W W E Q 4 A N D F U L L Y E A R 2 0 1 7 R E S U LT S F E B R U - - PowerPoint PPT Presentation

w w e q 4 a n d f u l l y e a r 2 0 1 7 r e s u lt s f e
SMART_READER_LITE
LIVE PREVIEW

W W E Q 4 A N D F U L L Y E A R 2 0 1 7 R E S U LT S F E B R U - - PowerPoint PPT Presentation

W W E Q 4 A N D F U L L Y E A R 2 0 1 7 R E S U LT S F E B R U A R Y 8 , 2 0 1 8 Forward-Looking Statements This presentation contains forward-looking statements pursuant to the safe harbor provisions of the Securities Litigation Reform


slide-1
SLIDE 1

W W E Q 4 A N D F U L L Y E A R 2 0 1 7 R E S U LT S – F E B R U A R Y 8 , 2 0 1 8

slide-2
SLIDE 2

This presentation contains forward-looking statements pursuant to the safe harbor provisions of the Securities Litigation Reform Act of 1995, which are subject to various risks and uncertainties. These risks and uncertainties include, without limitation, risks relating to: WWE Network (including the risk that we are unable to attract, retain and renew subscribers); major distribution agreements; our need to continue to develop creative and entertaining programs and events; the possibility of a decline in the popularity of our brand of sports entertainment; the continued importance of key performers and the services of Vincent K. McMahon; possible adverse changes in the regulatory atmosphere and related private sector initiatives; the highly competitive, rapidly changing and increasingly fragmented nature of the markets in which we operate and greater financial resources or marketplace presence of many of our competitors; uncertainties associated with international markets; our difficulty or inability to promote and conduct our live events and/or other businesses if we do not comply with applicable regulations; our dependence on our intellectual property rights, our need to protect those rights, and the risks of our infringement of others’ intellectual property rights; the complexity of our rights agreements across distribution mechanisms and geographical areas; potential substantial liability in the event of accidents or injuries

  • ccurring during our physically demanding events including, without limitation, claims relating to CTE; large public events as well as travel to and from such events;
  • ur feature film business; our expansion into new or complementary businesses and/or strategic investments; our computer systems and online operations; privacy

norms and regulations; a possible decline in general economic conditions and disruption in financial markets; our accounts receivable; our indebtedness; litigation;

  • ur potential failure to meet market expectations for our financial performance, which could adversely affect our stock; Vincent K. McMahon exercises control over
  • ur affairs, and his interests may conflict with the holders of our Class A common stock; a substantial number of shares are eligible for sale by the McMahons and

the sale, or the perception of possible sales, of those shares could lower our stock price; and the relatively small public “float” of our Class A common stock. In addition, our dividend is dependent on a number of factors, including, among other things, our liquidity and historical and projected cash flow, strategic plan (including alternative uses of capital), our financial results and condition, contractual and legal restrictions on the payment of dividends (including under our revolving credit facility), general economic and competitive conditions and such other factors as our Board of Directors may consider relevant. Forward-looking statements made by the Company speak only as of the date made and are subject to change without any obligation on the part of the Company to update or revise

  • them. Undue reliance should not be placed on these statements. For more information about risks and uncertainties associated with the Company’s business,

please refer to the “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” sections of the Company’s SEC filings, including, but not limited to, our annual report on Form 10-K and quarterly reports on Form 10-Q. This presentation contains non-GAAP financial information, including OIBDA. We define OIBDA as operating income before depreciation and amortization, excluding feature film and television production amortization and related impairments. OIBDA is a non-GAAP financial measure and may be different than similarly- titled non-GAAP financial measures used by other companies. A limitation of OIBDA is that it excludes depreciation and amortization, which represents the periodic charge for certain fixed assets and intangible assets used in generating revenues for the Company's business. OIBDA should not be regarded as an alternative to

  • perating income or net income as an indicator of operating performance, or to the statement of cash flows as a measure of liquidity, nor should it be considered in

isolation or as a substitute for financial measures prepared in accordance with GAAP. We believe that operating income is the most directly comparable GAAP financial measure to OIBDA. Reconciliations of OIBDA to operating income can be found in the Company’s earnings release dated February 8, 2018.

