Filed pursuant to Rule 424(b)(3)
Registration Statement No. 333-274541
Prospectus Supplement No. 5
(To Prospectus dated April 26, 2024)
TKO GROUP HOLDINGS, INC.
This prospectus supplement updates, amends and supplements the prospectus dated April 26, 2024 (the “Prospectus”), which forms a part of our Registration Statement on Form S-1 (Registration No. 333-274541). Capitalized terms used in this prospectus supplement and not otherwise defined herein have the meanings specified in the Prospectus.
This prospectus supplement is being filed to update, amend and supplement the information included in the Prospectus with the information contained in our Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2024, filed with the Securities and Exchange Commission on November 6, 2024, which is set forth below.
This prospectus supplement is not complete without the Prospectus. This prospectus supplement should be read in conjunction with the Prospectus, which is to be delivered with this prospectus supplement, and is qualified by reference thereto, except to the extent that the information in this prospectus supplement updates or supersedes the information contained in the Prospectus. Please keep this prospectus supplement with your Prospectus for future reference.
TKO Group Holdings, Inc.’s Class A common stock is quoted on the New York Stock Exchange under the symbol “TKO.” On November 5, 2024, the closing price of our Class A common stock was $118.89.
INVESTING IN OUR SECURITIES INVOLVES CERTAIN RISKS. SEE “RISK FACTORS” BEGINNING ON PAGE 8 OF THE PROSPECTUS.
Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if the Prospectus or this prospectus supplement is truthful or complete. Any representation to the contrary is a criminal offense.
The date of this prospectus supplement is November 6, 2024.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
|
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2024 |
or |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from ______ to ______ |
Commission File Number: 001-41797
TKO GROUP HOLDINGS, INC.
(Exact name of registrant as specified in its charter)
|
|
|
|
Delaware |
92-3569035 |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
200 Fifth Ave, 7th Floor
New York, NY 10010
(Address of principal executive offices)
(646) 558-8333
(Registrant’s telephone number, including area code)
Not Applicable
(Former name or former address, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
|
|
|
|
|
|
|
|
|
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
Class A Common Stock, par value $0.00001 per share |
TKO |
The New York Stock Exchange |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. Yes No
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
|
|
|
|
|
Large Accelerated Filer ☐ |
Accelerated Filer ☐ |
Non-Accelerated Filer ☒ |
Smaller Reporting Company ☐ |
Emerging Growth Company ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No
As of October 31, 2024, there were 81,149,701 shares of the Registrant’s Class A common stock outstanding and 89,616,891 shares of the Registrant’s Class B common stock outstanding.
TABLE OF CONTENTS
FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q (the “Quarterly Report”) contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in Section 27A of the Securities Act of 1933, as amended (the "Securities Act") and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). All statements other than statements of present and historical fact contained in this Quarterly Report, including without limitation, statements regarding the anticipated benefits of and costs associated with the Transactions (as defined below); our expectations surrounding the Transactions and our ability to grow our business and bolster our financial position; our expected contractual obligations and capital expenditures; our future results of operations and financial position; our expectations regarding strategic transactions, including the Endeavor Asset Acquisition; our expectations regarding actions under our capital return program, including the amount and frequency of share repurchases and dividends; industry and business trends; the impact of market conditions and other macroeconomic factors on our business, financial condition and results of operations; our future business strategy, plans, market growth and our objectives for future operations; and our competitive market position within our industry are forward-looking statements.
