XML 26 R7.htm IDEA: XBRL DOCUMENT v3.24.0.1
AUDITED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' DEFICIT - USD ($)
$ in Thousands
Total
Common Class A & B
Stagwell Inc. Shareholders' Equity
Common Shares
Common Class A & B
Common Shares
Class C
Common Shares
Common Class A and Common Class B
Paid-in Capital
Retained Earnings
Accumulated Other Comprehensive Loss
Noncontrolling Interests
Members' capital
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Members' Equity                     $ 358,756
Balance at Dec. 31, 2020 $ 398,543   $ 358,756             $ 39,787  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net Income (Loss) Attributable to Parent 21,036                    
Net Income (Loss) Attributable to Nonredeemable Noncontrolling Interest 15,296                    
Other Comprehensive Income (Loss), Net of Tax 5,278                    
Stockholders' Equity, Reclassification on Noncontrolling Interest to Liability [Abstract] (8,475)                 (8,475)  
Balance (in shares) at Dec. 31, 2021       118,252,000 179,970,000            
Balance at Dec. 31, 2021 879,040   370,753 $ 118 $ 2   $ 382,893 $ (6,982) $ (5,278) 508,287  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Income attributable to noncontrolling interests 14,884                    
Net Income (Loss) Attributable to Parent 19,919                    
Net income     19,919         19,919      
Net Income (Loss) Attributable to Nonredeemable Noncontrolling Interest 21,990                 30,125  
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest 50,044                    
Other Comprehensive Income (Loss), Net of Tax 33,685   10,200           10,200 (23,485)  
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent (16,359)   (9,719)         (19,919) 10,200 6,640  
Noncontrolling Interest, Decrease from Distributions to Noncontrolling Interest Holders (29,957)                 (29,957)  
Reduction of noncontrolling and redeemable noncontrolling interest 4,600   1,000       1,000     3,600  
Noncontrolling Interest, Increase from Acquisitions (2,667)                 (2,667)  
Stockholders Equity, Increase (Decrease) Form Change In Redemption Value Of Noncontrolling Interest, Value (8,711)   (8,711)         (8,711)      
Restricted Awards Granted or Vested (in shares)   3,940,000                  
Stock Issued During Period, Shares, Restricted Stock Award, Forfeited       (221,000)              
Stock Issued During Period, Value, Restricted Stock Award, Gross       $ (4)     (4)        
Shares acquired and cancelled (in shares)       (9,725,000)              
Stock Repurchased and Retired During Period, Value (70,279)   (70,279) $ (10)     (70,269)        
Stock-based compensation 34,974   34,974       34,974        
Stock Issued During Period, Value, Acquisitions 1,178   1,178       1,178        
Stock Issued During Period, Shares, Acquisitions       175,000              
Conversion of shares (in shares)       19,061,000 (19,061,000)            
Stock Issued During Period, Value, Conversion of Units     (47,930) $ (19)     (47,911)     47,930  
Finalization of MDC acquisition accounting 13,993   16,294       16,294     (2,301)  
Other, Shares       242,000              
Other 14,756   (6,512) $ (1)     (6,960) 447   8,244  
Balance (in shares) at Dec. 31, 2022       131,724,000 160,909,000            
Balance at Dec. 31, 2022 928,814   498,650 $ 132 $ 2   491,899 22,095 (15,478) 430,164  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Income attributable to noncontrolling interests 30,125                    
Finalization of Stagwell Inc’s tax basis in Stagwell Global, LLC 119,470   119,470       119,470        
Net Income (Loss) Attributable to Parent 134                    
Net income     134         134      
Net Income (Loss) Attributable to Nonredeemable Noncontrolling Interest (42,142)                 41,508  
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest 41,642                    
Other Comprehensive Income (Loss), Net of Tax (8,334)   (2,411)           (2,411) 5,923  
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent (49,976)   (2,545)         (134) (2,411) 47,431  
Noncontrolling Interest, Decrease from Distributions to Noncontrolling Interest Holders (19,164)                 (19,164)  
Reduction of noncontrolling and redeemable noncontrolling interest (3,257)   (3,257)       (3,257)        
Changes in redemption value (442)                    
Stockholders Equity, Increase (Decrease) Form Change In Redemption Value Of Noncontrolling Interest, Value 442   442         442      
Restricted Awards Granted or Vested (in shares)       5,548,000              
Stock Issued During Period, Shares, Restricted Stock Award, Forfeited       67,000              
Stock Issued During Period, Value, Restricted Stock Award, Gross $ (468)   (468) $ (6)     462        
Shares acquired and cancelled (in shares) (9,900,000)     (35,527,000)              
Stock Repurchased and Retired During Period, Value $ (225,505)   (225,505) $ (36)     (225,469)        
Stock-based compensation 49,674   49,674       49,674        
Change in ownership held by Class C holders 0   10,858       (10,858)     10,858  
Stock Issued During Period, Value, Acquisitions 41,160   41,160 $ 8     41,152        
Stock Issued During Period, Shares, Acquisitions       7,530,000              
Conversion of shares (in shares)         (9,260,000) 9,260,000          
Stock Issued During Period, Value, Conversion of Units           $ (9) (9)        
Other, Shares       1,000              
Other (2,966)   (2,254) $ 1     (1,614) (639)   (712)  
Balance (in shares) at Dec. 31, 2023       118,469,000 151,649,000            
Balance at Dec. 31, 2023 825,272   $ 356,695 $ 118 $ 2   $ 348,494 $ 21,148 $ (13,067) $ 468,577  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Liability modification of certain SARS awards 1,600                    
Income attributable to noncontrolling interests $ 41,508