XML 16 R5.htm IDEA: XBRL DOCUMENT v3.22.1
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
Cash flows from operating activities:    
Net income $ 33,622 $ 4,603
Adjustments to reconcile net income to cash (used in) provided by operating activities:    
Stock-based compensation 8,021 0
Depreciation and amortization 31,204 10,950
Impairment and other losses 557 0
Provision for bad debt expense 879 255
Deferred income taxes (1,350) (181)
Adjustment to deferred acquisition consideration 1,897 3,918
Transaction costs contributed by Stagwell Media LP 0 3,188
Other (3,526) (436)
Changes in working capital:    
Accounts receivable (70,039) 59,536
Expenditures billable to clients 11,996 (5,387)
Other assets (6,100) (1,134)
Accounts payable (32,386) (69,133)
Accruals and other liabilities (5,592) (1,411)
Advance billings (17,760) 1,003
Net cash (used in) provided by operating activities (48,577) 5,771
Cash flows from investing activities:    
Capital expenditures (6,538) (3,311)
Acquisitions, net of cash acquired (935) 0
Other (816) 0
Net cash used in investing activities (8,289) (3,311)
Repayment of borrowings under revolving credit facility    
Repayment of borrowings under revolving credit facility (209,500) (25,248)
Proceeds from borrowings under revolving credit facility 239,000 10,000
Shares acquired and cancelled 14,926 0
Distributions to noncontrolling interests and other (6,464) 0
Payment of deferred consideration (1,581) 0
Distributions 0 (25,894)
Net cash provided by (used in) financing activities 6,529 (41,142)
Effect of exchange rate changes on cash and cash equivalents 1,481 9
Net decrease in cash and cash equivalents (48,856) (38,673)
Cash and cash equivalents at beginning of period 184,009 92,457
Cash and cash equivalents at end of period 135,153 53,784
Supplemental disclosures:    
Cash income taxes paid 6,623 2,361
Cash interest paid 30,798 928
Non-cash investing and financing activities:    
Tax receivables agreement liability 20,846 0
Tax receivables deferred tax liability 24,500 0
Non-cash contributions 0 10,268
Non-cash distributions to Stagwell Media LP 0 (13,000)
Non-cash payment of deferred acquisition consideration $ 0 $ (7,080)