Beruflich Dokumente
Kultur Dokumente
November 6, 2013
Forward-Looking Statements
The following information contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements about the Companys plans, strategies and prospects as well as future volume and earnings trends and expectations. These forward-looking statements are based on managements current expectations and beliefs, as well as a number of assumptions concerning future events. These forward-looking statements are subject to risks, uncertainties, assumptions and other important factors. You are cautioned not to put undue reliance on such forward-looking statements because actual results may vary materially from those expressed or implied. The reports filed by the Company pursuant to United States securities laws contain discussions of these risks and uncertainties, which include, but are not limited to, competition from other weight management industry participants or the development of more effective or more favorably perceived weight management methods; the Company s ability to continue to develop innovative new services and products and enhance its existing services and products, or the failure of its services and products to continue to appeal to the market; the effectiveness of the Company s marketing and advertising programs; the impact on the Weight Watchers brand of actions taken by the Companys franchisees, licensees and suppliers; risks and uncertainties associated with the Companys international operations, including economic, political and social risks and foreign currency risks; the Companys ability to successfully make acquisitions or enter into joint ventures, including its ability to successfully integrate, operate or realize the projected benefits of such businesses; uncertainties related to a downturn in general economic conditions or consumer confidence; the seasonal nature of the Companys business; the impact of events that discourage or impede people from gathering with others or accessing resources; the Companys ability to enforce its intellectual property rights both domestically and internationally, as well as the impact of its involvement in any claims related to intellectual property rights; uncertainties regarding the satisfactory operation of the Companys information technology or systems; the impact of security breaches or privacy concerns; the impact of disputes with the Companys franchise operators; the impact of existing and future laws and regulations; the impact of the Company s debt service obligations and restrictive debt covenants; the possibility that the interests of the Company s majority owner will conflict with other holders of its common stock; and other risks and uncertainties, including those detailed from time to time in the Companys periodic reports filed with the Securities and Exchange Commission. The Company assumes no obligation to, and expressly disclaims any obligation to, update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.
Objectives (Agenda)
Share our situation assessment Outline our strategic agenda Pillar 1: Drive immediate performance improvements Pillar 2: Re-imagine the core offering Pillar 3: Grow the healthcare business Pillar 4: Strengthen the organization Discuss financial aspirations and business model
Who we are
Business Overview
Global leader in commercial weight management 50 years of history Revenue by geography: 63% US / 37% international Presence in 23 countries
What we offer
Meetings Multi-modal behavior modification with service providers playing key role $42.95 per month (Monthly Pass in the US) 70% of revenue Weight Watchers Online Pure self-help delivered digitally $18.95 per month (in the US) 30% of revenue
Who we serve
Globally, 3.5M+ active members Age skews 50+; household income slightly higher than average; ethnically under-developed
History
Year 1961 1963 Late 1990s 1999 Event First Weight Watchers meeting the original social network Weight Watchers International (WWI) is founded Internet revolution Artal acquires WWI from Heinz WeightWatchers.com founded as a separate company with pure self-help offering: Weight Watchers Online (WWO). By 2012, grew to revenue of over $500M WWI goes public (WW.com remains a privately-held separate entity) WWI acquires WeightWatchers.com
2001 2005
2006
2011 2012 2013
Subscription model and technology from WeightWatchers.com brought to bear in meetings business, driving improvement in engagement and retention
High-water mark for recruitment across meetings and WWO driven by platform innovation (PointsPlus) and new approach to marketing High-water mark for company revenue (flow-through of 2011 recruitment) Mobility revolution leads to proliferation of free apps and activity monitors WWO recruitment declines for the first time Meetings recruitment declines for the second year in a row
56.5
2008
2009
2010
2011
2012
2013E
Source: MarketData Enterprises, The U.S. Weight Loss & Diet Control Market (12th Edition, March 2013). Note: Includes diet beverages, artificial sweeteners, health clubs, commercial weight loss approaches, OTC and prescription drugs, diet foods and meal replacements, surgery, books and videos.
