XML 18 R6.htm IDEA: XBRL DOCUMENT v3.24.1.u1
UNAUDITED 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
Paid-in Capital
Retained Earnings
Accumulated Other Comprehensive Loss
Noncontrolling Interests
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 (Loss) Attributable to Parent 1,389                
Net income (loss) 1,389   1,389       1,389    
Net Income (Loss) Attributable to Nonredeemable Noncontrolling Interest (1,715)               (4,258)
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest (2,869)                
Other Comprehensive Income (Loss), Net of Tax (4,447)   (2,225)         (2,225) 2,222
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent (1,578)   (3,614)       (1,389) (2,225) (2,036)
Noncontrolling Interest, Decrease from Distributions to Noncontrolling Interest Holders (8,025)               (8,025)
Stockholders Equity, Increase (Decrease) Form Change In Redemption Value Of Noncontrolling Interest, Value (1,076)   (1,076)       (1,076)    
Restricted Awards Granted or Vested (in shares)   1,838,000              
Stock Issued During Period, Value, Restricted Stock Award, Gross       $ (2)   (2)      
Shares acquired and cancelled (in shares)       (3,766,000)          
Stock Repurchased and Retired During Period, Value (26,129)   (26,129) $ (4)   (26,125)      
Stock-based compensation 7,392   7,392     7,392      
Stock Issued During Period, Value, Conversion of Units     3,273     3,273     (3,273)
Other (577)   (640)       (640)   (1,217)
Balance (in shares) at Mar. 31, 2023       129,796,000 160,909,000        
Balance at Mar. 31, 2023 905,283   480,690 $ 130 $ 2 469,891 23,920 (13,253) 424,593
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Income attributable to noncontrolling interests (4,258)                
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]                  
Changes in redemption value (442)                
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]                  
Net Income (Loss) Attributable to Parent (1,282)                
Net income (loss)     (1,282)       (1,282)    
Net Income (Loss) Attributable to Nonredeemable Noncontrolling Interest 224               569
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest (713)                
Other Comprehensive Income (Loss), Net of Tax 7,146   2,864         2,864 (4,282)
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent 7,859   4,146       1,282 2,864 (3,713)
Noncontrolling Interest, Decrease from Distributions to Noncontrolling Interest Holders                 (10,226)
Reduction of noncontrolling and redeemable noncontrolling interest 8,482   (1,744)     (1,744)      
Changes in redemption value (250)                
Stockholders Equity, Increase (Decrease) Form Change In Redemption Value Of Noncontrolling Interest, Value 250   250       250    
Restricted Awards Granted or Vested (in shares)       151,000          
Stock Issued During Period, Shares, Restricted Stock Award, Forfeited       18,000          
Stock Issued During Period, Value, Restricted Stock Award, Gross $ (254)   (254) $ 0   254      
Shares acquired and cancelled (in shares) (4,000,000)     (4,828,000)          
Stock Repurchased and Retired During Period, Value $ (30,586)   (30,586) $ (5)   (30,581)      
Stock-based compensation 13,550   13,550     13,550      
Change in ownership held by Class C holders 0   6,047     (6,047)     6,047
Stock Issued During Period, Value, Acquisitions 6,139   6,139 $ 1   6,138      
Stock Issued During Period, Shares, Acquisitions       993,000          
Other, Shares       52,000          
Other (448)   347 $ (1)   344 2   (795)
Balance (in shares) at Mar. 31, 2024       114,819,000 151,649,000        
Balance at Mar. 31, 2024 797,590   $ 337,700 $ 115 $ 2 $ 333,896 $ 19,618 $ (15,931) $ 459,890
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Income attributable to noncontrolling interests $ 569