.6	%)		(17.2	%)		(13.2	%)		(10.4	%)		(11.1	%)

Note: Totals may not sum due to rounding.

(1) Represents Australia, New Zealand and emerging markets operations and franchise revenues.

North America Performance

The decrease in North America revenues in the second quarter of fiscal 2019 versus the prior year period was driven by both a decrease in Service Revenues and a decrease in product sales and other. This decrease in Service Revenues in the second quarter of fiscal 2019 versus the prior year period was driven primarily by the decrease in Studio + Digital Fees, partially offset by an increase in Digital Subscription Revenues.  The decrease in North America Total Paid Weeks was driven by lower recruitments in the quarter partially offset by the higher number of Incoming Digital Subscribers at the beginning of the second quarter of fiscal 2019 versus the beginning of the second quarter of fiscal 2018.  

The decrease in North America product sales and other in the second quarter of fiscal 2019 versus the prior year period was driven primarily by a decrease in product sales.

Continental Europe Performance

The decrease in Continental Europe revenues in the second quarter of fiscal 2019 versus the prior year period was driven by the impact of foreign currency.  Excluding foreign currency, revenues in the second quarter of fiscal 2019 would have increased slightly above the prior year period driven by an increase in Service Revenues. This increase in Service Revenues in the second quarter of fiscal 2019 versus the prior year period was driven by an increase in Digital Subscription Revenues, partially offset by a decrease in Studio + Digital Fees. The increase in Continental Europe Total Paid Weeks was driven primarily by the higher number of Incoming Digital Subscribers at the beginning of the second quarter of fiscal 2019 versus the beginning of the second quarter of fiscal 2018, partially offset by lower Studio + Digital recruitments in the second quarter of fiscal 2019.

The decrease in Continental Europe product sales and other in the second quarter of fiscal 2019 versus the prior year period was driven primarily by a decrease in product sales.

United Kingdom Performance

The decrease in UK revenues in the second quarter of fiscal 2019 versus the prior year period was driven by both the decrease in Service Revenues and product sales and other. This decrease in Service Revenues in the second quarter of fiscal 2019 versus the prior year period was driven primarily by the decrease in Studio + Digital Fees.  The decrease in UK Total Paid Weeks was driven by lower Studio + Digital recruitments in the quarter partially offset by the higher number of Incoming Subscribers at the beginning of the second quarter of fiscal 2019 versus the beginning of the second quarter of fiscal 2018.

The decrease in UK product sales and other in the second quarter of fiscal 2019 versus the prior year period was driven primarily by a decrease in product sales.

34

Other Performance

The decrease in Other revenues in the second quarter of fiscal 2019 versus the prior year period was driven by both a decrease in Service Revenues and a decrease in product sales and other. The decrease in Service Revenues in the second quarter of fiscal 2019 versus the prior year period was driven primarily by the decrease in Studio + Digital Fees.

The decrease in Other product sales and other in the second quarter of fiscal 2019 versus the prior year period was driven primarily by a decrease in both product sales and franchise commissions.

RESULTS OF OPERATIONS

SIX MONTHS ENDED JUNE 29, 2019 COMPARED TO THE SIX MONTHS ENDED JUNE 30, 2018

The table below sets forth selected financial information for the first six months of fiscal 2019 from our consolidated statements of net income for the six months ended June 29, 2019 versus selected financial information for the first six months of fiscal 2018 from our consolidated statements of net income for the six months ended June 30, 2018:

Summary of Selected Financial Data

	(In millions, except per share amounts)
	For The Six Months Ended												% Change
	June 29, 2019			June 30, 2018			Increase/ (Decrease)			% Change			Constant Currency
Revenues, net	$	732.2		$	818.0		$	(85.8	)		(10.5	%)		(8.3	%)
Cost of revenues		315.4			352.2			(36.8	)		(10.4	%)		(8.4	%)
Gross profit		416.8			465.8			(49.0	)		(10.5	%)		(8.3	%)
Gross Margin %		56.9	%		56.9	%
Marketing expenses		164.2			154.3			9.9			6.4	%		9.6	%
Selling, general & administrative    expenses		125.2			121.7			3.5			2.9	%		4.8	%
Operating income		127.4			189.8			(62.4	)		(32.9	%)		(31.2	%)
Operating Income Margin %		17.4	%		23.2	%
Interest expense		69.9			71.7			(1.8	)		(2.5	%)		(2.5	%)
Other expense, net		0.7			1.1			(0.4	)		32.4	%		32.4	%
Income before income taxes		56.7			116.9			(60.2	)		(51.5	%)		(48.8	%)
Provision for income taxes		13.7			7.2			6.5			90.2	%	100.0		%	*
Net income		43.0			109.7			(66.8	)		(60.8	%)		(58.8	%)
Net loss attributable to the    noncontrolling interest		0.2			0.1			0.1			74.4	%		86.2	%
Net income attributable to Weight Watchers International, Inc.	$	43.1		$	109.8		$	(66.7	)		(60.7	%)		(58.7	%)
Weighted average diluted shares    outstanding		69.3			69.9			(0.6	)		(0.9	%)		(0.9	%)
Diluted earnings per share	$	0.62		$	1.57		$	(0.95	)		(60.3	%)		(58.3	%)

Note: Totals may not sum due to rounding.

*Note:  Percentage in excess of 100.0%

Consolidated Results

Revenues

Revenues in the first six months of fiscal 2019 were $732.2 million, a decrease of $85.8 million, or 10.5%, versus the first six months of fiscal 2018. Excluding the impact of foreign currency, which negatively impacted our revenues for the first six months of

35

fiscal 2019 by $17.7 million, revenues in the first six months of fiscal 2019 would have decreased 8.3% versus the prior year period. This decrease was driven primarily by the revenue declines in North America. See “—Segment Results” for additional details on revenues.

Cost of Revenues and Gross Profit

Total cost of revenues in the first six months of fiscal 2019 decreased $36.8 million, or 10.4%, versus the prior year period. Gross profit decreased $49.0 million, or 10.5%, in the first six months of fiscal 2019 compared to the first six months of fiscal 2018 primarily due to the decrease in revenues. Excluding the impact of foreign currency, which negatively impacted gross profit for the first six months of fiscal 2019 by $10.6 million, gross profit in the first six months of fiscal 2019 would have decreased 8.3% versus the prior year period. Gross margin in the first six months of fiscal 2019 was flat when compared to the first six months of fiscal 2018.

Marketing

Marketing expenses for the first six months of fiscal 2019 increased $9.9 million, or 6.4%, versus the first six months of fiscal 2018. Excluding the impact of foreign currency, which decreased marketing expenses for the first six months of fiscal 2019 by $5.0 million, marketing expenses in the first six months of fiscal 2019 would have increased 9.6% versus the first six months of fiscal 2018. This increase in marketing expense was largely due to increased Online media expense and agency and celebrity fees, all on a global basis. Marketing expenses as a percentage of revenue increased to 22.4% in the first six months of fiscal 2019 as compared to 18.9% in the prior year period.

Selling, General and Administrative

Selling, general and administrative expenses for the first six months of fiscal 2019 increased $3.5 million, or 2.9%, versus the first six months of fiscal 2018. Excluding the impact of foreign currency, which decreased selling, general and administrative expenses for the first six months of fiscal 2019 by $2.3 million, selling, general and administrative expenses in the first six months of fiscal 2019 would have increased 4.8% versus the prior year period. The increase in selling, general and administrative expenses in the first six months of fiscal 2019 was driven primarily by expenses related to our organizational realignment in the first quarter of 2019 and higher salary and related costs partially offset by a reduction in professional fees. Selling, general and administrative expenses as a percentage of revenue for the first six months of fiscal 2019 increased to 17.1% from 14.9% for the first six months of fiscal 2018.

Operating Income

Operating income in the first six months of fiscal 2019 decreased $62.4 million, or 32.9%, versus the prior year period. Excluding the impact of foreign currency, which negatively impacted operating income for the first six months of fiscal 2019 by $3.2 million, operating income in the first six months of fiscal 2019 would have decreased 31.2% versus the prior year period. This decrease in operating income was driven primarily by lower operating income in all reportable segments as compared to the prior year period. Operating income margin in the first six months of fiscal 2019 decreased 5.8% to 17.4% versus 23.2% in the first six months of fiscal 2018. This decrease in operating income margin was driven primarily by an increase in marketing as a percentage of revenue and an increase in selling, general and administrative expenses as a percentage of revenue.

Interest Expense

Interest expense in the first six months of fiscal 2019 decreased $1.8 million, or 2.5%, versus the first six months of fiscal 2018. The decrease in interest expense was driven primarily by a decrease in our outstanding indebtedness resulting from principal repayments.  The effective interest rate on our debt, based on interest incurred (which includes amortization of our deferred financing costs and debt discount) and our average borrowings during the first six months of fiscal 2019 and the first six months of fiscal 2018 and excluding the impact of our interest rate swap in effect, increased to 8.17% per annum at the end of the first six months of fiscal 2019 from 7.44% per annum at the end of the first six months of fiscal 2018. Including the impact of our interest rate swap in effect, the effective interest rate on our debt, based on interest incurred (which includes amortization of our deferred financing costs and debt discount) and our average borrowings during the first six months of fiscal 2019 and the first six months of fiscal 2018, increased to 7.97% per annum at the end of the first six months of fiscal 2019 from 7.72% per annum at the end of the first six months of fiscal 2018.  See “—Liquidity and Capital Resources—Long-Term Debt” for additional details regarding our debt, including interest rates and payments thereon.  For additional details on our interest rate swaps, see “Item 3. Quantitative and Qualitative Disclosures about Market Risk” in Part I of this Quarterly Report on Form 10-Q.

36

Other Expense, Net

Other expense, net, which consists primarily of the impact of foreign currency on intercompany transactions, decreased by $0.4 million in the first six months of fiscal 2019 to $0.7 million of expense as compared to $1.1 million of expense in the prior year period.

Tax

Our effective tax rate for the first six months of fiscal 2019 was 24.2% as compared to 6.2% for the first six months of fiscal 2018. The effective tax rate in the first six months of fiscal 2019 was impacted by a $1.8 million tax expense related to GILTI and $1.8 million of higher state income tax expenses versus the prior year period.  The GILTI tax expense was partially offset by a $1.4 million tax benefit related to the reversal of tax reserves no longer needed, a $1.3 million tax benefit related to FDII and a $0.8 million tax benefit related to the cessation of certain publishing operations.  Our effective tax rate in the first six months of fiscal 2018 was impacted by the $22.2 million tax benefit related to tax windfalls from stock compensation and a $1.9 million tax benefit related to the cessation of operations of our Mexican subsidiary.

Net Income Attributable to the Company and Earnings Per Share

Net income attributable to the Company in the first six months of fiscal 2019 reflected a $66.7 million, or 60.7%, decline from the first six months of fiscal 2018.  Excluding the impact of foreign currency, which negatively impacted net income attributable to the Company in the first six months of fiscal 2019 by $2.2 million, net income attributable to the Company in the first six months of fiscal 2019 would have declined 58.7% from the first six months of fiscal 2018.

EPS in the first six months of fiscal 2019 was $0.62 compared to $1.57 in the first six months of fiscal 2018. EPS for the first six months of fiscal 2019 included a $0.07 expense in connection with our organizational realignment and EPS for the first six months of fiscal 2018 included a $0.25 tax benefit from Oprah Winfrey’s exercise of a portion of her stock options.

Segment Results

Metrics and Business Trends

The following tables set forth key metrics by reportable segment for the first six months of fiscal 2019 and the percentage change in those metrics versus the prior year period:

(in millions except percentages and as noted)

	First Half of 2019
	GAAP									Constant Currency
				Product									Product						Total
	Service			Sales &			Total			Service			Sales &			Total			Paid			Incoming			EOP
	Revenues			Other			Revenues			Revenues			Other			Revenues			Weeks			Subscribers			Subscribers
																						(in thousands)
North America	$	436.2		$	69.5		$	505.7		$	437.4		$	69.7		$	507.1			77.0			2,558.5			2,940.7
CE		131.4			22.1			153.5			141.0			23.7			164.7			29.4			940.2			1,137.6
UK		36.2			13.0			49.1			38.5			13.8			52.2			10.4			333.7			387.0
Other (1)		16.8			7.2			23.9			18.3			7.5			25.8			2.8			100.0			102.8
Total	$	620.5		$	111.7		$	732.2		$	635.2		$	114.7		$	749.9			119.5			3,932.3			4,568.1
	% Change First Half of 2019 vs. First Half of 2018
North America		(8.4	%)		(20.6	%)		(10.3	%)		(8.2	%)		(20.3	%)		(10.0	%)		(1.5	%)		20.9	%		(1.9	%)
CE		(1.9	%)		(26.7	%)		(6.5	%)		5.3	%		(21.3	%)		0.4	%		11.8	%		30.0	%		11.5	%
UK		(14.8	%)		(23.9	%)		(17.4	%)		(9.4	%)		(19.1	%)		(12.2	%)		0.5	%		12.7	%		0.9	%
Other (1)		(15.0	%)		(34.5	%)		(21.9	%)		(7.0	%)		(31.5	%)		(15.8	%)		0.8	%		27.8	%		2.0	%
Total		(7.7	%)		(23.3	%)		(10.5	%)		(5.5	%)		(21.2	%)		(8.3	%)		1.7	%		22.4	%		1.5	%

Note: Totals may not sum due to rounding.

(1) Represents Australia, New Zealand and emerging markets operations and franchise revenues.

37

(in millions except percentages and as noted)

	First Half of 2019
	Digital Subscription Revenues						Digital			Incoming			EOP			Studio + Digital Fees						Studio + Digital			Incoming			EOP
				Constant			Paid			Digital			Digital						Constant			Paid			Studio + Digital			Studio + Digital
	GAAP			Currency			Weeks			Subscribers			Subscribers			GAAP			Currency			Weeks			Subscribers			Subscribers
										(in thousands)															(in thousands)
North America	$	201.6		$	202.2			50.6			1,648.4			1,995.8		$	234.6		$	235.2			26.4			910.1			944.9
CE		83.8			89.9			23.1			730.3			914.5			47.6			51.1			6.2			209.9			223.1
UK		13.4			14.3			5.0			160.1			195.0			22.8			24.2			5.4			173.6			192.0
Other (1)		7.0			7.7			1.6			55.3			59.3			9.7			10.6			1.2			44.7			43.4
Total	$	305.8		$	314.1			80.3			2,594.0			3,164.7		$	314.7		$	321.2			39.2			1,338.4			1,403.4
	% Change First Half of 2019 vs. First Half of 2018
North America		4.3	%		4.6	%		5.5	%		31.8	%		4.3	%		(17.1	%)		(16.9	%)		(12.7	%)		5.1	%		(12.7	%)
CE		10.9	%		19.1	%		18.8	%		36.6	%		18.3	%		(18.6	%)		(12.6	%)		(8.3	%)		11.3	%		(9.8	%)
UK		(0.8	%)		5.4	%		7.8	%		19.2	%		8.4	%		(21.3	%)		(16.4	%)		(5.4	%)		7.3	%		(5.7	%)
Other (1)		(2.4	%)		6.8	%		7.9	%		24.9	%		6.9	%		(22.2	%)		(15.0	%)		(7.1	%)		31.6	%		(4.0	%)
Total		5.6	%		8.5	%		9.2	%		32.1	%		8.3	%		(17.8	%)		(16.1	%)		(10.9	%)		7.1	%		(11.1	%)

Note: Totals may not sum due to rounding.

(1) Represents Australia, New Zealand and emerging markets operations and franchise revenues.

North America Performance

The decrease in North America revenues in the first six months of fiscal 2019 versus the prior year period was driven by both a decrease in Service Revenues and a decrease in product sales and other. This decrease in Service Revenues in the first six months of fiscal 2019 versus the prior year period was driven primarily by the decrease in Studio + Digital Fees, partially offset by an increase in Digital Subscription Revenues.  The decrease in North America Total Paid Weeks was driven by lower recruitments in the first six months of fiscal 2019 partially offset by the higher number of Incoming Subscribers at the beginning of fiscal 2019 versus the beginning of fiscal 2018.  Lower recruitments in the first six months of fiscal 2019 were driven by cycling against the successful launch of our WW Freestyle program in December 2017 and by the impact of ineffective marketing at the start of fiscal 2019.

The decrease in North America product sales and other in the first six months of fiscal 2019 versus the prior year period was driven primarily by a decrease in product sales.

Continental Europe Performance

The decrease in Continental Europe revenues in the first six months of fiscal 2019 versus the prior year period was driven by the impact of foreign currency.  Excluding foreign currency, revenues in the first six months of fiscal 2019 would have increased slightly above the prior year period driven by an increase in Service Revenues. This increase in Service Revenues in the first six months of fiscal 2019 versus the prior year period was driven by an increase in Digital Subscription Revenues, partially offset by a decrease in Studio + Digital Fees. The increase in Continental Europe Total Paid Weeks was driven primarily by the higher number of Incoming Subscribers at the beginning of fiscal 2019 versus the beginning of fiscal 2018, partially offset by lower recruitments in the first six months of fiscal 2019. Lower recruitments in the first six months were driven by cycling against the successful launch of our new program in December 2017 and by the impact of ineffective marketing at the start of fiscal 2019.

The decrease in Continental Europe product sales and other in the first six months of fiscal 2019 versus the prior year period was driven primarily by a decrease in product sales.

United Kingdom Performance

The decrease in UK revenues in the first six months of fiscal 2019 versus the prior year period was driven by both the decrease in Service Revenues and product sales and other. This decrease in Service Revenues in the first six months of fiscal 2019 versus the prior year period was driven primarily by the decrease in Studio + Digital Fees.  The increase in UK Total Paid Weeks was driven by the higher number of Incoming Subscribers at the beginning of fiscal 2019 versus the beginning of fiscal 2018, partially offset by lower recruitments in the first six months of fiscal 2019. Lower recruitments in the first six months were driven by cycling against the successful launch of our new program in December 2017 and by the impact of ineffective marketing at the start of fiscal 2019.

38

The decrease in UK product sales and other in the first six months of fiscal 2019 versus the prior year period was driven primarily by a decrease in product sales and to a lesser extent a decrease in licensing.

Other Performance

The decrease in Other revenues in the first six months of fiscal 2019 versus the prior year period was driven by both a decrease in Service Revenues and a decrease in product sales and other. The decrease in Service Revenues in the first six months of fiscal 2019 versus the prior year period was driven primarily by the decrease in Studio + Digital Fees.

The decrease in Other product sales and other in the first six months of fiscal 2019 versus the prior year period was driven primarily by a decrease in both product sales and franchise commissions.  

LIQUIDITY AND CAPITAL RESOURCES

Cash flows provided by operating activities have historically supplied, and are expected to continue to supply, us with our primary source of liquidity. We use these cash flows, supplemented with long-term debt and short-term borrowings, to fund our operations and global strategic initiatives, pay down debt and engage in selective acquisitions. We believe that cash generated by operations during fiscal 2019, our cash on hand of approximately $180.6 million at June 29, 2019, our $148.8 million of availability under our Revolving Credit Facility and our continued cost focus will provide us with sufficient liquidity to meet our obligations for the next twelve months.  

As market conditions warrant, we may, from time to time, seek to purchase our outstanding debt securities or loans, including the Notes and borrowings under the Credit Facilities (each as defined below). Such transactions could be privately negotiated or open market transactions, pursuant to tender offers or otherwise. Subject to any applicable limitations contained in the agreements governing, or terms of, our indebtedness, any such purchases made by us may be funded by the use of cash on our balance sheet or the incurrence of new secured or unsecured debt. The amounts involved in any such purchase transactions, individually or in the aggregate, may be material. Any such purchases may equate to a substantial amount of a particular class or series of debt, which may reduce the trading liquidity of such class or series.

Balance Sheet Working Capital

The following table sets forth certain relevant measures of our balance sheet working capital deficit, excluding cash and cash equivalents and current portion of long-term debt at:

	June 29,			December 29,			Increase/
	2019			2018			(Decrease)
	(in millions)
Total current assets	$	284.1		$	366.4		$	(82.3	)
Total current liabilities		350.2			341.3			8.9
Working capital (deficit) surplus		(66.1	)		25.1			91.2
Cash and cash equivalents		180.6			237.0			(56.3	)
Current portion of long-term debt		57.8			77.0			(19.3	)
Working capital deficit, excluding cash and cash    equivalents and current portion of long-term debt	$	(189.0	)	$	(134.9	)	$	54.1

Note: Totals may not sum due to rounding.

39

The following table sets forth a summary of the primary factors contributing to the $54.1 million increase in our working capital deficit, excluding cash and cash equivalents and current portion of long-term debt:

	June 29,		December 29,		Increase/			Impact to Working
	2019		2018		(Decrease)			Capital Deficit
	(in millions)
Portion of operating lease liabilities due within one year	$	32.0	$	-	$	32.0		$	32.0
Prepaid income taxes	$	15.2	$	34.0	$	(18.8	)	$	18.8
Derivative payable, net	$	19.3	$	2.1	$	17.3		$	17.3
Deferred revenue	$	56.9	$	53.5	$	3.4		$	3.4
Accrued interest	$	28.0	$	28.7	$	(0.6	)	$	(0.6	)
Income taxes payable	$	19.7	$	22.6	$	(2.9	)	$	(2.9	)
Operational liabilities and other, net of assets	$	48.2	$	62.0	$	(13.8	)	$	(13.8	)
Working capital deficit change, excluding cash    and cash equivalents and current portion    of long-term debt								$	54.1

Note: Totals may not sum due to rounding.

Portion of operating lease liabilities due within one year is due to the adoption of the updated lease accounting guidance.  The decrease in prepaid income taxes is primarily related to refunds received.  The decrease in operational liabilities and other, net of assets, which includes accrued salaries and wages, was driven primarily by the timing of payments.  The increase in deferred revenue was driven primarily by seasonality.  

Cash Flows

The following table sets forth a summary of the Company’s cash flows for the six months ended:

	June 29, 2019			June 30, 2018
	(in millions)
Net cash provided by operating activities	$	79.8		$	168.6
Net cash used for investing activities	$	(23.7	)	$	(30.5	)
Net cash used for financing activities	$	(111.9	)	$	(51.4	)

Operating Activities

First Six Months of Fiscal 2019

Cash flows provided by operating activities of $79.8 million for the first six months of fiscal 2019 reflected a decrease of $88.8 million from $168.6 million of cash flows provided by operating activities in the first six months of fiscal 2018. The decrease in cash provided by operating activities was primarily the result of a decrease in net income attributable to the Company of $66.7 million in the first six months of fiscal 2019 as compared to the prior year period.

First Six Months of Fiscal 2018

Cash flows provided by operating activities of $168.6 million for the first six months of fiscal 2018 reflected an increase of $70.5 million from $98.1 million of cash flows provided by operating activities in the first six months of fiscal 2017. The increase in cash provided by operating activities was primarily the result of an increase in net income attributable to the Company of $54.0 million in the first six months of fiscal 2018 as compared to the prior year period.

Investing Activities

First Six Months of Fiscal 2019

Net cash used for investing activities totaled $23.7 million in the first six months of fiscal 2019, a decrease of $6.8 million as compared to the first six months of fiscal 2018. This decrease was primarily attributable to lower capital expenditures for technology in the first six months of fiscal 2019.