6
44%
Dieting
(alone or combined with exercise)
Exercise alone
87%
13%
71%
Own Plan
12%
Apps
4%
Book/Mag Plan
5%
Commercial Plans
2%
Pills
7%
Other
7
Broader market opportunity revealed with attitudinal segmentation: 68% of US women in primary target segments
Seeking structured, proven plans Focus on long-term goals Expects tools/accountability for healthy disciplined approach Seeking clear direction/frequent touch points Many have also gotten professional support
Depleted 18%
Shortcutters 11%
Often burdened by multiple health conditions Requires more active intervention often healthcare professional Privacy critical Source: Internal research; women who want to lose 11+ pounds
Complacent 18%
Empowered 15%
Has tried multiple weight loss plans Time-pressed Seeking short-term, quick fix
Category Forces
DIY Tools DIY tools and devices allow consumers to design their own weight loss and activity plans which reinforces the notion that they can successfully lose weight on their own. Convenience is king in todays always on reality pressuring any service that requires significant, scheduled time commitment. The expectation of personalized services has risen dramatically as all service sectors seek to drive stronger consumer relationships.
Time-Pressed
Personalization
Connection
Consumers hunger for connection and community. Peer-to-peer connection and support has become a powerful force especially in the digital space.
Corporate wellness and health plans will increasingly promote weight management services to their respective populations.
Aggregation
Tracking of intake, activity and weight Engagement Attendance at group support sessions Use of digital tools Weight loss in the first month Higher initial weight
10
2013 vs. 2012 (%) Q1 Weight Watchers Online (Global) Paid Weeks 10% Revenue 11% Q2 Q3
4% 7%
-3% 1%
Weakening WWO paid weeks drives weakening revenue: expectation of mid-single-digit revenue decline in Q4
11
120 100
80
60 40 Meetings 20 0 2007 2008 2009 2010 2011 2012 2013E* WWO
*Based on expectations that meetings paid weeks down low double digits and WWO paid weeks down mid-single digits in Q4 2013 vs. the prior year period.
12
Cost creep
Opex G&A From 2009 to 2013E, G&A up almost $70M or around 40% Partly driven by strategic investments Partly driven by lowreturn tech spend and creep in areas like professional fees
Higher gross margin WeightWatchers.com drove expansion and offsets erosion in meetings business
Added cost over time and were not quick enough to flex cost structure down as recruitment trends turned negative Key investment in new US service provider compensation program beginning in 2013
14
500
400
300
200
100
2008
No tes: See A ppendix fo r a reco nciliatio n o f no n-GA A P financial measures to the mo st co mparable GA A P measures. -2008 Operating Inco me excludes negative impact o f UK VA T ruling o f $ 1 8.7M related to prio r years. -2009 Operating Inco me excludes impact o f UK Self-emplo yment ruling o f $ 32.5M (pretax) related to prio r years and also excludes restructuring charges o f $ 5.5M . -201 0 Operating Inco me excludes the benefit o f a $ 2.0M increase in revenues fo r the reversal o f an o ver-accrual related to the UK VA T ruling . -201 2 Operating Inco me excludes the benefit o f a $ 1 4.5 millio n o ver-accrual reversal asso ciated with the UK Self-emplo yment ruling.
