WW International, Inc. (WW)

WW International Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 28, 2024	Dec 30, 2023	Dec 31, 2022	Jan 1, 2022	Jan 2, 2021
Net Income	1,087	-345.7	-112.26	-256.87	67.13	75.08
Depreciation & Amortization	50.06	37.78	52.47	43.8	48.55	50.68
Other Amortization	3.02	5.02	5.02	5.02	6.14	8.85
Asset Writedown & Restructuring Costs	27.83	315.51	4.75	400.18	0.52	5.04
Stock-Based Compensation	4.74	7.76	15.19	12.96	21.35	55.01
Provision & Write-off of Bad Debts	-11.88	2.06	1.31	-0.46	-0.21	0.41
Other Operating Activities	-1,187	-28.78	27.43	-136.66	23.19	15.67
Change in Accounts Receivable	-1.04	1.6	17.11	-7.56	4.71	-3.6
Change in Inventory	-0	0.09	14.02	3.73	1.82	-25.94
Change in Accounts Payable	-5.57	-0.51	-0.05	-2.69	0.37	-4.05
Change in Unearned Revenue	-4.17	-1.78	1.27	-11.73	-3.89	-11.58
Change in Income Taxes	9.42	1.02	-0.21	-0.59	-6.94	3.02
Change in Other Net Operating Assets	6.08	-10.92	-19.36	27.51	-5.45	-32.64
Operating Cash Flow	-21.4	-16.84	6.69	76.65	157.28	135.94
Operating Cash Flow Growth	-	-	-91.28%	-51.27%	15.70%	-25.46%
Capital Expenditures	-0.21	-0.72	-2.49	-2.07	-2.45	-21.49
Cash Acquisitions	-1.02	-	-38.36	-4.35	-12.84	-10.04
Sale (Purchase) of Intangibles	-13	-15.69	-33.82	-36.19	-35.21	-28.94
Other Investing Activities	-0	-0.01	-0.03	-0.04	-2.27	-5.12
Investing Cash Flow	-14.24	-16.42	-74.7	-42.64	-52.75	-65.59
Long-Term Debt Issued	-	-	-	-	1,500	-
Long-Term Debt Repaid	-	-	-	-	-1,564	-96.25
Net Debt Issued (Repaid)	171.34	-	-	-	-64	-96.25
Issuance of Common Stock	-	-	0.72	-	4.47	8.18
Repurchase of Common Stock	-0.35	-0.84	-2.24	-2.2	-7.49	-6.8
Other Financing Activities	-17.3	-16.5	-1.23	-2.53	-44.51	-0.67
Financing Cash Flow	153.69	-17.34	-2.75	-4.72	-111.54	-95.54
Foreign Exchange Rate Adjustments	2.33	-2.25	1.8	-4.75	-5.09	8.34
Net Cash Flow	120.39	-52.85	-68.96	24.53	-12.09	-16.85
Free Cash Flow	-21.61	-17.56	4.2	74.58	154.84	114.45
Free Cash Flow Growth	-	-	-94.37%	-51.83%	35.29%	-30.73%
Free Cash Flow Margin	-2.95%	-2.23%	0.47%	7.17%	12.78%	8.30%
Free Cash Flow Per Share	-0.35	-0.22	0.06	1.06	2.19	1.64
Cash Income Tax Paid	11.5	11.5	30.91	25.82	41.38	24.61
Levered Free Cash Flow	7.41	4.76	73.68	53.89	123.61	108.2
Unlevered Free Cash Flow	53.56	67.84	128.59	99.58	172.42	176.43
Change in Working Capital	4.71	-10.5	12.78	8.68	-9.37	-74.79

Updated Nov 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q