Forward-Looking Statements

2

slide-3
SLIDE 3

2017: Another Year of Record Achievements

▪ For the year, achieved record revenue of $801M and record Adjusted OIBDA of $112M, which was at the high-end of our guidance ▪ For the year, WWE Network’s average paid subscribers increased 8% to 1.53M ▪ On social and digital platforms, WWE content reached a record 20B video views (up 32% from 2016); social media engagements increased 4% to 1.2B ▪ WWE’s YouTube channel remained the #1 most viewed Sports Channel and the 2nd most viewed channel on YouTube with 20B lifetime views ▪ Formed partnerships to create content across multiple platforms including:

  • Mixed Match Challenge, a live in-ring series that launched on Facebook Watch on Jan 16;

Facilitates mobile consumption and social interaction

  • Miz & Mrs., a reality program that will air on USA Network
  • Virtual reality experiences, partnered with NextVR to produce content from select 2018 special

events for the NextVR app ▪ This January, we celebrated the 25th anniversary of Raw, which ranked #1 on cable and #3 on all of TV; Best ratings in 3 years for the Jan 22 event ▪ Recently, held first women’s Royal Rumble, which was highlighted by appearance of Ronda Rousey ▪ Pleased with performance. Looking forward to 2018 and expect to achieve record revenue, record Adjusted OIBDA and record subscribers

3

slide-4
SLIDE 4

▪ 2018 financial results reflected the successful execution of WWE’s content strategy: to increase the monetization of video content by creating compelling original programming, leveraging a large social and digital footprint to increase engagement, and utilizing data analytics to optimize performance ▪ Operating income increased 36% with a 10% increase in revenue to over $800M. WWE achieved the highest annual revenue and Adjusted OIBDA in the Company’s history and exceeded the financial

  • bjectives that were established at the start of 2017

WWE Financial Highlights 2017

($ in millions)

4

$801.0 $729.2 2017 +10% 2016 2017 $75.6 2016 +36% $55.7 $80.1 +40% 2017 $111.9 2016

Revenue Operating Income Adjusted OIBDA1

1 A definition of Adjusted OIBDA and a reconciliation to Operating Income can be found in the Company’s Q4 and Full Year 2017 earnings materials and in the appendix to this presentation

slide-5
SLIDE 5

Q4 2017: Financial Highlights

($ in millions) 125.0 135.2 38.6 35.2 30.0 27.8 1.1 2.4 9.6 1.6 194.9 +9% 211.6 Media Live Events Consumer Products WWE Studios Corporate & Other

Revenue Adjusted OIBDA1

5

(49.0) (53.3) 63.5 48.1 11.1 +94% 27.0 5.4 0.3 13.9 6.2 9.7 (1.1) (45.5) (49.9) 66.4 51.2 11.1 9.7 6.2 (1.1) 34.8 20.5 +70% 1.8 5.4

Operating Income

Q4 2016 Q4 2016 Q4 2016 Q4 2017 Q4 2017 Q4 2017

1 A definition of Adjusted OIBDA and a reconciliation to Operating Income can be found in the Company’s Q4 and Full Year 2017 earnings materials and in the appendix to this presentation

slide-6
SLIDE 6

Q4 2017: Media Division

($ in millions) 68.6 75.3 43.7 46.2 12.8 4.2 125.0 8.5 +8% 135.2 0.9 Television Network Digital Media Home Entertainment

Revenue Adjusted OIBDA1

6

13.7 39.3 30.6 19.1 5.8 +32% 63.5 (0.7) 48.1 1.9 1.9 15.5 40.3 31.9 21.0 5.9 +30% 66.4 (0.8) 51.2 1.9 1.9

