Stagwell Inc (STGW)
SIC breadcrumb: Services > Business Services > SIC 7311 Services-Advertising Agencies
SEC company page: https://www.sec.gov/edgar/browse/?CIK=876883. Latest filing source: 0000876883-26-000010.
Informational only - descriptive public-record data, not investment advice.
Business
Read STGW's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read STGW's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 2,909,000,000 | USD | 2025 | 2026-03-13 |
| Net income | 29,101,000 | USD | 2025 | 2026-03-13 |
| Assets | 4,214,547,000 | USD | 2025 | 2026-03-13 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-03-13. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000876883.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,385,785,000 | 1,513,779,000 | 1,475,088,000 | 1,415,803,000 | 888,032,000 | 1,469,363,000 | 2,687,792,000 | 2,527,177,000 | 2,841,216,000 | 2,909,000,000 |
| Net income | -45,839,000 | 241,848,000 | -130,007,000 | -5,253,000 | 56,356,000 | 21,036,000 | 19,919,000 | 134,000 | 2,259,000 | 29,101,000 |
| Operating income | 48,431,000 | 131,959,000 | 1,434,000 | 79,460,000 | 83,740,000 | 44,726,000 | 159,228,000 | 90,527,000 | 133,068,000 | 159,001,000 |
| Operating cash flow | -45,907,000 | 71,786,000 | 17,280,000 | 86,539,000 | 138,080,000 | 200,856,000 | 347,586,000 | 81,007,000 | 142,859,000 | 291,028,000 |
| Capital expenditures | 29,432,000 | 32,958,000 | 20,264,000 | 18,596,000 | 4,690,000 | 8,797,000 | 22,663,000 | 14,238,000 | 18,912,000 | 43,741,000 |
| Share buybacks | 3,350,000 | 1,758,000 | 776,000 | 601,000 | 0.00 | 841,000 | 70,269,000 | 223,835,000 | 108,249,000 | 134,261,000 |
| Assets | 1,577,378,000 | 1,698,892,000 | 1,611,573,000 | 1,828,306,000 | 1,013,855,000 | 4,055,580,000 | 3,996,591,000 | 3,767,047,000 | 3,908,221,000 | 4,214,547,000 |
| Liabilities | 2,026,674,000 | 1,791,519,000 | 1,806,994,000 | 1,981,908,000 | 614,708,000 | 3,133,176,000 | 3,028,666,000 | 2,930,983,000 | 3,122,904,000 | 3,413,212,000 |
| Stockholders' equity | -575,109,000 | -213,543,000 | -311,481,000 | -230,833,000 | 358,756,000 | 370,753,000 | 498,650,000 | 356,695,000 | 331,731,000 | 758,393,000 |
| Cash and cash equivalents | 27,921,000 | 46,179,000 | 30,873,000 | 106,933,000 | 92,457,000 | 184,009,000 | 220,589,000 | 119,737,000 | 131,339,000 | 104,537,000 |
| Free cash flow | -75,339,000 | 38,828,000 | -2,984,000 | 67,943,000 | 133,390,000 | 192,059,000 | 324,923,000 | 66,769,000 | 123,947,000 | 247,287,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | -3.31% | 15.98% | -8.81% | -0.37% | 6.35% | 1.43% | 0.74% | 0.01% | 0.08% | 1.00% |
| Operating margin | 3.49% | 8.72% | 0.10% | 5.61% | 9.43% | 3.04% | 5.92% | 3.58% | 4.68% | 5.47% |
| Return on equity | 15.71% | 5.67% | 3.99% | 0.04% | 0.68% | 3.84% | ||||
| Return on assets | -2.91% | 14.24% | -8.07% | -0.29% | 5.56% | 0.52% | 0.50% | 0.00% | 0.06% | 0.69% |
| Liabilities / equity | 1.71 | 8.45 | 6.07 | 8.22 | 9.41 | 4.50 | ||||
| Current ratio | 0.61 | 0.70 | 0.79 | 0.76 | 1.09 | 0.78 | 0.75 | 0.75 | 0.83 | 0.79 |
Industry Peer Context
Net margin peer context
Operating margin peer context
ROE peer context
ROA peer context
Financial Bridges
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0000876883-26-000010; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0000876883-26-000010; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0000876883-26-000010; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000876883-26-000010; filed 2026-03-13. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000876883-26-000010; filed 2026-03-13. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000876883-26-000010; filed 2026-03-13. Concept: OperatingIncomeLoss. Source concepts: us-gaap:OperatingIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000876883-26-000010; filed 2026-03-13. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000876883-26-000010; filed 2026-03-13. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000876883-26-000010; filed 2026-03-13. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000876883-26-000010; filed 2026-03-13. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000876883-26-000010; filed 2026-03-13. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000876883-26-000010; filed 2026-03-13. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000876883-26-000010; filed 2026-03-13. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000876883-26-000010; filed 2026-03-13. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-07-31. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000876883.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2012-Q2 | 2012-06-30 | -0.65 | reported discrete quarter | ||
| 2013-Q2 | 2013-06-30 | 0.29 | reported discrete quarter | ||
| 2014-Q2 | 2014-06-30 | 0.33 | reported discrete quarter | ||
| 2014-Q3 | 2014-09-30 | -0.10 | reported discrete quarter | ||
| 2015-Q2 | 2015-06-30 | 0.59 | reported discrete quarter | ||
| 2015-Q3 | 2015-09-30 | -0.17 | reported discrete quarter | ||
| 2016-Q2 | 2016-06-30 | 0.02 | reported discrete quarter | ||
| 2017-Q2 | 2017-06-30 | 0.14 | reported discrete quarter | ||
| 2017-Q3 | 2017-09-30 | 0.24 | reported discrete quarter | ||