2009
2010
2011
2012
2013E*
15
Key challenges flow from the bifurcation of our offerings and our organization
Our online offer is under pressure Missed mobility revolution Over-estimated technology-based competitive insulation Lower level of support Low level of differentiation / declining value proposition
Low level of innovation on meetings business Added digital tools, but Low level of personalization Strong brand, but seen as judgmental, tied to perfection
Strengths to build on
Clear global market leader in commercial weight loss Scale Scope Profitability Powerful brand High awareness Trust Efficacy Proven program Scientifically supported Multi-modal in person, online, mobile Leaders Large multi-tiered community Active members Lapsed Favorables
17
18
Objectives (Agenda)
Share our situation assessment Outline our strategic agenda Pillar 1: Drive immediate performance improvement Pillar 2: Re-imagine the core offering Pillar 3: Grow the healthcare business Pillar 4: Strengthen the organization Discuss financial aspirations and business model
19
Product Enhancements
20
Product Enhancements
January Enrollment
21
22
Consumer Activation
23
Objectives (Agenda)
Share our situation assessment Outline our strategic agenda Pillar 1: Drive immediate performance improvement Pillar 2: Re-imagine the core offering Pillar 3: Grow the healthcare business Pillar 4: Strengthen the organization Discuss financial aspirations and business model
24
25
Solution requirements
Category value driver Lose weight
It works
WW can own it
Differentiated Scalable
26
27
Personalization
On demand
Immersion
Success
28
Potential additions
29
Choose Meetings or Online Eat your favorite foods Browse to find the right advice for you
Potential additions
Matched to a group of others like you Dietary suggestions based on your nutrition preferences Recommendations tailored to your goals & preferences A program defined by your own goals
30
Built one-size-fits-all Attend a meeting at a specific time Delivery channels dictated service (Meetings vs. Online) Use digital tools for on-the-go situations Monthly subscription
Potential additions
Tailored to your desired level of intensity Flexible schedules for accessing experts and support Flexible access to service across all touch points Flexible pricing / payment options Build your own package or program
31
Tracking tokens New topics each week Weight goal milestones Community and access to a leader Closed WW platform
Potential additions
Compelling incentives and rewards Crowd-sourced topics / format Game-like experiences Social / Community Challenges Relevant 3rd party partnerships
32
Losing weight
Potential additions
33
Retail locations
34
CONCEPT 1
CONCEPT 2
Shortens cycle time Improves validity Leverages richness of asset base and community Integrated with product development
35
CONCEPT 1
CONCEPT 2
36
Current Strengths
Inclusiveness
Support
37
Objectives (Agenda)
Share our situation assessment Outline our strategic agenda Pillar 1: Drive immediate performance improvement Pillar 2: Re-imagine the core offering Pillar 3: Grow the healthcare business Pillar 4: Strengthen the organization Discuss financial aspirations and business model
38
II.
III.
IV.
V.
39
40
Health Plans
PBMs
TPAs
Intermediary
Health Systems
Wellness Vendors
Provider
Consumers
Patient / Consumer
Obesity is the largest preventable condition driving healthcare systems costs (US)
Excess weight drives 10% of healthcare costs (Harvard) Obesity raises annual medical costs by $2,741/adult
70% of hypertension
(Jnl Health Economics)
$443
per inpatient stay
$398
per outpatient stay
$284
in prescription benefits
$160B
cost to payers
$20B
other
Diabetes accounts for 45%
$140B
cost to individuals
$130B
cost to employers
of kidney disease cases Heart disease is the cause of death in 68% of adults with diabetes; stroke,16%
http://www.hsph.harvard.edu/obesity-prevention-source/obesity-consequences/economic/ Finkelstein EA, Trogdon JG, Cohen JW, Dietz W. Annual medical spending attributable to obesity: Medical Care Costs of Obesity Cawley, Jnl Health Economics 2012 payer- and service-specific estimates. Health Aff (Millwood). 2009;28(5):w822 w831. http://www.teachade.com/resources/support/5035b250c0cd6.pdf
