XML 46 R35.htm IDEA: XBRL DOCUMENT v3.22.2
EARNINGS PER SHARE (Tables)
6 Months Ended
Jun. 30, 2022
Earnings Per Share [Abstract]  
Schedule of Basic and Diluted Earnings Per Share and Weighted Average Shares Outstanding

The computation of basic and diluted earnings per share and weighted average shares of the Company’s common stock outstanding for the periods presented below:

 

 

Three Months Ended June 30, 2022

 

 

Six Months Ended June 30, 2022

 

 

May 1, 2021 -
June 30, 2021

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share

 

 

 

 

 

 

 

 

 

Numerator

 

 

 

 

 

 

 

 

 

Consolidated net income (loss)

 

$

42,220

 

 

$

559,886

 

 

$

(518,352

)

Net income (loss) attributable to NCI (Endeavor Operating Company)

 

 

14,289

 

 

 

185,232

 

 

 

(168,469

)

Net income (loss) attributable to NCI (Endeavor Manager Units)

 

 

2,125

 

 

 

29,302

 

 

 

(30,286

)

Net income (loss) attributable to the Company

 

 

25,806

 

 

 

345,352

 

 

 

(319,597

)

Adjustment to net income attributable to the Company

 

 

 

 

 

3,090

 

 

 

 

Net income (loss) attributable to EGH common shareholders

 

$

25,806

 

 

$

348,442

 

 

$

(319,597

)

Denominator

 

 

 

 

 

 

 

 

 

Weighted average Class A Common Shares outstanding - Basic

 

 

281,623,228

 

 

 

275,092,484

 

 

 

258,266,323

 

Basic earnings (loss) per share

 

$

0.09

 

 

$

1.27

 

 

$

(1.24

)

 

 

 

Three Months Ended June 30, 2022

 

 

Six Months Ended June 30, 2022

 

 

May 1, 2021 -
June 30, 2021

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share

 

 

 

 

 

 

 

 

 

Numerator

 

 

 

 

 

 

 

 

 

Consolidated net income (loss)

 

$

42,220

 

 

$

559,886

 

 

$

(518,352

)

Net income (loss) attributable to NCI (Endeavor Operating Company)

 

 

1,302

 

 

 

6,709

 

 

 

(168,469

)

Net income (loss) attributable to NCI (Endeavor Manager Units)

 

 

 

 

 

 

 

 

(30,286

)

Net income (loss) attributable to EGH common shareholders

 

$

40,918

 

 

$

553,177

 

 

$

(319,597

)

 

 

 

 

 

 

 

 

 

 

Denominator

 

 

 

 

 

 

 

 

 

Weighted average Class A Common Shares outstanding - Basic

 

 

281,623,228

 

 

 

275,092,484

 

 

 

258,266,323

 

Additional shares assuming exchange of all Endeavor Profits Units

 

 

681,521

 

 

 

2,450,488

 

 

 

 

Additional shares from RSUs, Stock Options and Phantom Units, as calculated using the treasury stock method

 

 

1,395,693

 

 

 

2,129,737

 

 

 

 

Additional shares assuming exchange of all Endeavor Operating Units and Endeavor Manager Units

 

 

166,033,523

 

 

 

166,746,315

 

 

 

 

Weighted average number of shares used in computing diluted earnings (loss) per share

 

 

449,733,965

 

 

 

446,419,024

 

 

 

258,266,323

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share

 

$

0.09

 

 

$

1.24

 

 

$

(1.24

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2022

 

 

Six Months Ended June 30, 2022

 

 

May 1, 2021 -
June 30, 2021

 

Securities that are anti-dilutive for the period

 

 

 

 

 

 

 

 

 

Stock Options

 

 

4,177,407

 

 

 

2,512,767

 

 

 

3,196,364

 

Unvested RSUs

 

 

4,065,048

 

 

 

1,283,010

 

 

 

7,479,941

 

Manager LLC Units

 

 

-

 

 

 

-

 

 

 

24,722,425

 

EOC Common Units

 

 

-

 

 

 

-

 

 

 

141,245,780

 

EOC Profits Interest & Phantom Units

 

 

12,587,251

 

 

 

-

 

 

 

15,256,825