Operating Income

Q4 2016 Q4 2016 Q4 2016 Q4 2017 Q4 2017 Q4 2017

1 A definition of Adjusted OIBDA and a reconciliation to Operating Income can be found in the Company’s Q4 and Full Year 2017 earnings materials and in the appendix to this presentation

slide-7
SLIDE 7

Q4 2017: Live Events

($ in millions)

Revenue Adjusted OIBDA1

7

35.2 38.6

  • 9%

Q4 2016 Q4 2017 5.4 6.2 Q4 2016

  • 13%

Q4 2017 5.4 6.2

  • 13%

Q4 2016 Q4 2017

Operating Income

1 A definition of Adjusted OIBDA and a reconciliation to Operating Income can be found in the Company’s Q4 and Full Year 2017 earnings materials and in the appendix to this presentation

slide-8
SLIDE 8

Q4 2017: Consumer Products

($ in millions)

Revenue Adjusted OIBDA1

8

10.1 11.3 12.8 14.3 4.9 4.4 +8% Q4 2017 30.0 Q4 2016 27.8 4.6 6.5 3.0 2.8 2.1 1.8 +14% Q4 2017 11.1 Q4 2016 9.7 4.6 6.5 3.0 2.8 2.1 1.8 +14% Q4 2017 11.1 Q4 2016 9.7

Operating Income

WWEShop Venue Merchandise Licensing

1 A definition of Adjusted OIBDA and a reconciliation to Operating Income can be found in the Company’s Q4 and Full Year 2017 earnings materials and in the appendix to this presentation

slide-9
SLIDE 9

Capital Structure

($ in millions)

▪ As of Dec. 31, 2017, WWE held ~$297M in cash and short-term investments and had ~$100M in

debt capacity under the Company’s revolving credit facility

▪ Free Cash Flow year-to-date increased ~$40M over the prior year period to ~$72M reflecting the

change in cash from operating activities and $4.9 million paid towards the purchase of a building and underlying real property in the prior year period

9

Cash & ST Investments Free Cash Flow

$297.4 $267.1 $71.9 $32.2 +$39.7 +$30.3 2016 2016 2017 2017

slide-10
SLIDE 10

WWE Operational Highlights 2017

▪ Made meaningful progress creating new content that reflects the evolving preferences of fans, particularly as it relates to mobile consumption and social interaction − Developed a new in-ring series, Mixed Match Challenge, that premiered live on Facebook Watch − Announced a new docuseries, Miz & Mrs., that will air on USA network − Marked milestone in women’s evolution with first Royal Rumble match featuring female superstars and surprise appearance of Ronda Rousey ▪ Continued to deliver strong viewership: Raw and Smackdown remained the #1 and #2 programs on USA; WWE Network continued to be a leader in direct- to-consumer video; Digital consumption increased 32% to 20B video views ▪ Global sponsorship revenue across platforms increased 30% in 2017 ▪ Innovation across WWE: strengthened talent base, launched new mobile games, delivered #1 action figure, applied data analytics to enhance marketing…

10

slide-11
SLIDE 11

Planned financial reporting changes

Effective starting with Q1 2018 results

▪ Segment Reporting (Including Allocation of Business Support Costs) ▪ Adjusted OIBDA Definition ▪ Revenue Recognition

11

slide-12
SLIDE 12

Revised Business Segment Reporting

Effective starting with Q1 2018 results

12

Prior 10 Segments Network Television Home Entertainment Digital Media WWE Studios Live Events Licensing Venue Merchandise WWE Shop Corporate & Other

1

WWE has executed a successful business transformation, with an increasing share of revenue coming from the monetization of video content

Given this

  • ngoing

transformation, management has continued to evolve the way it analyzes results and allocates resources

To reflect its revised perspective, the Company is implementing changes in the structure of its reported segments, reducing the number of reported segments from 10 to 3 (WWE Studios to be included in Media)

The Company plans to allocate certain “Business support” costs, such as talent development/training, marketing, business strategy and data analytics, to the revised segments

Plan to provide greater visibility into WWE’s revenue streams, such as entertainment rights fees, advertising and sponsorship revenue