40

First Six Months of Fiscal 2018

Net cash used for investing activities totaled $30.5 million in the first six months of fiscal 2018, an increase of $11.4 million as compared to the first six months of fiscal 2017. This increase was due to investments in intellectual properties in the first six months of fiscal 2018.

Financing Activities

First Six Months of Fiscal 2019

Net cash used for financing activities totaled $111.9 million in the first six months of fiscal 2019, primarily due to $50.0 million used for the debt prepayment and $57.8 million used for scheduled debt repayments under our Term Loan Facility.  See “—Long-Term Debt” for additional details on debt payments.

First Six Months of Fiscal 2018

Net cash used for financing activities totaled $51.4 million in the first six months of fiscal 2018, primarily due to $25.0 million of net repayments on the outstanding principal amount on the Revolving Credit Facility and $38.5 million used for the scheduled debt repayments under our Term Loan Facility, which was partially offset by $23.3 million in proceeds from stock options exercised.

Long-Term Debt

We currently plan to meet our long-term debt obligations by using cash flows provided by operating activities and opportunistically using other means to repay or refinance our obligations as we determine appropriate.

The following schedule sets forth our long-term debt obligations at June 29, 2019:

Long-Term Debt

At June 29, 2019

(Balances in millions)

	Balance
Term Loan Facility due    November 29, 2024	$	1,374.5
Notes due December 1, 2025		300.0
Total		1,674.5
Less: Current Portion		57.8
Unamortized Deferred Financing Costs		8.5
Unamortized Debt Discount		23.8
Total Long-Term Debt	$	1,584.5

Note: Totals may not sum due to rounding.

On November 29, 2017, we refinanced our then-existing credit facilities (referred to herein as the November 2017 debt refinancing) consisting of $1,930.4 million of borrowings under a term loan facility and an undrawn $50.0 million revolving credit facility with $1,565.0 million of borrowings under our new credit facilities, consisting of a $1,540.0 million term loan facility and a $150.0 million revolving credit facility (of which $25.0 million was drawn upon at the time of the November 2017 debt refinancing) (collectively referred to herein as the Credit Facilities), and $300.0 million in aggregate principal amount of 8.625% Senior Notes due 2025, or the Notes. During the fourth quarter of fiscal 2017, we incurred fees of $53.8 million (which included $30.8 million of a debt discount) in connection with the November 2017 debt refinancing. In addition, we recorded a loss on early extinguishment of debt of $10.5 million in connection thereto. This early extinguishment of debt write-off was comprised of $5.7 million of deferred financing fees paid in connection with the November 2017 debt refinancing and $4.8 million of pre-existing deferred financing fees.

Senior Secured Credit Facilities

The Credit Facilities were issued under a new credit agreement, dated November 29, 2017, or the Credit Agreement, among the Company, as borrower, the lenders party thereto, JPMorgan Chase Bank, N.A., or JPMorgan Chase, as administrative agent and an

41

issuing bank, Bank of America, N.A., as an issuing bank, and Citibank, N.A., as an issuing bank.  The Credit Facilities consist of (1) $1,540.0 million in aggregate principal amount of senior secured tranche B term loans due in 2024, or the Term Loan Facility and (2) a $150.0 million senior secured revolving credit facility (which includes borrowing capacity available for letters of credit) due in 2022, or the Revolving Credit Facility.

On May 31, 2019, we made a voluntary prepayment at par of $50.0 million in respect of our outstanding term loans under the Term Loan Facility. As a result of this prepayment, we wrote off deferred financing fees of $0.3 million in the second quarter of fiscal 2019.

As of June 29, 2019, we had $1,374.5 million of debt outstanding under the Credit Facilities with $148.8 million of availability and $1.2 million in issued but undrawn letters of credit outstanding under the Revolving Credit Facility.  There was no outstanding balance under the Revolving Credit Facility as of June 29, 2019.

All obligations under the Credit Agreement are guaranteed by, subject to certain exceptions, each of the Company’s current and future wholly-owned material domestic restricted subsidiaries. All obligations under the Credit Agreement, and the guarantees of those obligations, are secured by substantially all of the assets of the Company and each guarantor, subject to customary exceptions, including:

• a pledge of 100% of the equity interests directly held by the Company and each guarantor in any wholly-owned domestic material subsidiary of the Company or any guarantor (which pledge, in the case of any non-U.S. subsidiary of a U.S. subsidiary, will not include more than 65% of the voting stock of such first-tier non-U.S. subsidiary), subject to certain exceptions; and

• a security interest in substantially all other tangible and intangible assets of the Company and each guarantor, subject to certain exceptions.

Under the terms of the Credit Agreement, depending on our Consolidated First Lien Net Debt Leverage Ratio (as used in the Credit Agreement), on an annual basis on or about the time we are required to deliver our financial statements for any fiscal year, we are obligated to offer to prepay a portion of the outstanding principal amount of the Term Loan Facility in an aggregate amount determined by a percentage of our annual excess cash flow (as defined in the Credit Agreement) (said payment referred to herein as a Cash Flow Sweep).  

Borrowings under the Term Loan Facility bear interest at a rate per annum equal to, at our option, either (1) an applicable margin plus a base rate determined by reference to the highest of (a) 0.50% per annum plus the higher of (i) the Federal Funds Effective Rate and (ii) the Overnight Bank Funding Rate as determined by the Federal Reserve Bank of New York, (b) the prime rate of JPMorgan Chase and (c) the LIBOR rate determined by reference to the cost of funds for U.S. dollar deposits for an interest period of one month adjusted for certain additional costs, plus 1.00%; provided that such rate is not lower than a floor of 1.75% or (2) an applicable margin plus a LIBOR rate determined by reference to the costs of funds for U.S. dollar deposits for the interest period relevant to such borrowing adjusted for certain additional costs, provided that LIBOR is not lower than a floor of 0.75%. Borrowings under the Revolving Credit Facility bear interest at a rate per annum equal to an applicable margin based upon a leverage-based pricing grid, plus, at our option, either (1) a base rate determined by reference to the highest of (a) 0.50% per annum plus the higher of (i) the Federal Funds Effective Rate and (ii) the Overnight Bank Funding Rate as determined by the Federal Reserve Bank of New York, (b) the prime rate of JPMorgan Chase and (c) the LIBOR rate determined by reference to the cost of funds for U.S. dollar deposits for an interest period of one month adjusted for certain additional costs, plus 1.00% or (2) a LIBOR rate determined by reference to the costs of funds for U.S. dollar deposits for the interest period relevant to such borrowing adjusted for certain additional costs. As of June 29, 2019, the applicable margins for the LIBOR rate borrowings under the Term Loan Facility and the Revolving Credit Facility were 4.75% and 2.25%, respectively. In the event that LIBOR is phased out as is currently expected, the Credit Agreement provides that the Company and the administrative agent may amend the Credit Agreement to replace the LIBOR definition therein with a successor rate subject to notifying the lending syndicate of such change and not receiving within five business days of such notification objections to such replacement rate from lenders holding at least a majority of the aggregate principal amount of loans and commitments then outstanding under the Credit Agreement.  If we fail to do so, our borrowings will be based off of the alternative base rate plus a margin.

On a quarterly basis, we pay a commitment fee to the lenders under the Revolving Credit Facility in respect of unutilized commitments thereunder, which commitment fee fluctuates depending upon our Consolidated First Lien Net Debt Leverage Ratio. Based on our Consolidated First Lien Net Debt Leverage Ratio as of June 29, 2019, the commitment fee was 0.35% per annum.  Our Consolidated First Lien Net Debt Leverage Ratio as of June 29, 2019 was 2.93:1.00.

The Credit Agreement contains other customary terms, including (1) representations, warranties and affirmative covenants, (2) negative covenants, including limitations on indebtedness, liens, mergers, acquisitions, asset sales, investments, distributions,

42

prepayments of subordinated debt, amendments of material agreements governing subordinated indebtedness, changes to lines of business and transactions with affiliates, in each case subject to baskets, thresholds and other exceptions, and (3) customary events of default.

The availability of certain baskets and the ability to enter into certain transactions are also subject to compliance with certain financial ratios. In addition, the Revolving Credit Facility includes a maintenance covenant that will require, in certain circumstances, compliance with certain first lien secured net leverage ratios.

As of June 29, 2019, we were in compliance with all applicable financial covenants in the Credit Agreement governing the Credit Facilities.

Senior Notes

The Notes were issued pursuant to an Indenture, dated as of November 29, 2017, or the Indenture, among the Company, the guarantors named therein and The Bank of New York Mellon, as trustee. The Indenture contains customary covenants, events of default and other provisions for an issuer of non-investment grade debt securities. These covenants include limitations on indebtedness, liens, mergers, acquisitions, asset sales, investments, distributions, prepayments of subordinated debt and transactions with affiliates, in each case subject to baskets, thresholds and other exceptions.

The Notes accrue interest at a rate per annum equal to 8.625% and are due on December 1, 2025. Interest on the Notes is payable semi-annually on June 1 and December 1 of each year, beginning on June 1, 2018. On or after December 1, 2020, the Company may on any one or more occasions redeem some or all of the Notes at a purchase price equal to 104.313% of the principal amount of the Notes, plus accrued and unpaid interest, if any, to, but not including, the redemption date, such optional redemption price decreasing to 102.156% on or after December 1, 2021 and to 100.000% on or after December 1, 2022. Prior to December 1, 2020, the Company may on any one or more occasions redeem up to 40% of the aggregate principal amount of the Notes with an amount not to exceed the net proceeds of certain equity offerings at 108.625% of the aggregate principal amount thereof, plus accrued and unpaid interest, if any, to, but not including, the redemption date. Prior to December 1, 2020, the Company may redeem some or all of the Notes at a make-whole price plus accrued and unpaid interest, if any, to, but not including, the redemption date. If a change of control occurs, the Company must offer to purchase for cash the Notes at a purchase price equal to 101% of the principal amount of the Notes, plus accrued and unpaid interest, if any, to, but not including, the purchase date. Following the sale of certain assets and subject to certain conditions, the Company must offer to purchase for cash the Notes at a purchase price equal to 100% of the principal amount of the Notes, plus accrued and unpaid interest, if any, to, but not including, the purchase date. The Notes are guaranteed on a senior unsecured basis by the Company’s subsidiaries that guarantee the Credit Facilities.

Outstanding Debt

At June 29, 2019, we had $1,674.5 million outstanding under the Credit Facilities and the Notes, consisting of the Term Loan Facility of $1,374.5 million, $0.0 million drawn down on the Revolving Credit Facility and $300.0 million in aggregate principal amount of Notes issued and outstanding.

At June 29, 2019 and December 29, 2018, our debt consisted of both fixed and variable-rate instruments.  Interest rate swaps were entered into to hedge a portion of the cash flow exposure associated with our variable-rate borrowings. Further information regarding our interest rate swaps can be found in Part I, Item 1 of this Quarterly Report on Form 10-Q under Note 12 “Derivative Instruments and Hedging” in the Notes to the Consolidated Financial Statements. The weighted average interest rate (which includes amortization of deferred financing costs and debt discount) on our outstanding debt, exclusive of the impact of the swap in effect, was approximately 8.17% and 7.73% per annum at June 29, 2019 and December 29, 2018, respectively, based on interest rates on these dates. The weighted average interest rate (which includes amortization of deferred financing costs and debt discount) on our outstanding debt, including the impact of the swap in effect, was approximately 7.61% and 7.46% per annum at June 29, 2019 and December 29, 2018, respectively, based on interest rates on these dates.

43

The following schedule sets forth our year-by-year debt obligations at June 29, 2019:

Total Debt Obligation

(Including Current Portion)

At June 29, 2019

(in millions)

Remainder of Fiscal 2019	$	19.3
Fiscal 2020	$	96.3
Fiscal 2021	$	77.0
Fiscal 2022	$	77.0
Fiscal 2023	$	77.0
Fiscal 2024 and thereafter	$	1,328.0
Total	$	1,674.5

Note: Totals may not sum due to rounding.

Accumulated Other Comprehensive Loss

Our accumulated other comprehensive loss includes changes in the fair value of derivative instruments and the effects of foreign currency translations. At June 29, 2019 and June 30, 2018, the cumulative balance of changes in fair value of derivative instruments, net of taxes, was a loss of $14.7 million and a gain of $2.6 million, respectively. At June 29, 2019 and June 30, 2018, the cumulative balance of the effects of foreign currency translations, net of taxes, was a loss of $12.0 million and $11.4 million, respectively.

Dividends and Stock Transactions

We do not currently pay a dividend and we have no current plans to pay dividends in the foreseeable future. Any future determination to declare and pay dividends will be made at the sole discretion of our Board of Directors, after taking into account our financial condition and results of operations, capital requirements, contractual, legal, tax and regulatory restrictions, the provisions of Virginia law affecting the payment of distributions to shareholders and such other factors our Board of Directors may deem relevant. In addition, our ability to pay dividends may be limited by covenants in our existing indebtedness, including the Credit Facilities and the Indenture governing the Notes, and may be limited by the agreements governing other indebtedness we or our subsidiaries incur in the future.

On October 9, 2003, our Board of Directors authorized, and we announced, a program to repurchase up to $250.0 million of our outstanding common stock. On each of June 13, 2005, May 25, 2006 and October 21, 2010, our Board of Directors authorized, and we announced, adding $250.0 million to this program. The repurchase program allows for shares to be purchased from time to time in the open market or through privately negotiated transactions. No shares will be purchased from Artal Holdings Sp. z o.o., Succursale de Luxembourg and its parents and subsidiaries under this program. The repurchase program currently has no expiration date. During the three months ended June 29, 2019 and June 30, 2018, we repurchased no shares of our common stock in the open market under this program.

EBITDAS and Net Debt

We define EBITDAS, a non-GAAP financial measure, as earnings before interest, taxes, depreciation, amortization and stock-based compensation. The table below sets forth the calculations for EBITDAS for the three and six months ended June 29, 2019 and June 30, 2018, and EBITDAS for the trailing twelve months ended June 29, 2019:

(in millions)

	Three Months Ended				Six Months Ended				Trailing Twelve
	June 29, 2019		June 30, 2018		June 29, 2019		June 30, 2018		Months
Net Income	$	53.8	$	70.7	$	43.1	$	109.8	$	157.1
Interest		34.7		35.9		69.9		71.7		140.5
Taxes		16.6		19.8		13.7		7.2		27.0
Depreciation and Amortization		11.3		10.6		22.7		21.8		45.0
Stock-based Compensation		4.9		5.3		9.7		9.7		20.2
EBITDAS	$	121.3	$	142.3	$	159.2	$	220.2	$	389.8

44

Note: Totals may not sum due to rounding.

Reducing leverage is a capital structure priority for the Company. As of June 29, 2019, our net debt/EBITDAS ratio was 3.7x.  The table below sets forth the calculation for net debt, a non-GAAP financial measure:

(in millions)

	June 29, 2019
Total debt	$	1,674.5
Less: Unamortized deferred financing costs		8.5
Less: Unamortized debt discount		23.8
Less: Cash on hand		180.6
Net debt	$	1,461.6

Note: Totals may not sum due to rounding.

We present EBITDAS and net debt/EBITDAS because we consider them to be useful supplemental measures of our performance. In addition, we believe EBITDAS and net debt/EBITDAS are useful to investors, analysts and rating agencies in measuring the ability of a company to meet its debt service obligations. See “—Non-GAAP Financial Measures” herein for an explanation of our use of these non-GAAP financial measures.

OFF-BALANCE SHEET ARRANGEMENTS

As part of our ongoing business, we do not participate in arrangements that generate relationships with unconsolidated entities or financial partnerships established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes, such as entities often referred to as structured finance or special purpose entities.

SEASONALITY

Our business is seasonal due to the importance of the winter season to our overall member recruitment environment. Historically, we experience our highest level of recruitment during the first quarter of the year, which is supported with the highest concentration of advertising spending. Therefore, our number of End of Period Subscribers in the first quarter of the year is typically higher than the number in other quarters of the year, historically reflecting a decline over the course of the year.

AVAILABLE INFORMATION

Corporate information and our press releases, Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K, and amendments thereto, are available free of charge on our corporate website at corporate.ww.com as soon as reasonably practicable after such material is electronically filed with or furnished to the Securities and Exchange Commission (i.e., generally the same day as the filing), or the SEC. Moreover, we also make available at that site the Section 16 reports filed electronically by our officers, directors and 10 percent shareholders.

We use our corporate website at corporate.ww.com and our corporate Facebook page (www.facebook.com/WW), Instagram account (Instagram.com/WW) and Twitter account (@ww_us) as channels of distribution of Company information. The information we post through these channels may be deemed material. Accordingly, investors should monitor these channels, in addition to following our press releases, SEC filings and public conference calls and webcasts. The contents of our website and social media channels shall not be deemed to be incorporated herein by reference.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

As of June 29, 2019, the market risk disclosures appearing in “Item 7A. Quantitative and Qualitative Disclosures about Market Risk” of our Annual Report on Form 10-K for fiscal 2018 have not materially changed from December 29, 2018.

45

At the end of the second quarter of fiscal 2019, borrowings under the Credit Facilities bore interest at LIBOR plus an applicable margin of 4.75%. For the Term Loan Facility, the minimum interest rate for LIBOR applicable to such facility pursuant to the terms of the Credit Agreement is set at 0.75%, referred to herein as the LIBOR Floor. In addition, as of June 29, 2019, our interest rate swap in effect had a notional amount of $1.00 billion. Accordingly, as of June 29, 2019, based on the amount of variable rate debt outstanding and the then-current LIBOR rate, after giving consideration to the impact of the interest rate swap and the LIBOR Floor, a hypothetical 100 basis point increase in interest rates would have increased annual interest expense by approximately $3.7 million and a hypothetical 100 basis point decrease in interest rates would have decreased annual interest expense by approximately $3.7 million. These changes are driven primarily by the interest rate applicable to our Term Loan Facility and the lower outstanding debt balance as of June 29, 2019 as compared to December 29, 2018.

ITEM  4. CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our principal executive officer and our principal financial officer, as appropriate, to allow timely decisions regarding required disclosures. Any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. Our management, with the participation of our principal executive officer and our principal financial officer, has evaluated the effectiveness of the design and operation of our disclosure controls and procedures as of June 29, 2019, the end of the second quarter of fiscal 2019. Based upon that evaluation and subject to the foregoing, our principal executive officer and our principal financial officer concluded that, as of the end of the second quarter of fiscal 2019, the design and operation of our disclosure controls and procedures were effective at the reasonable assurance level.

Changes in Internal Control Over Financial Reporting

There was no change in our internal control over financial reporting that occurred during our most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

46

PART II – OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

Securities Class Action and Derivative Matters

In March 2019, two substantially identical class action complaints alleging violations of the federal securities laws were filed by individual shareholders against the Company, certain of the Company’s current officers and the Company’s former controlling shareholder, Artal, in the United States District Court for the Southern District of New York. The actions were consolidated and lead plaintiffs were appointed in June 2019. A consolidated amended complaint was filed on July 29, 2019, naming as defendants the Company, certain of the Company’s current officers and directors, and Artal and certain of its affiliates. The consolidated complaint asserts claims on behalf of all purchasers of the Company’s common stock between May 4, 2018 and February 26, 2019, inclusive, or the Class Period, including purchasers of the Company’s common stock traceable to the May 2018 secondary offering of the Company’s common stock by certain of its shareholders. The complaint alleges that, during the Class Period, the defendants disseminated materially false and misleading statements and/or concealed or recklessly disregarded material adverse facts. The complaint alleges claims under Sections 10(b) and 20(a) of the Exchange Act and Rule 10b-5 thereunder, and with respect to the secondary offering, under Sections 11, 12(a)(2), and 15 of the Securities Act. The plaintiffs seek to recover unspecified damages on behalf of the class members. The Company believes that the action is without merit and intends to vigorously defend it.

On March 26, 2019, June 4, 2019, July 22, 2019, and July 26, 2019, the Company received shareholder litigation demands alleging breaches of fiduciary duties by certain current and former Company directors and executive officers, to the alleged injury of the Company. On June 13, 2019, a separate shareholder derivative complaint was filed in the Southern District of New York against the Company’s Board of Directors alleging that the directors breached fiduciary duties to the alleged injury of the Company. The plaintiff voluntarily dismissed the complaint on July 8, 2019 and the Company agreed to treat the complaint as a litigation demand. On July 23, 2019, another separate shareholder derivative complaint was filed in the Southern District of New York against the Board of Directors alleging, among other things, that the directors breached fiduciary duties to the alleged injury of the Company. The plaintiff voluntarily dismissed the complaint the same day. The allegations in the demands relate to those contained in the ongoing securities class action litigation. In response to the demands, pursuant to Virginia law, the Board of Directors has created a special committee to investigate and evaluate the claims made in the demands.

Other Litigation Matters

Due to the nature of the Company’s activities, it is also, at times, subject to other pending and threatened legal actions, including patent and other intellectual property actions, that arise out of the ordinary course of business. In the opinion of management, the disposition of any such matters is not expected, individually or in the aggregate, to have a material adverse effect on the Company’s results of operations, financial condition or cash flows. However, the results of legal actions cannot be predicted with certainty. Therefore, it is possible that the Company’s results of operations, financial condition or cash flows could be materially adversely affected in any particular period by the unfavorable resolution of one or more legal actions.

ITEM 1A. RISK FACTORS

There have been no material changes in the risk factors from those detailed in our Annual Report on Form 10-K for fiscal 2018.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Nothing to report under this item.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

Nothing to report under this item.

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5. OTHER INFORMATION

Nothing to report under this item.

47

ITEM 6. EXHIBITS

Exhibit Number	Description
†*Exhibit 10.1	Separation Agreement, dated as of May 30, 2019, by and between Stacey Mowbray and Weight Watchers International, Inc.
*Exhibit 31.1	Rule 13a-14(a) Certification by Mindy Grossman, Chief Executive Officer.
*Exhibit 31.2	Rule 13a-14(a) Certification by Nicholas P. Hotchkin, Chief Financial Officer.
*Exhibit 32.1	Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
*Exhibit 101
*EX-101.INS	XBRL Instance Document – the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
*EX-101.SCH	XBRL Taxonomy Extension Schema
*EX-101.CAL	XBRL Taxonomy Extension Calculation Linkbase
*EX-101.DEF	XBRL Taxonomy Extension Definition Linkbase
*EX-101.LAB	XBRL Taxonomy Extension Label Linkbase
*EX-101.PRE	XBRL Taxonomy Extension Presentation Linkbase
*Exhibit 104	The cover page from Weight Watchers International, Inc.’s Quarterly Report on Form 10-Q for the quarter ended June 29, 2019, formatted in Inline XBRL (included within the Exhibit 101 attachments).

* Filed herewith.

† Represents a management arrangement or compensatory plan.