Without limiting the foregoing, you can generally identify forward-looking statements by the use of forward-looking terminology, including the terms “aim,” "anticipate," "believe," "could," “mission,” "may," "will," "should," "expect," "intend," "plan," "estimate," "project," "predict," "potential," “target,” "contemplate," or, in each case, their negative, or other variations or comparable terminology and expressions. The forward-looking statements in this Quarterly Report are only predictions and are based on our current expectations and projections about future events and financial trends that we believe may affect our business, financial condition, and results of operations. These forward-looking statements speak only as of the date of this Quarterly Report and are subject to a number of known and unknown risks, uncertainties and assumptions, including but not limited to:
•difficulties with the integration and in realizing the expected benefits of the Transactions, including the business combination;
•the unfavorable outcome of legal proceedings that may be instituted against TKO Group Holdings, UFC, WWE and their affiliates in connection with the Transactions, including the business combination;
•the inability to capture all or part of the anticipated cost and revenue synergies;
•potential liabilities that are not known, probable or estimable at this time;
•the inability to maintain the listing of our Class A common stock on the NYSE;
•the risk of adverse tax consequences of the Merger and the Conversion;
•the inability to retain WWE or UFC management, employees and/or talent;
•the impact of future domestic and international industry trends on our business and our future growth, business strategy and objectives for future operations;
•the inability to renew or replace our distribution rights agreements on equal or more favorable terms;
•the possibility we may be adversely affected by other economic, business and/or competitive factors; and
•other important factors that could cause actual results, performance or achievements to differ materially from those described in Part I, Item 1A. “Risk Factors” and Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023 (the “2023 Annual Report”), as updated by Part II, Item 1A. "Risk Factors" in this Quarterly Report and Part I, Item 2. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in this Quarterly Report and in our subsequent filings with the Securities and Exchange Commission (the “SEC”).
These risks could cause our actual results to differ materially from those implied by forward-looking statements in this Quarterly Report. Moreover, we operate in an evolving environment. New risk factors and uncertainties may emerge from time to time, and it is not possible for management to predict all risk factors and uncertainties. Even if our results of operations, financial condition and liquidity and the development of the industry in which we operate are consistent with the forward-looking statements contained in this Quarterly Report, those results or developments may not be indicative of results or developments in subsequent periods.
You should read this Quarterly Report and the documents that we reference herein completely and with the understanding that our actual future results may be materially different from what we expect. We qualify all of our forward-looking statements by these cautionary statements. Except as required by applicable law, we have no obligation to update or revise any forward-looking statements contained herein, whether as a result of any new information, future events, changed circumstances or otherwise.
Available Information and Website Disclosure
We are required to file annual, quarterly and current reports, proxy statements and other information with the SEC. Our filings with the SEC are also available to the public through the SEC’s website at www.sec.gov.
You can also find more information about us online at our investor relations website located at investor.tkogrp.com. Filings we make with the SEC and any amendments to those reports are available free of charge on our website as soon as reasonably practicable after we electronically file such material with the SEC. The information posted on or accessible through our website is not incorporated into this Quarterly Report.
Investors and others should note that we announce material financial and operational information to our investors using press releases, SEC filings and public conference calls and webcasts, and by postings on our investor relations site at investor.tkogrp.com. We may also use our website as a distribution channel for material Company information. In addition, you may automatically receive email alerts and other information about TKO when you enroll your email address by visiting the “Investor Email Alerts” option under the Resources tab on investor.tkogrp.com.
DEFINITIONS
As used in this Quarterly Report, unless we state otherwise or the context otherwise requires:
•“we,” “us,” “our,” “TKO Group Holdings,” “TKO,” the “Company,” and similar references refer (1) prior to the consummation of the Transactions to Zuffa Parent, LLC, and (2) after the consummation of the Transactions to TKO Group Holdings, Inc. and its consolidated subsidiaries.
•“Board” refers to the board of directors of TKO Group Holdings.
•“business combination” refers to the combination of the businesses of WWE and TKO OpCo.
•“Class A common stock” refers to the Class A common stock, par value $0.00001 per share, of TKO.
•“Class B common stock” refers to the Class B common stock, par value $0.00001 per share, of TKO.
•“DGCL” refers to the General Corporation Law of the State of Delaware.
•“Endeavor” refers to Endeavor Group Holdings, Inc., a Delaware corporation.
•"Endeavor Asset Acquisition" refers to the transactions contemplated by the Transaction Agreement, dated as of October 24, 2024, by and among TKO OpCo, the Company, Endeavor OpCo, IMG Worldwide, LLC (“IMG Worldwide” and, together with EOC, the “EDR Parties”); and Trans World International, LLC (“Trans World International”), pursuant to which, among other things and subject to the satisfaction or waiver of the conditions specified therein, the EDR Parties will directly or indirectly contribute, assign and transfer to TKO Opco the Professional Bull Riders, On Location and IMG businesses currently operated by the EDR Parties.
