XML 24 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
AUDITED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' DEFICIT - USD ($)
$ in Thousands
Total
Parent [Member]
Common Shares
Common Class A & B
Common Shares
Class C
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Noncontrolling Interest [Member]
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]                
Net income   19,919       19,919    
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest 50,044              
Income attributable to noncontrolling interests 30,125             30,125
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)
Changes in redemption value of RNCI, net of tax 8,711 8,711       8,711    
Restricted Awards Granted or Vested (in shares)     3,940,000          
Stock Issued During Period, Value, Restricted Stock Award, Gross 0 0 $ (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 Issued During Period, Shares, Restricted Stock Award, Forfeited     (221,000)          
Stock-based compensation 34,974 34,974     34,974      
Stock Issued During Period, Shares, Acquisitions     175,000          
Stock Issued During Period, Value, Acquisitions 1,178 1,178 $ 0   1,178      
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 Stagwell Inc’s tax basis in Stagwell Global, LLC 119,470 119,470     119,470      
Finalization of MDC acquisition accounting (13,993) (16,294)     (16,294)     (2,301)
Other, Shares     242,000          
Stockholders' Equity, 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]                
Net income   134       134    
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest 41,642              
Income attributable to noncontrolling interests 41,508             41,508
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 of RNCI, net of tax (442) (442)       (442)    
Restricted Awards Granted or Vested (in shares)     5,548,000          
Stock Issued During Period, Value, Restricted Stock Award, Gross (468) (468) $ (6)   (462)      
Shares acquired and cancelled (in shares)     (35,527,000)          
Stock Repurchased and Retired During Period, Value (225,505) (225,505) $ (36)   (225,469)      
Stock Issued During Period, Shares, Restricted Stock Award, Forfeited     (67,000)          
Stock-based compensation 49,674 49,674     49,674      
Stock Issued During Period, Shares, Acquisitions     7,530,000          
Stock Issued During Period, Value, Acquisitions 41,160 41,160 $ 8   41,152      
Change in ownership held by Class C holders 0 (10,858)     (10,858)     10,858
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          
Stockholders' Equity, 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              
Net income   2,259       2,259    
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest 25,044              
Income attributable to noncontrolling interests 22,785             22,785
Other Comprehensive Income (Loss), Net of Tax (26,275) (10,706)         (10,706) (15,569)
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent (1,231) (8,447)       2,259 (10,706) (7,216)
Noncontrolling Interest, Decrease from Distributions to Noncontrolling Interest Holders (23,843)             (23,843)
Reduction of noncontrolling and redeemable noncontrolling interest (13,295) (3,069)     (3,069)     (10,226)
Noncontrolling Interest, Increase from Business Combination 2,667             2,667
Changes in redemption value of RNCI, net of tax (11,669) (11,669)       (11,669)    
Restricted Awards Granted or Vested (in shares)     3,856,000          
Stock Issued During Period, Value, Restricted Stock Award, Gross (1,113) (1,113) $ (4)   (1,109)      
Shares acquired and cancelled (in shares)     (17,002,000)          
Stock Repurchased and Retired During Period, Value (108,249) (108,249) $ (17)   (108,232)      
Stock Issued During Period, Shares, Restricted Stock Award, Forfeited     (96,000)          
Stock-based compensation 45,509 45,509     45,509      
Stock Issued During Period, Shares, Acquisitions     9,567,000          
Stock Issued During Period, Value, Acquisitions 65,293 65,293 $ 10   65,283      
Change in ownership held by Class C holders $ (494) (5,886)     (5,886)     6,380
Other, Shares 53,000              
Stockholders' Equity, Other $ (2,489) 441     (439) (2)   (2,930)
Balance (in shares) at Dec. 31, 2024     114,847,000 151,649,000        
Balance at Dec. 31, 2024 776,905 $ 331,731 $ 115 $ 2 $ 343,647 $ 11,740 $ (23,773) $ 445,174
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Distributions to Class C Shareholders Noncontrolling Interest Holders $ 21,600