WW International, Inc. Common Stock Income Statement
Concept
Total Revenue
YoY
Cost of Goods Sold (COGS)
Gross Profit
Operating expenses
Selling, General & Administrative
Research & Development
Operating Income
Interest Expense
Income Before Tax
Tax Provision
Net Income
YoY
Total Expenses
Net Interest Income
EBITDA
Reconciled Depreciation
EBIT
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
2013
2012
2011
2010
2009
2008
2007
2006
2005
2004
2003
2002
2000
1999
890M
-14.54%
339M
550M
471M
265M
0M
80M
109M
-74M
39M
-112M
-55.35%
810M
-96M
132M
52M
80M
1,041M
-14.15%
418M
622M
509M
264M
0M
112M
81M
-366M
-114M
-251M
-474.53%
927M
-81M
156M
44M
112M
1,212M
-12.02%
486M
726M
530M
269M
0M
146M
88M
77M
10M
67M
-10.59%
1,016M
-88M
195M
49M
146M
1,378M
-2.49%
600M
778M
558M
297M
0M
216M
123M
93M
17M
75M
-37.23%
1,158M
-123M
270M
51M
216M
1,413M
-6.66%
627M
787M
499M
255M
0M
288M
135M
151M
32M
120M
-46.54%
1,125M
-135M
286M
45M
288M
1,514M
15.86%
648M
866M
477M
251M
0M
389M
142M
244M
20M
224M
36.85%
1,125M
-142M
386M
44M
342M
1,307M
12.19%
614M
693M
412M
211M
0M
267M
113M
145M
0M
164M
141.51%
1,026M
0M
280M
0M
229M
1,165M
0.03%
579M
586M
385M
190M
0M
201M
115M
84M
0M
68M
105.78%
964M
0M
199M
0M
147M
1,165M
-21.31%
590M
574M
406M
205M
0M
168M
122M
56M
0M
33M
-66.22%
996M
0M
166M
0M
113M
1,480M
-14.16%
677M
803M
505M
243M
0M
271M
123M
156M
0M
97M
-52.42%
1,183M
0M
294M
0M
245M
1,724M
-5.62%
723M
1,001M
540M
245M
0M
461M
103M
335M
0M
205M
-19.19%
1,263M
0M
460M
0M
415M
1,827M
0.41%
759M
1,068M
572M
229M
0M
496M
83M
410M
0M
253M
-16.92%
1,331M
0M
494M
0M
458M
1,819M
25.29%
772M
1,047M
501M
209M
0M
546M
60M
483M
0M
305M
57.00%
1,273M
0M
577M
0M
546M
1,452M
3.80%
661M
791M
400M
183M
0M
390M
76M
313M
0M
194M
9.53%
1,062M
0M
419M
0M
390M
1,399M
-8.91%
671M
728M
371M
171M
0M
357M
67M
290M
0M
177M
-13.23%
1,042M
0M
384M
0M
357M
1,536M
4.68%
701M
835M
410M
182M
0M
425M
87M
334M
0M
204M
1.57%
1,111M
0M
449M
0M
423M
1,467M
18.96%
653M
814M
378M
173M
0M
436M
109M
326M
0M
201M
-4.12%
1,032M
0M
456M
0M
435M
1,233M
7.13%
557M
676M
296M
137M
0M
380M
49M
331M
0M
210M
20.31%
853M
0M
395M
0M
380M
1,151M
12.33%
521M
631M
328M
0M
0M
302M
25M
279M
0M
174M
-4.74%
849M
0M
318M
0M
305M
1,025M
8.58%
487M
538M
232M
134,559M
0M
306M
28M
290M
0M
183M
27.19%
719M
0M
