XML 27 R6.htm IDEA: XBRL DOCUMENT v3.22.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Cash flows from operating activities:    
Net income $ 35,920 $ 71,461
Adjustments to reconcile net income to cash provided by (used in) operating activities:    
Stock-based compensation 75,032 0
Depreciation and amortization 77,503 41,025
Impairment and other losses 16,240 0
Provision for bad debt 2,031 6,222
Deferred income taxes (3,818) (5,463)
Adjustment to deferred acquisition consideration 18,721 4,520
Interest from preferred investments 0 (600)
Equity in losses of unconsolidated affiliates, net of dividends received 0 (58)
Transaction costs contributed by Stagwell Media LP 0 10,160
Foreign currency translation loss on foreign denominated debt 0 721
Other (1,463) 1,329
Gain on sale of business (43,440) 0
Changes in working capital:    
Accounts receivable (30,784) (26,805)
Expenditures billable to clients (35,371) 10,078
Other assets 3,997 (10,461)
Accounts payable (46,356) 5,606
Accruals and other liabilities 61,974 22,922
Advance billings 76,021 7,423
Deferred acquisition related payments (5,351) 0
Net cash provided by operating activities 200,856 138,080
Cash flows from investing activities:    
Capital expenditures (22,626) (12,099)
Proceeds from sale of business, net 37,232 0
Acquisitions, net of cash acquired 150,346 (14,732)
Other (1,000) (2,190)
Net cash provided by (used in) investing activities 163,952 (29,021)
Repayment of borrowings under revolving credit facility and term loan    
Repayment of borrowings under revolving credit facility and term loan (719,088) (126,994)
Proceeds from borrowings under revolving credit facility 516,669 167,000
Shares acquired and cancelled (841) 0
Payment of deferred consideration and other 0 (1,000)
Contributions 0 1,554
Proceeds from issuance of the 5.625% Notes 1,100,000 0
Purchase of noncontrolling interest (37,500) (1,559)
Debt issuance costs (15,053) (3,099)
Payment of contingent consideration 0 (500)
Distributions (233,203) (115,543)
Repurchase of 7.50% Senior Notes (884,398) 0
Net cash used in financing activities (273,414) (80,141)
Effect of exchange rate changes on cash and cash equivalents 158 (321)
Net increase in cash and cash equivalents 91,552 28,597
Cash and cash equivalents at beginning of period 92,457 63,860
Cash and cash equivalents at end of period 184,009 92,457
Supplemental disclosures:    
Cash income taxes paid 58,578 10,714
Cash interest paid 23,528 9,287
Non-cash investing and financing activities:    
Acquisitions of business 425,752 23,720
Acquisitions of noncontrolling interest 170,266 0
Issuance of redeemable noncontrolling interest 27,280 0
Net unrealized gain on available for sale investment 0 5,156
Non-cash contributions 12,372 93,880
Non-cash distributions to Stagwell Media LP 13,000 0
Non-cash payment of deferred acquisition consideration 7,080 64,345
Conversion of preferred shares $ 209,947 $ 0