42
Weight Watchers has been clinically proven to meet the Intensive Behavioral Therapy requirements and is the only program available on a national basis
Access and Reimbursement of Counseling for Obesity and ObesityRelated conditions will increase over the next several years
Benefit design shift toward consumer accountability is further encouraged in health care reform
Incentive designs and variable premiums to encourage personal responsibility for health and wellness
43
Trends
39 4 35 187 39
150 58
22 10 12
Medicare Advantage
Medicare
100 68 50 38
Wellness bundle via HealthPlan Wellness unbundled Direct oppty
Opportunity in direct to Employer and Health Plans of 126M employees and 22M Medicare/Medic aid plan members Healthcare reform will shift dynamics between employers and plans but total lives will grow Employers continue to play a role with focus on both medical and productivity costs
148
Medicare & Medicaid Fee For Service (gov't managed) CMS / State Governments
Total
Employer
Health plan
Health plan
1. Firms with > 5,000 employees in which most wellness benefits are provided by health plan 2. Includes 4.6% p.a. growth forecast as a result of PPACA to 2014 Source: United Healthcare "United States of Diabetes" (2010), Medicare Advantage 2011 fact sheet, Statehealthfacts.org, Health Leaders Interstudy (2011), BCG PPACA Model
44
How our Weight Watchers Health Solutions Model Works Today + Tomorrow
Client Sell-in
Employer Direct Sales
Via Intermediary
Pricing
Member - Pull-through
Enrollment
Employee direct marketing
Via Other
Engagement
45
...To (2018)
$300M+
3.9k 200 3% NA
5k+
500+ 5%+ 15+ 33M (ex Regional)
Access
4M (ex Regional)
46
US Market Opportunity
Market share based approach
Market Size
$6 10 Billion
Large and growing size of Preventive Health and Wellness market (1)
Accessible Market
$1.2 2 Billion
Obesity and weight management programs are growing focus of preventive health (2)
Share Revenue
Market leaders in other healthcare services have achieved 20% - 30% share
(1) Analysis of preventive health and wellness services market and segments (KFF 2013, US census 2012,Towers Watson 2012, Willis Survey 2011). Employer incentives for wellness related behavior change have doubled to $561M since 2009 (Fidelity Investments and NBGH Report 2013) (2) Analysis of obesity and weight management services market. 30-60% of employers offer weight management programs (KFF 2013, Towers Watson 2012, SHRM 2012).
47
58% NET 7% NET Open Ended Response - Why Weight Watchers? 5% NET
Popular among employees Teaches lifestyle change Best reputation and gimmick-free Employees want it I think it is more practical and easy to follow It works and is cost-effective The support system is better and more user-friendly
2% NET
WEIGHT WATCHERS SURVEY AMONG CORPORATE HR & BENEFITS DECISION MAKERS Q32. If you could only offer one of these programs at your place of work, which one would it be? *Not asked if not aware of any of the programs listed Q33. Why this program? (open end not coded)
49
50
Role
President VP, Operations & Healthcare Strategy VP, Commercialization National Sales Director
Background
Johnson & Johnson, Walgreens, Campbells, Nabisco Medco (Express Scripts), Schering-Plough (Merck) ActiveHealth, Aetna, Quest Diagnostic, Best Doctors Wellpoint, Anthem BCBS, UHC
Start Date
1/2012 9/2012 9/2013 4/2013
Cecile Johnson
1/2013
51
Core Operations
Foundational Improvements
HIPAA
52
Technology
Technology Stream Responsible for information security, websites, applications and systems, tools, and electronic PHI
Process
Process Stream Responsible for standard operating procedures, vendor management, surveys, monitoring, retention, and hardcopy PHI
53
500 Champ-units deployed at @work locations in 2013 to capture key requirements Preparing for Phase II pilot of new units and begin deployment in our US meeting rooms in 2014/2015
2013
Q4
Tech architecture definition Prototype
2014
Q1
Pilot
Product Discovery
Q2
Q3
Q4
POC
Delivery
Delivery
54
Healthcare Core
Employers (Small and Large) Ongoing, active monitoring of evolving healthcare ecosystem
