XML 66 R54.htm IDEA: XBRL DOCUMENT v3.25.3
Segment Information (Details 1)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2025
USD ($)
Sep. 30, 2024
USD ($)
Sep. 30, 2025
USD ($)
reportable_segment
Sep. 30, 2024
USD ($)
Dec. 31, 2024
USD ($)
Segment Reporting Information [Line Items]          
Number of reportable segments | reportable_segment     5    
Revenues $ 742,998 $ 711,281 $ 2,101,556 $ 2,052,508  
Adjusted EBITDA (114,582) (111,169) (288,019) (287,588)  
Stock-based compensation (12,646) (16,935) (44,143) (38,926)  
Depreciation and amortization 44,260 36,044 127,635 112,881  
Deferred Acquisition Consideration Expense (Income) 13,348 (560) 9,911 (7,950)  
Impairment and other losses (466) 0 (466) (1,715)  
Other items, net 9,645 15,851 23,316 36,576  
Operating income 60,913 41,779 102,370 89,540  
Interest and Debt Expense (25,196) (23,781) (72,007) (68,279)  
Foreign exchange, net (366) 1,312 (484) (2,301)  
Other, net (2,032) 249 (2,143) (825)  
Nonoperating Income (Expense) (27,594) (22,220) (74,634) (71,405)  
Income (Loss) from Continuing Operations before Equity Method Investments, Income Taxes, Noncontrolling Interest 33,319 19,559 27,736 18,135  
Income tax expense 9,555 5,691 13,950 9,441  
Income Loss From Continuing Operations Before Equity In Earnings Of Non-consolidated Affiliates 23,764 13,868 13,786 8,694  
Income (Loss) from Equity Method Investments (1) (4) 18 503  
Net Income (Loss), Including Portion Attributable to Nonredeemable Noncontrolling Interest 23,763 13,864 13,804 9,197  
Net Income (Loss) Attributable to Noncontrolling Interest 856 (10,593) 2,637 (10,173)  
Net Income (Loss) Attributable to Parent 24,619 3,271 16,441 (976)  
Goodwill 1,597,312   1,597,312   $ 1,554,146
Revenues from External Customers and Long-Lived Assets [Line Items]          
Long-Lived Assets 282,300   282,300   292,100
UNITED STATES          
Segment Reporting Information [Line Items]          
Revenues 569,244 584,734 1,638,659 1,699,464  
Revenues from External Customers and Long-Lived Assets [Line Items]          
Long-Lived Assets 212,900   212,900   231,900
All other countries          
Revenues from External Customers and Long-Lived Assets [Line Items]          
Long-Lived Assets 69,400   69,400   $ 60,200
Operating Segments          
Segment Reporting Information [Line Items]          
Revenues 747,777 711,670 2,110,293 2,053,090  
Billable costs 128,476 131,425 324,718 385,806  
Staff related costs 373,255 348,873 1,101,386 1,024,228  
General and Administrative Expense 74,045 67,205 223,702 194,857  
Unbillable and other costs 40,938 37,489 129,302 113,713  
Adjusted EBITDA (131,063) (126,678) (331,185) (334,486)  
Operating Segments | Marketing Services          
Segment Reporting Information [Line Items]          
Revenues 297,195 267,675 839,457 782,371  
Billable costs 51,101 42,264 124,590 124,196  
Staff related costs 144,354 139,694 421,226 407,948  
General and Administrative Expense 27,919 26,825 86,433 74,293  
Unbillable and other costs 17,227 15,435 60,230 53,176  
Adjusted EBITDA (56,594) (43,457) (146,978) (122,758)  
Goodwill 529,700   529,700    
Operating Segments | Digital Transformation [Member]          
Segment Reporting Information [Line Items]          
Revenues 103,710 88,292 292,188 248,976  
Billable costs 8,334 3,022 17,210 9,363  
Staff related costs 62,123 56,384 184,886 166,965  
General and Administrative Expense 6,981 5,036 19,599 15,707  
Unbillable and other costs 387 368 1,151 788  
Adjusted EBITDA (25,885) (23,482) (69,342) (56,153)  
Goodwill 308,700   308,700    
Operating Segments | Media & Commerce          
Segment Reporting Information [Line Items]          
Revenues 174,738 159,595 479,648 521,963  
Billable costs 20,581 14,037 47,793 82,180  
Staff related costs 91,365 88,390 269,318 265,576  
General and Administrative Expense 22,966 20,171 67,097 61,509  
Unbillable and other costs 15,196 16,357 43,833 46,244  
Adjusted EBITDA (24,630) (20,640) (51,607) (66,454)  
Goodwill 419,900   419,900    
Operating Segments | Communications          
Segment Reporting Information [Line Items]          
Revenues 144,947 184,665 420,215 473,957  
Billable costs 48,455 72,102 135,109 170,067  
Staff related costs 56,650 55,518 172,273 162,715  
General and Administrative Expense 12,516 11,668 37,042 33,689  
Unbillable and other costs 2,245 2,848 6,910 7,958  
Adjusted EBITDA (25,081) (42,529) (68,881) (99,528)  
Goodwill 252,900   252,900    
Operating Segments | The Marketing Cloud          
Segment Reporting Information [Line Items]          
Revenues 27,187 11,443 78,785 25,823  
Billable costs 5 0 16 0  
Staff related costs 18,763 8,887 53,683 21,024  
General and Administrative Expense 3,663 3,505 13,531 9,659  
Unbillable and other costs 5,883 2,481 17,178 5,547  
Adjusted EBITDA 1,127 3,430 5,623 10,407  
Goodwill 86,100   86,100    
Segment Reporting, Reconciling Item, Excluding Corporate Nonsegment          
Segment Reporting Information [Line Items]          
Revenues (4,779) (389) (8,737) (582)  
Corporate Segment and Other Operating Segment          
Segment Reporting Information [Line Items]          
Adjusted EBITDA $ (16,481) $ 15,509 $ (43,166) $ (46,898)