Breaking Down Endeavor’s Financials Ahead of IPO

Variety’s analysis of Endeavor’s financial health shows serious weaknesses that are laid bare in the prospectus it filed with the Securities and Exchange Commission on May 23 for its upcoming IPO. The numbers demonstrate that Endeavor, which has grown rapidly through acquisitions over the past six years, did not turn a profit in 2016 and 2017, and only did so in 2018 because of the sale of its IMG College division. That asset came to Endeavor through its $2.1 billion purchase of sports and events powerhouse IMG in 2014. At present, Endeavor has negative cash flow, according to financial experts, which will be a problem if the picture doesn’t improve in the next two years when the company also faces higher payments to service its $4.6 billion in debt. The company values itself in the prospectus at $9.9 billion.

Endeavor’s black ink has been fueled largely by recent asset sales. IMG College brought in almost $400 million last year, and the company’s 49% interest in advertising agency Droga5 yielded $207 million in late March. Observers see those deals as capitalizing on opportunity but also as a means of Endeavor improving the financials as it prepares for its close-up on Wall Street.

For its size, the company is also shouldering a large amount of debt, which stands at $4.6 billion. The payment schedule for its current obligations accelerates in 2022 and 2023, meaning that Endeavor needs to generate a significant increase in cash flow to service the debt or it will have to refinance.

Endeavor’s disclosure emphasizes adjusted earnings before interest, taxes, depreciation and amortization (EBITDA) as the best metric to judge the health of operations. Adjusted EBITDA is a common metric used by companies preparing for IPOs to eliminate one-time gains and losses. But in the case of Endeavor, as it absorbs and integrates numerous acquisitions, the adjusted EBITDA numbers skew the picture of the company’s performance. On a company-wide basis, losses from continuing operations expanded in 2017 and 2018, which paints a far less rosy picture than adjusted EBITDA.

Here’s a deeper look at Endeavor and the performance of its three divisions: Entertainment & Sports (which houses UFC, Professional Bull Riders, Miss Universe and hundreds of sports and lifestyle events owned or operated by IMG, including Wimbledon); Talent and Representation (WME, Endeavor Content, IMG Models, Endeavor Global Marketing); and Endeavor X (Endeavor Streaming, Endeavor Audio and Endeavor Experiences).

More Biz

  • Photo taken July 18, 2019, from

    More Than 20 Feared Dead in Arson Attack on Japan's Kyoto Animation

    UPDATED: More than 20 people are feared to have died Thursday in an arson attack on the Kyoto Animation company in Japan, shocking a nation in which extreme violence is very rare. Emergency services in Kyoto City received a call about 10:35 a.m. local time Thursday reporting an explosion on the first floor of the [...]

  • Haim Saban

    Haim Saban Pledges to Invest $500 Million to Launch Music Label

    Businessman, investor and philanthropist Haim Saban, who heads the Saban Capital Group, has pledged to invest $500 million to launch a record label. Saban Music Group (SMG) will be led by music executive Gustavo Lopez and focus on “international A&R, artist development and strategically supporting a 360 model for artists,” reads a release announcing SMG, [...]

  • Street scene Sunset Boulevard at night

    In Los Angeles, Rock and Roll Fights to Save the Sunset Strip

    On a recent Saturday evening on Sunset Boulevard, just beyond the nightly caravan of European sports cars and open-air tour buses that have seen better days, the famous Tower Records building was once again bathed in the familiar red and yellow paint job of the iconic music store that once occupied its stone-brick walls. Though [...]

  • Plume of black smoke rising from

    Universal Music Files Motion to Dismiss Lawsuit From Artists Claiming Fire Damage

    Universal Music Group filed a motion on Wednesday to dismiss a class-action lawsuit from attorneys representing Soundgarden, Hole, Steve Earle and the estates of Tupac and Tom Petty over master recordings reportedly destroyed in a 2008 fire, the extent of which was revealed last month in a New York Times article. UMG argues that the musicians cannot pursue a [...]

  • After Yet Another Rejection, What Could

    After Yet Another Rejection, What Could Be Next for Woodstock 50?

    In the wake of the Town of Vernon’s third rejection of Woodstock 50’s permit application to hold its music festival at a venue in the Upstate New York municipality, one may well wonder what the troubled event’s next move might be. In the hours after the latest rejection was announced, even the optimistic-bordering-on-unrealistic producers sounded [...]

  • US actor Kevin Spacey (C) is

    Kevin Spacey Sexual Assault Case Dropped in Nantucket

    Nantucket prosecutors have dropped a sexual assault case against actor Kevin Spacey, citing the “unavailability” of the complaining witness. Spacey had been accused of groping an 18-year-old busboy at the Club Car restaurant in July 2016. He was charged with indecent sexual assault, and a trial was set to be held in the fall. However, [...]

  • Plume of black smoke rising from

    Universal Music Updates Staff on Fire Damage in Internal Memo (Read)

    Ahead of an expected motion to dismiss the lawsuit filed last month by several artists over damage in the 2008 fire that destroyed hundreds of thousands of master recordings, according to the New York Times, the company’s chief archivist, Pat Kraus, issued a memo to the staff that has been obtained by Variety. While the [...]

More From Our Brands

Access exclusive content