XML 87 R80.htm IDEA: XBRL DOCUMENT v3.24.3
SEGMENT INFORMATION - Schedule of Reconciliation of Segment Profitability (Detail) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended
Oct. 31, 2024
Sep. 30, 2024
Mar. 31, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Segment Reporting Information [Line Items]            
Depreciation and amortization         $ (416,556) $ (171,715)
Legal settlement $ (125,000)   $ (335,000)   (375,000)  
Tax receivable agreement liability adjustment   $ (16)   $ (20,297) (2,460) (7,779)
(Loss) income from continuing operations before income taxes and equity losses of affiliates   (67,319)   (93,389) (373,495) 806,085
Operating Segments [Member]            
Segment Reporting Information [Line Items]            
Adjusted EBITDA   277,598   286,140 1,038,917 874,227
Equity losses (earnings) of affiliates   1,763   (1,846) (469) 2,594
Interest expense, net   (108,134)   (82,271) (302,531) (257,811)
Depreciation and amortization   (135,524)   (66,602) (416,556) (171,715)
Equity-based compensation expense   (50,831)   (61,441) (162,559) (200,984)
Merger, acquisition and earn-out costs   (33,849)   (76,032) (91,031) (105,770)
Certain legal costs   (6,790)   (8,322) (26,622) (12,233)
Legal settlement   (40,000)   0 (375,000) 0
Restructuring, severance and impairment   (5,362)   (48,852) (65,776) (70,788)
Fair value adjustment - equity investments   (63)   148 37 929
Net gain on sale of the Academy business   0   0 0 736,978
Tax receivable agreement liability adjustment   (16)   (20,297) (2,460) (7,779)
Other   33,889   (14,014) 30,555 18,437
Operating Segments [Member] | Owned Sports Properties [Member]            
Segment Reporting Information [Line Items]            
Adjusted EBITDA   315,474   237,417 1,037,273 602,322
Operating Segments [Member] | Events, Experiences & Rights [Member]            
Segment Reporting Information [Line Items]            
Adjusted EBITDA   (67,970)   29,846 (40,804) 214,420
Operating Segments [Member] | Representation [Member]            
Segment Reporting Information [Line Items]            
Adjusted EBITDA   124,917   96,325 297,502 287,680
Operating Segments [Member] | Corporate and other [Member]            
Segment Reporting Information [Line Items]            
Adjusted EBITDA   $ (94,823)   $ (77,448) $ (255,054) $ (230,195)