316M
0M
305M
944M
16.59%
440M
504M
187M
74M
0M
316M
134M
232M
0M
144M
0.17%
628M
0M
373M
0M
366M
810M
29.78%
370M
439M
143M
73M
0M
297M
55M
236M
0M
144M
-2.37%
513M
0M
322M
0M
316M
624M
56.13%
286M
337M
143M
73M
0M
195M
84M
127M
0M
147M
289.81%
429M
0M
221M
0M
208M
400M
0.00%
201M
198M
111M
51M
0M
88M
31M
67M
0M
38M
0.00%
312M
0M
88M
0M
77M
400M
-
201M
198M
114M
62M
0M
85M
5M
67M
0M
38M
0.00%
315M
0M
81M
0M
71M
Concept
Total Revenue
YoY
Cost of Goods Sold (COGS)
Gross Profit
Operating expenses
Selling, General & Administrative
Research & Development
Operating Income
Interest Expense
Income Before Tax
Tax Provision
Net Income
YoY
Total Expenses
Net Interest Income
EBITDA
Reconciled Depreciation
EBIT
1Q2024
4Q2023
3Q2023
2Q2023
1Q2023
4Q2022
3Q2022
2Q2022
1Q2022
4Q2021
3Q2021
2Q2021
1Q2021
4Q2020
3Q2020
1Q2020
4Q2019
3Q2019
2Q2019
1Q2019
4Q2018
3Q2018
2Q2018
1Q2018
4Q2017
3Q2017
2Q2017
1Q2017
4Q2016
3Q2016
2Q2016
1Q2016
4Q2015
3Q2015
2Q2015
1Q2015
4Q2014
3Q2014
2Q2014
1Q2014
4Q2013
3Q2013
2Q2013
1Q2013
4Q2012
3Q2012
2Q2012
1Q2012
4Q2011
3Q2011
2Q2011
1Q2011
4Q2010
3Q2010
2Q2010
1Q2010
4Q2009
3Q2009
2Q2009
1Q2009
4Q2008
3Q2008
2Q2008
1Q2008
4Q2007
3Q2007
2Q2007
1Q2007
4Q2006
3Q2006
2Q2006
1Q2006
4Q2005
3Q2005
2Q2005
1Q2005
4Q2004
3Q2004
2Q2004
1Q2004
4Q2003
3Q2003
2Q2003
1Q2003
4Q2002
3Q2002
2Q2002
1Q2002
3Q2001
2Q2001
4Q2000
3Q2000
2Q2000
1Q2000
4Q1999
3Q1999
206M
-8.02%
80M
126M
105M
76M
0M
21M
28M
-31M
0M
-88M
171.18%
185M
0M
31M
0M
21M
215M
-13.95%
73M
142M
111M
63M
0M
31M
25M
5M
58M
44M
-121.22%
184M
-24M
45M
13M
30M
227M
-15.82%
84M
143M
117M
66M
0M
26M
24M
3M
-38M
51M
-1,199.46%
201M
-25M
40M
15M
27M
242M
-18.76%
122M
120M
148M
60M
0M
-29M
23M
-51M
-48M
-119M
1,339.75%
270M
-24M
-16M
13M
-29M
224M
-18.81%
97M
127M
120M
71M
0M
-2M
22M
-71M
68M
-33M
-208.59%
217M
-23M
8M
10M
-2M
250M
-14.92%
97M
152M
94M
58M
0M
57M
21M
-277M
-39M
-206M
-544.71%
192M
-22M
67M
10M
57M
269M
-13.46%
106M
163M
123M
71M
0M
38M
19M
-8M
-71M
-5M
-152.18%
230M
-21M
50M
11M
38M
298M
-10.26%
118M
180M
171M
64M
0M
9M
19M
-10M
-3M
-8M
-54.78%
289M
-19M
19M
12M
9M
276M
-14.73%
107M
169M
115M
62M
0M
54M
19M
33M
-2M
30M
137.32%
222M
-19M
54M
11M
42M
293M
-9.25%
115M
178M
98M
64M
0M
80M
19M
60M
3M
46M
267.38%
214M
-19M
90M
11M
79M
311M
-6.67%
125M
186M
126M
69M
0M