•“Endeavor OpCo” refers to Endeavor Operating Company, LLC, a Delaware limited liability company and subsidiary of Endeavor.
•“fully-diluted basis” means on a basis calculated assuming the full cash exercise (and not net settlement but, for the avoidance of doubt, including the conversion of the Convertible Notes (to the extent not converted prior to closing of the Transaction)) of all outstanding options, warrants, restricted stock units, performance stock units, dividend equivalent rights and other rights and obligations (including any promised equity awards and assuming the full issuance of the shares underlying such awards) to acquire voting interests of TKO Group Holdings (without regard to any vesting provisions and, with respect to any promised awards whose issuance is conditioned in full or in part based on achievement of performance goals or metrics, assuming achievement at target performance) and the full conversion, exercise, exchange, settlement of all issued and outstanding securities convertible into or exercisable, exchangeable or settleable for voting interests of TKO Group Holdings, not including any voting interests of TKO Group Holdings reserved for issuance pursuant to future awards under any option, equity bonus, share purchase or other equity incentive plan or arrangement of TKO Group Holdings (other than promised awards described above), and any other interests or shares, as applicable, that may be issued or exercised. For the avoidance of doubt, this definition assumes no net settlement or other reduction in respect of withholding tax obligations in connection with the issuance, conversion, exercise, exchange or settlement of such rights or obligations to acquire interests of TKO Group Holdings as described in the foregoing.
•“NYSE” refers to the New York Stock Exchange.
•“Services Agreement” means the services agreement dated as of September 12, 2023, by and between Endeavor and TKO OpCo.
•“TKO OpCo” refers to TKO Operating Company, LLC (f/k/a Zuffa Parent LLC), a Delaware limited liability company and our direct subsidiary.
•“TKO OpCo Units” refers to all of the existing equity interests in TKO OpCo.
•“Transactions” refer, collectively, to the transactions pursuant to the Transaction Agreement (defined below) pursuant to which: (i) WWE undertook certain internal restructuring steps; (ii) Whale Merger Sub Inc. (“Merger Sub”) merged with and into WWE (the “Merger”), with WWE surviving the Merger (the “Surviving Entity”) and becoming a direct wholly owned subsidiary of the Company; (iii) immediately following the Merger, the Company caused the Surviving Entity to be converted into a Delaware limited liability company (“WWE LLC”) and the Company became the sole managing member of WWE LLC (the “Conversion”); and (iv) following the Conversion, TKO Group Holdings, Inc. (x) contributed all of the equity interests of WWE LLC to TKO OpCo in exchange for 49% of the membership interests in TKO OpCo on a fully diluted basis, and (y) issued to Endeavor OpCo and certain of Endeavor’s other subsidiaries a number of shares of our Class B common stock representing, in the aggregate, approximately 51% of the total voting power of the Company’s stock on a fully-diluted basis, in exchange for a payment equal to the par value of such Class B common stock.
•“Transaction Agreement” refers to the transaction agreement, dated as of April 2, 2023, by and among Endeavor, Endeavor OpCo, TKO OpCo, WWE, the Company, and Merger Sub.
•“UFC” refers to the Ultimate Fighting Championship.
•“WWE” refers to World Wrestling Entertainment, Inc. (n/k/a World Wrestling Entertainment, LLC).
•“Zuffa” refers to Zuffa Parent, LLC (n/k/a TKO Operating Company, LLC or TKO OpCo).
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
TKO GROUP HOLDINGS, INC.