The Company believes the revised presentation of results will be more informative for users of the financial statements and that the revised structure and allocation of costs will be more consistent with that of its media peers

2 3 4 5 6 7 8 10

Revised Segments Media Live Events Consumer Products Corporate

1 2 3 9

* Note: We also plan to evaluate and revise the disclosure of key operating metrics

slide-13
SLIDE 13

The revised business segments expected to reflect WWE’s operations as described below

13

Prior 10 Segments Network Television Home Entertainment Digital Media WWE Studios Live Events Licensing Venue Merchandise WWE Shop Corporate & Other

1 2 3 4 5 6 7 8 9 10

Revised Segments Key Drivers of Revenue and Performance Media

 Production and monetization of content across platforms, including: − Subscription and rights fees, advertising and sponsorship − Long-form and short-form programs − Distribution across WWE Network, pay television, digital/social media

and filmed entertainment outlets

Live Events

 Ticket sales of the Company's global live events, including primary and

secondary distribution

Consumer Products

 Licensing royalties and direct sales of branded merchandise, including: − Video and mobile games, toys, apparel and other products − Sold at retail, online and at WWE venues

Corporate

Expect to reflect traditional "G&A" expenses such as finance, human resources, information technology, facilities and legal

Expect to be treated as a reconciling item, not a separate segment (See following page) 1 2 3 9

slide-14
SLIDE 14

WWE plans to allocate certain business support costs (previously in “Corporate & Other”) to revised segments

14

Revised: Allocated or Kept as Reconciling Item Prior Segment: Corporate & Other Allocated to Revised Business Segments (Media, Live Events, Consumer Products, Other) Based primarily on segment share of total revenue Business Support (Examples)

Talent Development

Performance Center

Sales & marketing

Business Strategy

Data Analytics

"Traditional” G&A

  • Plan to allocate certain business support costs to the revised segments. These costs are more directly related to

producing and distributing WWE’s content and products, and therefore, more directly tied to generating revenue

  • The remainder of the Company’s prior Corporate & Other expenses, such as costs associated with finance, human

resources, information technology, facilities and legal functions are expected to be reported as “Corporate” expenses, which in aggregate are treated as a reconciling item rather than as a reported segment

slide-15
SLIDE 15

Prior Segments: 2017 Revenue ($M)

❶ Network $198

  • Subscriptions

184

  • Pay-per-view

14 ❷ Television 270 ❸ Home Entertainment 9 ❹ Digital Media 34 ❺ WWE Studios 19 ❻ Live Events 152

  • North America

115

  • International

34

  • Travel Packages

4 ❼ Licensing 52 ❽ Venue Merchandise 24 ❾ WWE Shop 38 ❿ Corporate & Other 6 $801

Expect to provide enhanced visibility of revenue, such as rights, advertising and sponsorship

15

Revised Segments: 2017 Revenue ($M)

❶ Media $536

  • Network Subscriptions

176

  • Core entertainment rights fees

244

  • Other content rights fees (1)

49

  • Advertising and sponsorship

52

  • Pay-per-view

14 ❷ Live Events $152

  • North America ticket sales

113

  • International ticket sales

32

  • Advertising and sponsorship

2

  • Travel packages

4 ❸ Consumer Products $114

  • Consumer product licensing

52

  • eCommerce

38

  • Venue merchandise

24 $801

1 Includes Studios revenue

slide-16
SLIDE 16

New primary measure of performance: Adjusted OIBDA … modified to exclude stock compensation

16

 The Company plans to change its primary measure of

performance from OIBDA to Adjusted OIBDA, and to modify its definition of Adjusted OIBDA to exclude stock-based compensation expense (a non-cash expense that may vary from period to period with limited correlation to operating performance)

 The

Company will continue to exclude certain impairment charges and other non-recurring material items from its definition of Adjusted OIBDA as these items also impact the comparability of results between periods

