XML 76 R62.htm IDEA: XBRL DOCUMENT v3.21.2
Segment Information (Details 1)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2021
USD ($)
Sep. 30, 2020
USD ($)
Sep. 30, 2021
USD ($)
reportable_segment
Sep. 30, 2020
USD ($)
Segment Reporting Information [Line Items]        
Number of reportable segments | reportable_segment     3  
Revenues $ 466,634 $ 228,097 $ 857,436 $ 574,970
Adjusted EBITDA 87,518 37,123 150,079 78,971
Depreciation, Depletion and Amortization, Nonproduction (24,790) (9,974) (46,122) (29,838)
Asset Impairment Charges (14,926) 0 (14,926) 0
Stock-based compensation (53,465) 0 (53,465) 0
Deferred acquisition consideration (3,422) (149) (9,456) (1,270)
Other Operating Income (10,549) (554) (15,298) (2,976)
Segment operating income (loss) (19,634) 26,446 10,812 44,887
Interest expense, net (11,912) (1,778) (15,197) (4,665)
Foreign exchange, net (893) (856) (1,955) 794
Gain on sale of business and other, net 45,621 263 46,806 948
Income before income taxes and equity in earnings of non-consolidated affiliates 13,182 24,075 40,466 41,964
Income tax expense 5,183 2,618 9,205 3,211
Income before equity in earnings of non-consolidated affiliates 7,999 21,457 31,261 38,753
Equity in losses (income) of non-consolidated affiliates (76) (35) (75) 7
Net income   22,330   41,455
Net income attributable to noncontrolling and redeemable noncontrolling interests (9,994) (3,614) (10,987) (4,636)
Net income (loss) attributable to Stagwell Inc. common shareholders (4,545)   (4,545)  
Operating Segments | Integrated Agencies Network        
Segment Reporting Information [Line Items]        
Revenues 288,479 55,293 441,229 163,540
Adjusted EBITDA 68,356 11,270 100,960 28,913
Depreciation, Depletion and Amortization, Nonproduction (14,396) (2,292) (19,816) (6,715)
Stock-based compensation (32,443) 0 (32,443) 0
Operating Segments | Media Network        
Segment Reporting Information [Line Items]        
Revenues 103,418 60,777 235,539 185,714
Adjusted EBITDA 15,371 8,131 29,789 14,993
Depreciation, Depletion and Amortization, Nonproduction (6,597) (4,903) (17,041) (14,751)
Stock-based compensation (2,608) 0 (2,608) 0
Operating Segments | Communications Network        
Segment Reporting Information [Line Items]        
Revenues 67,348 106,909 157,794 210,100
Adjusted EBITDA 10,312 20,231 28,302 39,139
Depreciation, Depletion and Amortization, Nonproduction (2,110) (1,455) (5,087) (4,210)
Stock-based compensation (15,384) 0 (15,384) 0
Operating Segments | All Other        
Segment Reporting Information [Line Items]        
Revenues 7,389 5,118 22,874 15,616
Adjusted EBITDA 419 (193) (1,316) (749)
Depreciation, Depletion and Amortization, Nonproduction (493) (815) (2,013) (2,696)
Stock-based compensation (16) 0 (16) 0
Corporate, Non-Segment        
Segment Reporting Information [Line Items]        
Adjusted EBITDA (6,940) (2,316) (7,656) (3,325)
Depreciation, Depletion and Amortization, Nonproduction (1,194) (509) (2,165) (1,466)
Stock-based compensation $ (3,014) $ 0 $ (3,014) $ 0