48

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	WEIGHT WATCHERS INTERNATIONAL, INC.
Date: August 7, 2019	By:	/s/ Mindy Grossman
		Mindy Grossman
		President, Chief Executive Officer and Director  (Principal Executive Officer)

Date: August 7, 2019	By:	/s/ Nicholas P. Hotchkin
		Nicholas P. Hotchkin
		Chief Financial Officer, Operating Officer, North America and President, Emerging Markets (Principal Financial Officer)

49

EX-10.1

	WW International, Inc. 675 Sixth Avenue, 6th Floor New York, NY 10010 O: 212-817-4200

 

EXHIBIT 10.1

March 8, 2019 (as amended May 28, 2019 following negotiations with counsel)

DELIVERED BY E-MAIL

WITHOUT PREJUDICE

Ms. Stacey Mowbray

[REDACTED]
[REDACTED]

Dear Stacey:

Re:Notice of Cessation of Employment

In accordance with our conversation and further negotiation, this letter will confirm that a decision was made to terminate your employment with WW Canada, Ltd. (the “Company”) effective March 22, 2019 (the “End Date”).  By signing below, you acknowledge that you received your official notice of termination, whether under contract (including your employment agreement dated May 8, 2017 (the “Employment Agreement”)), statute (including without limitation the Employment Standards Act, 2000 (Ontario) (the “Act”)), common law or otherwise, on or before March 8, 2019.    

In order to assist you in your efforts to obtain alternate employment following the End Date, the Company has prepared the following separation package (the “Package”) which is made without prejudice and is conditional in that, to be enforceable and binding upon the Company, you must agree to the terms set out below by signing a copy of this letter and, in consideration of the payments and benefits which exceed the minimum requirements of the Act, the attached Full and Final Release.  

The conditional Package which the Company has prepared is as follows:

1. The Company will continue to pay to you, on a bi-weekly basis in accordance with the Company’s payroll practices, CDN $33,163.47 (the “Bi-Weekly Payments”) (less deductions required by law) from the End Date until June 22, 2020 (the “Salary Continuation Period”). For greater clarity, the bi-weeklyamount is based on a combination of your annualized base salary as of the End Date, plus 2/3 of your annual bonus target. Your first installment of the Bi-Weekly Payments shall include a “catch-up” of any unpaid Bi-Weekly Payments from the End Date through the Effective Date (as defined below), less the amount of the minimum statutory entitlements under the Act (which you acknowledge you have already received).  

2. The Company will continue your basic health and dental coverage, in accordance with the terms and conditions of the applicable plans, during the Salary Continuation Period.  

	WW International, Inc. 675 Sixth Avenue, 6th Floor New York, NY 10010 O: 212-817-4200

 

3. In lieu of any unvested equity awards under the WW Stock Plan (as defined below) which became null and void by virtue of your termination, the Company shall make a one-time lump sum payment in the amount of USD $456,000 (less deductions required by law) within 30 days of the Effective Date (as defined below). All equity awards previously received shall be governed by the terms and conditions of Weight Watchers International, Inc.’s stock-based incentive compensation plan documents and relevant agreements (the “WW Stock Plan”), which shall continue to remain in effect.  Notwithstanding the foregoing, any unvested equity awards as of the End Date shall be null and void.  You will not receive any additional equity awards under the WW Stock Plan.

4. The Company will provide you with outplacement services from a Company-approved firm for up to six (6) months.

5. The Company shall reimburse you for tax advice associated with the payments made under this letter in accord with the terms of your Employment Agreement.

6. If any tax overpayment is owed or paid to you from any taxing authority as a result of the tax equalization benefits you received pursuant to your Employment Agreement, you must:            (a)  take all reasonable steps to promptly recover any such overpayment(s) from the applicable taxing authority or authorities, and (b) immediately pay over any such overpayments recovered to the Company. The Company agrees that your payment of any such tax overpayment owed back to the Company per this Section shall not cause you to incur any additional tax liability, and that the Company shall take whatever tax equalization actions are necessary to ensure same.

7. You acknowledge and agree that, prior to your execution of this letter agreement, you have received: (a) all compensation, benefits, vacation pay, and eligible expense reimbursements earned through the End Date; (b) your 2018 annual bonus in the amount of CDN $504,330.23 (less deductions required by law); (c) your benefits and RRSP contributions from the End Date through April 19, 2019; and (d) your minimum statutory entitlements under the Act.

8. You acknowledge and agree that you have no further rights or entitlements under the Amended and Restated Continuity Agreement with WW International, Inc. dated March 2, 2016 (the “Continuity Agreement”), which terminated effective on the End Date.

9. You acknowledge and agree that, as of the date of your execution of this letter agreement,  you have: (a) returned all Company property in your possession or control, including, but not limited to, Company vehicle, laptop computers, telephone calling cards, keys, cellular telephones, pagers, records, manuals, books, blank forms, documents (including all letters, memoranda, notes, notebooks, and reports) and other data and all copies thereof, and all other tangible Company property, to the Company; and (b) provided us with all passwords and access codes that the Company may require.   Notwithstanding the foregoing, the Company shall allow you to keep the Company laptop and iPhone in your possession provided the Company first ensures and confirms that all Company data has been wiped from both devices.

	WW International, Inc. 675 Sixth Avenue, 6th Floor New York, NY 10010 O: 212-817-4200

 

10. We remind you of, and you agree to be bound by and continue to comply with, your obligations to the Company at law and under the Non-Competition, Assignment of Work Product and Confidentiality Agreement that you executed as part of the Employment Agreement.

11. You shall not make any disparaging remarks about the Company, its employees, services or products to any person or to do anything that would damage or interfere with the Company’s relationships with any former, current, or prospective clients, customers, suppliers, or agents.  The Company agrees that the Officers and Directors of Weight Watchers International, Inc. will not make any disparaging remarks about you.

This Package includes all payments and benefits to which you may be entitled under Company policy, the Employment Agreement and/or Continuity Agreement (and any amendments thereto), the common law or any employment standards legislation (including without limitation the Act) by way of notice, pay in lieu of notice, severance pay, benefits, or otherwise.  

Pursuant to the Older Workers Benefit Protection Act under US law, you shall have at least twenty-one (21) calendar days to review and to consider executing this letter agreement, including, but not limited to, the Full and Final Release referenced above.  If you execute this letter agreement and/or the Full and Final Release, you may revoke same at any time during the seven (7) calendar days following the execution date.  Any revocation within this period must be submitted, in writing, to Michael Colosi, General Counsel, WW International, Inc. The revocation must be personally delivered or e-mailed (michael.colosi@weightwatchers.com) to Michael Colosi, General Counsel, WW International, Inc., 675 Avenue of the Americas, 6^th Floor, New York, New York 10010, such that it is received within seven (7) calendar days of your execution of this letter agreement and/or Full and Final Release.  This letter agreement shall not become effective or enforceable until the revocation periods for both this letter agreement and the Full and Final Release have expired, and neither have been duly revoked (the “Effective Date”). You are hereby advised to consult with an attorney of your choice prior to entering into this letter agreement and Full and Final Release.

I trust that you will find these arrangements satisfactory.   Any unpaid wages and accrued vacation pay and eligible expense reimbursements up to the End Date will be paid to you regardless of whether you sign this letter agreement.  

	WW International, Inc. 675 Sixth Avenue, 6th Floor New York, NY 10010 O: 212-817-4200

 

If the Company’s proposal is acceptable to you, please sign a copy of the letter agreement and the attached Full and Final Release and return both to me as set forth above.

Yours very truly,

/s/ Mindy Grossman

Mindy Grossman

Chief Executive Officer

WW International, Inc.

ACKNOWLEDGEMENT AND ACCEPTANCE

I have read and understand and hereby accept the Company’s offer as set out above.

Dated at Toronto this 30th day of May, 2019.

/s/ D. Farling	/s/ Stacey Mowbray
WITNESS	STACEY MOWBRAY

	WW International, Inc. 675 Sixth Avenue, 6th Floor New York, NY 10010 O: 212-817-4200

 

FULL AND FINAL RELEASE

I, STACEY MOWBRAY, for the payments referred to in the attached letter to me dated March 8, 2019 (as amended May 28 2019) and such other good and valuable consideration, the receipt and sufficiency whereof by me is hereby expressly acknowledged, do hereby remise, release and forever discharge WW CANADA, LTD., WW INTERNATIONAL, INC. and all of their affiliated and related entities and predecessors and successors (collectively, the “Company”) and all of their respective shareholders, officers, directors, employees and agents (hereinafter with the Company collectively referred to as the “Releasees”) of and from all actions, causes of action, debts, demands, torts, dues, bonds, accounts, covenants, contracts and claims whatsoever which I ever had, now have or which I can, shall or may hereafter have for or by reason of any cause, matter or thing whatsoever existing up to the present time, including without limiting the generality of the foregoing any actions, causes of action, suits, debts, demands, torts or claims relating to my employment or the termination of my employment with any of the Releasees.  I also agree not to make any claim or take any proceedings in respect of the claims released against any  person, corporation or other entity who or which might claim contribution or indemnity from any of the Releasees.

I hereby specifically covenant, represent and warrant to the Releasees that I have no further claim against any of the Releasees for or arising out of my employment or cessation of employment which specifically includes any claims for salary, wages, notice of termination, pay instead of notice, severance pay, bonus, incentive compensation, commissions, variable compensation, reinstatement, stock, stock options, restricted share units, equity, overtime, overtime pay, holiday pay, interest and/or vacation pay, benefits, pension, perquisites, allowances or claims under contract (including without limitation my Employment Agreement and the Continuity Agreement as defined in the attached letter), the common law, policy, employment standards legislation (including without limitation the Employment Standards Act, 2000 (Ontario)), human rights legislation (including without limitation the Ontario Human Rights Code), or similar legislation (including without limitation the Pay Equity Act (Ontario), the Occupational Health and Safety Act (Ontario), the Workplace Safety and Insurance Act (Ontario),  the Accessibility for Ontarians with Disabilities Act (Ontario)), Title VII of the Civil Rights Act of 1964, the Age Discrimination in Employment Act of 1967, as amended by the Older Workers Benefit Protection Act of 1990, the Americans With Disabilities Act, the Family Medical Leave Act, the Workers Adjustment and Retraining Notification Act, the Sarbanes-Oxley Act, the Fair Credit Reporting Act, the Fair Labor Standards Act, the New York Executive Law, the New York State Human Rights Law, the New York State Constitution, the New York Labor Law, the New York Civil Rights Law, the New York City Human Rights Law, the New York City Administrative Code, and any other statutes, law or regulations under New York state or local law.  I also acknowledge that the monies paid to me include any severance pay and notice pay to which I am entitled under any employment standards legislation (including without limitation the Employment Standards Act, 2000 (Ontario)).  In the event that I should hereafter make any claim or demand or commence or threaten to commence any action, claim or proceeding against any of the Releasees for or by reason of any cause, matter or thing, this document may be raised as a complete bar to any such claim, demand or action.

	WW International, Inc. 675 Sixth Avenue, 6th Floor New York, NY 10010 O: 212-817-4200

 

I will not disclose the terms of the settlement or its existence to any person or corporation except for the purposes of dealing with the Canada Revenue Agency, with my spouse or a professional legal or financial advisor who agree to be and are, bound by identical confidentiality, or otherwise as required by law.

I agree to indemnify the Releasees and save them harmless from any and all income tax, employment insurance or Canada Pension Plan charges or payment that may be claimed by either the Receiver General of Canada or the Canada Revenue Agency in respect of any failure on the Company’s part to withhold such charges or payments, and in the event that any proceedings are commenced against any of the Releasees, I agree to indemnify them and save them harmless from any money that might be required to be paid by either the Canada Revenue Agency or the Receiver General of Canada or by any Court.

I have read the above Full and Final Release and have been given the opportunity to obtain independent legal advice and I understand that it contains a full and final release of all claims that I have or may have against the Releasees or any of them and that there is no admission of liability on the part of the Releasees and that any such liability is denied.

All of the foregoing shall enure to the benefit of the Releasees, their successors and assigns, and be binding upon me and my respective heirs, executors, administrators, successors and assigns.

IN WITNESS WHEREOF I have duly executed this Full and Final Release this 30 day of May, 2019.

SIGNED, SEALED AND DELIVERED	)
in the presence of	)
	)
/s/ D. Farling	)	/s/ Stacey Mowbray
	)	STACEY MOWBRAY
	)
Witness	)

EX-31.1

EXHIBIT 31.1

CERTIFICATION

I, Mindy Grossman, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of Weight Watchers International, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the Audit Committee of the registrant’s Board of Directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: August 7, 2019	Signature:	/s/ Mindy Grossman
		Mindy Grossman
		President, Chief Executive Officer and Director
		(Principal Executive Officer)

EX-31.2

EXHIBIT 31.2

CERTIFICATION

I, Nicholas P. Hotchkin, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of Weight Watchers International, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the Audit Committee of the registrant’s Board of Directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: August 7, 2019	Signature:	/s/ Nicholas P. Hotchkin
		Nicholas P. Hotchkin
		Chief Financial Officer, Operating Officer, North America and President, Emerging Markets
		(Principal Financial Officer)

EX-32.1

EXHIBIT 32.1

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of Weight Watchers International, Inc. (the “Company”) for the quarterly period ended June 29, 2019, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), we, the undersigned officers of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: August 7, 2019	Signature:	/s/ Mindy Grossman
		Mindy Grossman
		President, Chief Executive Officer and Director
		(Principal Executive Officer)
	Signature:	/s/ Nicholas P. Hotchkin
		Nicholas P. Hotchkin
		Chief Financial Officer, Operating Officer, North America and President, Emerging Markets
		(Principal Financial Officer)

XML

Document and Entity Information - shares	6 Months Ended
	Jun. 29, 2019	Jul. 31, 2019
Document And Entity Information [Abstract]
Document Type	10-Q
Amendment Flag	false
Document Period End Date	Jun. 29, 2019
Document Fiscal Year Focus	2019
Document Fiscal Period Focus	Q2
Trading Symbol	WW
Entity Registrant Name	WEIGHT WATCHERS INTERNATIONAL INC
Entity Central Index Key	0000105319
Current Fiscal Year End Date	--12-28
Entity Filer Category	Large Accelerated Filer
Entity Small Business	false
Entity Emerging Growth Company	false
Entity Common Stock, Shares Outstanding		67,297,697
Entity Current Reporting Status	Yes
Entity Shell Company	false
Entity File Number	001-16769
Entity Incorporation, State or Country Code	VA
Entity Tax Identification Number	11-6040273
Entity Address, Address Line One	675 Avenue of the Americas
Entity Address, Address Line Two	6th Floor
Entity Address, City or Town	New York
Entity Address, State or Province	NY
Entity Address, Postal Zip Code	10010
City Area Code	(212)
Local Phone Number	589-2700
Title of 12(b) Security	Common Stock
Security Exchange Name	NASDAQ
Entity Interactive Data Current	Yes
Document Quarterly Report	true
Document Transition Report	false

XML

CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands	Jun. 29, 2019	Dec. 29, 2018
CURRENT ASSETS
Cash and cash equivalents	$ 180,645	$ 236,974
Receivables (net of allowances: June 29, 2019 - $1,591 and December 29, 2018 - $1,743)	30,869	27,247
Inventories	30,625	25,851
Prepaid income taxes	15,171	33,997
Prepaid expenses and other current assets	26,793	42,355
TOTAL CURRENT ASSETS	284,103	366,424
Property and equipment, net	51,131	52,202
Operating lease assets	144,913	0
Franchise rights acquired	753,216	751,134
Goodwill	154,058	152,519
Other intangible assets, net	58,491	57,162
Deferred income taxes	16,235	16,230
Other noncurrent assets	14,128	18,870
TOTAL ASSETS	1,476,275	1,414,541
CURRENT LIABILITIES
Portion of long-term debt due within one year	57,750	77,000
Portion of operating lease liabilities due within one year	32,003	0
Accounts payable	26,761	27,098
Salaries and wages payable	56,699	64,600
Accrued marketing and advertising	9,796	14,052
Accrued interest	28,025	28,651
Other accrued liabilities	43,232	48,218
Derivative payable	19,330	5,578
Income taxes payable	19,679	22,618
Deferred revenue	56,923	53,501
TOTAL CURRENT LIABILITIES	350,198	341,316
Long-term debt, net	1,584,460	1,669,708
Long-term operating lease liabilities	121,318	0
Deferred income taxes	184,445	190,258
Other	2,251	18,289
TOTAL LIABILITIES	2,242,672	2,219,571
Redeemable noncontrolling interest	3,763	3,913
TOTAL DEFICIT
Common stock, $0 par value; 1,000,000 shares authorized; 120,352 shares issued at June 29, 2019 and December 29, 2018	0	0
Treasury stock, at cost, 53,089 shares at June 29, 2019 and 53,396 shares at December 29, 2018	(3,164,409)	(3,175,624)
Retained earnings	2,420,958	2,382,438
Accumulated other comprehensive loss	(26,709)	(15,757)
TOTAL DEFICIT	(770,160)	(808,943)
TOTAL LIABILITIES AND TOTAL DEFICIT	$ 1,476,275	$ 1,414,541

XML

CONSOLIDATED BALANCE SHEETS (Parenthetical) - USD ($) $ in Thousands	Jun. 29, 2019	Dec. 29, 2018
Statement Of Financial Position [Abstract]
Receivables, allowances	$ 1,591	$ 1,743
Common stock, par value	$ 0	$ 0
Common stock, shares authorized	1,000,000,000	1,000,000,000
Common stock, shares issued	120,352,000	120,352,000
Treasury stock, shares	53,089,000	53,396,000

XML

CONSOLIDATED STATEMENTS OF NET INCOME - USD ($) shares in Thousands, $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 29, 2019	Jun. 30, 2018	Jun. 29, 2019	Jun. 30, 2018
Revenues, net	$ 369,023	$ 409,747	$ 732,188	$ 817,970
Cost of revenues	153,209	164,953	315,425	352,175
Gross profit	215,814	244,794	416,763	465,795
Marketing expenses	49,967	55,421	164,216	154,340
Selling, general and administrative expenses	60,374	61,665	125,176	121,676
Operating income	105,473	127,708	127,371	189,779
Interest expense	34,732	35,866	69,927	71,732
Other expense, net	438	1,333	741	1,097
Income before income taxes	70,303	90,509	56,703	116,950
Provision for income taxes	16,586	19,825	13,711	7,208
Net income	53,717	70,684	42,992	109,742
Net loss attributable to the noncontrolling interest	117	36	156	90
Net income attributable to Weight Watchers International, Inc.	$ 53,834	$ 70,720	$ 43,148	$ 109,832
Earnings Per Share attributable to Weight Watchers International, Inc.
Basic	$ 0.80	$ 1.07	$ 0.64	$ 1.67
Diluted	$ 0.78	$ 1.01	$ 0.62	$ 1.57
Weighted average common shares outstanding
Basic	67,124	66,400	67,044	65,761
Diluted	69,141	70,154	69,268	69,914
Service
Revenues, net	$ 313,768	$ 343,730	$ 620,494	$ 672,399
Cost of revenues	122,121	128,159	251,078	267,939
Product and Other
Revenues, net	55,255	66,017	111,694	145,571
Cost of revenues	$ 31,088	$ 36,794	$ 64,347	$ 84,236

XML

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 29, 2019	Jun. 30, 2018	Jun. 29, 2019	Jun. 30, 2018
Statement Of Income And Comprehensive Income [Abstract]
Net income	$ 53,717	$ 70,684	$ 42,992	$ 109,742
Other comprehensive (loss) gain:
Foreign currency translation gain (loss)	1,801	(3,804)	3,515	(7,229)
Income tax (expense) benefit on foreign currency translation gain (loss)	(457)	965	(892)	1,833
Foreign currency translation gain (loss), net of taxes	1,344	(2,839)	2,623	(5,396)
(Loss) gain on derivatives	(10,819)	1,130	(18,180)	12,297
Income tax benefit (expense) on (loss) gain on derivatives	2,744	(287)	4,611	(3,119)
(Loss) gain on derivatives, net of taxes	(8,075)	843	(13,569)	9,178
Total other comprehensive (loss) gain	(6,731)	(1,996)	(10,946)	3,782
Comprehensive income	46,986	68,688	32,046	113,524
Net loss attributable to the noncontrolling interest	117	36	156	90
Foreign currency translation (gain) loss, net of taxes attributable to the noncontrolling interest	(12)	137	(6)	373
Comprehensive loss attributable to the noncontrolling interest	105	173	150	463
Comprehensive income attributable to Weight Watchers International, Inc.	$ 47,091	$ 68,861	$ 32,196	$ 113,987

XML

CONSOLIDATED STATEMENTS OF CHANGES IN TOTAL DEFICIT - USD ($) shares in Thousands, $ in Thousands	Total	Redeemable Noncontrolling Interest	Common Stock	Treasury Stock	Accumulated Other Comprehensive Income (Loss)	Retained Earnings
Beginning Balance at Dec. 30, 2017	$ (1,015,986)	$ 4,467	$ 0	$ (3,208,836)	$ (10,467)	$ 2,203,317
Beginning balance (in shares) at Dec. 30, 2017			118,947	54,258
Comprehensive income (loss)	113,987	(463)			4,155	109,832
Issuance of treasury stock under stock plans	2,007			$ 19,040		(17,033)
Issuance of treasury stock under stock plans (in shares)				(493)
Compensation expense on share- based awards	9,675					9,675
Issuance of common stock	9,796					9,796
Issuance of common stock (in shares)			1,405
Cumulative effect of revenue accounting change	2,933					2,933
Cumulative effect of tax accounting change	(49,412)				(2,485)	(46,927)
Ending balance at Jun. 30, 2018	(927,000)	4,004	$ 0	$ (3,189,796)	(8,797)	2,271,593
Ending balance (in shares) at Jun. 30, 2018			120,352	53,765
Beginning Balance at Mar. 31, 2018	(1,000,101)	4,177	$ 0	$ (3,203,331)	(6,938)	2,210,168
Beginning balance (in shares) at Mar. 31, 2018			120,352	54,114
Comprehensive income (loss)	68,861	(173)			(1,859)	70,720
Issuance of treasury stock under stock plans	(1,051)			$ 13,535		(14,586)
Issuance of treasury stock under stock plans (in shares)				(349)
Compensation expense on share- based awards	5,291					5,291
Issuance of common stock	0
Ending balance at Jun. 30, 2018	(927,000)	4,004	$ 0	$ (3,189,796)	(8,797)	2,271,593
Ending balance (in shares) at Jun. 30, 2018			120,352	53,765
Beginning Balance at Dec. 29, 2018	(808,943)	3,913	$ 0	$ (3,175,624)	(15,757)	2,382,438
Beginning balance (in shares) at Dec. 29, 2018			120,352	53,396
Comprehensive income (loss)	32,196	(150)			(10,952)	43,148
Issuance of treasury stock under stock plans	(3,097)			$ 11,215		(14,312)
Issuance of treasury stock under stock plans (in shares)				(307)
Compensation expense on share- based awards	9,684					9,684
Ending balance at Jun. 29, 2019	(770,160)	3,763	$ 0	$ (3,164,409)	(26,709)	2,420,958
Ending balance (in shares) at Jun. 29, 2019			120,352	53,089
Beginning Balance at Mar. 30, 2019	(818,934)	3,868	$ 0	$ (3,174,871)	(19,966)	2,375,903
Beginning balance (in shares) at Mar. 30, 2019			120,352	53,375
Comprehensive income (loss)	47,091	(105)			(6,743)	53,834
Issuance of treasury stock under stock plans	(3,189)			$ 10,462		(13,651)
Issuance of treasury stock under stock plans (in shares)				(286)
Compensation expense on share- based awards	4,872					4,872
Ending balance at Jun. 29, 2019	$ (770,160)	$ 3,763	$ 0	$ (3,164,409)	$ (26,709)	$ 2,420,958
Ending balance (in shares) at Jun. 29, 2019			120,352	53,089

XML

CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands	6 Months Ended
	Jun. 29, 2019	Jun. 30, 2018
Operating activities:
Net income	$ 42,992	$ 109,742
Adjustments to reconcile net income to cash provided by operating activities:
Depreciation and amortization	22,693	21,774
Amortization of deferred financing costs and debt discount	4,680	4,122
Share-based compensation expense	9,684	9,675
Deferred tax (benefit) provision	(2,294)	752
Allowance for doubtful accounts	(303)	54
Reserve for inventory obsolescence	4,244	8,338
Foreign currency exchange rate loss	527	868
Changes in cash due to:
Receivables	982	(9,650)
Inventories	(8,608)	4,999
Prepaid expenses	26,599	(3,023)
Accounts payable	656	(798)
Accrued liabilities	(20,447)	(1,696)
Deferred revenue	2,920	13,259
Other long term assets and liabilities, net	(2,185)	(4,309)
Income taxes	(2,346)	14,480
Cash provided by operating activities	79,794	168,587
Investing activities:
Capital expenditures	(7,601)	(7,733)
Capitalized software expenditures	(16,208)	(13,118)
Other items, net	120	(9,669)
Cash used for investing activities	(23,689)	(30,520)
Financing activities:
Net payments on revolver	0	(25,000)
Payments on long-term debt	(107,750)	(38,500)
Taxes paid related to net share settlement of equity awards	(4,227)	(11,139)
Proceeds from stock options exercised	326	23,262
Other items, net	(218)	0
Cash used for financing activities	(111,869)	(51,377)
Effect of exchange rate changes on cash and cash equivalents	(565)	(1,989)
Net (decrease) increase in cash and cash equivalents	(56,329)	84,701
Cash and cash equivalents, beginning of period	236,974	83,054
Cash and cash equivalents, end of period	$ 180,645	$ 167,755

XML

Basis of Presentation

6 Months Ended

Jun. 29, 2019

Accounting Policies [Abstract]

Basis of Presentation

1. Basis of Presentation

The accompanying consolidated financial statements include the accounts of Weight Watchers International, Inc. and all of its subsidiaries. The terms “Company” and “WW” as used throughout these notes are used to indicate Weight Watchers International, Inc. and all of its operations consolidated for purposes of its financial statements. The Company’s “Digital” business refers to providing subscriptions to the Company’s digital product offerings, including the Personal Coaching + Digital product.  The Company’s “Studio + Digital” business refers to providing access to the Company’s weekly in-person workshops combined with the Company’s digital subscription product offerings to commitment plan subscribers. The “Studio + Digital” business also includes the provision of access to workshops for members who do not subscribe to commitment plans, including the Company’s “pay-as-you-go” members.