Consolidated Balance Sheets
(In thousands, except share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
As of September 30, |
|
|
As of December 31, |
|
|
|
2024 |
|
|
2023 |
|
Assets |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
457,410 |
|
|
$ |
235,839 |
|
Accounts receivable (net of allowance for doubtful accounts of $2,417 and $1,093, respectively) |
|
|
250,585 |
|
|
|
135,436 |
|
Other current assets |
|
|
185,822 |
|
|
|
121,155 |
|
Total current assets |
|
|
893,817 |
|
|
|
492,430 |
|
Property, buildings and equipment, net |
|
|
528,200 |
|
|
|
608,416 |
|
Intangible assets, net |
|
|
3,325,151 |
|
|
|
3,563,663 |
|
Finance lease right-of-use assets, net |
|
|
233,032 |
|
|
|
255,709 |
|
Operating lease right-of-use assets, net |
|
|
33,539 |
|
|
|
35,508 |
|
Goodwill |
|
|
7,663,992 |
|
|
|
7,666,485 |
|
Investments |
|
|
33,163 |
|
|
|
16,392 |
|
Other assets |
|
|
59,509 |
|
|
|
52,136 |
|
Total assets |
|
$ |
12,770,403 |
|
|
$ |
12,690,739 |
|
Liabilities, Non-controlling Interests and Stockholders' Equity |
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Accounts payable |
|
$ |
31,712 |
|
|
$ |
42,040 |
|
Accrued liabilities |
|
|
613,392 |
|
|
|
267,363 |
|
Current portion of long-term debt |
|
|
22,171 |
|
|
|
22,367 |
|
Current portion of finance lease liabilities |
|
|
9,591 |
|
|
|
8,135 |
|
Current portion of operating lease liabilities |
|
|
4,675 |
|
|
|
4,246 |
|
Deferred revenue |
|
|
67,707 |
|
|
|
118,992 |
|
Other current liabilities |
|
|
14,185 |
|
|
|
8,997 |
|
Total current liabilities |
|
|
763,433 |
|
|
|
472,140 |
|
Long-term debt |
|
|
2,697,327 |
|
|
|
2,713,948 |
|
Long-term finance lease liabilities |
|
|
224,645 |
|
|
|
245,288 |
|
Long-term operating lease liabilities |
|
|
30,318 |
|
|
|
32,911 |
|
Deferred tax liabilities |
|
|
372,953 |
|
|
|
372,860 |
|
Other long-term liabilities |
|
|
5,875 |
|
|
|
3,046 |
|
Total liabilities |
|
|
4,094,551 |
|
|
|
3,840,193 |
|
Commitments and contingencies (Note 18) |
|
|
|
|
|
|
Redeemable non-controlling interests |
|
|
13,754 |
|
|
|
11,594 |
|
Stockholders' equity: |
|
|
|
|
|
|
Class A common stock: ($0.00001 par value; 5,000,000,000 shares authorized;
81,146,843 and 82,292,902 shares issued and outstanding as of
September 30, 2024 and December 31, 2023, respectively) |
|
|
1 |
|
|
|
1 |
|
Class B common stock: ($0.00001 par value; 5,000,000,000 shares authorized;
89,616,891 and 89,616,891 shares issued and outstanding as of
September 30, 2024 and December 31, 2023, respectively) |
|
|
1 |
|
|
|
1 |
|
Additional paid-in capital |
|
|
4,370,367 |
|
|
|
4,244,537 |
|
Accumulated other comprehensive loss |
|
|
(2,998 |
) |
|
|
(332 |
) |
Accumulated deficit |
|
|
(322,810 |
) |
|
|
(135,227 |
) |
Total TKO Group Holdings, Inc. stockholders’ equity |
|
|
4,044,561 |
|
|
|
4,108,980 |
|
Nonredeemable non-controlling interests |
|
|
4,617,537 |
|
|
|
4,729,972 |
|
Total stockholders' equity |
|
|
8,662,098 |
|
|
|
8,838,952 |
|
Total liabilities, redeemable non-controlling interests and stockholders' equity |
|
$ |
12,770,403 |
|
|
$ |
12,690,739 |
|
See accompanying notes to consolidated financial statements.
6
TKO GROUP HOLDINGS, INC.
