XML 113 R96.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segment Information (Details 1)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
USD ($)
reportable_segment
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Segment Reporting Information [Line Items]      
Number of reportable segments | reportable_segment 3    
Revenues $ 2,841,216 $ 2,527,177 $ 2,687,792
Adjusted EBITDA 410,787 360,139  
Stock-based compensation (52,161) (57,179) (33,152)
Depreciation and amortization 151,652 142,831 131,273
Deferred Acquisition Consideration Expense (Income) (22,995) (13,060) 13,405
Impairment and other losses (1,715) (11,395) (122,179)
Other items, net 49,196 45,147 18,691
Operating income 133,068 90,527 159,228
Interest and Debt Expense (92,317) (90,644) (76,062)
Foreign exchange, net (1,656) (2,960) (2,606)
Other, net (1,372) (359) (4,975)
Nonoperating Income (Expense) (95,345) 542 (83,643)
Income (Loss) from Continuing Operations before Equity Method Investments, Income Taxes, Noncontrolling Interest 37,723 91,069 75,585
Income tax expense 13,182 40,557 25,462
Income Loss From Continuing Operations Before Equity In Earnings Of Non-consolidated Affiliates 24,541 50,512 50,123
Income (Loss) from Equity Method Investments 503 (8,870) (79)
Net Income (Loss), Including Portion Attributable to Nonredeemable Noncontrolling Interest 25,044 41,642 50,044
Net Income (Loss) Attributable to Noncontrolling Interest (22,785) (41,508) (30,125)
Net Income (Loss) Attributable to Parent 2,259 134 19,919
Gain (loss) on disposition of business 0 94,505 0
Revenues from External Customers and Long-Lived Assets [Line Items]      
Long-Lived Assets 292,100 332,100  
UNITED STATES      
Segment Reporting Information [Line Items]      
Revenues 2,336,988 2,058,883 2,218,681
Revenues from External Customers and Long-Lived Assets [Line Items]      
Long-Lived Assets 231,900 268,500  
All other countries      
Revenues from External Customers and Long-Lived Assets [Line Items]      
Long-Lived Assets 60,200 63,600  
Operating Segments      
Segment Reporting Information [Line Items]      
Revenues 2,802,469 2,480,592 2,687,792
Billable costs 544,691 374,723  
Staff related costs 1,366,971 1,314,814  
General and Administrative Expense 259,166 243,619  
Unbillable and other costs 140,892 128,280  
Adjusted EBITDA 490,749 419,156 451,118
Operating Segments | Integrated Agencies Network      
Segment Reporting Information [Line Items]      
Revenues 1,535,445 1,418,711 1,474,970
Billable costs 262,692 185,913  
Staff related costs 792,041 768,846  
General and Administrative Expense 128,954 122,618  
Unbillable and other costs 72,756 71,776  
Adjusted EBITDA 279,002 269,558 292,293
Operating Segments | Brand Performance Network      
Segment Reporting Information [Line Items]      
Revenues 751,884 728,174 757,208
Billable costs 100,654 100,364  
Staff related costs 397,301 386,803  
General and Administrative Expense 93,155 87,337  
Unbillable and other costs 65,901 55,891  
Adjusted EBITDA 94,873 97,779 115,835
Operating Segments | Communications Network      
Segment Reporting Information [Line Items]      
Revenues 515,140 333,707 435,652
Billable costs 181,345 88,446  
Staff related costs 177,629 159,165  
General and Administrative Expense 37,057 33,664  
Unbillable and other costs 2,235 613  
Adjusted EBITDA 116,874 51,819 87,032
Operating Segments | All Other      
Segment Reporting Information [Line Items]      
Revenues     19,962
Adjusted EBITDA     (931)
Operating Segments | Corporate Segment      
Segment Reporting Information [Line Items]      
Revenues     0
Adjusted EBITDA     $ (43,111)
Corporate, Non-Segment      
Segment Reporting Information [Line Items]      
Adjusted EBITDA 64,138 48,410  
Segment Reporting, Reconciling Item, Excluding Corporate Nonsegment      
Segment Reporting Information [Line Items]      
Revenues 38,747 46,585  
Adjusted EBITDA $ 15,824 $ 10,607