Phase II 2015+: Multi-faceted strategy with reach into health plans and employers simultaneously
Phase III 2015/2016+: Broaden into provider segments, scale-up offerings for adjacent conditions
55
56
Weight Watchers receives direct reimbursement support from CMS Expansion of WWHS Model beyond US
Bolsters emerging healthcare models UK: NHS supported program DE: Corp insurance reimb. Neth: 6 major health plan support ANZ: Vitality/AIA partnership
WW4Diabetes piloted, 2014 market entry PreDiabetes clinical expected late 2014/2015
Scaling WWHS Business Unit creates significant opportunity for upside growth beyond base plan
57
Objectives (Agenda)
Share our situation assessment Outline our strategic agenda Pillar 1: Drive immediate performance improvement Pillar 2: Re-imagine the core offering Pillar 3: Grow the healthcare business Pillar 4: Strengthen the organization Discuss financial aspirations and business model
58
Aligning structure with strategy Adding to talent base Cultural elements identified Integrating meetings and online Established product management function Created WW Health Solutions
Agility Teamwork Empowerment Filled key roles on the management team
Structural change
Shifting culture
Staffing
59
Objectives (Agenda)
Share our situation assessment Outline our strategic agenda Pillar 1: Drive immediate performance improvement Pillar 2: Re-imagine the core offering Pillar 3: Grow the healthcare business Pillar 4: Strengthen the organization Discuss financial aspirations and business model
60
Financial aspirations
Multi-year transformation Path to recovery likely not linear 2014 challenging year Five-year aspiration: $2B+ in revenues by 2018 Revenue growth not expected in 2014 Expect to see positive recruitment trends in 2015 benefitting from strategic initiatives, but revenue growth may not be until FY2016 and beyond Transformation will reinvent B2C which will remain biggest part of business for foreseeable future, though B2B increasingly important B2C returns to growth after reinvigorating core initiatives implemented B2B expected to represent 15-25% or $300-500M by 2018 Targeting 2013-2015 annualized gross cost savings of $150M $90M achieved to date Manage margins so earnings grow faster than sales Clear capital priorities: Fund the business and reduce debt towards approximately 3X leverage
61
2014 Framework
Intend to share specific guidance for 2014 in February, but want to share early perspective on our focus areas Starting actives base hole in both meetings and WWO resulting from weak 2013 recruitment If current negative recruitment trends persist in 2014, then this, combined with the lower starting active base, would result in low double-digit revenue decline for 2014 Marketing Flat to 2013 Cost management aggressively pursue opportunities in COGS and G&A Investments Leader comp approximately $23M in total to COGS, with $15M of this incremental in 2014. Will also continue investing in healthcare
62
Upside
Regional Strategic
~$70M ~$90M
$100M+ $100M+
Health plans
~$140M
$50M+
63
Savings will come from G&A and COGS; committed to right-sizing business and improving meetings margin Cost savings will more than fund investments
64
1,900
1,819
1,800 1,700 1,600 1,500 1,400 1,300 1,200 1,100 1,000
2008
No tes: See A ppendix fo r a reco nciliatio n o f no n-GA A P financial measures to the mo st co mparable GA A P measures. -2008 Revenue & Gro ss P ro fit M argin exclude negative impact o f UK VA T ruling o f $ 1 8.7M related to prio r years. -2009 Gro ss P ro fit M argin excludes impact o f UK Self-emplo yment ruling o f $ 32.5M (pretax) related to prio r years.
1,827
59.0%
58.5% 57.6%
1,555 1,450
58.0%
57.5%
1,399
57.0%
56.0%
54.9%
55.0%
Global Revenue GM %
54.4% 54.4%
54.0%
53.0%
52.0%
2009 2010 2011 2012 2013E*
-201 0 Revenue & Gro ss P ro fit M argin exclude the benefit o f a $ 2.0M increase in revenues fo r the reversal o f an o ver-accrual related to the UK VA T ruling . -201 2 Gro ss P ro fit M argin excludes the benefit o f a $ 1 4.5 millio n o ver-accrual reversal asso ciated with the UK Self-emplo yment ruling.