60M
20M
10M
13M
9M
-36.74%
252M
-19M
72M
11M
59M
332M
-0.24%
138M
193M
191M
74M
0M
3M
29M
-26M
1M
-18M
-162.03%
329M
-20M
16M
13M
3M
323M
-7.21%
141M
182M
134M
72M
0M
48M
31M
17M
-8M
13M
-73.22%
276M
-29M
61M
13M
48M
323M
-12.36%
141M
182M
276M
134M
0M
48M
31M
17M
4M
13M
-76.57%
0M
-31M
61M
13M
0M
334M
-8.13%
139M
195M
144M
102M
0M
51M
31M
20M
0M
14M
-231.06%
283M
0M
51M
13M
38M
333M
0.66%
157M
175M
109M
66M
0M
66M
32M
34M
0M
29M
-32.89%
267M
0M
66M
11M
55M
349M
-4.70%
154M
195M
100M
64M
0M
95M
33M
60M
0M
47M
-32.86%
254M
0M
93M
11M
82M
369M
-9.93%
153M
216M
110M
60M
0M
105M
35M
70M
0M
54M
-23.86%
264M
0M
105M
11M
94M
363M
-11.05%
162M
201M
179M
65M
0M
22M
35M
-14M
0M
-11M
-127.33%
341M
0M
22M
11M
10M
330M
5.72%
145M
185M
105M
68M
0M
80M
35M
45M
0M
44M
-30.50%
250M
0M
80M
11M
68M
366M
13.00%
150M
215M
97M
61M
0M
119M
36M
82M
0M
70M
56.89%
247M
0M
129M
11M
118M
410M
19.90%
165M
245M
117M
62M
0M
128M
36M
91M
0M
71M
56.42%
282M
0M
126M
11M
116M
408M
24.07%
187M
221M
159M
60M
0M
62M
36M
26M
0M
39M
265.42%
346M
0M
62M
11M
51M
313M
16.87%
150M
163M
100M
58M
0M
50M
31M
8M
0M
63M
373.68%
250M
0M
63M
13M
50M
324M
15.28%
147M
177M
86M
55M
0M
91M
27M
64M
0M
45M
28.82%
232M
0M
91M
13M
79M
342M
10.30%
153M
189M
93M
51M
0M
96M
27M
71M
0M
45M
48.20%
246M
0M
97M
13M
84M
329M
7.23%
165M
164M
134M
47M
0M
30M
28M
2M
0M
11M
-199.07%
299M
0M
30M
13M
17M
267M
3.12%
137M
131M
84M
47M
0M
47M
28M
17M
0M
13M
-217.70%
221M
0M
46M
13M
32M
281M
2.71%
137M
144M
78M
47M
0M
67M
28M
39M
0M
35M
59.17%
214M
0M
67M
13M
54M
310M
0.00%
149M
161M
87M
46M
0M
74M
29M
45M
0M
31M
9.32%
236M
0M
73M
13M
60M
307M
-4.72%
157M
150M
136M
50M
0M
14M
30M
-16M
0M
-11M
100.00%
293M
0M
14M
13M
1M
259M
-20.90%
138M
121M
105M
58M
0M
16M
30M
-15M
0M
-11M
-29.81%
243M
0M
16M
12M
3M
273M
-20.80%
137M
137M
74M
46M
0M
63M
30M
33M
0M
22M
-42.48%
210M
0M
63M
12M
50M
310M
-22.08%
150M
159M
89M
49M
0M
71M
31M
47M
0M
28M
-48.33%
239M
0M
70M
14M
56M
322M
-21.32%
165M
157M
139M
52M
0M
18M
31M
-9M
0M
-5M
-125.12%
304M
0M
17M
14M
3M
328M
-10.46%
162M
166M
126M
62M
0M
14M
34M
-20M
0M
-16M
-152.27%
288M
0M
40M
13M
27M
345M
-12.36%
158M
188M
96M
59M
0M
91M
33M
57M
0M
38M
-37.15%
254M
0M
90M
13M
77M
398M
-14.53%
172M
226M
111M
65M
0M
115M
31M
83M
0M
54M
-16.80%
283M
0M
114M
12M
102M
409M
-15.93%
187M
