XML 71 R59.htm IDEA: XBRL DOCUMENT v3.22.2.2
Segment Information (Details 1)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2022
USD ($)
Sep. 30, 2021
USD ($)
Sep. 30, 2022
USD ($)
reportable_segment
Sep. 30, 2021
USD ($)
Segment Reporting Information [Line Items]        
Number of reportable segments | reportable_segment     3  
Revenues $ 663,791 $ 466,634 $ 1,979,607 $ 857,436
Adjusted EBITDA 115,092 87,518 327,823 150,079
Depreciation, Depletion and Amortization, Nonproduction (32,207) (24,790) (95,642) (46,122)
Asset Impairment Charges (25,211) (14,926) (28,034) (14,926)
Stock-based compensation (12,258) (53,465) (33,410) (53,465)
Deferred Acquisition Consideration Expense (Income) 29,789 (3,422) 14,420 (9,456)
Other items, net (5,152) (10,549) (12,112) (15,298)
Operating income 70,053 (19,634) 173,045 10,812
Interest and Debt Expense (19,672) (11,912) (56,552) (15,197)
Foreign exchange, net (3,927) (893) (4,163) (1,955)
Other Nonoperating Income (Expense) 147 45,621 182 46,806
Income (Loss) from Continuing Operations before Equity Method Investments, Income Taxes, Noncontrolling Interest 46,601 13,182 112,512 40,466
Income tax expense 11,540 5,183 20,150 9,205
Income Loss From Continuing Operations Before Equity In Earnings Of Non-consolidated Affiliates 35,061 7,999 92,362 31,261
Income (Loss) from Equity Method Investments 213 (76) 1,053 (75)
Net income 35,274 7,923 93,415 31,186
Net Income (Loss) Attributable to Noncontrolling Interest (24,665) (9,994) (59,668) (10,987)
Net Income (Loss) Attributable to Parent 10,609 (2,071) 33,747 20,199
Operating Segments | Integrated Agencies Network        
Segment Reporting Information [Line Items]        
Revenues 367,122 269,071 1,095,761 419,659
Adjusted EBITDA 76,224 66,063 215,920 100,264
Depreciation, Depletion and Amortization, Nonproduction 18,316 13,494 55,206 18,787
Stock-based compensation (5,308) (32,431) (15,044) (32,431)
Operating Segments | Media Network        
Segment Reporting Information [Line Items]        
Revenues 171,463 122,826 563,546 257,109
Adjusted EBITDA 24,312 17,664 89,259 30,485
Depreciation, Depletion and Amortization, Nonproduction 8,205 7,499 25,044 18,070
Stock-based compensation (2,923) (2,620) (9,152) (2,620)
Operating Segments | Communications Network        
Segment Reporting Information [Line Items]        
Revenues 121,770 67,348 311,075 157,794
Adjusted EBITDA 25,462 10,312 58,630 28,302
Depreciation, Depletion and Amortization, Nonproduction 2,654 2,110 7,718 5,087
Stock-based compensation (671) (15,384) (1,077) (15,384)
Operating Segments | All Other        
Segment Reporting Information [Line Items]        
Revenues 3,436 7,389 9,225 22,874
Adjusted EBITDA (363) 419 (972) (1,316)
Depreciation, Depletion and Amortization, Nonproduction 1,206 493 2,457 2,013
Stock-based compensation (7) (16) (15) (16)
Corporate, Non-Segment        
Segment Reporting Information [Line Items]        
Adjusted EBITDA (10,543) (6,940) (35,014) (7,656)
Depreciation, Depletion and Amortization, Nonproduction 1,826 1,194 5,217 2,165
Stock-based compensation $ (3,349) $ (3,014) $ (8,122) $ (3,014)