| 2018-Q2 | 2018-06-30 | 0.02 | reported discrete quarter | ||
| 2018-Q3 | 2018-09-30 | -0.32 | reported discrete quarter | ||
| 2019-Q1 | 2019-03-31 | -0.04 | reported discrete quarter | ||
| 2023-Q3 | 2023-09-30 | 617,573,000 | 653,000 | reported discrete quarter | |
| 2023-Q4 | 2023-12-31 | 654,895,000 | 3,731,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 670,059,000 | -1,282,000 | reported discrete quarter | |
| 2024-Q2 | 2024-06-30 | 671,168,000 | -2,965,000 | reported discrete quarter | |
| 2024-Q3 | 2024-09-30 | 711,281,000 | 3,271,000 | reported discrete quarter | |
| 2024-Q4 | 2024-12-31 | 788,708,000 | 3,235,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 651,740,000 | -2,917,000 | reported discrete quarter | |
| 2025-Q2 | 2025-06-30 | 706,818,000 | -5,261,000 | reported discrete quarter | |
| 2025-Q3 | 2025-09-30 | 742,998,000 | 24,619,000 | reported discrete quarter | |
| 2025-Q4 | 2025-12-31 | 807,444,000 | 12,660,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 704,143,000 | -12,973,000 | reported discrete quarter | |
| 2026-Q2 | 2026-06-30 | 786,307,000 | -8,116,000 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0000876883-26-000026; filed 2026-07-31. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0000876883-26-000026; filed 2026-07-31. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2019 ended 2019-03-31; accession 0000876883-19-000009; filed 2019-05-09. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0000876883-26-000026.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis are based on and should be read in conjunction with our Unaudited Consolidated Financial Statements and the notes thereto included elsewhere in this Quarterly Report on Form 10-Q for the period ended June 30, 2026 (the “Form 10-Q”). The following discussion and analysis contain forward-looking statements and should be read in conjunction with the disclosures and information contained and referenced under the captions “Forward-Looking Statements” and “Risk Factors” in the 2025 Form 10-K, our Quarterly Reports on Form 10-Q, and in other documents we file with the SEC from time to time. The following discussion and analysis also include a discussion of certain non-GAAP financial measures. A description of the non-GAAP financial measures discussed in this section and reconciliations to the comparable United States (“U.S.”) generally accepted accounting principles (“GAAP”) measures are below.
In this section, the terms “Stagwell,” “we,” “us,” “our” and the “Company” refer to Stagwell Inc. and its direct and indirect subsidiaries. References to a “fiscal year” mean the Company’s year commencing on January 1 of that year and ending December 31 of that year (e.g., fiscal 2026 means the period beginning January 1, 2026, and ending December 31, 2026).
Executive Summary
Overview
Stagwell conducts its business through its segments, which provide marketing and business solutions that realize the potential of combining data and creativity. Stagwell’s strategy is to build, grow, and acquire market-leading businesses that deliver the modern suite of services that marketers need to thrive in a rapidly evolving business environment. We believe Stagwell’s differentiation lies in its digital-first and technology-based roots and proven entrepreneurial leaders, which together with innovations in technology and data, bring transformational marketing, activation, communications and strategic consulting services to clients. Stagwell leverages its range of services in an integrated manner, offering strategic, creative and innovative solutions that are technologically forward and media-agnostic. The Company’s strategy is intended to challenge the industry status quo, realize returns on investment, and drive transformative growth and business performance for its clients and stakeholders.
Stagwell manages its business by monitoring several financial and non-financial performance indicators. The key indicators that we focus on are revenue, operating expenses, staff cost ratio, capital expenditures, net income (loss), net income (loss) attributable to Stagwell Inc. common shareholders, net income (loss) per share and the non-GAAP financial measures including Adjusted EBITDA, Organic net revenue growth (decline), Free cash flow at consolidated level, and Adjusted Diluted EPS, as defined and described below. Revenue growth is analyzed by reviewing a mix of measurements, including (i) growth by major geographic location, (ii) growth from existing clients and the addition of new clients, (iii) growth by service line, (iv) growth from currency changes, and (v) growth from acquisitions. In addition to monitoring the foregoing financial indicators, the Company assesses and monitors several non-financial performance indicators relating to the business performance of our segments. These indicators may include the Company’s recent new client win/loss record; the depth and scope of a pipeline of potential new client account activity; the overall quality of the services provided to clients; and the relative strength of the Company’s next generation team that is in place as part of a potential succession plan to succeed the current senior executive team.