Consolidated Statements of Operations
(In thousands, except share and per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Revenue |
|
$ |
681,273 |
|
|
$ |
449,058 |
|
|
$ |
2,162,145 |
|
|
$ |
1,060,973 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Direct operating costs |
|
|
207,092 |
|
|
|
130,312 |
|
|
|
667,899 |
|
|
|
302,253 |
|
Selling, general and administrative expenses |
|
|
239,660 |
|
|
|
193,211 |
|
|
|
1,004,142 |
|
|
|
313,033 |
|
Depreciation and amortization |
|
|
98,148 |
|
|
|
31,698 |
|
|
|
309,128 |
|
|
|
61,900 |
|
Total operating expenses |
|
|
544,900 |
|
|
|
355,221 |
|
|
|
1,981,169 |
|
|
|
677,186 |
|
Operating income |
|
|
136,373 |
|
|
|
93,837 |
|
|
|
180,976 |
|
|
|
383,787 |
|
Other expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
(62,644 |
) |
|
|
(60,636 |
) |
|
|
(192,868 |
) |
|
|
(172,439 |
) |
Other income (expense), net |
|
|
1,381 |
|
|
|
(696 |
) |
|
|
1,885 |
|
|
|
(1,560 |
) |
Income (loss) before income taxes and equity (earnings) losses of affiliates |
|
|
75,110 |
|
|
|
32,505 |
|
|
|
(10,007 |
) |
|
|
209,788 |
|
Provision for income taxes |
|
|
17,777 |
|
|
|
11,156 |
|
|
|
31,829 |
|
|
|
17,655 |
|
Income (loss) before equity (earnings) losses of affiliates |
|
|
57,333 |
|
|
|
21,349 |
|
|
|
(41,836 |
) |
|
|
192,133 |
|
Equity (earnings) losses of affiliates, net of tax |
|
|
(389 |
) |
|
|
(671 |
) |
|
|
(712 |
) |
|
|
309 |
|
Net income (loss) |
|
|
57,722 |
|
|
|
22,020 |
|
|
|
(41,124 |
) |
|
|
191,824 |
|
Less: Net income (loss) attributable to non-controlling interests |
|
|
34,586 |
|
|
|
(22,471 |
) |
|
|
(19,527 |
) |
|
|
(21,683 |
) |
Less: Net income attributable to TKO Operating Company, LLC prior to the Transactions |
|
|
— |
|
|
|
66,377 |
|
|
|
— |
|
|
|
235,393 |
|
Net income (loss) attributable to TKO Group Holdings, Inc. |
|
$ |
23,136 |
|
|
$ |
(21,886 |
) |
|
$ |
(21,597 |
) |
|
$ |
(21,886 |
) |
Basic net earnings (loss) per share of Class A common stock |
|
$ |
0.29 |
|
|
$ |
(0.26 |
) |
|
$ |
(0.27 |
) |
|
$ |
(0.26 |
) |
Diluted net earnings (loss) per share of Class A common stock |
|
$ |
0.28 |
|
|
$ |
(0.26 |
) |
|
$ |
(0.27 |
) |
|
$ |
(0.26 |
) |
Weighted average number of common shares used in computing basic earnings (loss) per share |
|
|
80,966,252 |
|
|
|
83,161,406 |
|
|
|
81,399,221 |
|
|
|
83,161,406 |
|
Weighted average number of common shares used in computing diluted net earnings (loss) per share |
|
|
171,601,095 |
|
|
|
83,161,406 |
|
|
|
81,399,221 |
|
|
|
83,161,406 |
|
See accompanying notes to consolidated financial statements.
7
TKO GROUP HOLDINGS, INC.
Consolidated Statements of Comprehensive Income (Loss)
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Net income (loss) |
|
$ |
57,722 |
|
|
$ |
22,020 |
|
|
$ |
(41,124 |
) |
|
$ |
191,824 |
|
Other comprehensive income (loss), net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustments |
|
|
(825 |
) |
|
|
(300 |
) |
|
|
(2,101 |
) |
|
|
(1,432 |
) |
Cash flow hedges: |
|
|
|
|
|
|
|
|
|
|
|
|
Change in net unrealized gains (losses) |
|
|
(923 |
) |
|
|
574 |
|
|
|
(337 |
) |
|
|
775 |
|
Amortization of cash flow hedge fair value to net income |
|
|
(76 |
) |
|
|
(76 |
) |
|
|
(228 |
) |
|
|
(228 |
) |
Total comprehensive income (loss), net of tax |
|
|
55,898 |
|
|
|
22,218 |
|
|
|
(43,790 |
) |
|
|
190,939 |
|
Less: Comprehensive income (loss) attributable to non-controlling interests |
|
|
34,586 |
|
|
|
(22,471 |
) |
|
|
(19,527 |
) |
|
|
(21,683 |
) |
Less: Comprehensive income attributable to TKO Operating Company, LLC prior to the Transactions |
|
|
— |
|
|
|
66,121 |
|
|
|
— |
|
|
|
234,054 |
|
Comprehensive income (loss) attributable to TKO Group Holdings, Inc. |
|
$ |
21,312 |
|
|
$ |
(21,432 |
) |
|
$ |
(24,263 |
) |
|
$ |
(21,432 |
) |
See accompanying notes to consolidated financial statements.
