XML 79 R68.htm IDEA: XBRL DOCUMENT v3.22.2
SEGMENT INFORMATION - Schedule of Reconciliation of Segment Profitability (Detail) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2022
Jun. 30, 2021
Jun. 30, 2022
Jun. 30, 2021
Segment Reporting Information [Line Items]        
Depreciation and amortization     $ (131,606) $ (136,397)
Tax receivable agreements liability adjustment $ (2,405) $ 0 (51,092) 0
Income (loss) before income taxes and equity losses of affiliates 84,786 (412,036) 605,873 (389,104)
Operating Segments [Member]        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 306,355 168,048 620,804 367,514
Equity (earnings) losses of affiliates (1,644) 1,158 (5,393) (2,176)
Interest expense, net (62,505) (83,836) (121,777) (152,187)
Depreciation and amortization (65,612) (69,161) (131,606) (136,397)
Equity-based compensation expense (60,607) (387,017) (111,463) (403,508)
Merger, acquisition and earn-out costs (14,568) (14,199) (27,362) (25,184)
Certain legal costs (8,598) (574) (9,600) (4,526)
Restructuring, severance and impairment (1,442) (4,026) (1,960) (4,433)
Fair value adjustment - equity investments 11,691 5,905 13,344 13,704
Gain on sale of the restricted Endeavor Content business 0 0 463,641 0
Tax receivable agreements liability adjustment (2,405) 0 (51,092) 0
Other (20,689) (28,334) (31,663) (41,911)
Operating Segments [Member] | Owned Sports Properties [Member]        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 161,270 132,267 310,011 277,816
Operating Segments [Member] | Events, Experiences & Rights [Member]        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 108,117 36,800 240,600 75,850
Operating Segments [Member] | Representation [Member]        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 111,221 61,685 212,926 123,168
Operating Segments [Member] | Corporate        
Segment Reporting Information [Line Items]        
Adjusted EBITDA $ (74,253) $ (62,704) $ (142,733) $ (109,320)