Recent Developments
On July 17, 2026, the Company entered into an agreement to acquire the net assets of QStrauss Consulting, a Colombian technology consulting firm, for an estimated purchase price of $4.0 million, up to $2.0 million of which may be paid in shares of the Company’s Class A Common Stock, at the Company’s discretion. The acquisition is expected to close in August 2026, subject to the satisfaction of customary closing conditions. In connection with the acquisition, the sellers are eligible to earn contingent consideration of up to $8.0 million, a portion of which may be settled in shares of the Company’s Class A Common Stock, at the Company’s discretion.
Significant Factors Affecting our Business and Results of Operations
The most significant factors affecting our business and results of operations include national, regional, and local economic conditions, our clients’ profitability, mergers and acquisitions of our clients, changes in top management of our clients and our ability to retain and attract key employees. New business wins and client losses occur due to a variety of factors. We believe the two most significant factors are (i) our clients’ desire to change marketing communication firms, and (ii) the digital and data-driven products that our portfolio of marketing services firms, which we refer to as “Brands,” offer. A client may choose to change marketing communication firms for several reasons, such as a change in leadership where new management wants to retain a Brand that it may have previously worked with. In addition, if the client merges with or is acquired by another company, the marketing communication firm is often changed. Clients also change firms as a result of the firm’s failure to meet marketing performance targets or other expectations in client service delivery.
29
Table of Contents
Seasonality
Historically, we typically generate the highest quarterly revenue during the fourth quarter of each year. The highest volumes of retail related consumer marketing increase with the back-to-school season through the end of the holiday season. In addition, within our Communications segment, client concentration increases during election years due to the cyclical nature of our advocacy services.
Non-GAAP Financial Measures
The Company reports its financial results in accordance with GAAP. In addition, the Company has included non-GAAP financial measures and ratios, which management uses to operate the business, which it believes provide useful supplemental information to both management and readers of this report in making period-to-period comparisons in measuring the financial performance and financial condition of the Company. These measures do not have a standardized meaning prescribed by GAAP and should not be construed as an alternative to other titled measures determined in accordance with GAAP. The non-GAAP financial measures included are “net revenue,” “organic net revenue growth (decline),” “Adjusted EBITDA,” “Free Cash Flow,” and “Adjusted Diluted EPS.”
“Net revenue” refers to revenue excluding billable costs. The Company believes billable costs and their fluctuations are not indicative of the operating performance of its underlying business.
“Organic net revenue growth (decline)” reflects the year-over-year change in the Company’s reported net revenue attributable to the Company’s management of the entities it owns. We calculate organic net revenue growth (decline) by subtracting the net impact of acquisitions (divestitures) and the impact of foreign currency exchange fluctuations from the aggregate year-over-year increase or decrease in the Company’s reported net revenue.
The net impact of acquisitions (divestitures) reflects the year-over-year change in the Company’s reported net revenue attributable to the impact of all individual entities that were acquired or divested in the current and prior year. Beginning with the quarter ended September 30, 2025, we calculate the impact of an acquisition as follows: (a) for an entity acquired during the current year, we present the entity’s current period reported revenue as the impact of the acquisition in the current year; and (b) for an entity acquired in the prior year, we present an amount equal to the entity’s current year net revenue for the same period during which we didn’t own the entity in the prior year as the impact of the acquisition in the current year. Previously, we calculated the impact of an acquisition as follows: (a) for an entity acquired during the current year, we presented the entity’s prior year net revenue for the same period during which we owned it in the current year as impact of the acquisition in the current year; and (b) for an entity acquired in the prior year, we presented the entity’s prior year net revenue for the period during which we did not own the entity in the prior year as impact of the acquisition in the current year. We believe that this change in the method of calculating the impact of an acquisition results in a measurement of organic net revenue growth (decline) that better reflects the effect of our management of an acquired entity by including the revenue of the acquired entity in such measurement after we have owned it for 12 months. We calculate impact of a divestiture as follows: (a) for a divestiture in the current year, we present the entity’s prior year net revenue for the same period during which we no longer owned it in the current year as impact of the divestiture in the current year; and (b) for a divestiture in the prior year, we present the entity’s prior year net revenue for the period during which we owned it in the prior year as impact of the divestiture in the current year. We calculate the impact of any acquisition or divestiture without adjusting for foreign currency exchange fluctuations.
The impact of foreign currency exchange fluctuations reflects the year-over-year change in the Company’s reported net revenue attributable to changes in foreign currency exchange rates. We calculate the impact of foreign currency exchange fluctuations for the portion of the reporting period in which we recognized revenue from a foreign entity in both the current year and the prior year. The impact is calculated as the difference between (1) reported prior period net revenue (converted to U.S. dollars at historical foreign currency exchange rates) and (2) prior period net revenue converted to U.S. dollars at current period foreign exchange rates.
