XML 62 R45.htm IDEA: XBRL DOCUMENT v3.22.4
Segment Information (Tables)
12 Months Ended
Dec. 31, 2022
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information, by Segment
Year Ended December 31,
202220212020
Revenue:
Integrated Agencies Network$1,479,802 $770,056 $221,595 
Brand Performance Network757,208 424,632 262,362 
Communications Network430,820 248,832 382,815 
All Other19,962 25,843 21,260 
Total Revenue$2,687,792 $1,469,363 $888,032 
Adjusted EBITDA:
Integrated Agencies Network$293,643 $163,596 $42,332 
Brand Performance Network115,835 65,942 27,697 
Communications Network85,684 45,527 78,562 
All Other(933)(769)(1,893)
Corporate(43,111)(20,644)(3,530)
Total Adjusted EBITDA$451,118 $253,652 $143,168 
Depreciation and amortization$(131,273)$(77,503)$(41,025)
Impairment and other losses(122,179)(16,240)— 
Stock-based compensation(33,152)(75,032)— 
Deferred acquisition consideration13,405 (18,721)(4,497)
Other items, net(18,691)(21,430)(13,906)
Total Operating Income
$159,228 $44,726 $83,740 
Year Ended December 31,
202220212020
Other Income (expenses):
Interest expense, net$(76,062)$(31,894)$(6,223)
Foreign exchange, net(2,606)(3,332)(721)
Other, net(7,059)50,058 544 
Income before income taxes and equity in earnings of non-consolidated affiliates73,501 59,558 77,340 
Income tax expense7,580 23,398 5,937 
Income before equity in earnings of non-consolidated affiliates65,921 36,160 71,403 
Equity in income (loss) of non-consolidated affiliates(79)(240)58 
Net income65,842 35,920 71,461 
Net income attributable to noncontrolling and redeemable noncontrolling interests(38,573)(14,884)(15,105)
Net income attributable to Stagwell Inc. common shareholders$27,269 $21,036 $56,356 
Depreciation and amortization:
Integrated Agencies Network$74,609 $37,646 $9,360 
Brand Performance Network33,674 26,031 20,117 
Communications Network10,831 7,553 5,903 
All Other5,234 2,498 3,681 
Corporate6,925 3,775 1,964 
Total depreciation and amortization$131,273 $77,503 $41,025 
Stock-based compensation:
Integrated Agencies Network$13,774 $47,190 $— 
Brand Performance Network5,830 5,251 — 
Communications Network1,797 15,928 — 
All Other41 39 — 
Corporate11,710 6,624 — 
Total stock-based compensation$33,152 $75,032 $—