 The Company believes Adjusted OIBDA is relevant

because it provides a meaningful representation of

  • perating cash flows and is a primary measure used by

media investors, analysts and peers for purposes of valuation

 The Company’s previously stated 2018 Adjusted

OIBDA target of $115M equates to a target of approximately $140M based on the revised definition Adjusted OIBDA (Revised definition)

Adjusted OIBDA is defined as operating income excluding depreciation and amortization, stock-based compensation expense, certain impairment charges and other non-recurring materials items that otherwise would impact the comparability of results between periods. Adjusted OIBDA includes amortization expenses directly related to the Company’s revenue generating activities including the amortization of feature film, television production and WWE Network programming assets

Note: Adjusted OIBDA is a non-GAAP financial measure and may be different than similarly-titled non-GAAP financial measures used by other companies. WWE views operating income as the most directly comparable GAAP

  • measure. Adjusted OIBDA should not be considered in isolation of, or as a

substitute for operating income or other GAAP measures, such as net income

  • r operating cash flow, as an indicator of operating performance or liquidity

16

Reconciliation to Adjusted OIBDA (revised; $M) 2017 2018 Target

Operating Income (1) $75.6

  • Depreciation & amortization (1)

26.0

  • OIBDA (1)

101.6

  • Adjustments (2)

10.3

  • Adjusted OIBDA (Prior)

111.9 115.0 Stock Compensation 24.1 ~25.0 Adjusted OIBDA (Revised) $136.1 ~$140.0

1 At this time, WWE is unable to reconcile to GAAP measures for 2018, as the Company is unable to determine all of the adjustments that would be required 2 2017 adjustments include $4.7 million in film impairment charges and non-recurring expenses of $5.6 million primarily related to certain legal matters and other contractual obligations

slide-17
SLIDE 17

Revenue recognition: adoption of new FASB standard (Effective 1/1/18)

17

Existing Licensing Accounting

  • Royalties from the sale of

licensed products recorded upon receipt of statements from individual licensees

  • Unearned minimum

guarantees are recorded as revenue after the end of the licensing contract ▪

In May 2014, the FASB issued ASU No. 2014-09, “Revenue from Contracts with Customer (Topic 606)"

Adoption of guidance requires WWE to record revenue based on current period estimates rather than wait for statements that show actual results

The revised approach expected to have the most significant impact on WWE’s licensing and filmed entertainment businesses, where it shifts the timing of revenue

The Company anticipates changes in the quarterly timing of revenue, but does not expect a material impact

  • n full-year results

Specifically, the Company estimates an $11M to $13M decline in licensing revenue from the first quarter 2017 to the first quarter 2018

WWE adopted the new standard January 1, 2018

New Licensing Accounting

  • Product royalties estimated

during the period of sale (lagged reporting no longer acceptable)

  • Fixed MG payments will not

be deferred until the end of the contract. Existing WWE Studios Accounting

  • In arrangements with

distribution partners, revenue is recorded on a net basis after partners recoup distribution fees and expenses

  • Participation statements are

reported on a lag and not during the period of film sale/ exhibition New WWE Studios Accounting

  • Feature film distribution

revenue recorded in the period of film sales/ exhibition (based on estimates)

  • For co-distributed films,

where WWE receives a revenue share, revenue recorded in the period of film exhibition (not on a lag)

Note: As part of its implementation, the cumulative effect of initially applying the guidance - primarily estimated Q4 2017 licensing royalties - will be reflected as an adjustment to beginning retained earnings

slide-18
SLIDE 18

Adoption of the FASB guideline accelerates the timing

  • f licensing revenue as demonstrated below …

Basis of Revenue Recognition Q1 2018 Q2 2018 Q3 2018 Q4 2018 2017 Accounting Methodology (If continued) Statement of Q4 2017 sales/ royalties Statement of Q1 2018 sales/ royalties Statement of Q2 2018 sales/ royalties Statement of Q3 2018 sales/ royalties 2018 Accounting Methodology (New Standard) Estimate of Q1 2018 sales/ royalties Estimate of Q2 2018 sales/ royalties Estimate of Q3 2018 sales/ royalties Estimate of Q4 2018 sales/ royalties Statement of Q4 2017 sales/ royalties Q4 2017 product sales/ royalties which would be previously have been recorded in Q1 2018, is recorded in the beginning balance of Q1 2018 retained earnings (and will not impact the income statement) Note:

18 18

slide-19
SLIDE 19

Q1 2018 Business Outlook

19

Estimate first quarter 2018 Adjusted OIBDA1 of $23M to $27M, excluding stock-based compensation expense

As compared to the first quarter 2017, this range represents higher profits from the increased monetization of content, which are partially offset by the timing of lower licensing revenue associated with the new FASB standard for revenue recognition

As shown (at right), on a pro-forma basis, reflecting 2017 revenue on a comparable basis to 2018, the range of first quarter 2018 Adjusted OIBDA represents growth of approximately $8M to $12M

WWE also projects Q1 2018 average paid subscribers to WWE Network of approximately 1.53 million

1 At this time, WWE is unable to reconcile to GAAP measures for 2018, as the Company is unable to determine all of the adjustments that would be required 2 For Q1 2017, Adjustments include $2.1 million in film impairment charges and $5.6 million primarily related to certain legal matters and other contractual obligations 3 Impact to Q1 2017 Adjusted OIBDA represents an approximate estimate of the effect due to the timing shift in our licensing business

Pro Forma Impact of New FASB standard on Adjusted OIBDA (revised, $M) 2018 Q1 2017 Q1

Operating Income(1)

  • $4.0

Depreciation & amortization(1)

  • 6.9

OIBDA(1)

  • 10.9

Adjustments (2)

  • 7.7

Adjusted OIBDA (Prior) (1) 16 – 20 18.6 Stock Compensation 7 6.6 Adjusted OIBDA (Revised) 23 - 27 25.2 Estimated Impact Due to Changes in Revenue Recognition Guidance (3)

  • ~(10)

Pro Forma Adjusted OIBDA $23 - $27 ~$15.2

slide-20
SLIDE 20

▪ In 2018, expect to achieve another year of record revenue

and previously targeted Adjusted OIBDA1 of at least $115M. Based on revised definition (excluding stock compensation), this equates to an approximate 2018 Adjusted OIBDA target of at least $140M

▪ Given significant long-term growth potential, our target

balances near-term results with strategic investments

▪ For 2018, expect capital expenditures of $50M to $70M

reflecting, in part, the shift from 2017 (In 2017, planned capex to expand overall production capacity was largely delayed)

▪ Expect long-term benefit from new tax law as the reduced

corporate rate more than offsets eliminations of deductions for domestic production and certain executive

  • compensation. Effective tax rate to decrease from ~36% to

25-27% (ex discrete items)

▪ Key 2018 initiatives include delivering a wide range of

content across platforms, continuing to develop data and technology infrastructure and investing in markets with the greatest long-term potential. Integral goal is finalizing distribution in US, UK and India

2018 Full Year Outlook*

1 A definition of Adjusted OIBDA and a reconciliation to Operating Income can be found in the Company’s Q4 and Full Year 2017 earnings materials and in the appendix to this presentation * The Company’s business model and expected results will continue to be subject to significant execution risks, including those risks outlined in the Company’s Form 10-K filing with the SEC. See

additional notes on page 26 of this presentation

20

slide-21
SLIDE 21

21

U.S. U.K. India

May - Sept. 2018 Second Half of 2018 First Half of 2019

Q3 2018 Q4 2018 Q1 2019 Q2 2019 Q3 2019 Q4 2019 Q2 2018 K e y 2 0 1 8 I n i t i a t i v e s

Announce Future Distribution: U.S., U.K., India1

Expected Announcement of Future Distribution Plan Expiration of Current Licensing Agreements

1 Future distribution is subject to negotiations, which are expected to begin next year. Although these announcements could occur either before or after these dates, management believes that these

ranges represent the most likely periods for such communication.