223M
172M
57M
0M
51M
25M
36M
0M
22M
-55.94%
358M
0M
51M
11M
39M
366M
-10.25%
164M
202M
123M
68M
0M
79M
27M
53M
0M
31M
-42.86%
287M
0M
79M
12M
68M
394M
-8.52%
164M
230M
106M
59M
0M
125M
27M
98M
0M
60M
-10.53%
269M
0M
125M
12M
113M
465M
-4.04%
187M
278M
124M
59M
0M
154M
27M
106M
0M
65M
-16.26%
311M
0M
154M
11M
143M
487M
-3.28%
207M
280M
177M
58M
0M
103M
23M
79M
0M
49M
-10.62%
384M
0M
102M
10M
91M
408M
1.65%
177M
231M
123M
59M
0M
108M
23M
85M
0M
54M
-15.33%
300M
0M
109M
10M
99M
431M
0.51%
175M
256M
124M
58M
0M
132M
23M
110M
0M
67M
-16.48%
299M
0M
132M
9M
133M
485M
-0.25%
191M
294M
140M
56M
0M
154M
24M
126M
0M
78M
-10.88%
331M
0M
154M
0M
154M
504M
0.02%
215M
288M
186M
55M
0M
103M
13M
89M
0M
55M
-25.82%
401M
0M
103M
0M
103M
401M
12.50%
176M
226M
109M
49M
0M
117M
13M
101M
0M
64M
30.14%
284M
0M
117M
0M
0M
428M
29.58%
177M
251M
113M
51M
0M
138M
14M
124M
0M
81M
81.76%
290M
0M
138M
0M
138M
486M
29.02%
199M
287M
132M
57M
0M
155M
15M
140M
0M
87M
54.46%
331M
0M
155M
0M
0M
503M
29.74%
220M
283M
147M
52M
0M
136M
18M
118M
0M
74M
65.02%
368M
0M
136M
0M
0M
357M
14.58%
168M
189M
92M
46M
0M
96M
19M
77M
0M
49M
161.50%
260M
0M
96M
0M
0M
331M
1.88%
152M
179M
88M
49M
0M
90M
19M
72M
0M
44M
-15.59%
240M
0M
90M
0M
0M
377M
1.13%
165M
212M
100M
43M
0M
112M
20M
92M
0M
56M
-6.17%
265M
0M
112M
0M
0M
388M
-0.66%
176M
212M
120M
46M
0M
91M
19M
72M
0M
45M
-4.71%
297M
0M
91M
0M
0M
311M
-10.06%
181M
130M
80M
43M
0M
50M
16M
34M
0M
19M
-60.75%
261M
0M
50M
0M
50M
325M
-7.97%
147M
178M
77M
41M
0M
101M
17M
85M
0M
53M
-0.13%
223M
0M
102M
0M
101M
373M
-6.88%
165M
208M
94M
41M
0M
113M
17M
97M
0M
60M
29.42%
259M
0M
113M
0M
0M
391M
-10.63%
178M
212M
118M
44M
0M
94M
17M
77M
0M
47M
-18.41%
297M
0M
94M
0M
0M
346M
0.61%
162M
185M
85M
44M
0M
100M
23M
76M
0M
48M
19.68%
246M
0M
99M
0M
100M
353M
4.49%
158M
194M
87M
47M
0M
108M
22M
853M
0M
53M
6.38%
245M
0M
109M
0M
108M
400M
3.56%
190M
210M
109M
49M
0M
101M
22M
80M
0M
46M
-20.10%
299M
0M
101M
0M
101M
437M
9.42%
191M
246M
130M
43M
0M
116M
23M
93M
0M
57M
6.58%
321M
0M
114M
0M
116M
344M
20.52%
164M
180M
90M
48M
0M
90M
26M
64M
0M
40M
-10.10%
254M
0M
89M
0M
90M
337M
18.51%
150M
188M
81M
42M
0M
106M
26M
81M
0M
50M
-2.18%
231M
0M
104M
0M
106M
386M
20.30%
167M
220M
99M
43M
0M
120M
26M
94M
0M
58M
0.18%
266M
0M
120M
0M
120M
399M
16.77%
173M
226M
