XML 73 R61.htm IDEA: XBRL DOCUMENT v3.24.3
Segment Information (Details 1)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2024
USD ($)
Sep. 30, 2023
USD ($)
Sep. 30, 2024
USD ($)
reportable_segment
Sep. 30, 2023
USD ($)
Dec. 31, 2023
USD ($)
Segment Reporting Information [Line Items]          
Number of reportable segments | reportable_segment     3    
Revenues $ 711,281 $ 617,573 $ 2,052,508 $ 1,872,282  
Adjusted EBITDA (111,169) (101,769) (287,588) (265,159)  
Depreciation, Depletion and Amortization, Nonproduction (36,044) (38,830) (112,881) (107,795)  
Asset Impairment Charges 0 0 (1,715) (10,562)  
Stock-based compensation (16,935) (12,065) (38,926) (34,615)  
Deferred Acquisition Consideration Expense (Income) (560) (6,401) (7,950) (10,881)  
Other items, net (15,851) (10,731) (36,576) (30,069)  
Operating income 41,779 33,742 89,540 71,237  
Interest and Debt Expense (23,781) (25,886) (68,279) (67,755)  
Foreign exchange, net 1,312 (140) (2,301) (2,288)  
Other Nonoperating Income (Expense) 249 (271) (825) (467)  
Income (Loss) from Continuing Operations before Equity Method Investments, Income Taxes, Noncontrolling Interest 19,559 7,445 18,135 727  
Income tax expense 5,691 4,324 9,441 4,997  
Income Loss From Continuing Operations Before Equity In Earnings Of Non-consolidated Affiliates 13,868 3,121 8,694 (4,270)  
Income (Loss) from Equity Method Investments (4) (4) 503 (447)  
Net Income (Loss), Including Portion Attributable to Nonredeemable Noncontrolling Interest 13,864 3,117 9,197 (4,717)  
Net Income (Loss) Attributable to Noncontrolling Interest (10,593) (2,464) (10,173) 3,565  
Net Income (Loss) Attributable to Parent 3,271 653 (976) (1,152)  
Revenues from External Customers and Long-Lived Assets [Line Items]          
Long-Lived Assets 301,000   301,000   $ 332,100
UNITED STATES          
Segment Reporting Information [Line Items]          
Revenues 584,734 500,573 1,699,464 1,531,606  
Revenues from External Customers and Long-Lived Assets [Line Items]          
Long-Lived Assets 238,500   238,500   268,500
All other countries          
Revenues from External Customers and Long-Lived Assets [Line Items]          
Long-Lived Assets 62,400   62,400   $ 63,600
Operating Segments | Integrated Agencies Network          
Segment Reporting Information [Line Items]          
Revenues 389,668 358,069 1,127,520 1,064,909  
Adjusted EBITDA (77,906) (76,137) (206,009) (211,102)  
Operating Segments | Brand Performance Network          
Segment Reporting Information [Line Items]          
Revenues 172,349 164,073 563,556 542,734  
Adjusted EBITDA (19,106) (24,233) (64,306) (67,662)  
Operating Segments | Communications Network          
Segment Reporting Information [Line Items]          
Revenues 135,980 82,505 335,296 230,261  
Adjusted EBITDA (34,118) (17,294) (75,675) (35,754)  
Operating Segments | All Other          
Segment Reporting Information [Line Items]          
Revenues 13,284 12,926 26,136 34,378  
Adjusted EBITDA (4,450) (4,005) (11,585) (10,166)  
Corporate, Non-Segment          
Segment Reporting Information [Line Items]          
Adjusted EBITDA $ 15,511 $ 11,890 $ 46,817 $ 39,193