End of Quarter

slide-22
SLIDE 22

A P P E N D I X

slide-23
SLIDE 23

Reconciliation of Non-GAAP Measures

23

Reconciliation of Adjusted OIBDA(1) to Operating Income

1 A definition of OIBDA and Adjusted OIBDA can be found on page 26 of this presentation. Source: WWE Q4 and Full Year 2017 Earnings 02/08/2018 (corporate.wwe.com/investors) 2 Adjustments to Q4 2017 and FY 2017 OIBDA reflects film impairment charges of $1.5 million and $4.7 million, respectively, considered to be material in the period in which they occurred, and

may differ from total film impairments

3 Adjustments to FY 2017 OIBDA of $5.6 million of non-recurring expenses primarily related to certain legal matters and other contractual obligations

Reconciliation of Net Cash to Free Cash Flow

$mm Q4 2016 Q4 2017 FY 2016 FY 2017 Net cash provided by operating activities 36.9 $ 55.6 $ 62.1 $ 96.6 $ Less cash used for capital expenditures: Purchase of property and equipment and other assets (6.0) (7.0) (29.9) (24.7) Free Cash Flow 30.9 $ 48.6 $ 32.2 $ 71.9 $ $mm Q4 2016 Q4 2017 FY 2016 FY 2017 Adjusted OIBDA $20.5 34.8 $ 80.1 $ 111.9 $ Depreciation & amortization (6.6) (6.3) (24.4) (26.0) Film Impairments (2)

  • (1.5)
  • (4.7)

Asset Impairments

  • Gain (loss) on operating assets
  • Restructuring charges
  • Other operating income items (3)
  • (5.6)

Operating Income (U.S. GAAP Basis) 13.9 $ 27.0 $ 55.7 $ 75.6 $

slide-24
SLIDE 24

Reconciliation of Non-GAAP Measures

24

Reconciliation of Adjusted OIBDA (1)

1 A definition of OIBDA and Adjusted OIBDA can be found on page 26 of this presentation. Source: WWE Q4 and Full Year 2017 Earnings 02/08/2018 (corporate.wwe.com/investors) 2 Adjustments to Q4 2017 OIBDA reflects film impairment charges of $1.5 million, considered to be material in the quarter in which they occurred

$mm Operating Income Depreciation OIBDA Adjustments to OIBDA Adjusted OIBDA Network 13.7 $ 1.8 $ 15.5 $

  • $

15.5 $ Television 30.6 1.3 31.9

  • 31.9

Home Entertainment 1.9

  • 1.9
  • 1.9

Digital Media 1.9

  • 1.9
  • 1.9

Live Events 6.2

  • 6.2
  • 6.2

Licensing 4.6

  • 4.6
  • 4.6

Venue Merchandise 2.1

  • 2.1
  • 2.1

WWEShop 3.0

  • 3.0
  • 3.0

WWE Studios (1.1)

  • (1.1)
  • (1.1)

Corporate & Other (49.0) 3.5 (45.5)

  • (45.5)

Total Operating Income 13.9 $ 6.6 $ 20.5 $

  • $

20.5 $ Three Months Ended December 31, 2016 $mm Operating Income Depreciation OIBDA Adjustments to OIBDA Adjusted OIBDA Network 19.1 $ 1.9 $ 21.0 $

  • $

21.0 $ Television 39.3 1.0 40.3

  • 40.3

Home Entertainment (0.7) (0.1) (0.8)

  • (0.8)

Digital Media 5.8 0.1 5.9

  • 5.9

Live Events 5.4

  • 5.4
  • 5.4

Licensing 6.5

  • 6.5
  • 6.5

Venue Merchandise 1.8

  • 1.8
  • 1.8

WWEShop 2.8

  • 2.8
  • 2.8

WWE Studios (2) 0.3

  • 0.3

1.5 1.8 Corporate & Other (53.3) 3.4 (49.9)

  • (49.9)