The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and include amounts that are based on management’s best estimates and judgments. While all available information has been considered, actual amounts could differ from those estimates. The consolidated financial statements include all of the Company’s majority-owned subsidiaries. All entities acquired, and any entity of which a majority interest was acquired, are included in the consolidated financial statements from the date of acquisition. All intercompany accounts and transactions have been eliminated in consolidation. The Company’s operating results for any interim period are not necessarily indicative of future or annual results. The consolidated financial statements are unaudited and, accordingly, they do not include all of the information necessary for a comprehensive presentation of results of operations, financial position and cash flow activity required by GAAP for complete financial statements but, in the opinion of management, reflect all adjustments including those of a normal recurring nature necessary for a fair statement of the interim results presented.

These statements should be read in conjunction with the Company’s Annual Report on Form 10-K for fiscal 2018 filed on February 26, 2019, which includes additional information about the Company, its results of operations, its financial position and its cash flows.

XML

Recently Issued Accounting Standards

6 Months Ended

Jun. 29, 2019

Accounting Changes And Error Corrections [Abstract]

Recently Issued Accounting Standards

2. Recently Issued Accounting Standards

For a discussion of the Company’s significant accounting policies, see “Summary of Significant Accounting Policies” in the Notes to Consolidated Financial Statements of the Company’s Annual Report on Form 10-K for fiscal 2018. For a discussion of accounting standards adopted in the current period, see Note 3.

XML

Accounting Standards Adopted in Current Year

6 Months Ended

Jun. 29, 2019

Accounting Changes And Error Corrections [Abstract]

Accounting Standards Adopted in Current Year

3. Accounting Standards Adopted in Current Year

In February 2016, the Financial Accounting Standards Board (the “FASB”) issued updated guidance regarding leases, requiring lessees to recognize a right-of-use asset and a lease liability on the balance sheet for all leases with the exception of short-term leases. For lessees, leases will continue to be classified as either operating or finance leases in the income statement. Lessor accounting is similar to the current model but will be updated to align with certain changes to the lessee model. Lessors will continue to classify leases as operating, direct financing or sales-type leases. The effective date of the new guidance for public companies is for fiscal years beginning after December 15, 2018 and interim periods within those fiscal years. Early adoption is permitted. In July 2018, the FASB issued updated guidance by providing an entity with an additional and optional transition method to adopt the new lease guidance.  On December 30, 2018, the Company adopted the updated lease guidance on a modified retrospective basis as of the adoption date. Periods prior to the adoption date continue to be reported under the historical lease accounting guidance.  See Note 4 for further details.

XML

Leases

6 Months Ended

Jun. 29, 2019

Leases [Abstract]

Leases

4. Leases  

Adoption of Lease Standard

On December 30, 2018, the Company adopted the updated guidance on leases using the modified retrospective transition method.  Results for reporting periods beginning on or after December 30, 2018 are presented under the updated guidance, while prior period amounts are not adjusted and continue to be reported in accordance with the Company’s historical lease accounting.

The adoption of the standard had a material impact on the Company’s consolidated balance sheets but did not have a material impact on its consolidated statements of net income. The Company recorded $155,178 as a right of use asset, $163,486 of lease

liabilities and $0 for retained earnings for operating leases upon adoption of the updated guidance. The previously reported amounts have been revised by $3,595 due to the impact of prepaid rent.  The standard did not have a material impact on the Company’s finance lease contracts.  

A lease is defined as an arrangement that contractually specifies the right to use and control an identified asset for a specific period of time in exchange for consideration. Operating leases are included in operating lease assets, portion of operating lease liabilities due within one year, and long-term operating lease liabilities in the Company’s 2019 consolidated balance sheet. Finance leases are included in property and equipment, net, other accrued liabilities, and other long-term liabilities in the Company’s 2019 consolidated balance sheet.  Lease assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. Lease assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term, using the Company’s incremental borrowing rate commensurate with the lease term.  The lease asset includes scheduled lease payments and excludes lease incentives, such as free rent periods and tenant improvement allowances. The Company has certain leases that may include an option to renew and when it is reasonably probable to exercise such option, the Company will include the renewal option terms in determining the lease asset and lease liability. The Company does not have any renewal options that would have a material impact on the terms of the leases and that are also reasonably expected to be exercised at this time.  A lease may contain both fixed and variable payments. Variable lease payments that are linked to an index or rate are measured based on the current index or rate at adoption of the updated guidance, or lease commencement date for new leases, with the impact of future changes in the index or rate being recorded as a period expense.  Lease expense for lease payments is recognized on a straight-line basis over the lease term.

The Company’s operating and finance leases are primarily for its studios, corporate offices, data centers and certain equipment, including automobiles.

At June 29, 2019, the Company’s lease assets and lease liabilities were as follows:

	June 29, 2019
Assets:
Operating lease assets	$	144,913
Finance lease assets		522
Total leased assets	$	145,435
Liabilities:
Current
Operating	$	32,003
Finance		287
Noncurrent
Operating	$	121,318
Finance		152
Total lease liabilities	$	153,760

For the three and six months ended June 29, 2019, the components of the Company’s lease expense were as follows:

	Three Months Ended		Six Months Ended
	June 29,		June 29,
	2019		2019
Operating lease cost	$	12,363	$	25,735
Finance lease cost:
Amortization of leased assets		138		218
Interest on lease liabilities		5		13
Total finance lease cost	$	143	$	231
Total lease cost	$	12,506	$	25,966

At June 29, 2019, the Company’s weighted average remaining lease term and weighted average discount rates were as follows:

	June 29, 2019
Weighted Average Remaining Lease Term (years)
Operating leases		7.22
Finance leases		1.66
Weighted Average Discount Rate
Operating leases		7.04
Finance leases		4.33

The Company’s leases have remaining lease terms of 0 to 13 years with a weighted average lease term of 7.21 years.

At June 29, 2019, the maturity of the Company’s lease liabilities in each of the next five fiscal years and thereafter were as follows:

	Operating Leases		Finance Leases		Total
Remainder of fiscal 2019	$	20,478	$	286	$	20,764
2020		39,951		135		40,086
2021		31,371		49		31,420
2022		21,254		20		21,274
2023		15,512		21		15,533
Thereafter		74,253		4		74,257
Total lease payments	$	202,819	$	515	$	203,334
Less imputed interest		49,498		76		49,574
Present value of lease liabilities	$	153,321	$	439	$	153,760

Minimum commitments under non-cancelable obligations, primarily for office and rental facilities operating leases at December 29, 2018, consisted of the following:

2019	$	63,261
2020		38,491
2021		22,341
2022		14,017
2023		9,192
2024 and thereafter		37,704
Total	$	185,006

Total rent expense charged to operations for office and rental facilities under these operating leases for the three and six months ended June 30, 2018 was $10,741 and $21,532, respectively.

Supplemental cash flow information related to leases for the six months ended June 29, 2019 were as follows:

	Six Months Ended
	June 29,
	2019
Cash paid for amounts included in the measurement of lease liabilities
Operating cash flows from operating leases	$	25,738
Operating cash flows from finance leases	$	13
Financing cash flows from finance leases	$	218
Leased assets obtained in exchange for new operating lease liabilities	$	12,084
Leased assets obtained in exchange for new finance lease liabilities	$	92

Practical Expedients and Accounting Policy Elections

The Company elected the package of practical expedients permitted under the transition guidance within the new standard, which allowed the Company not to reassess whether any expired or existing contracts contained leases, to carry forward existing lease classifications and not to reassess initial direct costs for existing leases. In addition, the Company elected the benefit of hindsight practical expedient in determining the lease term for existing leases upon adoption of the updated guidance.  

The Company has lease agreements with lease and non-lease components and has elected the practical expedient not to separate non-lease components from lease components and instead to account for each separate lease component and non-lease component as a single lease component.

The Company has elected the short-term lease exception accounting policy, whereby the recognition requirements of the updated guidance is not applied and lease expense is recorded on a straight-line basis with respect to leases with an initial term of 12 months or less.

XML

Revenue

6 Months Ended

Jun. 29, 2019

Revenue From Contract With Customer [Abstract]

Revenue

5. Revenue  

Adoption of Revenue from Contracts with Customers

On December 31, 2017, the Company adopted the updated guidance on revenue from contracts with customers using the modified retrospective method applied to those contracts which were not completed as of December 31, 2017. Results for reporting periods beginning after December 31, 2017 are presented under the updated guidance, while prior period amounts are not adjusted and continue to be reported in accordance with the Company’s historical revenue accounting.

The Company recorded a net increase to opening retained earnings of $2,145 as of December 31, 2017 due to the cumulative impact of adopting the updated guidance, inclusive of a $3,501 decrease to deferred revenue, a decrease of $568 to prepaid expenses and other current assets and an increase to the deferred income tax liability of $788.

Revenue Recognition

Revenues are recognized when control of the promised services or goods is transferred to the Company’s customers, in an amount that reflects the consideration it expects to be entitled to in exchange for those services or goods.

The Company earns revenue from subscriptions for its digital products and by conducting workshops, for which it charges a fee, predominantly through commitment plans, prepayment plans or the “pay-as-you-go” arrangement. The Company also earns revenue by selling consumer products (including publications) in its workshops, online through its ecommerce platform and to its franchisees, collecting commissions from franchisees, collecting royalties related to licensing agreements, selling magazine subscriptions, publishing, selling advertising space on its websites and in copies of its publications and By Mail product sales.

Commitment plan revenues, prepaid workshop fees and magazine subscription revenue are recorded to deferred revenue and amortized into revenue as control is transferred over the period earned since these performance obligations are satisfied over time. Digital subscription revenues, consisting of the fees associated with subscriptions for the Company’s Digital products, including its

Personal Coaching + Digital product, are deferred and recognized on a straight-line basis as control is transferred over the subscription period. One-time Digital sign-up fees are considered immaterial in the context of the contract and the related revenue is recorded to deferred revenue and amortized into revenue over the commitment period. In the Studio + Digital business, the Company generally charges non-refundable registration and starter fees in exchange for access to the Company’s digital subscription products, an introductory information session and materials it provides to new members. Revenue from these registration and starter fees is considered immaterial in the context of the contract and is recorded to deferred revenue and amortized into revenue over the commitment period. Revenue from “pay-as-you-go” workshop fees, consumer product sales and By Mail, commissions and royalties is recognized at the point in time control is transferred, which is when services are rendered, products are shipped to customers and title and risk of loss passes to the customers, and commissions and royalties are earned, respectively.  Revenue from advertising in magazines and from magazine sales is recognized upon distribution of the magazine.  For revenue transactions that involve multiple performance obligations, the amount of revenue recognized is determined using the relative fair value approach, which is generally based on each performance obligation’s stand-alone selling price. Discounts to customers, including free registration offers, are recorded as a deduction from gross revenue in the period such revenue was recognized. Revenue from advertising on its websites is recognized when the advertisement is viewed by the user.  

The Company grants refunds in aggregate amounts that historically have not been material. Because the period of payment of the refund generally approximates the period revenue was originally recognized, refunds are recorded as a reduction of revenue over the same period.

The following table presents the Company’s revenues disaggregated by revenue source:

	Three Months Ended				Six Months Ended
	June 29,		June 30,		June 29,		June 30,
	2019		2018		2019		2018
Digital Subscription Revenues	$	156,969	$	151,018	$	305,824	$	289,565
Studio + Digital Fees		156,799		192,712		314,670		382,834
Service Revenues, net	$	313,768	$	343,730	$	620,494	$	672,399
Product sales and other, net		55,255		66,017		111,694		145,571
Revenues, net	$	369,023	$	409,747	$	732,188	$	817,970

The following tables present the Company’s revenues disaggregated by segment:

	Three Months Ended June 29, 2019
	North		Continental		United
	America		Europe		Kingdom		Other		Total
Digital Subscription Revenues	$	102,851	$	43,586	$	6,993	$	3,539	$	156,969
Studio + Digital Fees		116,958		23,681		11,498		4,662		156,799
Service Revenues, net	$	219,809	$	67,267	$	18,491	$	8,201	$	313,768
Product sales and other, net		35,835		10,062		6,034		3,324		55,255
Revenues, net	$	255,644	$	77,329	$	24,525	$	11,525	$	369,023

	Three Months Ended June 30, 2018
	North		Continental		United
	America		Europe		Kingdom		Other		Total
Digital Subscription Revenues	$	101,099	$	39,342	$	6,955	$	3,622	$	151,018
Studio + Digital Fees		142,767		29,402		14,551		5,992		192,712
Service Revenues, net	$	243,866	$	68,744	$	21,506	$	9,614	$	343,730
Product sales and other, net		40,672		12,848		7,704		4,793		66,017
Revenues, net	$	284,538	$	81,592	$	29,210	$	14,407	$	409,747

	Six Months Ended June 29, 2019
	North		Continental		United
	America		Europe		Kingdom		Other		Total
Digital Subscription Revenues	$	201,611	$	83,769	$	13,411	$	7,033	$	305,824
Studio + Digital Fees		234,557		47,630		22,761		9,722		314,670
Service Revenues, net	$	436,168	$	131,399	$	36,172	$	16,755	$	620,494
Product sales and other, net		69,488		22,087		12,964		7,155		111,694
Revenues, net	$	505,656	$	153,486	$	49,136	$	23,910	$	732,188

	Six Months Ended June 30, 2018
	North		Continental		United
	America		Europe		Kingdom		Other		Total
Digital Subscription Revenues	$	193,338	$	75,503	$	13,519	$	7,205	$	289,565
Studio + Digital Fees		282,919		58,482		28,933		12,500		382,834
Service Revenues, net	$	476,257	$	133,985	$	42,452	$	19,705	$	672,399
Product sales and other, net		87,458		30,138		17,043		10,932		145,571
Revenues, net	$	563,715	$	164,123	$	59,495	$	30,637	$	817,970

Information about Contract Balances

For Service Revenues, the Company typically collects payment in advance of providing services.  Any amounts collected in advance of services being provided are recorded in deferred revenue. In the case where amounts are not collected, but the service has been provided and the revenue has been recognized, the amounts are recorded in accounts receivable. The opening and ending balances of the Company’s deferred revenues are as follows:

	Deferred		Deferred
	Revenue		Revenue-Long Term
Balance as of December 29, 2018	$	53,501	$	961
Net increase (decrease) during the period		3,422		(492	)
Balance as of June 29, 2019	$	56,923	$	469

Revenue recognized from amounts included in current deferred revenue as of December 29, 2018 was $52,507 for the six months ended June 29, 2019. The Company’s long-term deferred revenue, which is included in other liabilities on the Company’s consolidated balance sheet, had a balance of $469 at June 29, 2019 related to upfront payments received as an inducement for entering into certain sales-based royalty agreements with third party licensees. This revenue is amortized on a straight-line basis over the term of the applicable agreement.

Practical Expedients and Exemptions

The Company elected to apply the updated guidance only to contracts that were not completed as of December 31, 2017, the date of adoption. The Company does not disclose the value of unsatisfied performance obligations for contracts with an original expected length of one year or less. The Company expenses sales commissions when incurred (amortization period would have been one year or less) and these expenses are recorded within selling, general and administrative expenses. The Company treats shipping and handling fees as fulfillment costs and not as a separate performance obligation, and as a result, any fees received from customers are included in the transaction price allocated to the performance obligation of providing goods with a corresponding amount accrued within cost of product sales and other for amounts paid to applicable carriers. Sales tax, value-added tax, and other taxes the Company collects concurrent with revenue-producing activities are excluded from revenue. 

XML

Franchise Rights Acquired, Goodwill and Other Intangible Assets

6 Months Ended

Jun. 29, 2019

Goodwill And Intangible Assets Disclosure [Abstract]

Franchise Rights Acquired, Goodwill and Other Intangible Assets

6. Franchise Rights Acquired, Goodwill and Other Intangible Assets

Franchise rights acquired are due to acquisitions of the Company’s franchised territories as well as the acquisition of franchise promotion agreements and other factors associated with the acquired franchise territories. For the six months ended June 29, 2019, the change in the carrying value of franchise rights acquired is due to the effect of exchange rate changes.

Goodwill primarily relates to the acquisition of the Company by The Kraft Heinz Company (successor to H.J. Heinz Company) in 1978 and the Company’s acquisitions of WW.com, Inc. (formerly known as WeightWatchers.com, Inc.) in 2005, the Company’s franchised territories and the majority interest in Vigilantes do Peso Marketing Ltda.  For the six months ended June 29, 2019, the change in the carrying amount of goodwill was due to the effect of exchange rate changes as follows:

	North		Continental			United
	America		Europe			Kingdom		Other		Total
Balance as of December 29, 2018	$	138,156	$	7,242		$	1,178	$	5,943	$	152,519
Effect of exchange rate changes		1,646		(144	)		0		37		1,539
Balance as of June 29, 2019	$	139,802	$	7,098		$	1,178	$	5,980	$	154,058

Goodwill and Franchise Rights Acquired

The Company reviews goodwill and other indefinite-lived intangible assets, including franchise rights acquired with indefinite lives, for potential impairment on at least an annual basis or more often if events so require. The Company performed fair value impairment testing as of May 5, 2019 and May 6, 2018, each the first day of fiscal May, on its goodwill and other indefinite-lived intangible assets.

In performing its annual impairment analysis as of May 5, 2019 and May 6, 2018, the Company determined that the carrying amounts of its goodwill reporting units and franchise rights acquired with indefinite lives units of account did not exceed their respective fair values and therefore no impairment existed.

For all reporting units, except for Brazil, there was significant headroom in the goodwill impairment analysis. Based on the results of the Company’s annual goodwill impairment test performed for all of its reporting units except for Brazil, as of the June 29, 2019 balance sheet date, for reporting units that hold 97.0% of the Company’s goodwill, those units had an estimated fair value at least 60% higher than the respective reporting unit’s carrying amount. Based on the results of the Company’s annual goodwill impairment test performed for its Brazil reporting unit, the estimated fair value of this reporting unit exceeded its carrying value by approximately 3.0% and accordingly a change in the underlying assumptions for Brazil would likely cause a change in the results of the impairment assessment and, as such, could result in an impairment of the goodwill related to Brazil, for which the net book value is $4,623.

For all units of account, except for New Zealand, there was significant headroom in the franchise rights acquired impairment analysis. Based on the results of the Company’s annual franchise rights acquired impairment test performed for all of its units of account except for New Zealand, as of the June 29, 2019 balance sheet date, for units of account that hold 99.4% of the Company’s franchise rights acquired, those units had an estimated fair value at least 40% higher than the respective unit of account’s carrying amount. Based on the results of the Company’s annual franchise rights acquired impairment test performed for its New Zealand unit of account, the estimated fair value of this unit of account exceeded its carrying value by approximately 3.0% and accordingly a change in the underlying assumptions for New Zealand would likely cause a change in the results of the impairment assessment and, as such, could result in an impairment of the franchise rights acquired related to New Zealand, for which the net book value is $4,754.

When determining fair value, the Company utilizes various assumptions, including projections of future cash flows, growth rates and discount rates. A change in these underlying assumptions would likely cause a change in the results of the tests and, as such, could cause fair value to be less than the carrying amounts and result in an impairment of those assets. In the event such a result occurred, the Company would be required to record a corresponding charge, which would impact earnings. The Company would also be required to reduce the carrying amounts of the related assets on its balance sheet. The Company continues to evaluate these assumptions and believes that these assumptions are appropriate.

The following is a discussion of the goodwill and franchise rights acquired impairment analysis.

Goodwill

In performing the impairment analysis for goodwill, the fair value for the Company’s reporting units is estimated using a discounted cash flow approach. This approach involves projecting future cash flows attributable to the reporting unit and discounting those estimated cash flows using an appropriate discount rate. The estimated fair value is then compared to the carrying value of the reporting unit. The Company has determined the appropriate reporting unit for purposes of assessing annual impairment to be the country for all reporting units. For all of the Company’s reporting units except for Brazil (see below), the Company estimated future

cash flows by utilizing the historical debt-free cash flows (cash flows provided by operating activities less capital expenditures) attributable to that country and then applied expected future operating income growth rates for such country. The Company utilized operating income as the basis for measuring its potential growth because it believes it is the best indicator of the performance of its business. The Company then discounted the estimated future cash flows utilizing a discount rate which was calculated using the average cost of capital, which included the cost of equity and the cost of debt. The cost of equity was determined by combining a risk-free rate of return and a market risk premium for the Company’s peer group. The risk-free rate of return was determined based on the average rate of long-term U.S. Treasury securities. The market risk premium was determined by reviewing external market data. The cost of debt was determined by estimating the Company’s current borrowing rate.