“Adjusted EBITDA” is defined as Net income (loss) attributable to Stagwell Inc. common shareholders excluding non-operating income or expense, income tax expense or benefit, equity in income or loss of non-consolidated entities and net income or loss attributable to noncontrolling and redeemable noncontrolling interest holders to achieve Operating income (loss), plus depreciation and amortization, stock-based compensation, deferred acquisition consideration adjustments, impairment and other losses, and other items. Other items primarily includes restructuring, certain system implementation costs, working capital administrative fees and acquisition-related expenses. Adjusted EBITDA for our reportable segments is reconciled to Operating income (loss), as Net income (loss) is not relevant for reportable segment financial metric.
“Free Cash Flow” is defined as consolidated net cash flow from operations less cash outflow from capital expenditures and capitalized software, excluding material nonrecurring capital purchases.
“Adjusted Diluted EPS” is defined as Adjusted Net Income (loss) attributable to Stagwell Inc. common and Class C shareholders, divided by the diluted weighted average shares outstanding. Adjusted Net Income represents net income (loss) attributable to Stagwell Inc. common and Class C shareholders, excluding amortization, impairment and other losses, stock-based compensation, deferred acquisition consideration adjustments, discrete tax items, and other items (as defined above),
30
Table of Contents
allocated between the two share classes based on their respective income allocation percentages using a normalized effective ta
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis are based on and should be read in conjunction with our Audited Consolidated Financial Statements and the notes thereto included elsewhere in this Form 10-K. The following discussion and analysis contain forward-looking statements and should be read in conjunction with the disclosures and information contained and referenced under the captions “Forward-Looking Statements” and “Risk Factors” in this Form 10-K. The following discussion and analysis also include a discussion of certain non-GAAP financial measures. A description of the non-GAAP financial measures discussed in this section and reconciliations to the comparable GAAP measures are below.
In this section, the terms “Stagwell,” “we,” “us,” “our” and the “Company” refer to Stagwell Inc. and its direct and indirect subsidiaries. References to a “fiscal year” mean the Company’s year commencing on January 1 of that year and ending December 31 of that year (e.g., fiscal 2025 means the period beginning January 1, 2025, and ending December 31, 2025).
28
Table of Contents
Executive Summary
Overview
Stagwell conducts its business through its segments, which provide marketing and business solutions that realize the potential of combining data and creativity. Stagwell’s strategy is to build, grow, and acquire market-leading businesses that deliver the modern suite of services that marketers need to thrive in a rapidly evolving business environment. We believe Stagwell’s differentiation lies in its digital-first and technology-based roots and proven entrepreneurial leaders, which together with innovations in technology and data, bring transformational marketing, activation, communications and strategic consulting services to clients. Stagwell leverages its range of services in an integrated manner, offering strategic, creative and innovative solutions that are technologically forward and media-agnostic. The Company’s strategy is intended to challenge the industry status quo, realize returns on investment, and drive transformative growth and business performance for its clients and stakeholders.
Stagwell manages its business by monitoring several financial and non-financial performance indicators. The key indicators that we focus on are revenue, operating expenses, staff cost ratio, capital expenditures, net income (loss), net income (loss) attributable to Stagwell Inc. common shareholders, net income (loss) per share and the non-GAAP financial measures including Adjusted EBITDA, Free cash flow and Adjusted EPS, described below. Revenue growth is analyzed by reviewing a mix of measurements, including (i) growth by major geographic location, (ii) growth from existing clients and the addition of new clients, (iii) growth by principal capability, (iv) growth from currency changes, and (v) growth from acquisitions. In addition to monitoring the foregoing financial indicators, the Company assesses and monitors several non-financial performance indicators relating to the business performance of our networks. These indicators may include a network’s recent new client win/loss record; the depth and scope of a pipeline of potential new client account activity; the overall quality of the services provided to clients; and the relative strength of the network’s next generation team that is in place as part of a potential succession plan to succeed the current senior executive team.
Recent Developments
On January 30, 2026, the Company acquired Wavelength, a digital advocacy and communications company, for an estimated purchase price of $10.2 million, of which approximately $4.6 million was paid in cash and approximately $5.6 million was paid in 863,624 shares of the Company’s Class A Common Stock subject to post-closing adjustments. In connection with the acquisition, the sellers are eligible to earn contingent consideration up to a maximum value of $24.8 million, subject to continued employment and meeting certain future earnings targets, of which a portion may be settled in shares of Class A Common Stock, at the Company’s discretion.
On March 4, 2026, the Board authorized an extension and a $350.0 million increase in the size of our previously approved stock repurchase program (the “Repurchase Program”). Under the Repurchase Program, as amended, we may repurchase up to an aggregate of $725.0 million of shares of our outstanding Class A Common Stock, with any previous purchases under the Repurchase Program continuing to count against that limit. The Repurchase Program will expire on March 4, 2029.
