Endeavor Group Statements
ED
Endeavor Group Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
1 751.27
100
741.99
42.4
1 009.28
57.6
—
0
759.24
43.4
897.81
51.3
111.48
6.4
-97.571
-5.6
0.702
0.04
14.61
0.8
-143.38
-8.2
-214.52
-12.2
-0.7
304.19
1 759.64
100
790.82
45.6
968.83
54.4
—
0
1 045.9
59.2
1 124.17
67.7
-155.35
-13.3
-102.73
-5.5
1.482
0.03
-320.79
-22.3
-63.526
-6.04
-137.06
-7.4
-0.45
303.26
1 582.71
100
645.44
40.8
937.28
59.2
—
0
745.44
47.1
897.92
56.7
39.358
2.5
-58.137
-3.7
-688.18
-43.5
-16.676
-1.05
13.934
0.9
17.284
1.1
0.05
345.68
1 344.4
100
487.9
36.3
856.5
63.7
—
0
715.2
53.2
796.4
59.2
60.1
4.5
-95.3
-7.09
-19.8
-1.5
-83.2
-6.2
30
2.2
-69.2
-5.1
-0.23
301.9
1 436.2
100
584
40.7
852.2
59.3
—
0
632.7
44.1
693.8
48.3
158.4
11
-85.4
-5.9
747
52
820
57.1
140.4
9.8
403.2
28.1
1.3
311
1 596.8
100
724.3
45.4
872.6
54.6
—
0
669.2
41.9
735.9
46.1
136.6
8.6
-87.7
-5.5
29.4
1.8
78.3
4.9
35.5
2.2
8
0.5
0.03
295.3
1 260.4
100
464.2
36.8
796.2
63.2
—
0
629.8
50
701.4
55.6
94.9
7.5
-85.3
-6.8
-822.5
-65.3
-789.6
-62.6
-642.5
-51
-206.2
-16.4
-0.71
289.3
1 221.4
100
398.5
32.6
822.9
67.4
—
0
601.5
49.2
665
54.4
157.9
12.9
-87.7
-7.2
11
0.9
80.5
6.6
8.5
0.7
-10
-0.8
-0.04
285.9
1 312.5
100
508.4
38.7
804.1
61.3
—
0
587.5
44.8
653.1
49.8
151
11.5
-66.9
-5.1
0.7
0.05
84.8
6.5
2.7
0.2
25.8
2
0.05
449.7
1 473.8
100
694.6
47.1
779.1
52.9
—
0
540.2
36.7
605.2
41.1
174
11.8
-62.3
-4.2
-54.2
-3.7
521.1
35.4
-17.2
-1.2
319.5
21.7
0.72
443
1 505.6
100
806.6
53.6
698.9
46.4
—
0
596.7
39.6
645.5
42.9
53.5
3.6
-60.7
-4.03
-94.5
-6.3
-101.7
-6.8
-80.6
-5.4
-19.5
-1.3
-0.07
265.3
1 391.3
100
673.2
48.4
718.1
51.6
—
0
520.6
37.4
580
41.7
138.1
9.9
-55.8
-4.01
-7.7
-0.6
73.8
5.3
-7.7
-0.6
42.5
3.1
0.09
435.9
1 111.3
100
571
51.4
540.3
48.6
—
0
785.1
70.6
844
75.9
-303.7
-27.3
-83.8
-7.5
7.9
0.7
-412
-37.07
60.9
5.5
-319.6
-28.8
-1.24
258.3
1 069.6
100
546.4
51.1
523.2
48.9
—
0
381.1
35.6
428.7
40.1
94.5
8.8
-68.4
-6.4
-3.2
-0.3
22.9
2.1
5.1
0.5
—
0
—
258.3
4 570.97
100
2 323.27
50.8
2 247.7
49.2
—
0
1 753.94
38.4
2 034.69
44.5
213.01
4.7
-270.94
-5.9
-69.226
-1.5
-129.63
-2.8
3.371
0.07
-553.82
-12.1
-0.805
681.85
1 038.8
100
513.5
49.4
525.3
50.6
—
0
427.5
41.2
492.4
47.4
32.9
3.2
-70.7
-6.8
19.4
1.9
-18.4
-1.8
13.7
1.3
-57.9
-5.6
-0.21
253.8
1 009.7
100
572.4
56.7
437.3
43.3
—
0
381.4
37.8
459.9
45.5
-22.6
-2.2
-71.4
-7.07
-61.7
-6.1
-155.6
-15.4
-22.4
-2.2
-134.7
-13.3
-0.53
253.8
3 613.48
100
1 722.13
47.7
1 891.34
52.3
—
0
1 632.8
45.2
1 998.76
55.3
-107.42
-3
-277.2
-7.7
57.519
1.6
-327.1
-9.05
88.235
2.4
316.55
8.8
0.46
681.85
780.7
100
335.1
42.9
445.6
57.1
—
0
416.9
53.4
508.4
65.1
-62.7
-8.03
-67.1
-8.6
-21.6
-2.8
-151.5
-19.4
87.9
11.3
-294
-37.7
-1.15
253.8
720.1
100
314.2
43.6
406
56.4
—
0
386.6
53.7
476
66.1
-70.1
-9.7
-67.6
-9.4
21.3
3
-116.4
-16.2
5
0.7
-110.5
-15.3
-0.43
253.8