As it relates to the goodwill impairment analysis for Brazil, the Company estimated future debt-free cash flows in contemplation of its growth strategies for that market. In developing these projections, the Company considered the historical impact of similar growth strategies in other markets as well as the current market conditions in Brazil. The Company then discounted the estimated future cash flows utilizing a discount rate which was calculated using the average cost of capital, which included the cost of equity and the cost of debt. The cost of equity was determined by combining a risk-free rate of return and a market risk premium for the Company’s peer group. The risk-free rate of return was determined based on the average rate of long-term U.S. Treasury securities. The market risk premium was determined by reviewing external market data including the current economic conditions in Brazil and the country specific risk thereon, all as reflected in the discount rate. The cost of debt was determined by estimating the Company’s current borrowing rate.

Franchise Rights Acquired

Finite-lived franchise rights acquired are amortized over the remaining contractual period, which is generally less than one year. Indefinite-lived franchise rights acquired are tested on an annual basis for impairment.

In performing the impairment analysis for indefinite-lived franchise rights acquired, the fair value for franchise rights acquired is estimated using a discounted cash flow approach referred to as the hypothetical start-up approach for franchise rights related to the Company’s Studio + Digital business and a relief from royalty methodology for franchise rights related to the Company’s Digital business. The aggregate estimated fair value for these rights is then compared to the carrying value of the unit of account for those franchise rights. The Company has determined the appropriate unit of account for purposes of assessing impairment to be the combination of the rights in both the Studio + Digital business and the Digital business in the country in which the applicable acquisition occurred.

In its hypothetical start-up approach analysis for fiscal 2019, the Company assumed that the year of maturity was reached after 7 years. Subsequent to the year of maturity, the Company estimated future cash flows for the Studio + Digital business in each country based on assumptions regarding revenue growth and operating income margins.  The cash flows associated with the Digital business in each country were based on the expected Digital revenue for such country and the application of a market-based royalty rate. The cash flows for the Studio + Digital and Digital businesses were discounted utilizing rates consistent with those utilized in the annual goodwill impairment analysis.

Finite-lived Intangible Assets

The carrying values of finite-lived intangible assets as of June 29, 2019 and December 29, 2018 were as follows:

	June 29, 2019				December 29, 2018
	Gross				Gross
	Carrying		Accumulated		Carrying		Accumulated
	Amount		Amortization		Amount		Amortization
Capitalized software costs	$	129,091	$	108,034	$	121,508	$	102,659
Website development costs		113,882		86,710		105,710		77,825
Trademarks		11,756		11,116		11,620		11,010
Other		14,021		4,399		13,967		4,149
Trademarks and other intangible assets	$	268,750	$	210,259	$	252,805	$	195,643
Franchise rights acquired		8,120		4,452		8,110		4,319
Total finite-lived intangible assets	$	276,870	$	214,711	$	260,915	$	199,962

Aggregate amortization expense for finite-lived intangible assets was recorded in the amounts of $7,485 and $15,041 for the three and six months ended June 29, 2019, respectively.  Aggregate amortization expense for finite-lived intangible assets was recorded in the amounts of $6,832 and $14,242 for the three and six months ended June 30, 2018, respectively.  

Estimated amortization expense of existing finite-lived intangible assets for the next five fiscal years and thereafter is as follows:

Remainder of fiscal 2019	$	12,273
Fiscal 2020	$	22,175
Fiscal 2021	$	13,046
Fiscal 2022	$	3,533
Fiscal 2023 and thereafter	$	11,132

XML

Long-Term Debt

6 Months Ended

Jun. 29, 2019

Debt Disclosure [Abstract]

Long-Term Debt

7. Long-Term Debt

The components of the Company’s long-term debt were as follows:

	June 29, 2019									December 29, 2018
	Principal Balance		Unamortized Deferred Financing Costs		Unamortized Debt Discount		Effective Rate (1)			Principal Balance		Unamortized Deferred Financing Costs		Unamortized Debt Discount		Effective Rate (1)
Revolving Credit Facility due    November 29, 2022	$	0	$	0	$	0		0.00	%	$	0	$	0	$	0		4.39	%
Term Loan Facility    due November 29, 2024		1,374,500		7,342		23,833		8.07	%		1,482,250		8,307		26,033		7.53	%
Notes due December 1, 2025		300,000		1,115		0		8.62	%		300,000		1,202		0		8.69	%
Total	$	1,674,500	$	8,457	$	23,833		8.17	%	$	1,782,250	$	9,509	$	26,033		7.63	%
Less: Current Portion		57,750									77,000
Unamortized Deferred    Financing Costs		8,457									9,509
Unamortized Debt Discount		23,833									26,033
Total Long-Term Debt	$	1,584,460								$	1,669,708

(1) Includes amortization of deferred financing costs and debt discount.

On November 29, 2017, the Company refinanced its then-existing credit facilities (hereinafter referred to as “the November 2017 debt refinancing”) consisting of $1,930,386 of borrowings under a term loan facility and an undrawn $50,000 revolving credit facility with $1,565,000 of borrowings under its new credit facilities, consisting of a $1,540,000 term loan facility, and a $150,000 revolving credit facility (of which $25,000 was drawn upon at the time of the November 2017 debt refinancing) (collectively, the “Credit Facilities”), and $300,000 in aggregate principal amount of 8.625% Senior Notes due 2025 (the “Notes”). During the fourth quarter of fiscal 2017, the Company incurred fees of $53,832 (which included $30,800 of a debt discount) in connection with the November 2017 debt refinancing. In addition, the Company recorded a loss on early extinguishment of debt of $10,524 in connection thereto. This early extinguishment of debt write-off was comprised of $5,716 of deferred financing fees paid in connection with the November 2017 debt refinancing and $4,808 of pre-existing deferred financing fees.

Senior Secured Credit Facilities

The Credit Facilities were issued under a new credit agreement, dated November 29, 2017 (the “Credit Agreement”), among the Company, as borrower, the lenders party thereto, JPMorgan Chase Bank, N.A. (“JPMorgan Chase”), as administrative agent and an issuing bank, Bank of America, N.A., as an issuing bank, and Citibank, N.A., as an issuing bank.  The Credit Facilities consist of (1) $1,540,000 in aggregate principal amount of senior secured tranche B term loans due in 2024 (the “Term Loan Facility”) and (2) a $150,000 senior secured revolving credit facility (which includes borrowing capacity available for letters of credit) due in 2022 (the “Revolving Credit Facility”).

On May 31, 2019, the Company made a voluntary prepayment at par of $50,000 in respect of its outstanding term loans under the Term Loan Facility. As a result of this prepayment, the Company wrote off deferred financing fees of $267 in the second quarter of fiscal 2019.

As of June 29, 2019, the Company had $1,374,500 of debt outstanding under the Credit Facilities, with $148,841 of availability and $1,159 in issued but undrawn letters of credit outstanding under the Revolving Credit Facility.   There was no outstanding balance under the Revolving Credit Facility as of June 29, 2019.

All obligations under the Credit Agreement are guaranteed by, subject to certain exceptions, each of the Company’s current and future wholly-owned material domestic restricted subsidiaries. All obligations under the Credit Agreement, and the guarantees of those obligations, are secured by substantially all of the assets of the Company and each guarantor, subject to customary exceptions, including:

• a pledge of 100% of the equity interests directly held by the Company and each guarantor in any wholly-owned domestic material subsidiary of the Company or any guarantor (which pledge, in the case of any non-U.S. subsidiary of a U.S. subsidiary, will not include more than 65% of the voting stock of such first-tier non-U.S. subsidiary), subject to certain exceptions; and

• a security interest in substantially all other tangible and intangible assets of the Company and each guarantor, subject to certain exceptions.

Under the terms of the Credit Agreement, depending on the Company’s Consolidated First Lien Net Debt Leverage Ratio (as used in the Credit Agreement), on an annual basis on or about the time the Company is required to deliver its financial statements for any fiscal year, the Company is obligated to offer to prepay a portion of the outstanding principal amount of the Term Loan Facility in an aggregate amount determined by a percentage of its annual excess cash flow (as defined in the Credit Agreement) (said payment, a “Cash Flow Sweep”).  

Borrowings under the Term Loan Facility bear interest at a rate per annum equal to, at the Company’s option, either (1) an applicable margin plus a base rate determined by reference to the highest of (a) 0.50% per annum plus the higher of (i) the Federal Funds Effective Rate and (ii) the Overnight Bank Funding Rate as determined by the Federal Reserve Bank of New York, (b) the prime rate of JPMorgan Chase and (c) the LIBOR rate determined by reference to the cost of funds for U.S. dollar deposits for an interest period of one month adjusted for certain additional costs, plus 1.00%; provided that such rate is not lower than a floor of 1.75% or (2) an applicable margin plus a LIBOR rate determined by reference to the costs of funds for U.S. dollar deposits for the interest period relevant to such borrowing adjusted for certain additional costs, provided that LIBOR is not lower than a floor of 0.75%. Borrowings under the Revolving Credit Facility bear interest at a rate per annum equal to an applicable margin based upon a leverage-based pricing grid, plus, at the Company’s option, either (1) a base rate determined by reference to the highest of (a) 0.50% per annum plus the higher of (i) the Federal Funds Effective Rate and (ii) the Overnight Bank Funding Rate as determined by the Federal Reserve Bank of New York, (b) the prime rate of JPMorgan Chase and (c) the LIBOR rate determined by reference to the cost of funds for U.S. dollar deposits for an interest period of one month adjusted for certain additional costs, plus 1.00% or (2) a LIBOR rate determined by reference to the costs of funds for U.S. dollar deposits for the interest period relevant to such borrowing adjusted for certain additional costs. As of June 29, 2019, the applicable margins for the LIBOR rate borrowings under the Term Loan Facility and the Revolving Credit Facility were 4.75% and 2.25%, respectively.

On a quarterly basis, the Company pays a commitment fee to the lenders under the Revolving Credit Facility in respect of unutilized commitments thereunder, which commitment fee fluctuates depending upon the Company’s Consolidated First Lien Net Debt Leverage Ratio. Based on the Company’s Consolidated First Lien Net Debt Leverage Ratio as of June 29, 2019, the commitment fee was 0.35% per annum.  The Company’s Consolidated First Lien Net Debt Leverage Ratio as of June 29, 2019 was 2.93:1.00.

The Credit Agreement contains other customary terms, including (1) representations, warranties and affirmative covenants, (2) negative covenants, including limitations on indebtedness, liens, mergers, acquisitions, asset sales, investments, distributions,

prepayments of subordinated debt, amendments of material agreements governing subordinated indebtedness, changes to lines of business and transactions with affiliates, in each case subject to baskets, thresholds and other exceptions, and (3) customary events of default.

The availability of certain baskets and the ability to enter into certain transactions are also subject to compliance with certain financial ratios. In addition, the Revolving Credit Facility includes a maintenance covenant that will require, in certain circumstances, compliance with certain first lien secured net leverage ratios.

As of June 29, 2019, the Company was in compliance with all applicable financial covenants in the Credit Agreement governing the Credit Facilities.

Senior Notes

The Notes were issued pursuant to an Indenture, dated as of November 29, 2017 (the “Indenture”), among the Company, the guarantors named therein and The Bank of New York Mellon, as trustee. The Indenture contains customary covenants, events of default and other provisions for an issuer of non-investment grade debt securities. These covenants include limitations on indebtedness, liens, mergers, acquisitions, asset sales, investments, distributions, prepayments of subordinated debt and transactions with affiliates, in each case subject to baskets, thresholds and other exceptions.

The Notes accrue interest at a rate per annum equal to 8.625% and are due on December 1, 2025. Interest on the Notes is payable semi-annually on June 1 and December 1 of each year, beginning on June 1, 2018. On or after December 1, 2020, the Company may on any one or more occasions redeem some or all of the Notes at a purchase price equal to 104.313% of the principal amount of the Notes, plus accrued and unpaid interest, if any, to, but not including, the redemption date, such optional redemption price decreasing to 102.156% on or after December 1, 2021 and to 100.000% on or after December 1, 2022. Prior to December 1, 2020, the Company may on any one or more occasions redeem up to 40% of the aggregate principal amount of the Notes with an amount not to exceed the net proceeds of certain equity offerings at 108.625% of the aggregate principal amount thereof, plus accrued and unpaid interest, if any, to, but not including, the redemption date. Prior to December 1, 2020, the Company may redeem some or all of the Notes at a make-whole price plus accrued and unpaid interest, if any, to, but not including, the redemption date. If a change of control occurs, the Company must offer to purchase for cash the Notes at a purchase price equal to 101% of the principal amount of the Notes, plus accrued and unpaid interest, if any, to, but not including, the purchase date. Following the sale of certain assets and subject to certain conditions, the Company must offer to purchase for cash the Notes at a purchase price equal to 100% of the principal amount of the Notes, plus accrued and unpaid interest, if any, to, but not including, the purchase date. The Notes are guaranteed on a senior unsecured basis by the Company’s subsidiaries that guarantee the Credit Facilities.

Outstanding Debt

At June 29, 2019, the Company had $1,674,500 outstanding under the Credit Facilities and the Notes, consisting of the Term Loan Facility of $1,374,500, $0 drawn down on the Revolving Credit Facility and $300,000 in aggregate principal amount of Notes issued and outstanding.  

At June 29, 2019 and December 29, 2018, the Company’s debt consisted of both fixed and variable-rate instruments. Interest rate swaps were entered into to hedge a portion of the cash flow exposure associated with the Company’s variable-rate borrowings. See Note 12 for information on the Company’s interest rate swaps. The weighted average interest rate (which includes amortization of deferred financing costs and debt discount) on the Company’s outstanding debt, exclusive of the impact of the swap in effect, was approximately 8.17% and 7.73% per annum based on interest rates at June 29, 2019 and December 29, 2018, respectively. The weighted average interest rate (which includes amortization of deferred financing costs and debt discount) on the Company’s outstanding debt, including the impact of the swap in effect, was approximately 7.61% and 7.46% per annum based on interest rates at June 29, 2019 and December 29, 2018, respectively.

XML

Earnings Per Share

6 Months Ended

Jun. 29, 2019

Earnings Per Share [Abstract]

Earnings Per Share

8. Earnings Per Share  

Basic earnings per share (“EPS”) are calculated utilizing the weighted average number of common shares outstanding during the periods presented. Diluted EPS is calculated utilizing the weighted average number of common shares outstanding during the periods presented adjusted for the effect of dilutive common stock equivalents.

The following table sets forth the computation of basic and diluted earnings per share:

	Three Months Ended				Six Months Ended
	June 29,		June 30,		June 29,		June 30,
	2019		2018		2019		2018
Numerator:
Net income attributable to
Weight Watchers International, Inc.	$	53,834	$	70,720	$	43,148	$	109,832
Denominator:
Weighted average shares of common stock    outstanding		67,124		66,400		67,044		65,761
Effect of dilutive common stock equivalents		2,017		3,754		2,224		4,153
Weighted average diluted common shares    outstanding		69,141		70,154		69,268		69,914
Earnings per share attributable to Weight    Watchers International, Inc.
Basic	$	0.80	$	1.07	$	0.64	$	1.67
Diluted	$	0.78	$	1.01	$	0.62	$	1.57

The number of anti-dilutive common stock equivalents excluded from the calculation of the weighted average number of common shares for diluted EPS was 2,032 and 32 for the three months ended June 29, 2019 and June 30, 2018, respectively.  The number of anti-dilutive common stock equivalents excluded from the calculation of the weighted average number of common shares for diluted EPS was 1,975 and 399 for the six months ended June 29, 2019 and June 30, 2018, respectively.  

XML

Stock Plans

6 Months Ended

Jun. 29, 2019

Disclosure Of Compensation Related Costs Sharebased Payments [Abstract]

Stock Plans

9. Stock Plans

On May 6, 2008 and May 12, 2004, respectively, the Company’s shareholders approved the 2008 Stock Incentive Plan (the “2008 Plan”) and the 2004 Stock Incentive Plan (the “2004 Plan”). On May 6, 2014, the Company’s shareholders approved the 2014 Stock Incentive Plan (as amended and restated, the “2014 Plan”, and together with the 2004 Plan and the 2008 Plan, the “Stock Plans”), which replaced the 2008 Plan and 2004 Plan for all equity-based awards granted on or after May 6, 2014. The 2014 Plan is designed to promote the long-term financial interests and growth of the Company by attracting, motivating and retaining employees with the ability to contribute to the success of the business and to align compensation for the Company’s employees over a multi-year period directly with the interests of the shareholders of the Company. The Company’s long-term equity incentive compensation program has historically included time-vesting non-qualified stock option and/or restricted stock unit (including performance-based stock unit with both time- and performance-vesting criteria (“PSUs”)) awards. The Company’s Board of Directors or a committee thereof administers the 2014 Plan.

In fiscal 2019, the Company granted 275.8 PSUs having both time- and performance-vesting criteria. The time-vesting criteria for these PSUs will be satisfied upon continued employment (with limited exceptions) on the third anniversary of the grant date.  The performance-vesting criteria for these PSUs will be satisfied if the Company has achieved a certain annual operating income objective for the performance period of fiscal 2021.  Pursuant to these awards, the number of PSUs that become vested, if any, upon the satisfaction of both vesting criteria, shall be equal to (x) the target number of PSUs granted multiplied by (y) the applicable achievement percentage, rounded down to avoid the issuance of fractional shares.  The Company is currently accruing compensation expense to what it believes is the probable outcome upon vesting.

In fiscal 2018, the Company granted 81.3 PSUs having both time- and performance-vesting criteria. The time-vesting criteria for these PSUs will be satisfied upon continued employment (with limited exceptions) on the third anniversary of the grant date.  The performance-vesting criteria for these PSUs will be satisfied if the Company has achieved a certain annual operating income objective for the performance period of fiscal 2020.  Pursuant to these awards, the number of PSUs that become vested, if any, upon the satisfaction of both vesting criteria, shall be equal to (x) the target number of PSUs granted multiplied by (y) the applicable achievement percentage, rounded down to avoid the issuance of fractional shares. The applicable achievement percentage shall increase in the event the Company has achieved a certain revenue target during such performance period.  The Company is currently accruing compensation expense to what it believes is the probable outcome upon vesting.

In fiscal 2017, the Company granted 98.5 PSUs in May 2017 and 47.9 PSUs in July 2017, all having both time- and performance-vesting criteria. The time-vesting criteria for these PSUs will be satisfied upon continued employment (with limited exceptions) on May 15, 2020. The performance-vesting criteria for these PSUs will be satisfied if the Company has achieved, in the case of the May 2017 awards, certain annual operating income objectives and, in the case of the July 2017 award, certain net income or operating income objectives, as applicable, for each performance year, in each fiscal year over a three-year period (i.e., fiscal 2017 through fiscal 2019) (each, a “2017 Award Performance Year”). When the performance measure has been met for a particular 2017 Award Performance Year, that portion of units is “banked” for potential issuance following the satisfaction of the time-vesting criteria. Such portion of units to be “banked” shall be equal to (x) the target number of PSUs granted for the applicable 2017 Award Performance Year multiplied by (y) the applicable achievement percentage, rounded down to avoid the issuance of fractional shares. The Company is currently accruing compensation expense to what it believes is the probable outcome upon vesting.

In fiscal 2016, the Company granted 289.9 PSUs having both time- and performance-vesting criteria. The time-vesting criteria for these PSUs was satisfied upon continued employment (with limited exceptions) on the third anniversary of the grant date (i.e., May 16, 2019). The performance-vesting criteria for these PSUs was satisfied when the Company achieved a Debt Ratio (as defined in the applicable term sheet for these PSU awards and based on a Debt to EBITDAS ratio (each, as defined therein)) at levels at or below 4.5x over the performance period from December 31, 2017 to December 29, 2018. Pursuant to these awards, the number of PSUs that became vested upon the satisfaction of the time-vesting criteria of 219.3 was calculated as (x) the target number of PSUs granted multiplied by (y) 166.67%, the applicable Debt Ratio achievement percentage, rounded down to avoid the issuance of fractional shares. The Company accrued compensation expense in an amount equal to the outcome upon vesting.

XML

Income Taxes

6 Months Ended

Jun. 29, 2019

Income Tax Disclosure [Abstract]

Income Taxes

10. Income Taxes

The effective tax rates for the three and six months ended June 29, 2019 were 23.6% and 24.2%, respectively. The effective tax rates for the three and six months ended June 30, 2018 were 21.9% and 6.2%, respectively. For the six months ended June 29, 2019, the primary difference between the U.S. federal statutory tax rate and the Company’s consolidated effective tax rate was due to $1,798 of tax expense related to global intangible low-taxed income (“GILTI”) and $1,766 of higher state income tax expenses versus the prior year period.  The effective tax rate was partially offset by a $1,375 tax benefit related to the reversal of tax reserves no longer needed, a $1,284 tax benefit related to foreign-derived intangible income (“FDII”) and a $746 tax benefit related to the cessation of certain publishing operations.  For the six months ended June 30, 2018, the primary difference between the U.S. federal statutory tax rate and the Company’s consolidated effective tax rate was due to the $22,155 tax benefit related to tax windfalls from stock compensation and a $1,859 tax benefit related to the cessation of operations of the Company’s Mexican subsidiary.  

The differences between the U.S. federal statutory tax rate and the Company’s consolidated effective tax rate were as follows:

	Three Months Ended						Six Months Ended
	June 29,			June 30,			June 29,			June 30,
	2019			2018			2019			2018
U.S. federal statutory tax rate		21.0	%		21.0	%		21.0	%		21.0	%
State income taxes (net of federal benefit)		0.4	%		2.2	%		3.1	%		2.3	%
Reserves for uncertain tax positions		(2.0	%)		0.3	%		(2.4	%)		0.2	%
Cessation of operations		(1.1	%)		0.0	%		(1.3	%)		(1.6	%)
Research and development credit		(0.4	%)		(0.1	%)		(1.1	%)		(0.4	%)
Tax windfall on share-based awards		0.1	%		(4.5	%)		0.2	%		(18.9	%)
GILTI		1.3	%		2.9	%		3.2	%		4.5	%
FDII		(0.9	%)		(1.2	%)		(2.3	%)		(1.9	%)
Impact of foreign operations		2.2	%		0.6	%		1.8	%		(0.4	%)
Other		2.8	%		0.7	%		2.0	%		1.4	%
Total effective tax rate		23.6	%		21.9	%		24.2	%		6.2	%

XML

Legal

6 Months Ended

Jun. 29, 2019

Commitments And Contingencies Disclosure [Abstract]

Legal

11. Legal

Securities Class Action and Derivative Matters

In March 2019, two substantially identical class action complaints alleging violations of the federal securities laws were filed by individual shareholders against the Company, certain of the Company’s current officers and the Company’s former controlling

shareholder, Artal Group S.A. (“Artal”), in the United States District Court for the Southern District of New York. The actions were consolidated and lead plaintiffs were appointed in June 2019. A consolidated amended complaint was filed on July 29, 2019, naming as defendants the Company, certain of the Company’s current officers and directors, and Artal and certain of its affiliates. The consolidated complaint asserts claims on behalf of all purchasers of the Company’s common stock between May 4, 2018 and February 26, 2019, inclusive (the “Class Period”), including purchasers of the Company’s common stock traceable to the May 2018 secondary offering of the Company’s common stock by certain of its shareholders. The complaint alleges that, during the Class Period, the defendants disseminated materially false and misleading statements and/or concealed or recklessly disregarded material adverse facts. The complaint alleges claims under Sections 10(b) and 20(a) of the Securities Exchange Act of 1934, as amended, and Rule 10b-5 thereunder, and with respect to the secondary offering, under Sections 11, 12(a)(2), and 15 of the Securities Act of 1933, as amended. The plaintiffs seek to recover unspecified damages on behalf of the class members. The Company believes that the action is without merit and intends to vigorously defend it.

