XML 13 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Consolidated Statements of Redeemable Interests and Shareholders' Equity (Unaudited) - USD ($)
Total
Additional Paid-in Capital [Member]
Retained Earnings (Accumulated Deficit) [Member]
Accumulated Other Comprehensive Income/(Loss) [Member]
Parent [Member]
Redeemable Stock [Member]
Noncontrolling Interest [Member]
Nonredeemable Non-controlling Interests [Member]
Noncontrolling Interest [Member]
Common Class A [Member]
Class X Common Stock [Member]
Class Y Common Stock [Member]
Beginning balance at Dec. 31, 2022 $ 3,053,493,000 $ 2,120,794,000 $ (216,219,000) $ (23,736,000) $ 1,880,844,000 $ 253,079,000 $ 1,172,649,000 $ 2,000 $ 1,000 $ 2,000
Beginning Balance (shares) at Dec. 31, 2022               290,541,729 182,077,479 227,836,134
Comprehensive income (loss) 557,602,000   341,997,000 (10,023,000) 331,974,000 12,457,000 225,628,000      
Equity-based compensation 211,536,000 168,922,000     168,922,000 (1,527,000) 42,614,000      
Issuance of Class A common stock due to exchanges               10,775,321 (10,746,862) (1,624,659)
Issuance of Class A common stock due to exchanges,value 1,000       1,000     $ 1,000    
Issuance of Class A common stock due to releases of RSUs               5,222,467    
Exercise of stock options, Shares               5,729    
Exercise of stock options, Value 132,000 132,000     132,000          
Distributions (51,638,000)         (7,917,000) (51,638,000)      
Dividends (27,407,000)   (18,013,000)   (18,013,000)   (9,394,000)      
Repurchase of Class A common stock, Shares               (6,533,279)    
Repurchase of Class A common stock (200,000,000) (40,000,000) (160,000,000)   (200,000,000)          
Effects of acquisition and reorganization due to TKO Transactions 8,131,871,000 2,518,087,000     2,518,087,000   5,613,784,000      
Accretion of redeemable non- controlling interests 6,465,000 6,465,000     6,465,000 (6,465,000)        
Issuance of Class A common stock due to an acquisition 781,000 781,000     781,000          
Issuance of Class A common stock due to an acquisition, Shares               32,673    
Acquisition of non-controlling interests (29,358,000) (18,855,000)     (18,855,000) (17,286,000) (10,503,000)      
Acquisition of non-controlling interests, Shares               265,332    
Non-controlling interests for sale of businesses (86,000)         (8,827,000) (86,000)      
Equity reallocation between controlling and non-controlling interests   100,261,000   (341,000) 99,920,000   (99,920,000)      
Equity impact of tax receivable agreement for exchanges of EOC units and Endeavor Manager units, and deferred taxes arising from changes in ownership (7,183,000) (7,183,000)     (7,183,000)          
Ending balance at Sep. 30, 2023 11,646,209,000 4,849,404,000 (52,235,000) (34,100,000) 4,763,075,000 223,514,000 6,883,134,000 $ 3,000 $ 1,000 $ 2,000
Ending Balance (shares) at Sep. 30, 2023               300,309,972 171,330,617 226,211,475
Beginning balance at Jun. 30, 2023 3,865,858,000 2,309,320,000 194,986,000 36,000 2,504,348,000 231,340,000 1,361,510,000 $ 3,000 $ 1,000 $ 2,000
Beginning Balance (shares) at Jun. 30, 2023               302,912,176 174,400,744 227,073,690
Comprehensive income (loss) (162,515,000)   (69,208,000) (34,210,000) (103,418,000) (6,476,000) (59,097,000)      
Equity-based compensation 63,883,000 41,594,000     41,594,000   22,289,000      
Issuance of Class A common stock due to exchanges               3,072,693 (3,070,127) (862,215)
Issuance of Class A common stock due to releases of RSUs               852,653    
Exercise of stock options, Shares               5,729    
Exercise of stock options, Value 132,000 132,000     132,000          
Distributions (24,549,000)         (1,350,000) (24,549,000)      
Dividends (27,407,000)   (18,013,000)   (18,013,000)   (9,394,000)      
Repurchase of Class A common stock, Shares               (6,533,279)    
Repurchase of Class A common stock (200,000,000) (40,000,000) (160,000,000)   (200,000,000)          