On March 11, 2026, pursuant to a resolution approved by the Board, the Company repurchased 6,198,425 shares of Class A Common Stock at a price of $6.1677 per share, for a total of $38.2 million. The shares were purchased from executive officers and other employees to satisfy their tax obligations resulting from the Class C Exchange as described in Note 12 included in Item 8 of this Form 10-K.
Significant Factors Affecting our Business and Results of Operations
The most significant factors affecting our business and results of operations include national, regional, and local economic conditions, our clients’ profitability, mergers and acquisitions of our clients, changes in top management of our clients and our ability to retain and attract key employees. New business wins and client losses occur due to a variety of factors. We believe the two most significant factors are (i) our clients’ desire to change marketing communication firms, and (ii) the digital and data-driven products that our portfolio of marketing services firms, which we refer to as “Brands,” offer. A client may choose to change marketing communication firms for several reasons, such as a change in leadership where new management wants to retain a Brand that it may have previously worked with. In addition, if the client is merged or acquired by another company, the marketing communication firm is often changed. Clients also change firms as a result of the firm’s failure to meet marketing performance targets or other expectations in client service delivery.
Seasonality
Historically, we typically generate the highest quarterly revenue during the fourth quarter of each year. The highest volumes of retail related consumer marketing increase with the back-to-school season through the end of the holiday season. In addition, within our Communications segment, client concentration increases during election years due to the cyclical nature of our advocacy Brands.
29
Table of Contents
Non-GAAP Financial Measures
The Company reports its financial results in accordance with GAAP. In addition, the Company has included non-GAAP financial measures and ratios, which management uses to operate the business, which it believes provide useful supplemental information to both management and readers of this report in making period-to-period comparisons in measuring the financial performance and financial condition of the Company. These measures do not have a standardized meaning prescribed by GAAP and should not be construed as an alternative to other titled measures determined in accordance with GAAP. The non-GAAP financial measures included are “net revenue,” “organic net revenue growth (decline),” “Adjusted EBITDA,” and “Adjusted Diluted EPS.”
“Net revenue” refers to revenue excluding billable costs. The Company believes billable costs and their fluctuations are not indicative of the operating performance of its underlying business.
“Organic net revenue growth (decline)” reflects the year-over-year change in the Company’s reported net revenue attributable to the Company’s management of the entities it owns. We calculate organic net revenue growth (decline) by subtracting the net impact of acquisitions (divestitures) and the impact of foreign currency exchange fluctuations from the aggregate year-over-year increase or decrease in the Company’s reported net revenue.
The net impact of acquisitions (divestitures) reflects the year-over-year change in the Company’s reported net revenue attributable to the impact of all individual entities that were acquired or divested in the current and prior year. Beginning with the quarter ended September 30, 2025, we calculate the impact of an acquisition as follows: (a) for an entity acquired during the current year, we present the entity’s current period reported revenue as the impact of the acquisition in the current year; and (b) for an entity acquired in the prior year, we present an amount equal to the entity’s current year net revenue for the same period during which we didn’t own the entity in the prior year as the impact of the acquisition in the current year. Previously, we calculated the impact of an acquisition as follows: (a) for an entity acquired during the current year, we presented the entity’s prior year net revenue for the same period during which we owned it in the current year as impact of the acquisition in the current year; and (b) for an entity acquired in the prior year, we presented the entity’s prior year net revenue for the period during which we did not own the entity in the prior year as impact of the acquisition in the current year. We believe that this change in the method of calculating the impact of an acquisition results in a measurement of organic net revenue growth (decline) that better reflects the effect of our management of an acquired entity by including the revenue of the acquired entity in such measurement after we have owned it for 12 months. We calculate impact of a divestiture as follows: (a) for a divestiture in the current year, we present the entity’s prior year net revenue for the same period during which we no longer owned it in the current year as impact of the divestiture in the current year; and (b) for a divestiture in the prior year, we present the entity’s prior year net revenue for the period during which we owned it in the prior year as impact of the divestiture in the current year. We calculate the impact of any acquisition or divestiture without adjusting for foreign currency exchange fluctuations.
The impact of foreign currency exchange fluctuations reflects the year-over-year change in the Company’s reported net revenue attributable to changes in foreign currency exchange rates. We calculate the impact of foreign currency exchange fluctuations for the portion of the reporting period in which we recognized revenue from a foreign entity in both the current year and the prior year. The impact is calculated as the difference between (1) reported prior period net revenue (converted to U.S. dollars at historical foreign currency exchange rates) and (2) prior period net revenue converted to U.S. dollars at current period foreign exchange rates.
“Adjusted EBITDA” is defined as Net income (loss) attributable to Stagwell Inc. common shareholders excluding non-operating income or expense to achieve Operating income (loss), plus depreciation and amortization, stock-based compensation, deferred acquisition consideration adjustments, impairment and other losses, and other items. Other items primarily includes restructuring, certain system implementation, working capital administrative fees and acquisition-related expenses. Adjusted EBITDA for our reportable segments is reconciled to Operating income (loss), as Net income (loss) is not a relevant reportable segment financial metric.
