XML 42 R31.htm IDEA: XBRL DOCUMENT v3.23.3
Segment Information (Tables)
 9 Months Ended
Sep. 30, 2023
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information, by Segment
Three Months Ended September 30,Nine Months Ended September 30,
2023202220232022
(dollars in thousands)
Revenue:
Integrated Agencies Network$348,781 $366,437 $1,032,914 $1,092,364 
Brand Performance Network173,361 171,463 574,729 563,546 
Communications Network82,505 122,455 230,261 314,472 
All Other12,926 3,436 34,378 9,225 
Total Revenue$617,573 $663,791 $1,872,282 $1,979,607 
Adjusted EBITDA:
Integrated Agencies Network$77,177 $76,198 $211,377 $215,462 
Brand Performance Network23,193 24,312 67,387 89,259 
Communications Network17,294 25,489 35,754 59,089 
All Other(4,005)(363)(10,166)(972)
Corporate(11,890)(10,544)(39,193)(35,015)
Total Adjusted EBITDA$101,769 $115,092 $265,159 $327,823 
Depreciation and amortization$(38,830)$(32,207)$(107,795)$(95,642)
Impairment and other losses— (25,211)(10,562)(28,034)
Stock-based compensation(12,065)(12,258)(34,615)(33,410)
Deferred acquisition consideration(6,401)29,789 (10,881)14,420 
Other items, net(10,731)(5,152)(30,069)(12,112)
Total Operating Income
$33,742 $70,053 $71,237 $173,045 
Other Income (expenses):
Interest expense, net$(25,886)$(19,672)$(67,755)$(56,552)
Foreign exchange, net(140)(3,927)(2,288)(4,163)
Other, net(271)147 (467)182 
Income before income taxes and equity in earnings of non-consolidated affiliates7,445 46,601 727 112,512 
Income tax expense4,324 11,540 12,425 20,150 
Income (loss) before equity in earnings of non-consolidated affiliates3,121 35,061 (11,698)92,362 
Equity in income (loss) of non-consolidated affiliates(4)213 (447)1,053 
Net income (loss)3,117 35,274 (12,145)93,415 
Net (income) loss attributable to noncontrolling and redeemable noncontrolling interests(2,464)(24,665)8,548 (59,668)
Net income (loss) attributable to Stagwell Inc. common shareholders$653 $10,609 $(3,597)$33,747