XML 17 R6.htm IDEA: XBRL DOCUMENT v3.23.2
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' DEFICIT - USD ($)
$ in Thousands
Total
Approved plan
Stagwell Inc. Shareholders' Equity
Stagwell Inc. Shareholders' Equity
Approved plan
Common Shares
Common Class A & B
Common Shares
Common Class A & B
Approved plan
Common Shares
Class C
Common Shares
Common Class A and Common Class B
Paid-in Capital
Paid-in Capital
Approved plan
Retained Earnings
Accumulated Other Comprehensive Loss
Noncontrolling Interests
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 (Loss) Attributable to Parent 23,138                   23,138    
Net loss     23,138                    
Net income 58,141                        
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent (28,968)   6,035               (23,138) 29,173 (35,003)
Other Comprehensive Income (Loss), Net of Tax 29,173   29,173                 29,173  
Distributions to noncontrolling interests (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
Changes in redemption value (5,888)   (5,888)                    
Stockholders Equity, Increase (Decrease) Form Change In Redemption Value Of Noncontrolling Interest, Value                     (5,888)    
Restricted Awards Granted or Vested (in shares)         1,989,000                
Stock Issued During Period, Shares, Restricted Stock Award, Forfeited         (108,000)                
Stock Issued During Period, Value, Restricted Stock Award, Gross         $ (2)       2        
Shares acquired and cancelled (in shares)           (3,979,000)              
Shares repurchased and cancelled   $ (29,767)   $ (29,767)   $ (2)       $ (29,765)      
APIC, Share-Based Payment Arrangement, Option, Increase for Cost Recognition 15,892   15,892           15,892        
Conversion of shares (in shares)         15,543,000   (15,543,000)            
Stock Issued During Period, Value, Conversion of Units         $ 15       (15)        
Other, Shares         141,000                
Other (1,029)   (344)   $ (2)       (342)       (685)
Balance (in shares) at Jun. 30, 2022         131,838,000   164,427,000            
Balance at Jun. 30, 2022 857,384   344,299   $ 135   $ 2   368,345   10,268 (34,451) 513,085
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net Income (Loss) Attributable to Nonredeemable Noncontrolling Interest 33,537                       35,003
Balance (in shares) at Mar. 31, 2022         133,196,000   164,815,000            
Balance at Mar. 31, 2022 897,845   369,480   $ 135   $ 2   373,300   6,668 (10,625) 528,365
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net Income (Loss) Attributable to Parent 10,463                   10,463    
Net loss     10,463                    
Net income 24,519                        
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent (693)   13,363               (10,463) 23,826 (14,056)
Other Comprehensive Income (Loss), Net of Tax 23,826   23,826                 23,826  
Distributions to noncontrolling interests (29,252)                       (29,252)
Reduction of noncontrolling and redeemable noncontrolling interest (4,600)   (1,000)           (1,000)       (3,600)
Noncontrolling Interest, Increase from Acquisitions 2,667                       2,667
Changes in redemption value (6,863)   (6,863)                    
Stockholders Equity, Increase (Decrease) Form Change In Redemption Value Of Noncontrolling Interest, Value                     (6,863)    
Restricted Awards Granted or Vested (in shares)         202,000                
Stock Issued During Period, Shares, Restricted Stock Award, Forfeited         (108,000)                
Shares acquired and cancelled (in shares)         (1,981,000)                
Shares repurchased and cancelled (14,841)   (14,841)     $ (2)     (14,839)        
Stock-based compensation 9,178   9,178           9,178        
Conversion of shares (in shares)         388,000   (388,000)            
Other, Shares         141,000                
Other 2,557   1,708   $ (2)       1,706       849
Balance (in shares) at Jun. 30, 2022         131,838,000   164,427,000            
Balance at Jun. 30, 2022 857,384   344,299   $ 135   $ 2   368,345   10,268 (34,451) 513,085
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net Income (Loss) Attributable to Nonredeemable Noncontrolling Interest 15,000                       14,056
Balance (in shares) at Dec. 31, 2022         131,724,000   160,909,000            
Balance at Dec. 31, 2022 944,634   482,537   $ 132   $ 2   491,899   29,445 (38,941) 462,097
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Changes in redemption value (8,711)                        