8
TKO GROUP HOLDINGS, INC.
Consolidated Statements of Stockholders’ Equity
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
Total TKO |
|
|
Nonredeemable |
|
|
|
|
|
|
Common Stock |
|
|
Additional |
|
|
Other |
|
|
|
|
|
Group Holdings, |
|
|
Non- |
|
|
Total |
|
|
|
Class A |
|
|
Class B |
|
|
Paid - in |
|
|
Comprehensive |
|
|
Accumulated |
|
|
Inc. Stockholders' |
|
|
Controlling |
|
|
Stockholders' |
|
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Loss |
|
|
Deficit |
|
|
Equity |
|
|
Interests |
|
|
Equity |
|
Balance, June 30, 2024 |
|
|
80,713 |
|
|
$ |
1 |
|
|
|
89,617 |
|
|
$ |
1 |
|
|
$ |
4,339,217 |
|
|
$ |
(1,174 |
) |
|
$ |
(346,425 |
) |
|
$ |
3,991,620 |
|
|
$ |
4,623,445 |
|
|
$ |
8,615,065 |
|
Comprehensive income (loss) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,824 |
) |
|
|
23,136 |
|
|
|
21,312 |
|
|
|
33,911 |
|
|
|
55,223 |
|
Distributions to members |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(29,444 |
) |
|
|
(29,444 |
) |
Contributions from members |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,139 |
|
|
|
1,139 |
|
Stock issuances and other, net |
|
|
434 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Excise taxes on repurchase of common stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
479 |
|
|
|
479 |
|
|
|
— |
|
|
|
479 |
|
Taxes paid related to net settlement upon vesting of equity awards |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,657 |
) |
|
|
— |
|
|
|
— |
|
|
|
(5,657 |
) |
|
|
— |
|
|
|
(5,657 |
) |
Equity-based compensation |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
18,906 |
|
|
|
— |
|
|
|
— |
|
|
|
18,906 |
|
|
|
— |
|
|
|
18,906 |
|
Principal stockholder contributions |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,387 |
|
|
|
— |
|
|
|
— |
|
|
|
6,387 |
|
|
|
— |
|
|
|
6,387 |
|
Equity reallocation between controlling and non-controlling interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
11,514 |
|
|
|
— |
|
|
|
— |
|
|
|
11,514 |
|
|
|
(11,514 |
) |
|
|
— |
|
Balance, September 30, 2024 |
|
|
81,147 |
|
|
$ |
1 |
|
|
|
89,617 |
|
|
$ |
1 |
|
|
$ |
4,370,367 |
|
|
$ |
(2,998 |
) |
|
$ |
(322,810 |
) |
|
$ |
4,044,561 |
|
|
$ |
4,617,537 |
|
|
$ |
8,662,098 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
Total TKO |
|
|
Nonredeemable |
|
|
|
|
|
|
Common Stock |
|
|
Additional |
|
|
Other |
|
|
|
|
|
Group Holdings, |
|
|
Non- |
|
|
Total |
|
|
|
Class A |
|
|
Class B |
|
|
Paid - in |
|
|
Comprehensive |
|
|
Accumulated |
|
|
Inc. Stockholders' |
|
|
Controlling |
|
|
Stockholders' |
|
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Loss |
|
|
Deficit |
|
|
Equity |
|
|
Interests |
|
|
Equity |
|
Balance, December 31, 2023 |
|
|
82,293 |
|
|
$ |
1 |
|
|
|
89,617 |
|
|
$ |
1 |
|
|
$ |
4,244,537 |
|
|
$ |
(332 |
) |
|
$ |
(135,227 |
) |
|
$ |
4,108,980 |
|
|
$ |
4,729,972 |
|
|
$ |
8,838,952 |
|
Comprehensive loss |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,666 |
) |
|
|
(21,597 |
) |
|
|
(24,263 |
) |
|
|
(21,686 |
) |
|
|
(45,949 |
) |
Distributions to members |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(41,778 |
) |
|
|
(41,778 |
) |
