XML 65 R44.htm IDEA: XBRL DOCUMENT v3.22.0.1
Segment Information (Tables)
12 Months Ended
Dec. 31, 2021
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information, by Segment
Twelve Months Ended December 31,
20212020
Revenue:(Dollars in Thousands)
Integrated Agencies Network$819,758 $229,646 
Media Network374,930 254,311 
Communications Network248,832 382,815 
All Other25,843 21,260 
Total Revenue$1,469,363 $888,032 
Adjusted EBITDA:
Integrated Agencies Network$166,768 $42,360 
Media Network62,770 27,669 
Communications Network45,527 78,562 
All Other(769)(1,893)
Corporate(20,644)(3,530)
Total Adjusted EBITDA$253,652 $143,168 
Depreciation and amortization$(77,503)$(41,025)
Impairment and other losses(16,240)— 
Stock-based compensation(75,032)— 
Deferred acquisition consideration(18,721)(4,497)
Other items, net(21,430)(13,906)
Total Operating Income
$44,726 $83,740 
Twelve Months Ended December 31,
20212020
(Dollars in Thousands)
Other Income (expenses):
Interest expense, net$(31,894)$(6,223)
Foreign exchange, net(3,332)(721)
Gain on sale of business and other, net50,058 544 
Income before income taxes and equity in earnings of non-consolidated affiliates59,558 77,340 
Income tax expense23,398 5,937 
Income before equity in earnings of non-consolidated affiliates36,160 71,403 
Equity in (income) losses of non-consolidated affiliates(240)58 
Net income35,920 71,461 
Net income attributable to noncontrolling and redeemable noncontrolling interests(14,884)(15,105)
Net income attributable to Stagwell Inc. common shareholders$21,036 $56,356 
Depreciation and amortization:
Integrated Agencies Network$40,087 $9,616 
Media Network23,590 19,861 
Communications Network7,553 5,903 
All Other2,498 3,681 
Corporate3,775 1,964 
Total$77,503 $41,025 
Stock-based compensation:
Integrated Agencies Network$47,584 $— 
Media Network4,857 — 
Communications Network15,928 — 
All Other39 — 
Corporate6,624 — 
Total$75,032 $—