Balance (in shares) at Mar. 31, 2023         129,796,000   160,909,000            
Balance at Mar. 31, 2023 918,933   487,094   $ 130   $ 2   469,891   30,324 (13,253) 431,839
Balance (in shares) at Dec. 31, 2022         131,724,000   160,909,000            
Balance at Dec. 31, 2022 944,634   482,537   $ 132   $ 2   491,899   29,445 (38,941) 462,097
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net Income (Loss) Attributable to Parent (4,250)                        
Net loss     (4,250)               (4,250)    
Net income (15,262)                        
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent 7,899   (21,447)               4,250 (25,697) (29,346)
Other Comprehensive Income (Loss), Net of Tax (7,363)   (25,697)                 (25,697) (18,334)
Distributions to noncontrolling interests (11,009)                       (11,009)
Changes in redemption value (2,942)                        
Stockholders Equity, Increase (Decrease) Form Change In Redemption Value Of Noncontrolling Interest, Value (2,941)   (2,941)               (2,941)    
Restricted Awards Granted or Vested (in shares)         2,977,000                
Stock Issued During Period, Shares, Restricted Stock Award, Forfeited         (13,000)                
Stock Issued During Period, Value, Restricted Stock Award, Gross $ 0       $ (3)       (3)        
Shares acquired and cancelled (in shares) (6,100,000)       (30,762,000)                
Shares repurchased and cancelled $ (200,353)   (200,353)   $ (31)       (200,322)        
Stock-based compensation 16,833   16,833           16,833        
Change in ownership held by Class C holders     14,382           (14,382)       14,382
Stock Issued During Period, Value, Acquisitions 20,119   20,119   $ 3       20,116        
Stock Issued During Period, Shares, Acquisitions         2,853,000                
Conversion of shares (in shares)             (9,260,000) 9,260,000          
Stock Issued During Period, Value, Conversion of Units               $ 9 (9)        
Other (3,076)   (5,251)           (4,611)   (640)   2,175
Balance (in shares) at Jun. 30, 2023         116,039,000   151,649,000            
Balance at Jun. 30, 2023 762,190   323,891   $ 116   $ 2   309,521   27,496 (13,244) 438,299
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net Income (Loss) Attributable to Nonredeemable Noncontrolling Interest 7,498                       (11,012)
Stockholders' Equity - Change in Ownership of Class C Holders 0                        
Balance (in shares) at Mar. 31, 2023         129,796,000   160,909,000            
Balance at Mar. 31, 2023 918,933   487,094   $ 130   $ 2   469,891   30,324 (13,253) 431,839
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net Income (Loss) Attributable to Parent (4,693)                        
Net loss     (4,693)               (4,693)    
Net income (10,245)                        
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent 7,307   4,684               4,693 (9) (2,623)
Other Comprehensive Income (Loss), Net of Tax (2,938)   (9)                 (9) 2,929
Distributions to noncontrolling interests (2,984)                       (2,984)
Stockholders Equity, Increase (Decrease) Form Change In Redemption Value Of Noncontrolling Interest, Value (1,865)   (1,865)               (1,865)    
Restricted Awards Granted or Vested (in shares)         1,139,000                
Stock Issued During Period, Shares, Restricted Stock Award, Forfeited         (13,000)                
Stock Issued During Period, Value, Restricted Stock Award, Gross         $ (1)       (1)        
Shares acquired and cancelled (in shares)         (26,996,000)                
Shares repurchased and cancelled (174,224)   (174,224)   $ (27)       (174,197)        
Stock-based compensation 9,441   9,441           9,441        
Change in ownership held by Class C holders     (11,109)           (11,109)       11,109
Stock Issued During Period, Value, Acquisitions 20,119   20,119   $ 3       20,116        
Stock Issued During Period, Shares, Acquisitions         2,853,000                
Conversion of shares (in shares)             (9,260,000) 9,260,000          
Stock Issued During Period, Value, Conversion of Units               $ 9 (9)        
Other (3,653)   (4,611)           (4,611)   0   958
Balance (in shares) at Jun. 30, 2023         116,039,000   151,649,000            
Balance at Jun. 30, 2023 762,190   $ 323,891   $ 116   $ 2   $ 309,521   $ 27,496 $ (13,244) 438,299
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net Income (Loss) Attributable to Nonredeemable Noncontrolling Interest (4,581)                       $ 5,552
Liability modification of certain SARS awards $ 4,600