*Based on expectations that Q4 2013 global revenue down low double digits versus the prior year period and 2013 full-year total-company gross margin will be down 100bps versus the prior year.
65
82%
79%
75%
67%
59%
55%
meetings online
18%
21%
2009
25%
2010
33%
2011
41%
45%
2012
2013 LTM
66
350
20.0%
300
16.7%
250
200
150
100 2008 2009 Marketing Expense 2010 2011 Mkt as a % of Rev 2012 2013E*
10.0%
No tes: See Appendix fo r a reco nciliatio n o f no n-GAAP financial measures to the mo st co mparable GAAP measures. -2008 Revenue excludes negative impact o f UK VAT ruling o f $ 1 8.7M related to prio r years. -201 0 Revenue excludes the benefit o f a $ 2.0M increase in revenues fo r the reversal o f an o ver-accrual related to the UK VAT ruling .
*Based on expectations that 2013 marketing spend will be down nearly $60M versus prior year and Q4 2013 global revenue down low-double digits versus the prior year period.
67
G&A has ballooned relative to sales over the past several years Some warranted for growth investments, e.g., healthcare Some initial success and several opportunities for further cost action
G&A Expense & G&A as a % of Revenue
280 260 240 220 200 180 160 140 120 100
2008 2009 2010 2011 2012 2013E*
15.0%
12.2% 11.7%
12.5%
$238
No tes: See Appendix fo r a reco nciliatio n o f no n-GAAP financial measures to the mo st co mparable GAAP measures. -2008 Revenue excludes negative impact o f UK VAT ruling o f $ 1 8.7M related to prio r years. -201 0 Revenue excludes the benefit o f a $ 2.0M increase in revenues fo r the reversal o f an o ver-accrual related to the UK VAT ruling .
*Based on expectations that 2013 G&A spend will be up no more than $10M versus the prior year and Q4 2013 global revenue down low-double digits versus the prior year period.
68
2013E
Note: % based on unallocated G&A; portion of technology costs are allocated to online COS
69
Professional Fees ~$100M Big opportunity as they are not only in G&A
Professional fee mix % total
26% G&A
COGS 53%
20% Marketing
70
71
5.0%
4.5% 4.0%
4.3%
3.6% 3.5%
3.0%
2.5%
40.0 30.0 20.0 10.0 0.0
No tes:
2.5%
2.2% 2.1% 1.7% 1.5%
1.7%
0.6%
0.5%
0.7%
0.5% 0.0%
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013 E *
See Appendix fo r a reco nciliatio n o f no n-GAAP financial measures to the mo st co mparable GAAP measures. -2008 Revenue excludes negative impact o f UK VAT ruling o f $ 1 8.7M related to prio r years. -201 0 Revenue excludes the benefit o f a $ 2.0M increase in revenues fo r the reversal o f an o ver-accrual related to the UK VAT ruling .
*Based on expectation that Q4 2013 global revenue down low-double digits versus the prior year period.
72
4.3x
2000
4.2x
4.0x
3.4x
1500
3.5x
3.3x
3.2x
3.1x
~3x
3.0x 2.5x Net Debt Net Debt/EBITDAS
1000
2.0x 1.7x
2.0x 1.5x
500
1.0x 0.5x
0 2006 2007 2008 2009 2010 2011 2012 3Q13 Target 2018E
See Appendix for a reconciliation of non-GAAP financial measures to the most comparable GAAP measures. -2008 EBITDAS excludes negative impact of UK VAT ruling of $18.7M related to prior years. -2009 EBITDAS excludes impact of UK Self-employment ruling of $32.5M (pretax) related to prior years. EBITDAS also excludes restructuring charges of $5.5M. -2010 EBITDAS excludes the benefit of a $2.0M increase in revenues for the reversal of an over-accrual related to the UK VAT ruling. -2012 EBITDAS excludes the benefit of a $14.5 million over-accrual reversal associated with the UK Self-employment ruling. EBITDAS = earnings before interest, taxes, depreciation, amortization, and stock-based compensation expense.
