XML 99 R82.htm IDEA: XBRL DOCUMENT v3.25.4
Segment Information (Details 1)
$ in Thousands
 12 Months Ended
Dec. 31, 2025
USD ($)
reportable_segment
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Segment Reporting Information [Line Items]      
Number of reportable segments | reportable_segment 5    
Revenues $ 2,909,000 $ 2,841,216 $ 2,527,177
Adjusted EBITDA (421,853) (417,448) (366,032)
Stock-based compensation (54,095) (52,161) (57,179)
Depreciation and amortization 171,249 151,652 142,831
Deferred Acquisition Consideration Expense (Income) 7,467 (22,995) (13,060)
Impairment and other losses (466) (1,715) (11,395)
Other items, net 44,509 55,857 51,040
Operating income 159,001 133,068 90,527
Interest and Debt Expense (96,438) (92,317) (90,644)
Foreign exchange, net (1,640) (1,656) (2,960)
Other, net 171 (1,372) (359)
Nonoperating Income (Expense) (90,215) (95,345) 542
Income (Loss) from Continuing Operations before Equity Method Investments, Income Taxes, Noncontrolling Interest 68,786 37,723 91,069
Income tax expense 38,271 13,182 40,557
Income Loss From Continuing Operations Before Equity In Earnings Of Non-consolidated Affiliates 30,515 24,541 50,512
Income (Loss) from Equity Method Investments 111 503 (8,870)
Net Income (Loss), Including Portion Attributable to Nonredeemable Noncontrolling Interest 30,626 25,044 41,642
Net Income (Loss) Attributable to Noncontrolling Interest (1,525) (22,785) (41,508)
Net Income (Loss) Attributable to Parent 29,101 2,259 134
Goodwill 1,595,238 1,554,146 1,498,815
Gain (loss) on disposition of business (2,245) 0 94,505
Business Combination, Bargain Purchase, Gain Recognized, Amount 9,937    
Revenues from External Customers and Long-Lived Assets [Line Items]      
Long-Lived Assets 286,600 292,100  
Non-US      
Revenues from External Customers and Long-Lived Assets [Line Items]      
Long-Lived Assets 75,000 60,200  
UNITED STATES      
Segment Reporting Information [Line Items]      
Revenues 2,245,529 2,336,988 2,058,883
Revenues from External Customers and Long-Lived Assets [Line Items]      
Long-Lived Assets 211,600 231,900  
Operating Segments      
Segment Reporting Information [Line Items]      
Revenues 2,918,109 2,843,995 2,527,872
Billable costs 481,324 545,301 374,723
Staff related costs 1,474,485 1,402,764 1,352,449
General and Administrative Expense 294,525 263,638 246,726
Unbillable and other costs 176,460 154,462 143,367
Adjusted EBITDA (491,315) (477,830) (410,607)
Operating Segments | Marketing Services      
Segment Reporting Information [Line Items]      
Revenues 1,134,821 1,077,607 1,013,269
Billable costs 175,145 172,490 120,245
Staff related costs 565,484 557,776 562,532
General and Administrative Expense 105,801 101,145 103,332
Unbillable and other costs 78,333 70,924 71,856
Adjusted EBITDA (210,058) (175,272) (155,304)
Operating Segments | Digital Transformation [Member]      
Segment Reporting Information [Line Items]      
Revenues 393,499 335,656 323,962
Billable costs 26,327 11,473 9,657
Staff related costs 247,967 227,522 213,528
General and Administrative Expense 27,267 21,809 20,185
Unbillable and other costs 1,305 1,393 658
Adjusted EBITDA (90,633) (73,459) (79,934)
Operating Segments | Media & Commerce      
Segment Reporting Information [Line Items]      
Revenues 690,675 695,402 662,200
Billable costs 80,655 93,899 92,696
Staff related costs 363,031 356,684 343,354
General and Administrative Expense 93,003 83,572 76,797
Unbillable and other costs 64,833 65,188 55,204
Adjusted EBITDA (89,153) (96,059) (94,149)
Operating Segments | Communications      
Segment Reporting Information [Line Items]      
Revenues 592,577 703,065 502,689
Billable costs 199,146 267,439 152,125
Staff related costs 229,356 232,096 212,999
General and Administrative Expense 50,841 47,335 41,816
Unbillable and other costs 9,300 10,840 9,575
Adjusted EBITDA (103,934) (145,355) (86,174)
Operating Segments | The Marketing Cloud      
Segment Reporting Information [Line Items]      
Revenues 106,537 32,265 25,752
Billable costs 51 0 0
Staff related costs 68,647 28,686 20,036
General and Administrative Expense 17,613 9,777 4,596
Unbillable and other costs 22,689 6,117 6,074
Adjusted EBITDA 2,463 12,315 4,954
Segment Reporting, Reconciling Item, Excluding Corporate Nonsegment      
Segment Reporting Information [Line Items]      
Revenues 9,109 2,779 695
Corporate Segment and Other Operating Segment      
Segment Reporting Information [Line Items]      
Adjusted EBITDA $ (69,462) $ (60,382) $ (44,575)