110M
40M
0M
116M
28M
88M
0M
54M
-5.56%
284M
0M
119M
0M
116M
285M
13.65%
138M
147M
69M
36M
0M
78M
13M
65M
0M
44M
14.02%
207M
0M
78M
0M
78M
285M
10.59%
129M
156M
63M
33M
0M
92M
13M
79M
0M
51M
2.35%
192M
0M
92M
0M
92M
321M
2.72%
141M
181M
75M
34M
0M
105M
12M
93M
0M
58M
68.01%
216M
0M
106M
0M
105M
342M
3.65%
150M
192M
88M
35M
0M
104M
11M
93M
0M
57M
10.40%
238M
0M
104M
0M
104M
251M
7.92%
121M
130M
63M
0M
0M
67M
7M
61M
0M
39M
-10.09%
184M
0M
68M
0M
67M
257M
4.70%
115M
142M
58M
30M
0M
85M
5M
79M
0M
49M
-1.55%
173M
0M
85M
0M
85M
313M
18.01%
136M
176M
116M
77M
0M
60M
6M
55M
0M
34M
-34.82%
252M
0M
62M
0M
60M
330M
17.28%
148M
182M
92M
31M
0M
90M
5M
85M
0M
52M
40.46%
240M
0M
91M
0M
90M
233M
7.71%
112M
120M
57M
29,574M
0M
63M
3M
60M
0M
43M
13.40%
170M
0M
62M
0M
63M
246M
13.07%
121M
125M
51M
25M
0M
74M
5M
69M
0M
50M
337.48%
172M
0M
75M
0M
74M
265M
2.33%
123M
142M
55M
23M
0M
87M
4M
83M
0M
53M
-1.65%
178M
0M
87M
0M
87M
281M
11.88%
131M
150M
68M
22M
0M
82M
16M
78M
0M
37M
-9.42%
199M
0M
82M
0M
82M
216M
13.68%
104M
112M
47M
48M
0M
65M
4M
61M
0M
38M
34.37%
151M
0M
65M
0M
65M
217M
14.97%
107M
110M
36M
18M
0M
74M
56M
18M
0M
11M
-68.83%
143M
0M
122M
0M
74M
259M
18.81%
116M
143M
45M
19M
0M
98M
10M
88M
0M
54M
30.46%
161M
0M
97M
0M
98M
251M
18.34%
113M
138M
59M
17M
0M
79M
13M
66M
0M
41M
8.84%
172M
0M
83M
0M
79M
190M
30.61%
93M
97M
37M
37M
0M
61M
14M
47M
0M
28M
-65.31%
129M
0M
64M
0M
61M
189M
16.54%
86M
104M
29M
18M
0M
74M
14M
60M
0M
37M
41.24%
115M
0M
78M
0M
74M
218M
26.72%
96M
122M
31M
18M
0M
91M
23M
67M
0M
41M
77.38%
127M
0M
103M
0M
91M
213M
110.16%
96M
116M
45M
45M
0M
71M
10M
61M
0M
37M
310.07%
141M
0M
70M
0M
71M
146M
40.55%
71M
74M
40M
34M
0M
35M
15M
23M
0M
82M
583.04%
111M
0M
34M
0M
35M
162M
22.18%
72M
91M
31M
18M
0M
59M
10M
43M
0M
26M
-29.63%
103M
0M
56M
0M
59M
172M
89.99%
77M
95M
45M
18M
0M
50M
14M
35M
0M
23M
2,448.03%
122M
0M
53M
3M
49M
101M
20.47%
53M
48M
23M
12M
0M
25M
14M
12M
0M
9M
306.07%
76M
0M
28M
3M
25M
104M
12.33%
48M
56M
22M
11M
0M
34M
14M
16M
0M
12M
-29.99%
69M
0M
33M
3M
30M
133M
-
63M
70M
-14M
17M
0M
84M
9M
66M
0M
37M
-29.99%
49M
0M
95M
0M
84M
91M
-
52M
39M
24M
11M
0M
15M
4M
4M
0M
1M
-29.99%
76M
0M
11M
0M
8M
84M
-
44M
40M
30M
10M
0M
10M
4M
4M
0M
2M
-29.99%
74M
0M
10M
2M
7M
92M
-
43M
49M
21M
12M
0M
28M
1M
29M
0M
17M
-29.99%
64M
0M
29M
2M
27M