0.0x
73
Implications for reporting: No change in income statement in earnings press release financials Commitment to sharing volume and revenue for Online May re-evaluate when hybrid model is fully in place
Will still report meetings COGS and cost of Internet revenues on a consolidated basis
Will report segment profitability for regions
Intend to provide revised historical segment geographic data before reporting Q1 2014
74
75
Investment thesis
Seasoned management team driving a multi-year transformation o Realistic about the environment o Sense of urgency Clear pathway to rejuvenated B2C business Mobilizing resources to accelerate healthcare growth Aggressive cost structure management Debt pay-down is a priority
Successful execution yields $2B+ revenue by 2018 with earnings growing faster than sales
77
78
Non-GAAP Reconciliations
Adjusted net revenues Fiscal year $ in millions Revenues Adjustments: UK VAT ruling UK VAT ruling accrual reversal Adjusted revenues Adjusted gross profit Fiscal year $ in millions Gross profit Adjustments: UK VAT ruling UK self-employment ruling UK VAT ruling accrual reversal UK self-employment ruling accrual reversal Adjusted gross profit Adjusted gross profit m argin 2008 $835.0 18.7 ---$853.7 54.9% 2009 $728.0 -32.5 --$760.5 54.4% 2010 $790.6 --(2.0) -$788.6 54.4% 2011 $1,047.1 ----$1,047.1 57.6% 2012 $1,082.8 ---(14.5) $1,068.3 58.5% 2008 $1,535.8 18.7 -$1,554.5 2009 $1,398.9 --$1,398.9 2010 $1,452.0 -(2.0) $1,450.0 2011 $1,819.2 --$1,819.2 2012 $1,826.8 --$1,826.8
79
Adjusted EBITDAS Fiscal year 2009 $177.3 66.7 115.6 $359.6 27.9 8.8 $396.3 -5.5 32.5 --$434.3 $48.7 1,453.0 3.2 X
$ in millions Net Income Interest Taxes EBIT Depreciation and amortization Stock-based compensation EBITDAS Adjustments: UK VAT ruling Restructuring UK self-employment ruling UK VAT ruling accrual reversal UK self-employment ruling accrual reversal Adjusted EBITDAS Cash and cash equivalents Total debt Net debt / Adjusted EBITDAS
2006 $209.8 49.5 120.8 $380.1 13.4 11.8 $405.3 -----$405.3 $37.5 849.2 2.0 X
2007 $201.2 109.3 125.3 $435.8 19.0 11.8 $466.6 -----$466.6 $39.8 1,648.1 3.4 X
2008 $204.3 92.7 132.0 $429.0 24.5 11.3 $464.8 18.7 ----$483.5 $47.3 1,647.5 3.3 X
2010 $194.2 76.2 120.7 $391.1 29.0 8.6 $428.7 ---(2.0) -$426.7 $43.3 1,365.1 3.1 X
2011 $304.9 59.9 178.7 $543.5 31.0 9.1 $583.6 -----$583.6 $53.2 1,051.8 1.7 X
2012 $257.4 90.5 159.5 $507.4 36.6 8.8 $552.8 ----(14.5) $538.3 $70.2 2,406.4 4.3 X
3Q 2013 $231.9 106.7 143.6 $482.2 43.1 5.5 $530.7 ----0.0 $530.7 $181.3 2,394.0 4.2 X
80
$ in millions Meetings business gross profit Adjustments: UK VAT ruling UK self-employment ruling UK VAT ruling accrual reversal UK self-employment ruling accrual reversal Adjusted m eetings business gross profit Online business gross profit Total adjusted gross profit % of total adjusted gross profit Adjusted m eetings business gross profit Online business gross profit
82.4% 17.6%
79.0% 21.0%
74.8% 25.2%
67.2% 32.8%
58.7% 41.3%
55.0% 45.0%
81