XML 98 R83.htm IDEA: XBRL DOCUMENT v3.22.4
EARNINGS PER SHARE - Schedule of Earnings Per Share and Weighted Average Shares Outstanding (Detail) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 8 Months Ended 12 Months Ended
May 31, 2020
Dec. 31, 2021
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Numerator          
Consolidated net income (loss) $ (3,000) $ (474,542) $ 321,664 $ (467,479) $ (625,318)
Net income (loss) attributable to NCI     192,531 $ (139,168) $ 29,616
Net income (loss) attributable to the Company   (296,625) 129,133    
Net income (loss) attributable to the Company Diluted   (296,625) 127,101    
Adjustment to net income (loss) attributable to the Company   (1,798) 5,497    
Adjustment to net income (loss) attributable to the company diluted     3,256    
Adjustment to net income (loss) attributable to the Company   (1,798)      
Net income (loss) attributable to EGH common shareholders   (298,423) 134,630    
Net income (loss) attributable to EGH common shareholders diluted   $ (298,423) $ 130,357    
Denominator          
Weighted average Class A Common Shares outstanding - Basic   262,119,930 281,369,848 262,119,930  
Additional shares assuming exchange of all Endeavor Profits Units   0 1,567,981    
Additional Shares from RSUs Stock Options and Phantom Units, as Calculated using the Treasury Stock Method   0 1,870,980    
Additional shares assuming redemption of redeemable non-controlling interests   0 2,899,023    
Weighted average number of shares used in computing diluted earnings (loss) per share   262,119,930 287,707,832 262,119,930  
Basic earnings (loss) per share   $ (1.14) $ 0.48 [1] $ (1.14) [1]  
Diluted earnings (loss) per share   $ (1.14) $ 0.45 [1] $ (1.14) [1]  
Common Class A [Member]          
Denominator          
Weighted average Class A Common Shares outstanding - Basic   262,119,930 281,369,848    
Operating Unit [Member]          
Numerator          
Net income (loss) attributable to NCI   $ (153,422) $ 166,679    
Net income (loss) attributable to NCI (Endeavor Operating Company)   (153,422) 167,287    
Manager units [Member]          
Numerator          
Net income (loss) attributable to NCI   (24,495) 25,852    
Net income (loss) attributable to NCI (Endeavor Operating Company)   $ (24,495) $ 27,276    
[1] Basic and diluted loss per share of Class A common stock presented for 2021 is applicable only for the period from May 1, 2021 through December 31, 2021, which is the period following the initial public offering (“IPO”) and the related Reorganization Transactions (as defined in Note 1 to the consolidated financial statements). See Note 13 for the calculation of the numbers of shares used in computation of net loss per share of Class A common stock and the basis for computation of net loss per share.