On March 26, 2019, June 4, 2019, July 22, 2019, and July 26, 2019, the Company received shareholder litigation demands alleging breaches of fiduciary duties by certain current and former Company directors and executive officers, to the alleged injury of the Company. On June 13, 2019, a separate shareholder derivative complaint was filed in the Southern District of New York against the Company’s Board of Directors alleging that the directors breached fiduciary duties to the alleged injury of the Company. The plaintiff voluntarily dismissed the complaint on July 8, 2019 and the Company agreed to treat the complaint as a litigation demand. On July 23, 2019, another separate shareholder derivative complaint was filed in the Southern District of New York against the Board of Directors alleging, among other things, that the directors breached fiduciary duties to the alleged injury of the Company. The plaintiff voluntarily dismissed the complaint the same day. The allegations in the demands relate to those contained in the ongoing securities class action litigation. In response to the demands, pursuant to Virginia law, the Board of Directors has created a special committee to investigate and evaluate the claims made in the demands.

Other Litigation Matters

Due to the nature of the Company’s activities, it is also, at times, subject to other pending and threatened legal actions, including patent and other intellectual property actions, that arise out of the ordinary course of business. In the opinion of management, the disposition of any such matters is not expected, individually or in the aggregate, to have a material adverse effect on the Company’s results of operations, financial condition or cash flows. However, the results of legal actions cannot be predicted with certainty. Therefore, it is possible that the Company’s results of operations, financial condition or cash flows could be materially adversely affected in any particular period by the unfavorable resolution of one or more legal actions.

XML

Derivative Instruments and Hedging

6 Months Ended

Jun. 29, 2019

Derivative Instruments And Hedging Activities Disclosure [Abstract]

Derivative Instruments and Hedging

12. Derivative Instruments and Hedging

As of June 29, 2019 and December 29, 2018, the Company had in effect an interest rate swap with a notional amount totaling $1,000,000 and $1,250,000, respectively.  

On July 26, 2013, in order to hedge a portion of its variable rate debt, the Company entered into a forward-starting interest rate swap with an effective date of March 31, 2014 and a termination date of April 2, 2020. The initial notional amount of this swap was $1,500,000. During the term of this swap, the notional amount decreased from $1,500,000 effective March 31, 2014 to $1,250,000 on April 3, 2017 and $1,000,000 on April 1, 2019. This interest rate swap effectively fixes the variable interest rate on the notional amount of this swap at 2.41%. This swap qualifies for hedge accounting and, therefore, changes in the fair value of this swap have been recorded in accumulated other comprehensive loss.

On June 11, 2018, in order to hedge a portion of its variable rate debt, the Company entered into a forward-starting interest rate swap (the “2018 swap”) with an effective date of April 2, 2020 and a termination date of March 31, 2024. The initial notional amount of this swap is $500,000. During the term of this swap, the notional amount will decrease from $500,000 effective April 2, 2020 to $250,000 on March 31, 2021. This interest rate swap effectively fixes the variable interest rate on the notional amount of this swap at 3.1005%.  On June 7, 2019, in order to hedge a portion of its variable rate debt, the Company entered into a forward-starting interest rate swap (together with the 2018 swap, the “future swaps”) with an effective date of April 2, 2020 and a termination date of March 31, 2024. The notional amount of this swap is $250,000. This interest rate swap effectively fixes the variable interest rate on the notional amount of this swap at 1.901%.  The future swaps qualify for hedge accounting and, therefore, changes in the fair value of the future swaps have been recorded in accumulated other comprehensive loss.

As of June 29, 2019 and December 29, 2018, cumulative unrealized losses for qualifying hedges were reported as a component of accumulated other comprehensive loss in the amounts of $14,744 ($19,814 before taxes) and $1,175 ($1,634 before taxes), respectively.  As of June 29, 2019, the fair value of the Company’s then-effective swap was a liability of $2,068, which is included in derivative payable in the consolidated balance sheet. As of June 29, 2019, the fair value of the Company’s future swaps was a liability of $17,262, which is included in derivative payable in the consolidated balance sheet.  As of December 29, 2018, the fair value of the Company’s then-effective swap included a current asset of $3,526 and a noncurrent asset of $398, which are included in other current assets and other noncurrent assets, respectively, in the consolidated balance sheet. As of December 29, 2018, the fair value of the Company’s 2018 swap was a liability of $5,578, which is included in derivative payable in the consolidated balance sheet.

The Company is hedging forecasted transactions for periods not exceeding the next five years. The Company expects approximately $2,116 ($2,836 before taxes) of derivative losses included in accumulated other comprehensive loss at June 29, 2019, based on current market rates, will be reclassified into earnings within the next 12 months.

XML

Fair Value Measurements

6 Months Ended

Jun. 29, 2019

Fair Value Disclosures [Abstract]

Fair Value Measurements

13. Fair Value Measurements

Accounting guidance on fair value measurements for certain financial assets and liabilities requires that assets and liabilities carried at fair value be classified and disclosed in one of the following three categories:

• Level 1 – Quoted prices in active markets for identical assets or liabilities.

• Level 2 – Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

• Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

When measuring fair value, the Company is required to maximize the use of observable inputs and minimize the use of unobservable inputs.

Fair Value of Financial Instruments

The Company’s significant financial instruments include long-term debt and interest rate swap agreements as of June 29, 2019 and December 29, 2018. The fair value of the Company’s borrowings under the Revolving Credit Facility approximated a carrying value of $0 at June 29, 2019 and December 29, 2018, respectively.

The fair value of the Company’s Credit Facilities is determined by utilizing average bid prices on or near the end of each fiscal quarter (Level 2 input). As of June 29, 2019 and December 29, 2018, the fair value of the Company’s long-term debt was approximately $1,595,373 and $1,757,717, respectively, as compared to the carrying value (net of deferred financing costs and debt discount) of $1,642,210 and $1,746,708, respectively.

Derivative Financial Instruments

The fair values for the Company’s derivative financial instruments are determined using observable current market information such as the prevailing LIBOR interest rate and LIBOR yield curve rates and include consideration of counterparty credit risk. See Note 12 for disclosures related to derivative financial instruments.

The following table presents the aggregate fair value of the Company’s derivative financial instruments:

			Fair Value Measurements Using:
	Total Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Interest rate swap liability at June 29, 2019	$	19,330	$	0	$	19,330	$	0
Interest rate swap asset at December 29, 2018	$	3,924	$	0	$	3,924	$	0
Interest rate swap liability at December 29, 2018	$	5,578	$	0	$	5,578	$	0

The Company did not have any transfers into or out of Levels 1 and 2 and did not maintain any assets or liabilities classified as Level 3, during the six months ended June 29, 2019 and the fiscal year ended December 29, 2018.

XML

Accumulated Other Comprehensive Loss

6 Months Ended

Jun. 29, 2019

Equity [Abstract]

Accumulated Other Comprehensive Loss

14. Accumulated Other Comprehensive Loss

Amounts reclassified out of accumulated other comprehensive loss are as follows:

Changes in Accumulated Other Comprehensive Loss by Component ^(a)  

	Six Months Ended June 29, 2019
	Loss on Qualifying Hedges			Loss on Foreign Currency Translation			Total
Beginning Balance at December 29, 2018	$	(1,175	)	$	(14,582	)	$	(15,757	)
Other comprehensive (loss) income before    reclassifications, net of tax		(12,255	)		2,623			(9,632	)
Amounts reclassified from accumulated other    comprehensive loss, net of tax(b)		(1,314	)		0			(1,314	)
Net current period other comprehensive (loss)    income including noncontrolling interest		(13,569	)		2,623			(10,946	)
Less: net current period other comprehensive    loss attributable to the noncontrolling interest		0			(6	)		(6	)
Ending Balance at June 29, 2019	$	(14,744	)	$	(11,965	)	$	(26,709	)

(a) Amounts in parentheses indicate debits

(b) See separate table below for details about these reclassifications

	Six Months Ended June 30, 2018
	(Loss) Gain on Qualifying Hedges			Loss on Foreign Currency Translation			Total
Beginning Balance at December 30, 2017	$	(5,392	)	$	(5,075	)	$	(10,467	)
Other comprehensive income (loss) before    reclassifications, net of tax		7,236			(5,396	)		1,840
Amounts reclassified from accumulated other    comprehensive loss, net of tax(b)		1,942		0				1,942
Adoption of accounting standard		(1,161	)		(1,324	)		(2,485	)
Net current period other comprehensive income    (loss) including noncontrolling interest		8,017			(6,720	)		1,297
Less: net current period other comprehensive loss    attributable to the noncontrolling interest	0				373			373
Ending Balance at June 30, 2018	$	2,625		$	(11,422	)	$	(8,797	)

(a) Amounts in parentheses indicate debits

(b) See separate table below for details about these reclassifications

Reclassifications out of Accumulated Other Comprehensive Loss ^(a)

	Three Months Ended						Six Months Ended
	June 29,			June 30,			June 29,			June 30,
	2019			2018			2019			2018
Details about Other Comprehensive Loss Components	Amounts Reclassified from Accumulated Other Comprehensive Loss						Amounts Reclassified from Accumulated Other Comprehensive Loss						Affected Line Item in the Statement Where Net Income is Presented
Loss on Qualifying Hedges
Interest rate contracts	$	498		$	(346	)	$	1,760		$	(2,603	)	Interest expense
		498			(346	)		1,760			(2,603	)	Income before income taxes
		(126	)		88			(446	)		661		Provision for income taxes
	$	372		$	(258	)	$	1,314		$	(1,942	)	Net income

(a) Amounts in parentheses indicate debits to profit/loss

XML

Segment Data

6 Months Ended

Jun. 29, 2019

Segment Reporting [Abstract]

Segment Data

15. Segment Data

The Company has four reportable segments based on an integrated geographical structure as follows: North America, Continental Europe (CE), United Kingdom, and Other. Other consists of Australia, New Zealand and emerging markets operations and franchise revenues and related costs, all of which have been grouped together as if they were a single reportable segment because they do not meet any of the quantitative thresholds and are immaterial for separate disclosure. To be consistent with the information that is presented to the chief operating decision maker, the Company does not include intercompany activity in the segment results. Information about the Company’s reportable segments is as follows:

	Total Revenue, net				Total Revenue, net
	Three Months Ended				Six Months Ended
	June 29, 2019		June 30, 2018		June 29, 2019		June 30, 2018
North America	$	255,644	$	284,538	$	505,656	$	563,715
Continental Europe		77,329		81,592		153,486		164,123
United Kingdom		24,525		29,210		49,136		59,495
Other		11,525		14,407		23,910		30,637
Total revenue, net	$	369,023	$	409,747	$	732,188	$	817,970

	Net Income				Net Income
	Three Months Ended				Six Months Ended
	June 29, 2019		June 30, 2018		June 29, 2019		June 30, 2018
Segment operating income:
North America	$	91,169	$	112,040	$	132,282	$	174,393
Continental Europe		30,764		32,478		40,839		50,409
United Kingdom		4,308		6,035		3,557		9,903
Other		1,726		3,452		1,396		5,037
Total segment operating income		127,967		154,005		178,074		239,742
General corporate expenses		22,494		26,297		50,703		49,963
Interest expense		34,732		35,866		69,927		71,732
Other expense, net		438		1,333		741		1,097
Provision for income taxes		16,586		19,825		13,711		7,208
Net income	$	53,717	$	70,684	$	42,992	$	109,742
Net loss attributable to the noncontrolling interest		117		36		156		90
Net income attributable to Weight Watchers International, Inc.	$	53,834	$	70,720	$	43,148	$	109,832

	Depreciation and Amortization				Depreciation and Amortization
	Three Months Ended				Six Months Ended
	June 29, 2019		June 30, 2018		June 29, 2019		June 30, 2018
North America	$	9,081	$	9,163	$	18,386	$	18,642
Continental Europe		395		317		776		618
United Kingdom		139		350		425		715
Other		107		164		218		309
Total segment depreciation and amortization		9,722		9,994		19,805		20,284
General corporate depreciation and amortization		4,037		2,834		7,568		5,612
Depreciation and amortization	$	13,759	$	12,828	$	27,373	$	25,896

Due to the adoption of the updated lease accounting guidance the Company has a right of use operating lease asset of $144,913 as of June 29, 2019, of which 52% is in the North America reportable segment and 42% is general corporate related.

XML

Related Party

6 Months Ended

Jun. 29, 2019

Related Party Transactions [Abstract]

Related Party

16. Related Party

As previously disclosed, on October 18, 2015, the Company entered into the Strategic Collaboration Agreement with Oprah Winfrey, under which she will consult with the Company and participate in developing, planning, executing and enhancing the WW program and related initiatives, and provide it with services in her discretion to promote the Company and its programs, products and services.

In addition to the Strategic Collaboration Agreement, Ms. Winfrey and her related entities provided services to the Company totaling $720 and $2,003 for the three and six months ended June 29, 2019, respectively, and $689 and $1,988 for the three and six months ended June 30, 2018, respectively, which services included advertising, production and related fees.

The Company’s accounts payable to parties related to Ms. Winfrey at June 29, 2019 and December 29, 2018 was $0 and $62, respectively.

In March 2018, as permitted by the transfer provisions set forth in the previously disclosed Share Purchase Agreement, dated October 18, 2015, between the Company and Ms. Winfrey, and the Option Agreement, dated October 18, 2015, between the Company and Ms. Winfrey, Ms. Winfrey sold 954 of the shares she purchased under such purchase agreement and exercised a portion of her stock options resulting in the sale of 1,405 shares issuable under such options, respectively.

XML

Restructuring

6 Months Ended

Jun. 29, 2019

Restructuring And Related Activities [Abstract]

Restructuring

17. Restructuring

As previously disclosed, the Company undertook an organizational realignment which resulted in the elimination of certain positions and termination of employment for certain employees worldwide in the six months ended June 29, 2019.  The Company recorded expenses in connection with employee termination benefit costs of $6,331 ($4,727 after tax) during the six months ended June 29, 2019. These expenses impacted cost of revenues by $1,425 and selling, general and administrative expense by $4,906 in the six months ended June 29, 2019. The Company recorded all expenses in the first quarter of 2019 and does not anticipate recording additional expenses in connection with this organizational realignment.  All expenses were recorded to general corporate expenses and therefore there was no impact to the segments.

For the six months ended June 29, 2019, the Company made payments of $3,882 towards the liability for these expenses and lowered provision estimates by $91.  The Company expects the remaining liability of $2,358 to be paid in full in fiscal 2019.

XML

Leases (Tables)

6 Months Ended

Jun. 29, 2019

Leases [Abstract]

Schedule of Lease Assets and Lease Liabilities

At June 29, 2019, the Company’s lease assets and lease liabilities were as follows:

	June 29, 2019
Assets:
Operating lease assets	$	144,913
Finance lease assets		522
Total leased assets	$	145,435
Liabilities:
Current
Operating	$	32,003
Finance		287
Noncurrent
Operating	$	121,318
Finance		152
Total lease liabilities	$	153,760

Schedule of Components of Lease Expense

For the three and six months ended June 29, 2019, the components of the Company’s lease expense were as follows

	Three Months Ended		Six Months Ended
	June 29,		June 29,
	2019		2019
Operating lease cost	$	12,363	$	25,735
Finance lease cost:
Amortization of leased assets		138		218
Interest on lease liabilities		5		13
Total finance lease cost	$	143	$	231
Total lease cost	$	12,506	$	25,966

Summary of Weighted Average Remaining Lease Term and Weighted Average Discount Rates

At June 29, 2019, the Company’s weighted average remaining lease term and weighted average discount rates were as follows:

	June 29, 2019
Weighted Average Remaining Lease Term (years)
Operating leases		7.22
Finance leases		1.66
Weighted Average Discount Rate
Operating leases		7.04
Finance leases		4.33

Schedule of Maturity of Lease Liabilities

At June 29, 2019, the maturity of the Company’s lease liabilities in each of the next five fiscal years and thereafter were as follows:

	Operating Leases		Finance Leases		Total
Remainder of fiscal 2019	$	20,478	$	286	$	20,764
2020		39,951		135		40,086
2021		31,371		49		31,420
2022		21,254		20		21,274
2023		15,512		21		15,533
Thereafter		74,253		4		74,257
Total lease payments	$	202,819	$	515	$	203,334
Less imputed interest		49,498		76		49,574
Present value of lease liabilities	$	153,321	$	439	$	153,760

Minimum Commitments Under Non-Cancelable Obligations

Minimum commitments under non-cancelable obligations, primarily for office and rental facilities operating leases at December 29, 2018, consisted of the following:

2019	$	63,261
2020		38,491
2021		22,341
2022		14,017
2023		9,192
2024 and thereafter		37,704
Total	$	185,006

Summary of Supplemental Cash Flow Information Related To Leases

Supplemental cash flow information related to leases for the six months ended June 29, 2019 were as follows:

	Six Months Ended
	June 29,
	2019
Cash paid for amounts included in the measurement of lease liabilities
Operating cash flows from operating leases	$	25,738
Operating cash flows from finance leases	$	13
Financing cash flows from finance leases	$	218
Leased assets obtained in exchange for new operating lease liabilities	$	12,084
Leased assets obtained in exchange for new finance lease liabilities	$	92

XML

Revenue (Tables)

6 Months Ended

Jun. 29, 2019

Revenue From Contract With Customer [Abstract]

Schedule of Revenues Disaggregated by Revenue Source

The following table presents the Company’s revenues disaggregated by revenue source:

	Three Months Ended				Six Months Ended
	June 29,		June 30,		June 29,		June 30,
	2019		2018		2019		2018
Digital Subscription Revenues	$	156,969	$	151,018	$	305,824	$	289,565
Studio + Digital Fees		156,799		192,712		314,670		382,834
Service Revenues, net	$	313,768	$	343,730	$	620,494	$	672,399
Product sales and other, net		55,255		66,017		111,694		145,571
Revenues, net	$	369,023	$	409,747	$	732,188	$	817,970

Schedule of Revenues Disaggregated by Segment

The following tables present the Company’s revenues disaggregated by segment:

	Three Months Ended June 29, 2019
	North		Continental		United
	America		Europe		Kingdom		Other		Total
Digital Subscription Revenues	$	102,851	$	43,586	$	6,993	$	3,539	$	156,969
Studio + Digital Fees		116,958		23,681		11,498		4,662		156,799
Service Revenues, net	$	219,809	$	67,267	$	18,491	$	8,201	$	313,768
Product sales and other, net		35,835		10,062		6,034		3,324		55,255
Revenues, net	$	255,644	$	77,329	$	24,525	$	11,525	$	369,023

	Three Months Ended June 30, 2018
	North		Continental		United
	America		Europe		Kingdom		Other		Total
Digital Subscription Revenues	$	101,099	$	39,342	$	6,955	$	3,622	$	151,018
Studio + Digital Fees		142,767		29,402		14,551		5,992		192,712
Service Revenues, net	$	243,866	$	68,744	$	21,506	$	9,614	$	343,730
Product sales and other, net		40,672		12,848		7,704		4,793		66,017
Revenues, net	$	284,538	$	81,592	$	29,210	$	14,407	$	409,747

	Six Months Ended June 29, 2019
	North		Continental		United
	America		Europe		Kingdom		Other		Total
Digital Subscription Revenues	$	201,611	$	83,769	$	13,411	$	7,033	$	305,824
Studio + Digital Fees		234,557		47,630		22,761		9,722		314,670
Service Revenues, net	$	436,168	$	131,399	$	36,172	$	16,755	$	620,494
Product sales and other, net		69,488		22,087		12,964		7,155		111,694
Revenues, net	$	505,656	$	153,486	$	49,136	$	23,910	$	732,188

	Six Months Ended June 30, 2018
	North		Continental		United
	America		Europe		Kingdom		Other		Total
Digital Subscription Revenues	$	193,338	$	75,503	$	13,519	$	7,205	$	289,565
Studio + Digital Fees		282,919		58,482		28,933		12,500		382,834
Service Revenues, net	$	476,257	$	133,985	$	42,452	$	19,705	$	672,399
Product sales and other, net		87,458		30,138		17,043		10,932		145,571
Revenues, net	$	563,715	$	164,123	$	59,495	$	30,637	$	817,970

Schedule of Accounts Receivable and Deferred Revenues

The opening and ending balances of the Company’s deferred revenues are as follows:

	Deferred		Deferred
	Revenue		Revenue-Long Term
Balance as of December 29, 2018	$	53,501	$	961
Net increase (decrease) during the period		3,422		(492	)
Balance as of June 29, 2019	$	56,923	$	469

XML

Franchise Rights Acquired, Goodwill and Other Intangible Assets (Tables)

6 Months Ended

Jun. 29, 2019

Goodwill And Intangible Assets Disclosure [Abstract]

Changes in Carrying Values of Goodwill

For the six months ended June 29, 2019, the change in the carrying amount of goodwill was due to the effect of exchange rate changes as follows:

	North		Continental			United
	America		Europe			Kingdom		Other		Total
Balance as of December 29, 2018	$	138,156	$	7,242		$	1,178	$	5,943	$	152,519
Effect of exchange rate changes		1,646		(144	)		0		37		1,539
Balance as of June 29, 2019	$	139,802	$	7,098		$	1,178	$	5,980	$	154,058

Schedule of Finite-Lived Intangible Assets by Major Class

The carrying values of finite-lived intangible assets as of June 29, 2019 and December 29, 2018 were as follows:

	June 29, 2019				December 29, 2018
	Gross				Gross
	Carrying		Accumulated		Carrying		Accumulated
	Amount		Amortization		Amount		Amortization
Capitalized software costs	$	129,091	$	108,034	$	121,508	$	102,659
Website development costs		113,882		86,710		105,710		77,825
Trademarks		11,756		11,116		11,620		11,010
Other		14,021		4,399		13,967		4,149
Trademarks and other intangible assets	$	268,750	$	210,259	$	252,805	$	195,643
Franchise rights acquired		8,120		4,452		8,110		4,319
Total finite-lived intangible assets	$	276,870	$	214,711	$	260,915	$	199,962

Schedule of Expected Amortization Expense

Estimated amortization expense of existing finite-lived intangible assets for the next five fiscal years and thereafter is as follows:

Remainder of fiscal 2019	$	12,273
Fiscal 2020	$	22,175
Fiscal 2021	$	13,046
Fiscal 2022	$	3,533
Fiscal 2023 and thereafter	$	11,132

XML

Long-Term Debt (Tables)

6 Months Ended

Jun. 29, 2019

Debt Disclosure [Abstract]

Schedule of Long-term Debt Instruments

The components of the Company’s long-term debt were as follows:

	June 29, 2019									December 29, 2018
	Principal Balance		Unamortized Deferred Financing Costs		Unamortized Debt Discount		Effective Rate (1)			Principal Balance		Unamortized Deferred Financing Costs		Unamortized Debt Discount		Effective Rate (1)
Revolving Credit Facility due    November 29, 2022	$	0	$	0	$	0		0.00	%	$	0	$	0	$	0		4.39	%
Term Loan Facility    due November 29, 2024		1,374,500		7,342		23,833		8.07	%		1,482,250		8,307		26,033		7.53	%
Notes due December 1, 2025		300,000		1,115		0		8.62	%		300,000		1,202		0		8.69	%
Total	$	1,674,500	$	8,457	$	23,833		8.17	%	$	1,782,250	$	9,509	$	26,033		7.63	%
Less: Current Portion		57,750									77,000
Unamortized Deferred    Financing Costs		8,457									9,509
Unamortized Debt Discount		23,833									26,033
Total Long-Term Debt	$	1,584,460								$	1,669,708

XML

Earnings Per Share (Tables)

6 Months Ended

Jun. 29, 2019

Earnings Per Share [Abstract]

Schedule of Earnings Per Share, Basic and Diluted

The following table sets forth the computation of basic and diluted earnings per share:

	Three Months Ended				Six Months Ended
	June 29,		June 30,		June 29,		June 30,
	2019		2018		2019		2018
Numerator:
Net income attributable to
Weight Watchers International, Inc.	$	53,834	$	70,720	$	43,148	$	109,832
Denominator:
Weighted average shares of common stock    outstanding		67,124		66,400		67,044		65,761
Effect of dilutive common stock equivalents		2,017		3,754		2,224		4,153
Weighted average diluted common shares    outstanding		69,141		70,154		69,268		69,914
Earnings per share attributable to Weight    Watchers International, Inc.
Basic	$	0.80	$	1.07	$	0.64	$	1.67
Diluted	$	0.78	$	1.01	$	0.62	$	1.57

XML

Income Taxes (Tables)

6 Months Ended

Jun. 29, 2019

Income Tax Disclosure [Abstract]

Summary of Differences Between U.S. Federal Statutory Tax Rate and Company's Consolidated Effective Tax Rate

The differences between the U.S. federal statutory tax rate and the Company’s consolidated effective tax rate were as follows:

	Three Months Ended						Six Months Ended
	June 29,			June 30,			June 29,			June 30,
	2019			2018			2019			2018
U.S. federal statutory tax rate		21.0	%		21.0	%		21.0	%		21.0	%
State income taxes (net of federal benefit)		0.4	%		2.2	%		3.1	%		2.3	%
Reserves for uncertain tax positions		(2.0	%)		0.3	%		(2.4	%)		0.2	%
Cessation of operations		(1.1	%)		0.0	%		(1.3	%)		(1.6	%)
Research and development credit		(0.4	%)		(0.1	%)		(1.1	%)		(0.4	%)
Tax windfall on share-based awards		0.1	%		(4.5	%)		0.2	%		(18.9	%)
GILTI		1.3	%		2.9	%		3.2	%		4.5	%
FDII		(0.9	%)		(1.2	%)		(2.3	%)		(1.9	%)
Impact of foreign operations		2.2	%		0.6	%		1.8	%		(0.4	%)
Other		2.8	%		0.7	%		2.0	%		1.4	%
Total effective tax rate		23.6	%		21.9	%		24.2	%		6.2	%

XML

Fair Value Measurements (Tables)

6 Months Ended

Jun. 29, 2019

Fair Value Disclosures [Abstract]

Fair Value, Assets Measured on Recurring Basis

The following table presents the aggregate fair value of the Company’s derivative financial instruments:

			Fair Value Measurements Using:
	Total Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Interest rate swap liability at June 29, 2019	$	19,330	$	0	$	19,330	$	0
Interest rate swap asset at December 29, 2018	$	3,924	$	0	$	3,924	$	0
Interest rate swap liability at December 29, 2018	$	5,578	$	0	$	5,578	$	0

The Company did not have any transfers into or out of Levels 1 and 2 and did not maintain any assets or liabilities classified as Level 3, during the six months ended June 29, 2019 and the fiscal year ended December 29, 2018.

XML

Accumulated Other Comprehensive Loss (Tables)

6 Months Ended

Jun. 29, 2019

Equity [Abstract]

Changes in Accumulated Other Comprehensive Loss by Component

Amounts reclassified out of accumulated other comprehensive loss are as follows:

Changes in Accumulated Other Comprehensive Loss by Component ^(a)  

	Six Months Ended June 29, 2019
	Loss on Qualifying Hedges			Loss on Foreign Currency Translation			Total
Beginning Balance at December 29, 2018	$	(1,175	)	$	(14,582	)	$	(15,757	)
Other comprehensive (loss) income before    reclassifications, net of tax		(12,255	)		2,623			(9,632	)
Amounts reclassified from accumulated other    comprehensive loss, net of tax(b)		(1,314	)		0			(1,314	)
Net current period other comprehensive (loss)    income including noncontrolling interest		(13,569	)		2,623			(10,946	)
Less: net current period other comprehensive    loss attributable to the noncontrolling interest		0			(6	)		(6	)
Ending Balance at June 29, 2019	$	(14,744	)	$	(11,965	)	$	(26,709	)

(a) Amounts in parentheses indicate debits

(b) See separate table below for details about these reclassifications

	Six Months Ended June 30, 2018
	(Loss) Gain on Qualifying Hedges			Loss on Foreign Currency Translation			Total
Beginning Balance at December 30, 2017	$	(5,392	)	$	(5,075	)	$	(10,467	)
Other comprehensive income (loss) before    reclassifications, net of tax		7,236			(5,396	)		1,840
Amounts reclassified from accumulated other    comprehensive loss, net of tax(b)		1,942		0				1,942
Adoption of accounting standard		(1,161	)		(1,324	)		(2,485	)
Net current period other comprehensive income    (loss) including noncontrolling interest		8,017			(6,720	)		1,297
Less: net current period other comprehensive loss    attributable to the noncontrolling interest	0				373			373
Ending Balance at June 30, 2018	$	2,625		$	(11,422	)	$	(8,797	)

(a) Amounts in parentheses indicate debits

(b) See separate table below for details about these reclassifications

Reclassifications out of Accumulated Other Comprehensive Loss

Reclassifications out of Accumulated Other Comprehensive Loss ^(a)

	Three Months Ended						Six Months Ended
	June 29,			June 30,			June 29,			June 30,
	2019			2018			2019			2018
Details about Other Comprehensive Loss Components	Amounts Reclassified from Accumulated Other Comprehensive Loss						Amounts Reclassified from Accumulated Other Comprehensive Loss						Affected Line Item in the Statement Where Net Income is Presented
Loss on Qualifying Hedges
Interest rate contracts	$	498		$	(346	)	$	1,760		$	(2,603	)	Interest expense
		498			(346	)		1,760			(2,603	)	Income before income taxes
		(126	)		88			(446	)		661		Provision for income taxes
	$	372		$	(258	)	$	1,314		$	(1,942	)	Net income

(a) Amounts in parentheses indicate debits to profit/loss

XML

Segment Data (Tables)

6 Months Ended

Jun. 29, 2019

Segment Reporting [Abstract]

Information About Reportable Segments

Information about the Company’s reportable segments is as follows:

	Total Revenue, net				Total Revenue, net
	Three Months Ended				Six Months Ended
	June 29, 2019		June 30, 2018		June 29, 2019		June 30, 2018
North America	$	255,644	$	284,538	$	505,656	$	563,715
Continental Europe		77,329		81,592		153,486		164,123
United Kingdom		24,525		29,210		49,136		59,495
Other		11,525		14,407		23,910		30,637
Total revenue, net	$	369,023	$	409,747	$	732,188	$	817,970

	Net Income				Net Income
	Three Months Ended				Six Months Ended
	June 29, 2019		June 30, 2018		June 29, 2019		June 30, 2018
Segment operating income:
North America	$	91,169	$	112,040	$	132,282	$	174,393
Continental Europe		30,764		32,478		40,839		50,409
United Kingdom		4,308		6,035		3,557		9,903
Other		1,726		3,452		1,396		5,037
Total segment operating income		127,967		154,005		178,074		239,742
General corporate expenses		22,494		26,297		50,703		49,963
Interest expense		34,732		35,866		69,927		71,732
Other expense, net		438		1,333		741		1,097
Provision for income taxes		16,586		19,825		13,711		7,208
Net income	$	53,717	$	70,684	$	42,992	$	109,742
Net loss attributable to the noncontrolling interest		117		36		156		90
Net income attributable to Weight Watchers International, Inc.	$	53,834	$	70,720	$	43,148	$	109,832

	Depreciation and Amortization				Depreciation and Amortization
	Three Months Ended				Six Months Ended
	June 29, 2019		June 30, 2018		June 29, 2019		June 30, 2018
North America	$	9,081	$	9,163	$	18,386	$	18,642
Continental Europe		395		317		776		618
United Kingdom		139		350		425		715
Other		107		164		218		309
Total segment depreciation and amortization		9,722		9,994		19,805		20,284
General corporate depreciation and amortization		4,037		2,834		7,568		5,612
Depreciation and amortization	$	13,759	$	12,828	$	27,373	$	25,896

XML

Leases - Additional Information (Detail) - USD ($) $ in Thousands	3 Months Ended	6 Months Ended
	Jun. 30, 2018	Jun. 29, 2019	Jun. 30, 2018	Dec. 29, 2018
Lessee Lease Description [Line Items]
Operating lease assets		$ 144,913		$ 0
Operating lease liabilities		$ 153,321
Lease weighted average remaining lease term		7 years 2 months 15 days
Operating leases, rent expense	$ 10,741		$ 21,532
Minimum
Lessee Lease Description [Line Items]
Leases, remaining lease term		0 years
Maximum
Lessee Lease Description [Line Items]
Leases, remaining lease term		13 years
ASU 2016-02
Lessee Lease Description [Line Items]
Operating lease assets		$ 155,178
Operating lease liabilities		163,486
Retained earnings for operating leases		0
Prepaid Rent | ASU 2016-02
Lessee Lease Description [Line Items]
Revised prepaid rent		$ 3,595

XML

Leases - Schedule of Lease Assets and Lease Liabilities (Detail) - USD ($) $ in Thousands	Jun. 29, 2019	Dec. 29, 2018
Assets:
Operating lease assets	$ 144,913	$ 0
Finance lease assets	522
Total leased assets	145,435
Current
Operating	32,003	0
Finance	287
Noncurrent
Operating	121,318	$ 0
Finance	152
Total lease liabilities	$ 153,760

XML

Leases - Schedule of Components of Lease Expense (Detail) - USD ($) $ in Thousands	3 Months Ended	6 Months Ended
	Jun. 29, 2019	Jun. 29, 2019
Leases [Abstract]
Operating lease cost	$ 12,363	$ 25,735
Finance lease cost:
Amortization of leased assets	138	218
Interest on lease liabilities	5	13
Total finance lease cost	143	231
Total lease cost	$ 12,506	$ 25,966

XML

Leases - Summary of Weighted Average Remaining Lease Term and Weighted Average Discount Rates (Detail)	Jun. 29, 2019
Weighted Average Remaining Lease Term (years)
Operating leases	7 years 2 months 19 days
Finance leases	1 year 7 months 28 days
Weighted Average Discount Rate
Operating leases	7.04%
Finance leases	4.33%

XML

Leases - Schedule of Maturity of Lease Liabilities (Detail) $ in Thousands	Jun. 29, 2019 USD ($)
Operating Leases
Remainder of fiscal 2019	$ 20,478
2020	39,951
2021	31,371
2022	21,254
2023	15,512
Thereafter	74,253
Total lease payments	202,819
Less imputed interest	49,498
Present value of lease liabilities	153,321
Finance Leases
Remainder of fiscal 2019	286
2020	135
2021	49
2022	20
2023	21
Thereafter	4
Total lease payments	515
Less imputed interest	76
Present value of lease liabilities	439
Total
Remainder of fiscal 2019	20,764
2020	40,086
2021	31,420
2022	21,274
2023	15,533
Thereafter	74,257
Total lease payments	203,334
Less imputed interest	49,574
Present value of lease liabilities	$ 153,760

XML

Leases - Minimum Commitments Under Non-Cancelable Obligations (Detail) - USD ($) $ in Thousands	Jun. 29, 2019	Dec. 29, 2018
Lessee Lease Description [Line Items]
2019	$ 20,478
2020	39,951
2021	31,371
2022	21,254
2023	15,512
2024 and thereafter	74,253
Total lease payments	$ 202,819
Non Cancelable Obligations
Lessee Lease Description [Line Items]
2019		$ 63,261
2020		38,491
2021		22,341
2022		14,017
2023		9,192
2024 and thereafter		37,704
Total lease payments		$ 185,006

XML

Leases - Summary of Supplemental Cash Flow Information Related To Leases (Detail) $ in Thousands	6 Months Ended
	Jun. 29, 2019 USD ($)
Cash paid for amounts included in the measurement of lease liabilities
Operating cash flows from operating leases	$ 25,738
Operating cash flows from finance leases	13
Financing cash flows from finance leases	218
Leased assets obtained in exchange for new operating lease liabilities	12,084
Leased assets obtained in exchange for new finance lease liabilities	$ 92

XML

Revenue - Additional Information (Detail) - USD ($) $ in Thousands	6 Months Ended
	Jun. 29, 2019	Dec. 29, 2018	Dec. 31, 2017
Revenue Initial Application Period Cumulative Effect Transition [Line Items]
Decrease to deferred revenue	$ (56,923)	$ (53,501)
Decrease to prepaid expenses and other current assets	(26,793)	(42,355)
Increase to deferred income tax liability	184,445	$ 190,258
Deferred revenue recognized	$ 52,507
Revenue, practical expedient, remaining performance obligation, description	contracts with an original expected length of one year or less.
Revenue, remaining performance obligation, optional exemption, performance obligation	true
Other Liabilities
Revenue Initial Application Period Cumulative Effect Transition [Line Items]
Long-term deferred revenue	$ 469
Accounting Standards Update 2014-09 | Retained Earnings
Revenue Initial Application Period Cumulative Effect Transition [Line Items]
Net increase to opening retained earnings			$ 2,145
Difference between Revenue Guidance in Effect Before and After Topic 606 | Accounting Standards Update 2014-09
Revenue Initial Application Period Cumulative Effect Transition [Line Items]
Decrease to deferred revenue			3,501
Decrease to prepaid expenses and other current assets			568
Increase to deferred income tax liability			$ 788

XML

Revenue - Schedule of Revenues Disaggregated by Revenue Source (Detail) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 29, 2019	Jun. 30, 2018	Jun. 29, 2019	Jun. 30, 2018
Disaggregation Of Revenue [Line Items]
Revenues, net	$ 369,023	$ 409,747	$ 732,188	$ 817,970
Digital Subscription Revenues
Disaggregation Of Revenue [Line Items]
Revenues, net	156,969	151,018	305,824	289,565
Studio + Digital Fees
Disaggregation Of Revenue [Line Items]
Revenues, net	156,799	192,712	314,670	382,834
Service Revenues, net
Disaggregation Of Revenue [Line Items]
Revenues, net	313,768	343,730	620,494	672,399
Product sales and other, net
Disaggregation Of Revenue [Line Items]
Revenues, net	$ 55,255	$ 66,017	$ 111,694	$ 145,571

XML

Revenue - Schedule of Revenues Disaggregated by Segment (Detail) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 29, 2019	Jun. 30, 2018	Jun. 29, 2019	Jun. 30, 2018
Disaggregation Of Revenue [Line Items]
Revenues, net	$ 369,023	$ 409,747	$ 732,188	$ 817,970
North America
Disaggregation Of Revenue [Line Items]
Revenues, net	255,644	284,538	505,656	563,715
Continental Europe
Disaggregation Of Revenue [Line Items]
Revenues, net	77,329	81,592	153,486	164,123
United Kingdom
Disaggregation Of Revenue [Line Items]
Revenues, net	24,525	29,210	49,136	59,495
Other
Disaggregation Of Revenue [Line Items]
Revenues, net	11,525	14,407	23,910	30,637
Digital Subscription Revenues
Disaggregation Of Revenue [Line Items]
Revenues, net	156,969	151,018	305,824	289,565
Digital Subscription Revenues | North America
Disaggregation Of Revenue [Line Items]
Revenues, net	102,851	101,099	201,611	193,338
Digital Subscription Revenues | Continental Europe
Disaggregation Of Revenue [Line Items]
Revenues, net	43,586	39,342	83,769	75,503
Digital Subscription Revenues | United Kingdom
Disaggregation Of Revenue [Line Items]
Revenues, net	6,993	6,955	13,411	13,519
Digital Subscription Revenues | Other
Disaggregation Of Revenue [Line Items]
Revenues, net	3,539	3,622	7,033	7,205
Studio + Digital Fees
Disaggregation Of Revenue [Line Items]
Revenues, net	156,799	192,712	314,670	382,834
Studio + Digital Fees | North America
Disaggregation Of Revenue [Line Items]
Revenues, net	116,958	142,767	234,557	282,919
Studio + Digital Fees | Continental Europe
Disaggregation Of Revenue [Line Items]
Revenues, net	23,681	29,402	47,630	58,482
Studio + Digital Fees | United Kingdom
Disaggregation Of Revenue [Line Items]
Revenues, net	11,498	14,551	22,761	28,933
Studio + Digital Fees | Other
Disaggregation Of Revenue [Line Items]
Revenues, net	4,662	5,992	9,722	12,500
Service Revenues, net
Disaggregation Of Revenue [Line Items]
Revenues, net	313,768	343,730	620,494	672,399
Service Revenues, net | North America
Disaggregation Of Revenue [Line Items]
Revenues, net	219,809	243,866	436,168	476,257
Service Revenues, net | Continental Europe
Disaggregation Of Revenue [Line Items]
Revenues, net	67,267	68,744	131,399	133,985
Service Revenues, net | United Kingdom
Disaggregation Of Revenue [Line Items]
Revenues, net	18,491	21,506	36,172	42,452
Service Revenues, net | Other
Disaggregation Of Revenue [Line Items]
Revenues, net	8,201	9,614	16,755	19,705
Product sales and other, net
Disaggregation Of Revenue [Line Items]
Revenues, net	55,255	66,017	111,694	145,571
Product sales and other, net | North America
Disaggregation Of Revenue [Line Items]
Revenues, net	35,835	40,672	69,488	87,458
Product sales and other, net | Continental Europe
Disaggregation Of Revenue [Line Items]
Revenues, net	10,062	12,848	22,087	30,138
Product sales and other, net | United Kingdom
Disaggregation Of Revenue [Line Items]
Revenues, net	6,034	7,704	12,964	17,043
Product sales and other, net | Other
Disaggregation Of Revenue [Line Items]
Revenues, net	$ 3,324	$ 4,793	$ 7,155	$ 10,932

XML

Revenue - Schedule of Accounts Receivable and Deferred Revenues (Detail) $ in Thousands	6 Months Ended
	Jun. 29, 2019 USD ($)
Deferred Revenue - Short Term
Contract With Customer Asset And Liability [Line Items]
Deferred Revenue, Beginning balance	$ 53,501
Net increase (decrease) during the period	3,422
Deferred Revenue, Ending balance	56,923
Deferred Revenue - Long Term
Contract With Customer Asset And Liability [Line Items]
Deferred Revenue, Beginning balance	961
Net increase (decrease) during the period	(492)
Deferred Revenue, Ending balance	$ 469

XML

Changes in Carrying Values of Goodwill (Detail) $ in Thousands	6 Months Ended
	Jun. 29, 2019 USD ($)
Goodwill [Line Items]
Beginning balance	$ 152,519
Ending balance	154,058
Kurbo Health, Inc.
Goodwill [Line Items]
Beginning balance	152,519
Effect of exchange rate changes	1,539
Ending balance	154,058
Kurbo Health, Inc. | North America
Goodwill [Line Items]
Beginning balance	138,156
Effect of exchange rate changes	1,646
Ending balance	139,802
Kurbo Health, Inc. | Continental Europe
Goodwill [Line Items]
Beginning balance	7,242
Effect of exchange rate changes	(144)
Ending balance	7,098
Kurbo Health, Inc. | United Kingdom
Goodwill [Line Items]
Beginning balance	1,178
Effect of exchange rate changes	0
Ending balance	1,178
Kurbo Health, Inc. | Other
Goodwill [Line Items]
Beginning balance	5,943
Effect of exchange rate changes	37
Ending balance	$ 5,980

XML

Franchise Rights Acquired, Goodwill and Other Intangible Assets - Additional Information (Detail) - USD ($)			3 Months Ended		6 Months Ended		12 Months Ended
	May 06, 2019	May 05, 2019	Jun. 29, 2019	Jun. 30, 2018	Jun. 29, 2019	Jun. 30, 2018	Dec. 28, 2019	Dec. 29, 2018
Goodwill And Intangible Assets Disclosure [Line Items]
Goodwill			$ 154,058,000		$ 154,058,000			$ 152,519,000
Finite-lived intangible assets, aggregate amortization expense			$ 7,485,000	$ 6,832,000	$ 15,041,000	$ 14,242,000
Scenario, Forecast
Goodwill And Intangible Assets Disclosure [Line Items]
Franchise right maturity period							7 years
Brazil
Goodwill And Intangible Assets Disclosure [Line Items]
Reporting unit, percentage of estimated fair value in excess of carrying amount			3.00%		3.00%
Goodwill			$ 4,623,000		$ 4,623,000
Goodwill
Goodwill And Intangible Assets Disclosure [Line Items]
Percentage of goodwill hold by reporting units			97.00%		97.00%
Minimum | Goodwill
Goodwill And Intangible Assets Disclosure [Line Items]
Reporting unit, percentage of estimated fair value in excess of carrying amount			60.00%		60.00%
Maximum
Goodwill And Intangible Assets Disclosure [Line Items]
Finite-lived intangible assets, estimated useful life (in years)					1 year
Franchise Rights
Goodwill And Intangible Assets Disclosure [Line Items]
Indefinite-lived intangible assets, impairment charges	$ 0	$ 0
Reporting units percentage of rights acquired			99.40%		99.40%
Franchise Rights | NEW ZEALAND
Goodwill And Intangible Assets Disclosure [Line Items]
Reporting unit, percentage of estimated fair value in excess of carrying amount			3.00%		3.00%
Netbook value					$ 4,754,000
Franchise Rights | Minimum
Goodwill And Intangible Assets Disclosure [Line Items]
Reporting unit, percentage of estimated fair value in excess of carrying amount			40.00%		40.00%

XML

Carrying Amount of Finite-Lived Intangible Assets (Detail) - USD ($) $ in Thousands	Jun. 29, 2019	Dec. 29, 2018
Finite-Lived Intangible Assets
Gross Carrying Amount	$ 276,870	$ 260,915
Accumulated Amortization	214,711	199,962
Capitalized software costs
Finite-Lived Intangible Assets
Gross Carrying Amount	129,091	121,508
Accumulated Amortization	108,034	102,659
Website development costs
Finite-Lived Intangible Assets
Gross Carrying Amount	113,882	105,710
Accumulated Amortization	86,710	77,825
Trademarks
Finite-Lived Intangible Assets
Gross Carrying Amount	11,756	11,620
Accumulated Amortization	11,116	11,010
Other
Finite-Lived Intangible Assets
Gross Carrying Amount	14,021	13,967
Accumulated Amortization	4,399	4,149
Trademarks and other intangible assets
Finite-Lived Intangible Assets
Gross Carrying Amount	268,750	252,805
Accumulated Amortization	210,259	195,643
Franchise Rights
Finite-Lived Intangible Assets
Gross Carrying Amount	8,120	8,110
Accumulated Amortization	$ 4,452	$ 4,319

XML

Estimated Amortization Expense of Existing Finite-Lived Intangible Assets (Detail) $ in Thousands	Jun. 29, 2019 USD ($)
Goodwill And Intangible Assets Disclosure [Abstract]
Remainder of fiscal 2019	$ 12,273
Fiscal 2020	22,175
Fiscal 2021	13,046
Fiscal 2022	3,533
Fiscal 2023 and thereafter	$ 11,132

XML

Components of Current and Long-Term Debt (Detail) - USD ($)		Jun. 29, 2019	Dec. 29, 2018
Debt Instrument
Total Debt		$ 1,674,500,000	$ 1,782,250,000
Less: Current Portion		57,750,000	77,000,000
Unamortized Deferred Financing Costs		8,457,000	9,509,000
Unamortized Debt Discount		23,833,000	26,033,000
Total Long-Term Debt		$ 1,584,460,000	$ 1,669,708,000
Effective Interest Rate	[1]	8.17%	7.63%
Term Loan due November 29, 2024
Debt Instrument
Total Debt		$ 1,374,500,000	$ 1,482,250,000
Unamortized Deferred Financing Costs		7,342,000	8,307,000
Unamortized Debt Discount		$ 23,833,000	$ 26,033,000
Effective Interest Rate	[1]	8.07%	7.53%
Notes due December 1, 2025
Debt Instrument
Total Debt		$ 300,000,000	$ 300,000,000
Unamortized Deferred Financing Costs		1,115,000	1,202,000
Unamortized Debt Discount		$ 0	$ 0
Effective Interest Rate	[1]	8.62%	8.69%
Revolving Credit Facility due November 29, 2022
Debt Instrument
Total Debt		$ 0	$ 0
Unamortized Deferred Financing Costs		0	0
Unamortized Debt Discount		$ 0	$ 0
Effective Interest Rate	[1]	0.00%	4.39%

[1] Includes amortization of deferred financing costs and debt discount.