“Adjusted Diluted EPS” is defined as (i) Net income (loss) attributable to Stagwell Inc. common shareholders, plus net income (loss) attributable to Class C shareholders, excluding the impact of amortization expense, impairment and other losses, stock-based compensation, deferred acquisition consideration adjustments, discrete tax items, and other items (as defined above), based on total consolidated amounts, then allocated to Stagwell Inc. common shareholders and Class C shareholders, based on their respective income allocation percentage using a normalized effective income tax rate divided by (ii) the diluted weighted average shares outstanding. The diluted weighted average shares outstanding is calculated as (a) the diluted weighted average number of common shares outstanding plus (b) the shares of Class C common stock, par value $0.00001 per share (the “Class C Common Stock”) as if converted to shares of Class A Common Stock if not included because they were anti-dilutive.
All amounts are in U.S. dollars unless otherwise stated. Amounts reported in millions herein are computed based on the amounts in thousands. As a result, the sum of the components, and related calculations, reported in millions may not equal the total amounts due to rounding.
The percentage changes included in the tables in Item 7 herein that are not considered meaningful are presented as “NM.”
30
Table of Contents
Segments
The Company’s Chief Operating Decision Maker (“CODM”) uses Adjusted EBITDA as a key metric to evaluate the operating and financial performance of a segment, identify trends affecting the segments, develop projections and make strategic business decisions.
On September 30, 2025, the Company reorganized its organizational structure to better reflect how the Company manages its business and goes to market, to simplify reporting and to provide clearer visibility into performance trends across its service offerings. The reorganization also seeks to enhance consistency in the Company’s portfolio of services and improve the transparency and comparability of financial information provided to investors.
As a result of the reorganization, the Company now has five operating and reportable segments: “Marketing Services,” “Digital Transformation,” “Media & Commerce,” “Communications,” and “The Marketing Cloud.” Prior years presented have been recast to reflect the reclassification of Brands within the reportable segments. Based on the segment analysis, management concluded that the operating segments do not exhibit similar economic characteristics or share other aggregation criteria. As a result, none of our operating segments are aggregated for reporting purposes. Further, as a result of the reorganization, certain reporting units have been redefined, and the composition of others has changed. The new structure fairly reflects the allocation of the Company’s resources, thereby improving comparability for investors and supporting the Company’s long-term strategic objectives. The composition of these segments is as follows:
•The Marketing Services segment delivers a broad range of services across four closely related client needs: creative, research, experiential, and social media solutions designed to build and elevate brands. Capabilities include developing breakthrough brand campaigns, providing consumer insights through advanced research methodologies, creating immersive experiential marketing programs and social engagement strategies that connect brands with audiences across digital platforms. By combining creative excellence, data-driven insights, and innovative experiences, Marketing Services empowers organizations to differentiate themselves in the marketplace, drive audience engagement, and achieve measurable business results. These services employ a wide variety of AI-powered services in the delivery, such as AI-powered creative production and data analysis. Brands in this segment include, but are not limited to, creative agencies 72 and Sunny and Anomaly, research agencies NRG and Harris Insights, experiential agency TEAM, and social agency Movers & Shakers.
•The Digital Transformation segment designs, implements and activates modern digital ecosystems that enable brand and customer experiences through the integration of strategy, design, and technology. This segment helps clients modernize their digital infrastructure, enhance customer engagement, and accelerate enterprise transformation. Its capabilities span the delivery of digital products and experiences that connect brand storytelling with technology, including website and content development, digital campaigns, product and platform design, AI-native strategies and integration, and implementation of marketing technology (“MarTech”) products and solutions for customers. It also provides managed services, staff augmentation, and engineering expertise across various delivery models, offering system integration, full-stack development, and ongoing platform management. Additionally, Digital Transformation connects digital ecosystems to physical experiences through innovative, technology-driven customer engagements, such as business-to-business (“B2B”) platforms and multimodal activations that blend physical and digital environments using augmented reality (“AR”), virtual reality (“VR”), and emerging technologies. Together, these capabilities empower organizations to transform their digital presence and drive sustained business growth. Brands in this segment include, but are not limited to, strategy and design agencies Code and Theory and Instrument, development and implementation agency TrueLogic, and digital activation agency Left Field Labs.
•The Media & Commerce segment delivers integrated AI-based data solutions that drive audience engagement and business growth through media buying, owned media platforms, commerce enablement, and Customer Relationship Management (“CRM”) strategies. Its capabilities include planning and executing media campaigns across global platforms, leveraging data-driven approaches to optimize reach and effectiveness across first-party data, second-party data, and third-party data, and providing commerce and CRM tools that connect brands with consumers throughout the purchase journey. The segment also offers specialized media platforms and translation services to support targeted communication and market expansion. By combining expertise in media strategy, commerce activation, and audience analytics, Media & Commerce empowers organizations to maximize their marketing investments and achieve measurably efficient commercial outcomes. Brands in this segment include, but are not limited to, media buying, owned media platforms Reach TV, and strategy agency Assembly Global, commerce and CRM agency Gale.
