Documente Academic
Documente Profesional
Documente Cultură
2
MM
Free Cash Flow -- TTM (1)
$4,000
$2,031MM
$2,000
$395MM
$0
Q4 '12 Q1 '13 Q2 '13 Q3 '13 Q4 '13
3
Shares
MM
600
470 476
16 17
300
454 459
0
Q4 '12 Q1 '13 Q2 '13 Q3 '13 Q4 '13
Common Shares Outstanding Stock-Based Awards Outstanding
4
Return on Invested Capital -- TTM (1)
20%
13%
10%
4%
0%
Q4 '12 Q1 '13 Q2 '13 Q3 '13 Q4 '13
5
MM
Net Sales
$40,000
$25,587MM
$21,268MM
$20,000
$0
Q4 '12 Q1 '13 Q2 '13 Q3 '13 Q4 '13
6
MM
Net Sales -- TTM
$100,000
WW Revenue Mix
$3,934MM
Up 22% Y/Y; 24%
F/X Adjusted 5%
$74,452MM
$48,802MM $21,716MM
$61,093MM 66% 29%
$50,000
$0 WW Media
Q4 '12 Q1 '13 Q2 '13 Q3 '13 Q4 '13
WW Electronics & Other General Merchandise
(EGM)
WW Other
7
GAAP Operating Income (Loss)
MM
$700
$510MM
$405MM
$300
-$100
Q4 '12 Q1 '13 Q2 '13 Q3 '13 Q4 '13
8
GAAP Operating Income TTM
MM
$1,000
$745MM
$676MM
$500
$0
Q4 '12 Q1 '13 Q2 '13 Q3 '13 Q4 '13
9
Consolidated Segment Operating Income (1)
MM
$1,200
Up 29% Y/Y
$876MM
$678MM
$600
$0
Q4 '12 Q1 '13 Q2 '13 Q3 '13 Q4 '13
(1) Consolidated Segment Operating Income (CSOI), a non-GAAP financial measure, excludes Stock-Based Compensation and Other Operating Income (Expense).
See appendix for a reconciliation of CSOI to GAAP Operating Income.
10
Consolidated Segment Operating Income -- TTM (1)
MM
$3,000
Up 20% Y/Y
$1,993MM
$1,668MM
$1,500
$0
Q4 '12 Q1 '13 Q2 '13 Q3 '13 Q4 '13
(1) Consolidated Segment Operating Income (CSOI), a non-GAAP financial measure, excludes Stock-Based Compensation and Other Operating Income (Expense).
See appendix for a reconciliation of CSOI to GAAP Operating Income.
11
GAAP Net Income (Loss)
MM
$400
$300
$239MM
$200
$97MM
$100
$0
-$100
Q4 '12 Q1 '13 Q2 '13 Q3 '13 Q4 '13
12
Segment Results North America
MM MM
$20,000 $1,000
Net Sales Operating Income (1)
$15,331MM
$725MM
Up 26% Y/Y Up 19% Y/Y
$12,175MM $608MM
$10,000 $500
$0 $0
Q4 '12 Q1 '13 Q2 '13 Q3 '13 Q4 '13 Q4 '12 Q1 '13 Q2 '13 Q3 '13 Q4 '13
13
Segment Results International
MM MM
$15,000 $225
Net Sales Operating Income (Loss)
$151MM
Up 13% Y/Y; up 15% $10,256MM $150
Up 116% Y/Y; up
$10,000 $9,093MM F/X adjusted 119% F/X adjusted
$70MM
$75
$5,000
$0
$0 -$75
Q4 '12 Q1 '13 Q2 '13 Q3 '13 Q4 '13 Q4 '12 Q1 '13 Q2 '13 Q3 '13 Q4 '13
14
Supplemental Revenue Highlights Media
MM MM
$5,000 $5,000
North America International
$3,611MM Up 3% Y/Y; Up $3,714MM
Up 21% Y/Y $3,513MM
6% F/X adjusted
$2,903MM
$2,500 $2,500
$0 $0
Q4 '12 Q1 '13 Q2 '13 Q3 '13 Q4 '13 Q4 '12 Q1 '13 Q2 '13 Q3 '13 Q4 '13
15
Supplemental Revenue Highlights
Electronics & Other General Merchandise (EGM)
MM MM
$14,000 $9,000
North America International
$10,648MM
Up 25% Y/Y Up 19% Y/Y; 21% F/X $6,478MM
adjusted
$8,503MM $5,431MM
$7,000 $4,500
$0 $0
Q4 '12 Q1 '13 Q2 '13 Q3 '13 Q4 '13 Q4 '12 Q1 '13 Q2 '13 Q2 '13 Q4 '13
Computers and Office, Electronics, Home and Garden, Grocery, Health and Beauty, Toys, Kids
and Baby, Apparel, Shoes and Jewelry, Sports and Outdoors, Tools, Auto and Industrial, and
Digital Devices
16
Supplemental Revenue Highlights Other
MM MM
$1,500 $80
North America International
$1,170MM $64MM
Up 25% Y/Y; 27%
Up 52% Y/Y F/X adjusted
$51MM
$769MM
$750 $40
$0 $0
Q4 '12 Q1 '13 Q2 '13 Q3 '13 Q4 '13 Q4 '12 Q1 '13 Q2 '13 Q3 '13 Q4 '13
17
Appendix
18
Free Cash Flow Reconciliation -- TTM
19
Consolidated Segment Operating Income
Reconciliation
20
Consolidated Segment Operating Income
Reconciliation -- TTM
21