Contributions from members |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,779 |
|
|
|
5,779 |
|
Stock issuances and other, net |
|
|
708 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Repurchases and retirements of common stock |
|
|
(1,854 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(165,000 |
) |
|
|
(165,000 |
) |
|
|
— |
|
|
|
(165,000 |
) |
Excise taxes on repurchase of common stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(986 |
) |
|
|
(986 |
) |
|
|
— |
|
|
|
(986 |
) |
Taxes paid related to net settlement upon vesting of equity awards |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,657 |
) |
|
|
— |
|
|
|
— |
|
|
|
(5,657 |
) |
|
|
— |
|
|
|
(5,657 |
) |
Equity-based compensation |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
68,858 |
|
|
|
— |
|
|
|
— |
|
|
|
68,858 |
|
|
|
— |
|
|
|
68,858 |
|
Principal stockholder contributions |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7,879 |
|
|
|
— |
|
|
|
— |
|
|
|
7,879 |
|
|
|
— |
|
|
|
7,879 |
|
Equity reallocation between controlling and non-controlling interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
54,750 |
|
|
|
— |
|
|
|
— |
|
|
|
54,750 |
|
|
|
(54,750 |
) |
|
|
— |
|
Balance, September 30, 2024 |
|
|
81,147 |
|
|
$ |
1 |
|
|
|
89,617 |
|
|
$ |
1 |
|
|
$ |
4,370,367 |
|
|
$ |
(2,998 |
) |
|
$ |
(322,810 |
) |
|
$ |
4,044,561 |
|
|
$ |
4,617,537 |
|
|
$ |
8,662,098 |
|
See accompanying notes to consolidated financial statements.
9
TKO GROUP HOLDINGS, INC.
Consolidated Statements of Stockholders’ Equity
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
Total TKO |
|
|
Nonredeemable |
|
|
|
|
|
|
|
|
|
Common Stock |
|
|
Additional |
|
|
Other |
|
|
|
|
|
Group Holdings, |
|
|
Non- |
|
|
Total |
|
|
|
Members |
|
|
Class A |
|
|
Class B |
|
|
Paid - in |
|
|
Comprehensive |
|
|
Accumulated |
|
|
Inc. Stockholders' |
|
|
Controlling |
|
|
Stockholders' |
|
|
|
Capital |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Income (Loss) |
|
|
Deficit |
|
|
Equity |
|
|
Interests |
|
|
Equity |
|
Balance, June 30, 2023 |
|
$ |
587,161 |
|
|
|
— |
|
|
$ |
0 |
|
|
|
— |
|
|
$ |
0 |
|
|
$ |
— |
|
|
$ |
(237 |
) |
|
$ |
— |
|
|
$ |
586,924 |
|
|
$ |
— |
|
|
$ |
586,924 |
|
Comprehensive income (loss) prior to reorganization and acquisition |
|
|
66,377 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(256 |
) |
|
|
|
|
|
66,121 |
|
|
|
— |
|
|
|
66,121 |
|
Distributions to members prior to reorganization and acquisition |
|
|
(98,389 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(98,389 |
) |
|
|
— |
|
|
|
(98,389 |
) |
Contributions from members prior to reorganization and acquisition |
|
|
3,659 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,659 |
|
|
|
— |
|
|
|
3,659 |
|
Effects of reorganization and acquisition |
|
|
(558,808 |
) |
|
|
83,161 |
|
|
|
1 |
|
|
|
89,617 |
|
|
|
1 |
|
|
|
4,166,297 |
|
|
|
256 |
|
|
|
— |
|
|
|
3,607,747 |
|
|
|
4,818,385 |
|
|
|
8,426,132 |
|
Other comprehensive (loss) income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
454 |
|
|
|
(21,886 |
) |
|
|
(21,432 |
) |
|
|
(22,886 |
) |
|
|
(44,318 |
) |