Total Operating Income 27.0 $ 6.3 $ 33.3 $ 1.5 $ 34.8 $ Three Months Ended December 31, 2017

slide-25
SLIDE 25

Reconciliation of Non-GAAP Measures

25

Reconciliation of Adjusted OIBDA (1)

1 A definition of OIBDA and Adjusted OIBDA can be found on page 26 of this presentation. Source: WWE Q4 and Full Year 2017 Earnings 02/08/2018 (corporate.wwe.com/investors) 2 Adjustments to Full Year 2017 OIBDA reflects film impairment charges of $4.7 million, considered to be material in the quarter in which they occurred, and may differ from total film impairments 3 Adjustments to OIBDA of $5.6 million of non-recurring expenses primarily related to certain legal matters and other contractual obligations

$mm Operating Income Depreciation OIBDA Adjustments to OIBDA Adjusted OIBDA Network 57.3 $ 6.9 $ 64.2 $

  • $

64.2 $ Television 134.7 4.7 139.4

  • 139.4

Home Entertainment 1.6

  • 1.6
  • 1.6

Digital Media 10.0 0.2 10.2

  • 10.2

Live Events 42.3

  • 42.3
  • 42.3

Licensing 31.1

  • 31.1
  • 31.1

Venue Merchandise 9.1

  • 9.1
  • 9.1

WWEShop 8.3

  • 8.3
  • 8.3

WWE Studios (2) (3.6)

  • (3.6)

4.7 1.1 Corporate & Other (3) (215.2) 14.2 (201.0) 5.6 (195.4) Total Operating Income 75.6 $ 26.0 $ 101.6 $ 10.3 $ 111.9 $ Year Ended December 31, 2017 $mm Operating Income Depreciation OIBDA Adjustments to OIBDA Adjusted OIBDA Network 36.9 $ 6.1 $ 43.0 $

  • $

43.0 $ Television 114.8 5.0 119.8

  • 119.8

Home Entertainment 5.3

  • 5.3
  • 5.3

Digital Media 4.3 0.3 4.6

  • 4.6

Live Events 41.8

  • 41.8
  • 41.8

Licensing 27.4

  • 27.4
  • 27.4

Venue Merchandise 9.8

  • 9.8
  • 9.8

WWEShop 7.3

  • 7.3
  • 7.3

WWE Studios (0.2)

  • (0.2)
  • (0.2)

Corporate & Other (191.7) 13.0 (178.7)

  • (178.7)

Total Operating Income 55.7 $ 24.4 $ 80.1 $

  • $

80.1 $ Year Ended December 31, 2016

slide-26
SLIDE 26

Notes: Non-GAAP Measures

▪ The Company defines OIBDA as operating income before depreciation and amortization, excluding feature film and television

production asset amortization and related impairments, as well as the amortization of costs related to content delivery and technology assets utilized for our WWE Network. OIBDA is a non-GAAP financial measure and may be different than similarly-titled non-GAAP financial measures used by other companies. A limitation of OIBDA is that it excludes depreciation and amortization, which represents the periodic charge for certain fixed assets and intangible assets used in generating revenues for the Company's

  • business. OIBDA should not be regarded as an alternative to operating income or net income as an indicator of operating

performance, or to the statement of cash flows as a measure of liquidity, nor should it be considered in isolation or as a substitute for financial measures prepared in accordance with GAAP. We believe that operating income is the most directly comparable GAAP financial measure to OIBDA

Adjusted OIBDA, Adjusted Operating income, Adjusted Net income and Adjusted Earnings per share exclude certain material items, which otherwise would impact the comparability of results between periods. These should not be considered as an alternative to net income, cash flows from operations or any other indicator of WWE's performance or liquidity, determined in accordance with U.S. GAAP

▪ The Company defines Free Cash Flow as net cash provided by operating activities less cash used for capital expenditures. Although

it is not a recognized measure of liquidity under U.S. GAAP, Free Cash Flow provides useful information regarding the amount of cash our continuing business is generating after capital expenditures, available for reinvesting in the business, debt service, and payment of dividends

26