XML

Long-Term Debt - Additional Information (Detail) - USD ($)					3 Months Ended		6 Months Ended	12 Months Ended
		Nov. 30, 2020	May 31, 2019	Nov. 29, 2017	Jun. 29, 2019	Dec. 30, 2017	Jun. 29, 2019	Dec. 29, 2018
Debt Instrument
Unamortized Debt Discount					$ 23,833,000		$ 23,833,000	$ 26,033,000
Write-off of deferred financing fees				$ 4,808,000
Gain (loss) on early extinguishment of debt				(10,524,000)
Debt outstanding amount					$ 1,674,500,000		$ 1,674,500,000	$ 1,782,250,000
Percentage of equity interests pledged							100.00%
Effective Interest Rate	[1]				8.17%		8.17%	7.63%
Average interest rate on outstanding debt, exclusive the impact of swap					8.17%		8.17%	7.73%
Average interest rate on outstanding debt, including the impact of swap							7.61%	7.46%
Maximum
Debt Instrument
Pledge percentage of first tier foreign subsidiaries directly owned by company or wholly owned subsidiaries							65.00%
Revolving Credit Facility
Debt Instrument
Credit facility available amount				50,000,000	$ 148,841,000		$ 148,841,000
Total Debt				150,000,000	1,642,210,000		1,642,210,000	$ 1,746,708,000
Line off credit facility drawn amount					0		0	0
Unamortized Debt Discount					0		0	0
Debt outstanding amount					0		0	$ 0
Line of credit facility, issued but undrawn letters of credit					$ 1,159,000		$ 1,159,000
Effective Interest Rate	[1]				0.00%		0.00%	4.39%
Percentage of equity interests pledged							0.35%
Consolidated first lien net debt leverage ratio					2.93		2.93
Term Loan Facility
Debt Instrument
Debt outstanding amount					$ 1,374,500,000		$ 1,374,500,000
Credit Facilities
Debt Instrument
Credit Facility, maximum borrowing capacity				1,930,386,000
Total Debt				1,565,000,000	1,674,500,000		1,674,500,000
Line off credit facility drawn amount				25,000,000
Fees incurred in connection with debt refinancing						$ 53,832,000
Unamortized Debt Discount				30,800,000
Deferred financing costs				5,716,000
Term Loan Facility
Debt Instrument
Total Debt				1,540,000,000	$ 1,374,500,000		$ 1,374,500,000
Term Loan Facility | Higher of Federal Funds Effective Rate and Overnight Bank Funding Rate
Debt Instrument
Credit facility, interest rate							0.50%
Term Loan Facility | London Interbank Offered Rate (LIBOR)
Debt Instrument
Credit facility, interest rate							1.00%
Debt instrument variable rate floor percent determined option one							0.75%
Effective Interest Rate					4.75%		4.75%
Term Loan Facility | Maximum | London Interbank Offered Rate (LIBOR)
Debt Instrument
Debt instrument variable rate floor percent determined option one							1.75%
Notes due December 1, 2025
Debt Instrument
Total Debt				$ 300,000,000	$ 300,000,000		$ 300,000,000
Debt Instrument Interest Rate Stated Percentage				8.625%	8.625%		8.625%
Unamortized Debt Discount					$ 0		$ 0	$ 0
Debt outstanding amount					$ 300,000,000		$ 300,000,000	$ 300,000,000
Effective Interest Rate	[1]				8.62%		8.62%	8.69%
Debt instrument issued date							Nov. 29, 2017
Debt instrument, due date							Dec. 01, 2025
Debt instrument interest payment term							Interest on the Notes is payable semi-annually on June 1 and December 1 of each year, beginning on June 1, 2018.
Debt Instrument, redemption, description							On or after December 1, 2020, the Company may on any one or more occasions redeem some or all of the Notes at a purchase price equal to 104.313% of the principal amount of the Notes, plus accrued and unpaid interest, if any, to, but not including, the redemption date, such optional redemption price decreasing to 102.156% on or after December 1, 2021 and to 100.000% on or after December 1, 2022.
Notes due December 1, 2025 | Scenario, Forecast
Debt Instrument
Debt Instrument, percentage of principal can be redeemed		108.625%
Notes due December 1, 2025 | Change of Control | Scenario, Forecast
Debt Instrument
Repurchase price of principal amount of notes plus accrued and unpaid interest		101.00%
Notes due December 1, 2025 | Sale of Assets | Scenario, Forecast
Debt Instrument
Repurchase price of principal amount of notes plus accrued and unpaid interest		100.00%
Notes due December 1, 2025 | Debt Instrument Redemption Date, December 1, 2020
Debt Instrument
Debt Instrument, percentage of principal can be redeemed							104.313%
Debt Instrument, redemption date							Dec. 01, 2020
Notes due December 1, 2025 | Debt Instrument Redemption Date, December 1, 2021
Debt Instrument
Debt Instrument, percentage of principal can be redeemed							102.156%
Debt Instrument, redemption date							Dec. 01, 2021
Notes due December 1, 2025 | Debt Instrument Redemption Date, December 1, 2022
Debt Instrument
Debt Instrument, percentage of principal can be redeemed							100.00%
Debt Instrument, redemption date							Dec. 01, 2022
Notes due December 1, 2025 | Maximum | Scenario, Forecast
Debt Instrument
Percent of principal amount of debt that may be redeemed (up to)		40.00%
Senior Secured Tranche B Term Loan | Term Loan Facility
Debt Instrument
Credit Facility, maximum borrowing capacity				$ 1,540,000,000
Write-off of deferred financing fees					$ 267,000
Debt Instrument, maturity year				2024
Prepayment of principal amount			$ 50,000,000
Senior Secured Revolving Credit Facility | Revolving Credit Facility
Debt Instrument
Credit Facility, maximum borrowing capacity				$ 150,000,000
Debt Instrument, maturity year				2022
Revolving Credit Facility
Debt Instrument
Total Debt					$ 0		$ 0
Revolving Credit Facility | Higher of Federal Funds Effective Rate and Overnight Bank Funding Rate
Debt Instrument
Credit facility, interest rate							0.50%
Revolving Credit Facility | London Interbank Offered Rate (LIBOR)
Debt Instrument
Credit facility, interest rate							1.00%
Effective Interest Rate					2.25%		2.25%

[1] Includes amortization of deferred financing costs and debt discount.

XML

Computation of Basic and Diluted Earnings Per Share (Detail) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 29, 2019	Jun. 30, 2018	Jun. 29, 2019	Jun. 30, 2018
Numerator:
Net income attributable to Weight Watchers International, Inc.	$ 53,834	$ 70,720	$ 43,148	$ 109,832
Denominator:
Weighted average shares of common stock outstanding	67,124	66,400	67,044	65,761
Effect of dilutive common stock equivalents	2,017	3,754	2,224	4,153
Weighted average diluted common shares outstanding	69,141	70,154	69,268	69,914
Earnings per share attributable to Weight Watchers International, Inc.
Basic	$ 0.80	$ 1.07	$ 0.64	$ 1.67
Diluted	$ 0.78	$ 1.01	$ 0.62	$ 1.57

XML

Earnings Per Share - Additional Information (Detail) - shares shares in Thousands	3 Months Ended		6 Months Ended
	Jun. 29, 2019	Jun. 30, 2018	Jun. 29, 2019	Jun. 30, 2018
Earnings Per Share [Abstract]
Anti-dilutive common stock equivalents excluded from the calculation of diluted earnings per share	2,032	32	1,975	399

XML

Stock Plans - Additional Information (Detail) - Performance-based stock unit - shares	1 Months Ended		6 Months Ended	12 Months Ended
	Jul. 31, 2017	May 31, 2017	Jun. 29, 2019	Dec. 29, 2018	Dec. 30, 2017	Dec. 31, 2016
Share Based Compensation Arrangement By Share Based Payment Award [Line Items]
Other than options, granted	47,900	98,500	275,800	81,300		289,900
Performance period (years)					3 years
Net debt to EBITDA ratio						450.00%
Debt ratio achievement percentage						166.67%

XML

Income Taxes - Additional Information (Detail) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 29, 2019	Jun. 30, 2018	Jun. 29, 2019	Jun. 30, 2018
Income Tax Disclosure [Abstract]
Effective income tax rate	23.60%	21.90%	24.20%	6.20%
Effective state income tax expenses			$ 1,766
Tax expense related to global intangible low taxed income			1,798
Reversal of tax reserves			1,375
Tax expense (benefit) related to foreign derived intangible income			(1,284)
Tax shortfall on share-based awards				$ (22,155)
Benefit on closure of subsidiary			$ (746)	$ (1,859)

XML

Income Taxes - Summary of Differences Between U.S. Federal Statutory Tax Rate and Company's Consolidated Effective Tax Rate (Detail)	3 Months Ended		6 Months Ended
	Jun. 29, 2019	Jun. 30, 2018	Jun. 29, 2019	Jun. 30, 2018
Income Tax Disclosure [Abstract]
U.S. federal statutory tax rate	21.00%	21.00%	21.00%	21.00%
State income taxes (net of federal benefit)	0.40%	2.20%	3.10%	2.30%
Reserves for uncertain tax positions	(2.00%)	0.30%	(2.40%)	0.20%
Cessation of operations	(1.10%)	0.00%	(1.30%)	(1.60%)
Research and development credit	(0.40%)	(0.10%)	(1.10%)	(0.40%)
Tax windfall on share-based awards	0.10%	(4.50%)	0.20%	(18.90%)
GILTI	1.30%	2.90%	3.20%	4.50%
FDII	(0.90%)	(1.20%)	(2.30%)	(1.90%)
Impact of foreign operations	2.20%	0.60%	1.80%	(0.40%)
Other	2.80%	0.70%	2.00%	1.40%
Total effective tax rate	23.60%	21.90%	24.20%	6.20%

XML

Derivative Instruments and Hedging - Additional Information (Detail) - USD ($)				6 Months Ended
	Jun. 07, 2019	Jun. 11, 2018	Jul. 26, 2013	Jun. 29, 2019	Dec. 29, 2018
Derivative
Maximum length of time hedging forecasted				5 years
Derivative loss included in accumulated other comprehensive income (loss) that are expected to be reclassified into earnings within the next 12 months, net of tax				$ 2,116,000
Derivative loss included in accumulated other comprehensive income (loss) that are expected to be reclassified into earnings within the next 12 months, before tax				$ 2,836,000
Interest Rate Swap
Derivative
Forward-starting interest rate swap, effective date	Apr. 02, 2020	Apr. 02, 2020	Mar. 31, 2014
Forward starting interest rate swap, termination date	Mar. 31, 2024	Mar. 31, 2024	Apr. 02, 2020
Derivative interest rate swap percentage	1.901%	3.1005%		2.41%
Cumulative losses for qualifying hedges reported as a component of accumulated other comprehensive loss net of tax				$ 14,744,000	$ 1,175,000
Cumulative losses for qualifying hedges reported as a component of accumulated other comprehensive loss before tax				19,814,000	1,634,000
Interest Rate Swap | Other Noncurrent Asset
Derivative
Interest rate swap asset					398,000
Interest Rate Swap | Other Current Asset
Derivative
Interest rate swap asset					3,526,000
Interest Rate Swap | Derivative Payable
Derivative
Interest rate swap liability				2,068,000
Interest Rate Swap | Cash Flow Hedging
Derivative
Notional amount	$ 250,000,000	$ 500,000,000	$ 1,500,000,000	1,000,000,000	1,250,000,000
Interest Rate Swap | Cash Flow Hedging | June 30, 2014
Derivative
Notional amount				$ 1,500,000,000
Forward-starting interest rate swap, effective date				Mar. 31, 2014
Interest Rate Swap | Cash Flow Hedging | April 3, 2017
Derivative
Notional amount				$ 1,250,000,000
Forward-starting interest rate swap, effective date				Apr. 03, 2017
Interest Rate Swap | Cash Flow Hedging | April 1, 2019
Derivative
Notional amount				$ 1,000,000,000
Forward-starting interest rate swap, effective date				Apr. 01, 2019
Interest Rate Swap | Cash Flow Hedging | April 2, 2020
Derivative
Notional amount				$ 500,000,000
Forward-starting interest rate swap, effective date				Apr. 02, 2020
Interest Rate Swap | Cash Flow Hedging | June 30, 2021
Derivative
Notional amount				$ 250,000,000
Forward-starting interest rate swap, effective date				Mar. 31, 2021
Future Swap | Derivative Payable
Derivative
Interest rate swap liability				$ 17,262,000	$ 5,578,000

XML

Fair Value Measurements - Additional Information (Detail) - USD ($)	Jun. 29, 2019	Dec. 29, 2018	Nov. 29, 2017
Fair Value Balance Sheet Grouping Financial Statement Captions [Line Items]
Fair value assets, transfer between level 1 to level 2	$ 0	$ 0
Fair value liabilities, transfer between level 1 to level 2	0	0
Fair value assets, transfer between level 2 to level 1	0	0
Fair value liabilities, transfer between level 2 to level 1	0	0
Revolving Credit Facility
Fair Value Balance Sheet Grouping Financial Statement Captions [Line Items]
Carrying value of long-term debt	0	0
Fair value of long-term debt	1,595,373,000	1,757,717,000
Debt outstanding amount	$ 1,642,210,000	$ 1,746,708,000	$ 150,000,000

XML

Aggregate Fair Value of Derivative Financial Instruments (Detail) - Fair Value, Measurements, Recurring - Interest Rate Swap - USD ($) $ in Thousands	Jun. 29, 2019	Dec. 29, 2018
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis
Interest rate swap liability	$ 19,330	$ 5,578
Interest rate swap asset		3,924
Fair Value Measurements Using Quoted Prices in Active Markets for Identical Assets (Level 1)
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis
Interest rate swap liability	0	0
Interest rate swap asset		0
Fair Value Measurements Using Significant Other Observable Inputs (Level 2)
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis
Interest rate swap liability	19,330	5,578
Interest rate swap asset		3,924
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis
Interest rate swap liability	$ 0	0
Interest rate swap asset		$ 0

XML

Changes in Accumulated Other Comprehensive Loss by Component (Detail) - USD ($) $ in Thousands		6 Months Ended
		Jun. 29, 2019	Jun. 30, 2018
Accumulated Other Comprehensive Income Loss [Line Items]
Beginning Balance		$ (808,943)	$ (1,015,986)
Other comprehensive (loss) income before reclassifications, net of tax	[1]	(9,632)	1,840
Amounts reclassified from accumulated other comprehensive loss, net of tax	[1],[2]	(1,314)	1,942
Adoption of accounting standard	[1]		(2,485)
Net current period other comprehensive (loss) income including noncontrolling interest	[1]	(10,946)	1,297
Less: net current period other comprehensive income (loss) attributable to the noncontrolling interest	[1]	(6)	373
Ending balance		(770,160)	(927,000)
(Loss) Gain on Qualifying Hedges
Accumulated Other Comprehensive Income Loss [Line Items]
Beginning Balance	[1]	(1,175)	(5,392)
Other comprehensive (loss) income before reclassifications, net of tax	[1]	(12,255)	7,236
Amounts reclassified from accumulated other comprehensive loss, net of tax	[1],[2]	(1,314)	1,942
Adoption of accounting standard	[1]		(1,161)
Net current period other comprehensive (loss) income including noncontrolling interest	[1]	(13,569)	8,017
Less: net current period other comprehensive income (loss) attributable to the noncontrolling interest	[1]	0	0
Ending balance	[1]	(14,744)	2,625
Loss on Foreign Currency Translation
Accumulated Other Comprehensive Income Loss [Line Items]
Beginning Balance	[1]	(14,582)	(5,075)
Other comprehensive (loss) income before reclassifications, net of tax	[1]	2,623	(5,396)
Amounts reclassified from accumulated other comprehensive loss, net of tax	[1],[2]	0	0
Adoption of accounting standard	[1]		(1,324)
Net current period other comprehensive (loss) income including noncontrolling interest	[1]	2,623	(6,720)
Less: net current period other comprehensive income (loss) attributable to the noncontrolling interest	[1]	(6)	373
Ending balance	[1]	(11,965)	(11,422)
Accumulated Other Comprehensive Loss
Accumulated Other Comprehensive Income Loss [Line Items]
Beginning Balance	[1]	(15,757)	(10,467)
Ending balance	[1]	$ (26,709)	$ (8,797)

[1] Amounts in parentheses indicate debits

[2] See separate table below for details about these reclassifications

XML

Reclassifications out of Accumulated Other Comprehensive Loss (Detail) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 29, 2019	Jun. 30, 2018	Jun. 29, 2019		Jun. 30, 2018
Reclassification Adjustment Out Of Accumulated Other Comprehensive Income [Line Items]
Interest expense	$ (34,732)	$ (35,866)	$ (69,927)		$ (71,732)
Income before income taxes	(70,303)	(90,509)	(56,703)		(116,950)
Provision for income taxes	16,586	19,825	13,711		7,208
Net income	(53,717)	(70,684)	(42,992)		(109,742)
Loss on Qualifying Hedges | Reclassification out of Accumulated Other Comprehensive Income
Reclassification Adjustment Out Of Accumulated Other Comprehensive Income [Line Items]
Income before income taxes	498	(346)	1,760	[1]	(2,603)	[1]
Provision for income taxes	(126)	88	(446)	[1]	661	[1]
Net income	372	(258)	1,314	[1]	(1,942)	[1]
Loss on Qualifying Hedges | Interest Rate Contract | Reclassification out of Accumulated Other Comprehensive Income
Reclassification Adjustment Out Of Accumulated Other Comprehensive Income [Line Items]
Interest expense	$ 498	$ (346)	$ 1,760	[1]	$ (2,603)	[1]

[1] Amounts in parentheses indicate debits to profit/loss

XML

Segment Data - Additional Information (Detail) $ in Thousands	6 Months Ended
	Jun. 29, 2019 USD ($) Segment	Dec. 29, 2018 USD ($)
Segment Reporting Information [Line Items]
Number of reportable segments | Segment	4
Operating lease assets | $	$ 144,913	$ 0
Operating Segments | North America
Segment Reporting Information [Line Items]
Segment reportable percentage	52.00%
General Corporate
Segment Reporting Information [Line Items]
Segment reportable percentage	42.00%

XML

Information About Reportable Segments (Detail) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 29, 2019	Jun. 30, 2018	Jun. 29, 2019	Jun. 30, 2018
Segment Reporting Information [Line Items]
Net revenue	$ 369,023	$ 409,747	$ 732,188	$ 817,970
Operating income	105,473	127,708	127,371	189,779
Interest expense	34,732	35,866	69,927	71,732
Other expense, net	438	1,333	741	1,097
Provision for income taxes	16,586	19,825	13,711	7,208
Net income	53,717	70,684	42,992	109,742
Net loss attributable to the noncontrolling interest	117	36	156	90
Net income attributable to Weight Watchers International, Inc.	53,834	70,720	43,148	109,832
Depreciation and amortization	13,759	12,828	27,373	25,896
Operating Segments
Segment Reporting Information [Line Items]
Operating income	127,967	154,005	178,074	239,742
Depreciation and amortization	9,722	9,994	19,805	20,284
General corporate expenses
Segment Reporting Information [Line Items]
General corporate expenses	22,494	26,297	50,703	49,963
Depreciation and amortization	4,037	2,834	7,568	5,612
North America
Segment Reporting Information [Line Items]
Net revenue	255,644	284,538	505,656	563,715
North America | Operating Segments
Segment Reporting Information [Line Items]
Operating income	91,169	112,040	132,282	174,393
Depreciation and amortization	9,081	9,163	18,386	18,642
Continental Europe
Segment Reporting Information [Line Items]
Net revenue	77,329	81,592	153,486	164,123
Continental Europe | Operating Segments
Segment Reporting Information [Line Items]
Operating income	30,764	32,478	40,839	50,409
Depreciation and amortization	395	317	776	618
United Kingdom
Segment Reporting Information [Line Items]
Net revenue	24,525	29,210	49,136	59,495
United Kingdom | Operating Segments
Segment Reporting Information [Line Items]
Operating income	4,308	6,035	3,557	9,903
Depreciation and amortization	139	350	425	715
Other
Segment Reporting Information [Line Items]
Net revenue	11,525	14,407	23,910	30,637
Other | Operating Segments
Segment Reporting Information [Line Items]
Operating income	1,726	3,452	1,396	5,037
Depreciation and amortization	$ 107	$ 164	$ 218	$ 309

XML

Related Party - Additional Information (Detail) - USD ($) shares in Thousands, $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 29, 2019	Jun. 30, 2018	Jun. 29, 2019	Jun. 30, 2018	Dec. 29, 2018
Ms. Winfrey and her related entities
Related Party Transaction [Line Items]
Related Party Transaction, service provided by related party	$ 720	$ 689	$ 2,003	$ 1,988
Ms. Winfrey
Related Party Transaction [Line Items]
Accounts payable to related parties	$ 0		$ 0		$ 62
Number of shares purchased from related party			954
Stock options exercised			1,405

XML

Restructuring - Additional Information (Detail) $ in Thousands	6 Months Ended
	Jun. 29, 2019 USD ($)
Restructuring Cost And Reserve [Line Items]
Expenses	$ 6,331
Expenses, after tax	4,727
Payments for expenses	3,882
Provisions	91
Restructuring remaining liability	2,358
Cost of Revenues
Restructuring Cost And Reserve [Line Items]
Expenses	1,425
Selling, General and Administrative Expense
Restructuring Cost And Reserve [Line Items]
Expenses	$ 4,906