•The Communications segment provides a leading edge set of solutions designed to help organizations build, protect, and enhance their reputation across diverse audiences and channels. Its capabilities include strategic communications, public relations, and advocacy services that leverage AI and data-driven insights to craft compelling narratives and influence public perception. The segment also offers expertise in targeted communications, crisis management, and stakeholder engagement, ensuring clients can respond effectively to emerging issues and opportunities. Advocacy services encompass strategic political campaign management, grassroots mobilization, and fundraising expertise that reach across the political spectrum. By combining deep industry knowledge with innovative digital approaches to
31
Table of Contents
media and advocacy, Communications empowers organizations to connect with key audiences, shape conversations, and achieve their strategic objectives. Brands in this segment include, but are not limited to, strategic communications agencies Allison and Consulum, and advocacy services agencies SKDK and Targeted Victory.
•The Marketing Cloud segment delivers a comprehensive suite of technology solutions for in-house marketers, combining SaaS and DaaS offerings. Its key products cover a range of areas. Advanced research tools that enable real-time customer insights through syndicated and Do It Yourself (“DIY”) generative AI-drafted surveys, AI-driven text analysis, and predictive analytics. Communications technology that aggregates data from millions of sources, including news, social media, print, and TV/radio broadcasts, on a daily basis to monitor, analyze, and respond to market trends. Media studio products that leverage first-party, third-party, and proprietary data to provide actionable audience insights and attribution analytics and advanced media platforms that encompass audience engagement solutions such as AR, quick response (“QR”) codes, and loyalty programs, all designed to collect consumer data and generate actionable insights. Together, these capabilities empower marketers to understand, engage, and influence their audiences with precision and agility. Brands in this segment include, but are not limited to, QUEST, Unicepta and Smart Assets.
“Corporate, eliminations and other” consists of revenue generated by the Other business components, strategic investments in new technologies, elimination of certain intercompany revenue and expenses, and corporate office expenses incurred in connection with the strategic resources provided to the operating segments, as well as certain other centrally managed expenses that are not fully allocated to the operating segments. These corporate office and general expenses include (i) salaries and related expenses for corporate office employees, including employees dedicated to supporting the operating segments, (ii) occupancy expenses relating to properties occupied by all corporate office employees, (iii) other office and general expenses including professional fees for the financial statement audits and other public company costs, and (iv) certain other professional fees managed by the corporate office.
The following discussion focuses on the operating performance of the Company for the years ended December 31, 2025 and 2024 and the financial condition of the Company as of December 31, 2025.
32
Table of Contents
Results of Operations and Reconciliation of Net Income to Adjusted EBITDA:
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||||||
| (dollars in thousands) | ||||||||||
| Revenue: | ||||||||||
| Marketing Services | $ | 1,134,821 | $ | 1,077,607 | ||||||
| Digital Transformation | 393,499 | 335,656 | ||||||||
| Media & Commerce | 690,675 | 695,402 | ||||||||
| Communications | 592,577 | 703,065 | ||||||||
| The Marketing Cloud | 106,537 | 32,265 | ||||||||
| Corporate, eliminations and other | (9,109) | (2,779) | ||||||||
| Total revenue | $ | 2,909,000 | $ | 2,841,216 | ||||||
| Operating income | $ | 159,001 | $ | 133,068 | ||||||
| Other income (expenses): | ||||||||||
| Interest expense, net | $ | (96,438) | $ | (92,317) | ||||||
| Foreign exchange, net | (1,640) | (1,656) | ||||||||
| Loss on sale of business | (2,245) | — | ||||||||
| Bargain purchase gain | 9,937 | — | ||||||||
| Other, net | 171 | (1,372) | ||||||||
| Income before income taxes and equity in earnings of non-consolidated affiliates | 68,786 | 37,723 | ||||||||
| Income tax expense | 38,271 | 13,182 | ||||||||
| Income before equity in earnings of non-consolidated affiliates | 30,515 | 24,541 | ||||||||
| Equity in income of non-consolidated affiliates | 111 | 503 | ||||||||