Effects of acquisition and reorganization due to TKO Transactions 8,131,871,000 2,518,087,000     2,518,087,000   5,613,784,000      
Equity reallocation between controlling and non-controlling interests   21,335,000   74,000 21,409,000   (21,409,000)      
Equity impact of tax receivable agreement for exchanges of EOC units and Endeavor Manager units, and deferred taxes arising from changes in ownership (1,064,000) (1,064,000)     (1,064,000)          
Ending balance at Sep. 30, 2023 11,646,209,000 4,849,404,000 (52,235,000) (34,100,000) 4,763,075,000 223,514,000 6,883,134,000 $ 3,000 $ 1,000 $ 2,000
Ending Balance (shares) at Sep. 30, 2023               300,309,972 171,330,617 226,211,475
Beginning balance at Dec. 31, 2023 11,507,053,000 4,901,922,000 (117,065,000) (157,000) 4,784,706,000 215,458,000 6,722,347,000 $ 3,000 $ 1,000 $ 2,000
Beginning Balance (shares) at Dec. 31, 2023               298,698,490 166,569,908 225,960,405
Comprehensive income (loss) (980,863,000)   (616,527,000) 13,698,000 (602,829,000) 20,339,000 (378,034,000)      
Equity-based compensation 168,011,000 97,748,000     97,748,000   70,263,000      
Issuance of Class A common stock due to exchanges               6,325,651 (6,325,651) (9,940,173)
Issuance of Class A common stock due to releases of RSUs               2,840,338    
Contribution 7,880,000           7,880,000      
Distributions (32,118,000)         (9,066,000) (32,118,000)      
Dividends (81,800,000)   (54,862,000)   (54,862,000)   (26,938,000)      
Acquisition of non-controlling interests (312,226,000)           (312,226,000)      
Non-controlling interests for sale of businesses (898,000)           (898,000)      
Taxes paid related to net settlement upon vesting of equity awards (5,657,000)           (5,657,000)      
Equity reallocation between controlling and non-controlling interests   7,514,000   (258,000) 7,256,000   (7,256,000)      
Equity impact of tax receivable agreement for exchanges of EOC units and Endeavor Manager units, and deferred taxes arising from changes in ownership (7,183,000) (7,183,000)     (7,183,000)          
Ending balance at Sep. 30, 2024 10,262,199,000 5,000,001,000 (788,454,000) 13,283,000 4,224,836,000 226,731,000 6,037,363,000 $ 3,000 $ 1,000 $ 2,000
Ending Balance (shares) at Sep. 30, 2024               307,864,479 160,244,257 216,020,232
Beginning balance at Jun. 30, 2024 10,603,032,000 4,956,534,000 (505,359,000) (25,502,000) 4,425,679,000 229,736,000 6,177,353,000 $ 3,000 $ 1,000 $ 2,000
Beginning Balance (shares) at Jun. 30, 2024               306,602,233 161,433,926 216,298,160
Comprehensive income (loss) (363,164,000)   (264,669,000) 38,784,000 (225,885,000) (236,000) (137,279,000)      
Equity-based compensation 50,801,000 31,425,000     31,425,000   19,376,000      
Issuance of Class A common stock due to exchanges               1,189,669 (1,189,669) (277,928)
Issuance of Class A common stock due to releases of RSUs               72,577    
Contribution 6,387,000           6,387,000      
Distributions (2,963,000)         (2,769,000) (2,963,000)      
Dividends (27,565,000)   (18,426,000)   (18,426,000)   (9,139,000)      
Acquisition of non-controlling interests 479,000           479,000      
Non-controlling interests for sale of businesses 943,000           943,000      
Taxes paid related to net settlement upon vesting of equity awards (5,657,000)           (5,657,000)      
Equity reallocation between controlling and non-controlling interests   12,136,000   1,000 12,137,000   (12,137,000)      
Equity impact of tax receivable agreement for exchanges of EOC units and Endeavor Manager units, and deferred taxes arising from changes in ownership (94,000) (94,000)     (94,000)          
Ending balance at Sep. 30, 2024 $ 10,262,199,000 $ 5,000,001,000 $ (788,454,000) $ 13,283,000 $ 4,224,836,000 $ 226,731,000 $ 6,037,363,000 $ 3,000 $ 1,000 $ 2,000
Ending Balance (shares) at Sep. 30, 2024               307,864,479 160,244,257 216,020,232