XML 18 R6.htm IDEA: XBRL DOCUMENT v3.22.2.2
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' DEFICIT - USD ($)
Total
Approved plan
Members' capital
Stagwell Inc. Shareholders' Equity
Stagwell Inc. Shareholders' Equity
Approved plan
Common Shares
Common Class A & B
Common Shares
Common Class A & B
Approved plan
Common Shares
Class C
Paid-in Capital
Paid-in Capital
Approved plan
Retained Earnings
Accumulated Other Comprehensive Loss
Noncontrolling Interests
Convertible Preference Shares
Beginning balance at Dec. 31, 2020     $ 358,756,000                      
Balance at Dec. 31, 2020 $ 398,543,000     $ 358,756,000                 $ 39,787,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Other Comprehensive Income (Loss), Net of Tax 12,537,000                          
Contribution from Limited Liability Company (LLC) 250,000   250,000 250,000                    
Distribution Made to Limited Liability Company (LLC) Member, Cash Distributions Declared (204,929,000)   (204,929,000) (204,929,000)                    
Noncontrolling Interest, Decrease from Distributions to Noncontrolling Interest Holders (11,936,000)                       (11,936,000)  
Changes in redemption value of RNCI (72,000)   (72,000) (72,000)                    
Adjustments to Additional Paid in Capital, Changes due to Business Combinations 9,679,000     9,679,000                    
Other                     $ 0 $ 0    
Ending balance at Sep. 30, 2021     0                      
Balance (in shares) at Sep. 30, 2021           78,984,000   179,970,000           123,849,000
Balance at Sep. 30, 2021 1,041,230,000     385,980,000   $ 77,000   $ 2,000 $ 169,537,000   (6,153,000) 12,537,000 655,250,000 $ 209,980,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Income attributable to noncontrolling interests 10,987,000                          
Beginning balance at Dec. 31, 2020     358,756,000                      
Balance at Dec. 31, 2020 398,543,000     358,756,000                 39,787,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Changes in redemption value (3,834,000)                          
Balance (in shares) at Dec. 31, 2021           118,252,000   179,970,000            
Balance at Dec. 31, 2021 879,040,000     370,753,000   $ 118,000   $ 2,000 382,893,000   (6,982,000) (5,278,000) 508,287,000  
Beginning balance at Jun. 30, 2021 350,395,000                          
Balance at Jun. 30, 2021 381,342,000     350,395,000                 30,947,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Other Comprehensive Income (Loss), Net of Tax 12,537,000                          
Adjustments to Additional Paid in Capital, Changes due to Business Combinations 9,679,000     9,679,000                    
Ending balance at Sep. 30, 2021     $ 0                      
Balance (in shares) at Sep. 30, 2021           78,984,000   179,970,000           123,849,000
Balance at Sep. 30, 2021 1,041,230,000     385,980,000   $ 77,000   $ 2,000 169,537,000   (6,153,000) 12,537,000 655,250,000 $ 209,980,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Income attributable to noncontrolling interests 9,994,000                          
Balance (in shares) at Dec. 31, 2021           118,252,000   179,970,000            
Balance at Dec. 31, 2021 879,040,000     370,753,000   $ 118,000   $ 2,000 382,893,000   (6,982,000) (5,278,000) 508,287,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net Income (Loss), Including Noncontrolling Interests, Equity Statement Impact       33,747,000             33,747,000   55,110,000  
Other Comprehensive Income (Loss), Net of Tax (59,678,000)     (59,678,000)               (59,678,000)    
Noncontrolling Interest, Decrease from Distributions to Noncontrolling Interest Holders (29,957,000)                       (29,957,000)  
Changes in redemption value (20,546,000)                          
Reduction of noncontrolling and redeemable noncontrolling interest (4,600,000)     (1,000,000)         (1,000,000)       (3,600,000)  
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Noncontrolling Interest 2,667,000                       2,667,000  
Changes in redemption value of RNCI (20,546,000)     (20,546,000)             (20,546,000)      
Granting of restricted awards 0         $ (4,000)     (4,000)          
Granting of restricted awards (in shares)           3,678,000                
Stock Issued During Period, Shares, Restricted Stock Award, Forfeited           (111,000)                
Shares repurchased and cancelled (withheld for payroll taxes) (14,972,000) $ (28,671,000)   (14,972,000) $ (28,671,000) $ (2,000) $ (4,000)   (14,970,000) $ (28,667,000)        
Shares acquired and cancelled (in shares)           (2,005,000) (4,006,000)              
Stock-based compensation 25,475,000     25,475,000         25,475,000          
Adjustments to Additional Paid in Capital, Changes due to Business Combinations (1,000,000)     (1,000,000)                    
Conversion of shares           $ 16,000     (16,000)          
Conversion of shares (in shares)           15,594,000   (15,594,000)            
Finalization of MDC acquisition accounting (13,993,000)     (16,294,000)         (16,294,000)       2,301,000  
Stockholders' Equity, Other Shares           142,000                
Other (1,271,000)     (1,603,000)   $ 3,000     (1,246,000)   (354,000)   332,000  
Balance (in shares) at Sep. 30, 2022           131,544,000   164,376,000            
Balance at Sep. 30, 2022 824,893,000     290,417,000   $ 135,000   $ 2,000 348,663,000   6,573,000 (64,956,000) 534,476,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net Income (Loss) Attributable to Parent, Equity Statement Impact 88,857,000                          
Income attributable to noncontrolling interests 59,668,000                          
Balance (in shares) at Jun. 30, 2022           131,838,000   164,427,000            
Balance at Jun. 30, 2022 857,384,000     344,299,000   $ 135,000   $ 2,000 368,345,000   10,268,000 (34,451,000) 513,085,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net Income (Loss), Including Noncontrolling Interests, Equity Statement Impact       10,609,000             10,609,000      
Other Comprehensive Income (Loss), Net of Tax (30,505,000)     (30,505,000)               (30,505,000)    
Changes in redemption value of RNCI (14,658,000)     (14,658,000)             (14,658,000)      
Granting of restricted awards           $ (2,000)     (2,000)          
Granting of restricted awards (in shares)           1,689,000                
Stock Issued During Period, Shares, Restricted Stock Award, Forfeited           (3,000)                
Shares repurchased and cancelled (withheld for payroll taxes) (46,000) $ (13,830,000)   (46,000) $ (13,830,000) $ (2,000) $ (2,000)   (44,000) $ (13,828,000)        
Shares acquired and cancelled (in shares)           (7,000) (2,025,000)              
Stock-based compensation 9,583,000     9,583,000         9,583,000          
Adjustments to Additional Paid in Capital, Changes due to Business Combinations 0     0                    
Conversion of shares           $ 1,000     (1,000)          
Conversion of shares (in shares)           51,000   (51,000)            
Finalization of MDC acquisition accounting (13,993,000)     (16,294,000)         (16,294,000)       2,301,000  
Stockholders' Equity, Other Shares           1,000                
Other 1,224,000     (1,259,000)   $ 1,000     (904,000)   354,000   2,483,000  
Balance (in shares) at Sep. 30, 2022           131,544,000   164,376,000            
Balance at Sep. 30, 2022 824,893,000     $ 290,417,000   $ 135,000   $ 2,000 $ 348,663,000   $ 6,573,000 $ (64,956,000) 534,476,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net Income (Loss) Attributable to Parent, Equity Statement Impact 32,182,000                          
Income attributable to noncontrolling interests $ 24,665,000                       $ 21,573,000