WWE Network quarterly paid subs WW US Int'l

	A	B	C	D	E	G	H	I	J	K	M	N	O	P	Q	S	T	U	V	W	Y	Z	AA	AB	AC
1	Revenue (incl PPV)	Q1	Q2	Q3	Q4	WW avg paid	Q1	Q2	Q3	Q4	WW YOY chng	Q1	Q2	Q3	Q4						Wrestlemania	Paid & Free	Paid	Free	% Free
2	2014					2014	147	665	723	721	2014	n/a	n/a	n/a	n/a						2014	667	667	0	0%
3	2015	37.3	40.0	40.1	40.4	2015	927	1216	1173	1237	2015	+531%	+83%	+62%	+72%						2015	1,315	1,315	0	0%
4	2016	39.6	49.7	43.9	42.5	2016	1289	1517	1458	1407	2016	+39%	+25%	+24%	+14%						2016	1,824	1,454	370	20%
5	2017	45.3	52.1	48.3	44.9	2017	1490	1634	1522	1484	2017	+16%	+8%	+4%	+5%						2017	1,949	1,661	288	15%
6	2018	46.8	56.2	49.5	46.8	2018	1558	1800	1664	1585	2018	+5%	+10%	+9%	+7%						2018	2,124	1,808	316	15%
7	2019	47.0	51.8	44.2	41.2	2019	1584	1688	1511	1419	2019	+2%	-6%	-9%	-10%						2019	2,000	1,767	233	12%
8	2020	43.3	49.4	47.8	45.0	2020	1461	1661	1604	1503	2020	-8%	-2%	+6%	+6%						2020	2,098	1,622	476	23%
9
10	Network+PPV rev per paid sub	Q1	Q2	Q3	Q4	U.S. avg paid	Q1	Q2	Q3	Q4	U.S. YOY chng	Q1	Q2	Q3	Q4	U.S. % of WW	Q1	Q2	Q3	Q4
11	2014					2014	147	665	710	686	2014	n/a	n/a	n/a	n/a	2014	100%	100%	98%	95%
12	2015	40.24	32.89	34.19	32.66	2015	833	1002	949	968	2015	+467%	+51%	+34%	+41%	2015	90%	82%	81%	78%
13	2016	30.72	32.76	30.11	30.21	2016	985	1143	1083	1038	2016	+18%	+14%	+14%	+7%	2016	76%	75%	74%	74%
14	2017	30.40	31.88	31.73	30.26	2017	1098	1212	1119	1082	2017	+11%	+6%	+3%	+4%	2017	74%	74%	74%	73%
15	2018	30.04	31.22	29.75	29.53	2018	1136	1316	1213	1156	2018	+3%	+9%	+8%	+7%	2018	73%	73%	73%	73%
16	2019	29.67	30.69	29.25	29.03	2019	1157	1237	1099	1024	2019	+2%	-6%	-9%	-11%	2019	73%	73%	73%	72%
17	2020	29.64	29.74	29.80	29.94	2020	1053	1207	1172	1104	2020	-9%	-2%	+7%	+8%	2020	72%	73%	73%	73%
18
19	Est U.S. revenue	Q1	Q2	Q3	Q4	Intl avg paid	Q1	Q2	Q3	Q4	Intl YOY chng	Q1	Q2	Q3	Q4	Intl % of WW	Q1	Q2	Q3	Q4
20	2014	4.4	19.9	21.3	20.6	2014	0	0	13	35	2014	n/a	n/a	n/a	n/a	2014	0%	0%	2%	5%
21	2015	25.0	30.0	28.4	29.0	2015	94	214	224	269	2015	n/a	n/a	+1623%	+669%	2015	10%	18%	19%	22%
22	2016	29.5	34.3	32.5	31.1	2016	304	374	375	369	2016	+223%	+75%	+67%	+37%	2016	24%	25%	26%	26%
23	2017	32.9	36.3	33.5	32.4	2017	392	422	403	402	2017	+29%	+13%	+7%	+9%	2017	26%	26%	26%	27%
24	2018	34.0	39.4	36.4	34.6	2018	422	484	451	429	2018	+8%	+15%	+12%	+7%	2018	27%	27%	27%	27%
25	2019	34.7	37.1	32.9	30.7	2019	427	451	412	395	2019	+1%	-7%	-9%	-8%	2019	27%	27%	27%	28%
26	2020	31.6	36.2	35.1	33.1	2020	408	454	432	399	2020	-4%	+1%	+5%	+1%	2020	28%	27%	27%	27%
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100