WW International (WW) 8-K Departure of Directors or Certain Officers

Exhibit 99.1

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

14. Segment and Geographic Data

Effective December 29, 2013, the Company realigned its organizational structure to better leverage its significant assets and align its innovation efforts by integrating its Weight Watchers International and WeightWatchers.com businesses and assigning responsibility for those integrated businesses on a geographical basis. This resulted in the Company changing the determination of its reportable segments such that the Company now has four reportable segments: North America, United Kingdom, Continental Europe and Rest of World. Rest of World represents Asia Pacific, Emerging Markets and Franchise operations, 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 therefore immaterial for separate disclosure. The Company determined these segments to be its reportable segments due to the fact that discrete financial information for each of these segments is regularly reviewed by the chief operating decision maker (“CODM”). To be consistent with the information that is presented to the CODM, the Company does not include intercompany activity in the segment results. Segment information for all periods presented below has been revised to reflect the new reportable segment structure.

	Total Revenue for the Year Ended
	December 28, 2013			December 29, 2012			December 31, 2011
North America	$	1,164,018		$	1,258,461		$	1,234,095
United Kingdom		172,783			204,506			227,238
Continental Europe		299,403			270,701			247,003
Rest of World		87,919			105,764			124,158
Total revenue	$	1,724,123		$	1,839,432		$	1,832,494
	Net Income for the Year Ended
	December 28, 2013			December 29, 2012			December 31, 2011
Segment operating income:
North America	$	406,109		$	437,379		$	460,269
United Kingdom		34,429			63,320			62,701
Continental Europe		66,273			38,714			36,493
Rest of World		13,774			22,690			29,888
Total segment operating income		520,585			562,103			589,351
General corporate expenses		(59,828	)		(51,298	)		(43,023	)
Interest expense		103,108			90,537			59,850
Other expense, net		599			1,979			3,386
Early extinguishment of debt		21,685			1,328			0
Provision for taxes		130,640			159,535			178,748
Net Income	$	204,725		$	257,426		$	304,344

	Depreciation and Amortization for the Year Ended
	December 28, 2013		December 29, 2012		December 31, 2011
North America	$	32,923	$	26,808	$	20,033
United Kingdom		1,269		1,159		1,152
Continental Europe		2,222		2,182		2,133
Rest of World		1,965		2,068		2,796
Total segment depreciation and amortization		38,379		32,217		26,114
General corporate depreciation and amortization		14,197		11,493		9,706
Depreciation and amortization	$	52,576	$	43,710	$	35,820

The following table presents information about the Company’s revenue by source and other information by geographic area. There were no material amounts of sales or transfers among geographic areas and no material amounts of US export sales.

	Revenues for the Year Ended
	December 28, 2013		December 29, 2012		December 31, 2011
Meeting fees	$	851,626	$	934,933	$	990,296
Internet revenues		522,226		504,338		399,495
Product sales		245,319		294,758		334,303
Franchise royalties		9,035		12,732		14,461
Other		95,917		92,671		93,939
	$	1,724,123	$	1,839,432	$	1,832,494
	Revenues for the Year Ended
	December 28, 2013		December 29, 2012		December 31, 2011
United States	$	1,068,216	$	1,169,234	$	1,151,811
Canada		95,802		89,227		82,284
United Kingdom		172,783		204,506		227,238
Continental Europe		299,403		270,701		247,003
Rest of World		87,919		105,764		124,158
Total Foreign		655,907		670,198		680,683
	$	1,724,123	$	1,839,432	$	1,832,494
	Long-Lived Assets
	December 28, 2013		December 29, 2012		December 31, 2011
United States	$	79,448	$	63,147	$	33,722
Canada		3,070		2,561		1,474
United Kingdom		1,192		1,645		1,508
Continental Europe		2,083		2,431		2,208
Rest of World		1,259		1,984		2,160
Total Foreign		7,604		8,621		7,350
	$	87,052	$	71,768	$	41,072