Distributions to members |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(595 |
) |
|
|
(595 |
) |
Contributions from members |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
581 |
|
|
|
581 |
|
Stock issuances and other, net |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(20 |
) |
|
|
— |
|
|
|
— |
|
|
|
(20 |
) |
|
|
— |
|
|
|
(20 |
) |
Conversions of convertible debt |
|
|
— |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
28 |
|
|
|
— |
|
|
|
— |
|
|
|
28 |
|
|
|
— |
|
|
|
28 |
|
Equity-based compensation |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
20,316 |
|
|
|
— |
|
|
|
— |
|
|
|
20,316 |
|
|
|
— |
|
|
|
20,316 |
|
Balance, September 30, 2023 |
|
$ |
- |
|
|
|
83,162 |
|
|
$ |
1 |
|
|
|
89,617 |
|
|
$ |
1 |
|
|
$ |
4,186,621 |
|
|
$ |
217 |
|
|
$ |
(21,886 |
) |
|
$ |
4,164,954 |
|
|
$ |
4,795,485 |
|
|
$ |
8,960,439 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
Total TKO |
|
|
Nonredeemable |
|
|
|
|
|
|
|
|
|
Common Stock |
|
|
Additional |
|
|
Other |
|
|
|
|
|
Group Holdings, |
|
|
Non- |
|
|
Total |
|
|
|
Members |
|
|
Class A |
|
|
Class B |
|
|
Paid - in |
|
|
Comprehensive |
|
|
Accumulated |
|
|
Inc. Stockholders' |
|
|
Controlling |
|
|
Stockholders' |
|
|
|
Capital |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Income |
|
|
Deficit |
|
|
Equity |
|
|
Interests |
|
|
Equity |
|
Balance, December 31, 2022 |
|
$ |
568,070 |
|
|
|
— |
|
|
$ |
- |
|
|
|
— |
|
|
$ |
0 |
|
|
$ |
— |
|
|
$ |
846 |
|
|
$ |
— |
|
|
$ |
568,916 |
|
|
$ |
— |
|
|
$ |
568,916 |
|
Comprehensive income (loss) prior to reorganization and acquisition |
|
|
235,393 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,339 |
) |
|
|
— |
|
|
|
234,054 |
|
|
|
— |
|
|
|
234,054 |
|
Distributions to members prior to reorganization and acquisition |
|
|
(259,898 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(259,898 |
) |
|
|
— |
|
|
|
(259,898 |
) |
Contributions from members prior to reorganization and acquisition |
|
|
15,243 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
15,243 |
|
|
|
— |
|
|
|
15,243 |
|
Effects of reorganization and acquisition |
|
|
(558,808 |
) |
|
|
83,161 |
|
|
|
1 |
|
|
|
89,617 |
|
|
|
1 |
|
|
|
4,166,297 |
|
|
|
256 |
|
|
|
— |
|
|
|
3,607,747 |
|
|
|
4,818,385 |
|
|
|
8,426,132 |
|
Other comprehensive (loss) income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
454 |
|
|
|
(21,886 |
) |
|
|
(21,432 |
) |
|
|
(22,886 |
) |
|
|
(44,318 |
) |
Distributions to members |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(595 |
) |
|
|
(595 |
) |
Contributions from members |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
581 |
|
|
|
581 |
|
Stock issuances and other, net |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(20 |
) |
|
|
— |
|
|
|
— |
|
|
|
(20 |
) |
|
|
— |
|
|
|
(20 |
) |
Conversions of convertible debt |
|
|
— |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
28 |
|
|
|
— |
|
|
|
— |
|
|
|
28 |
|
|
|
— |
|
|
|
28 |
|
Equity-based compensation |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
20,316 |
|
|
|
— |
|
|
|
— |
|
|
|
20,316 |
|
|
|
— |
|
|
|
20,316 |
|
Balance, September 30, 2023 |
|
$ |
- |
|
|
|
|