XML 121 R102.htm IDEA: XBRL DOCUMENT v3.24.0.1
Segment Information (Details 1)
$ in Thousands
3 Months Ended 6 Months Ended 7 Months Ended 9 Months Ended 12 Months Ended
Dec. 31, 2023
USD ($)
Sep. 30, 2023
USD ($)
Jun. 30, 2023
USD ($)
Mar. 31, 2023
USD ($)
Jun. 30, 2023
USD ($)
Aug. 02, 2021
USD ($)
Sep. 30, 2023
USD ($)
Dec. 31, 2023
USD ($)
reportable_segment
Dec. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Segment Reporting Information [Line Items]                    
Number of reportable segments | reportable_segment               3    
Revenues $ 654,895 $ 617,573 $ 632,265 $ 622,444       $ 2,527,177 $ 2,687,792 $ 1,469,363
Adjusted EBITDA               (360,139) (451,118) (253,652)
Depreciation, Depletion and Amortization, Nonproduction               (142,831) (131,273) (77,503)
Asset Impairment Charges               (11,395) (122,179) (16,240)
Stock-based compensation               (57,179) (33,152) (75,032)
Deferred Acquisition Consideration Expense (Income)               (13,060) 13,405 (18,721)
Other items, net               (45,147) (18,691) (21,430)
Operating income               90,527 159,228 44,726
Interest and Debt Expense               (90,644) (76,062) (31,894)
Foreign exchange, net               (2,960) (2,606) (3,332)
Other Nonoperating Income (Expense)               (359) (4,975) 7,020
Income (Loss) from Continuing Operations before Equity Method Investments, Income Taxes, Noncontrolling Interest               91,069 75,585 59,558
Income tax expense 35,560 4,324 437 236 $ 673   $ 4,997 40,557 25,462 23,398
Income Loss From Continuing Operations Before Equity In Earnings Of Non-consolidated Affiliates 54,782 3,121 (4,749) (2,642) (7,391)   (4,270) 50,512 50,123 36,160
Income (Loss) from Equity Method Investments               (8,870) (79) (240)
Net Income (Loss), Including Portion Attributable to Nonredeemable Noncontrolling Interest 46,359 3,117 (4,965) (2,869) (7,834)   (4,717) 41,642 50,044 35,920
Net Income (Loss) Attributable to Noncontrolling Interest (45,073) (2,464) 1,771 4,258 6,029 $ (39,626) 3,565 (41,508) (30,125) (14,884)
Net Income (Loss) Attributable to Parent 1,286 $ 653 $ (3,194) $ 1,389 $ (1,805)   $ (1,152) 134 19,919 21,036
Long-Lived Assets 332,100             332,100 372,400  
UNITED STATES                    
Segment Reporting Information [Line Items]                    
Revenues               2,048,229 2,218,681 1,219,816
Long-Lived Assets 268,500             268,500 315,800  
All other countries                    
Segment Reporting Information [Line Items]                    
Long-Lived Assets $ 63,600             63,600 56,700  
Operating Segments | Integrated Agencies Network                    
Segment Reporting Information [Line Items]                    
Revenues               1,378,109 1,474,970 771,123
Adjusted EBITDA               (271,322) (292,293) (165,385)
Operating Segments | Brand Performance Network                    
Segment Reporting Information [Line Items]                    
Revenues               768,776 757,208 424,632
Adjusted EBITDA               (96,015) (115,835) (65,942)
Operating Segments | Communications Network                    
Segment Reporting Information [Line Items]                    
Revenues               333,707 435,652 247,766
Adjusted EBITDA               (51,819) (87,032) (43,741)
Operating Segments | All Other                    
Segment Reporting Information [Line Items]                    
Revenues               46,585 19,962 25,842
Adjusted EBITDA               (10,607) (931) 772
Corporate, Non-Segment                    
Segment Reporting Information [Line Items]                    
Adjusted EBITDA               $ 48,410 $ 43,111 $ 20,644