| Net income | 30,626 | 25,044 | ||||||||
| Net income attributable to noncontrolling and redeemable noncontrolling interests | (1,525) | (22,785) | ||||||||
| Net income attributable to Stagwell Inc. common shareholders | $ | 29,101 | $ | 2,259 | ||||||
| Reconciliation to Adjusted EBITDA: | ||||||||||
| Net income attributable to Stagwell Inc. common shareholders | $ | 29,101 | $ | 2,259 | ||||||
| Non-operating items (1) | 129,900 | 130,809 | ||||||||
| Operating income | 159,001 | 133,068 | ||||||||
| Depreciation and amortization | 171,249 | 151,652 | ||||||||
| Impairment and other losses | 466 | 1,715 | ||||||||
| Stock-based compensation | 54,095 | 52,161 | ||||||||
| Deferred acquisition consideration | (7,467) | 22,995 | ||||||||
| Other items, net | 44,509 | 55,857 | ||||||||
| Adjusted EBITDA | $ | 421,853 | $ | 417,448 | ||||||
| (1) Non-operating items includes items within the Statements of Operations, below Operating income, and above Net income attributable to Stagwell Inc. common shareholders. |
33
Table of Contents
YEAR ENDED DECEMBER 31, 2025 COMPARED TO YEAR ENDED DECEMBER 31, 2024
Consolidated Results of Operations
The components of operating results for the year ended December 31, 2025 compared to the year ended December 31, 2024 were as follows:
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | |||||||||||||
| (dollars in thousands) | |||||||||||||||
| $ | % | ||||||||||||||
| Revenue | $ | 2,909,000 | $ | 2,841,216 | $ | 67,784 | 2.4 | % | |||||||
| Operating expenses | |||||||||||||||
| Cost of services | 1,845,958 | 1,842,978 | 2,980 | 0.2 | % | ||||||||||
| Office and general expenses | 732,326 | 711,803 | 20,523 | 2.9 | % | ||||||||||
| Depreciation and amortization | 171,249 | 151,652 | 19,597 | 12.9 | % | ||||||||||
| Impairment and other losses | 466 | 1,715 | (1,249) | (72.8) | % | ||||||||||
| $ | 2,749,999 | $ | 2,708,148 | $ | 41,851 | 1.5 | % | ||||||||
| Operating income | $ | 159,001 | $ | 133,068 | $ | 25,933 | 19.5 | % |
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net revenue | $ | 2,427,671 | $ | 2,296,662 | $ | 131,009 | 5.7 | % | ||||||
| Billable costs | 481,329 | 544,554 | (63,225) | (11.6) | % | |||||||||
| Revenue | 2,909,000 | 2,841,216 | 67,784 | 2.4 | % | |||||||||
| Billable costs | 481,329 | 544,554 | (63,225) | (11.6) | % | |||||||||
| Staff costs | 1,526,896 | 1,449,706 | 77,190 | 5.3 | % | |||||||||
| Administrative costs | 302,463 | 275,046 | 27,417 | 10.0 | % | |||||||||
| Unbillable and other costs, net | 176,459 | 154,462 | 21,997 | 14.2 | % | |||||||||
| Adjusted EBITDA | 421,853 | 417,448 | 4,405 | 1.1 | % | |||||||||
| Stock-based compensation | 54,095 | 52,161 | 1,934 | 3.7 | % | |||||||||
| Depreciation and amortization | 171,249 | 151,652 | 19,597 | 12.9 | % | |||||||||
| Deferred acquisition consideration | (7,467) | 22,995 | (30,462) | NM | ||||||||||
| Impairment and other losses | 466 | 1,715 | (1,249) | (72.8) | % | |||||||||
| Other items, net | 44,509 | 55,857 | (11,348) | (20.3) | % | |||||||||
| Operating income (1) | $ | 159,001 | $ | 133,068 | $ | 25,933 | 19.5 | % | ||||||
| (1) See the Results of Operations section above for a reconciliation of Operating income to Net income attributable to Stagwell Inc. common shareholders. |
Revenue
Revenue for the year ended December 31, 2025 was $2,909.0 million, compared to $2,841.2 million for the year ended December 31, 2024, an increase of $67.8 million.
34
Table of Contents
Net Revenue
The components of the fluctuations in Net revenue for the year ended December 31, 2025 compared to the year ended December 31, 2024 were as follows:
| Net Revenue - Components of Change | Change | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2024 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Year Ended December 31, 2025 | Organic | Total | ||||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||||||
| Marketing Services | $ | 905,117 | $ | 3,491 | $ | 9,788 | $ | 41,280 | $ | 54,559 | $ | 959,676 | 4.6 | % | 6.0 | % | |||||||||||||
| Digital Transformation | 324,183 | (405) | 13,615 | 29,779 | 42,989 | 367,172 | 9.2 | % | 13.3 | % | |||||||||||||||||||
| Media & Commerce | 601,503 | 3,396 | 5,829 | (708) | 8,517 | 610,020 | (0.1) | % | 1.4 | % | |||||||||||||||||||
| Communications | 435,626 | 547 | 29,002 | (71,744) | (42,195) | 393,431 | (16.5) | % | (9.7) | % | |||||||||||||||||||
| The Marketing Cloud | 32,265 | 941 | 62,229 | 11,051 | 74,221 | 106,486 | 34.3 | % | 230.0 | % | |||||||||||||||||||
| Corporate, eliminations and other | (2,032) | — | — | (7,082) | (7,082) | (9,114) | NM | NM | |||||||||||||||||||||
| $ | 2,296,662 | $ | 7,970 | $ | 120,463 | $ | 2,576 | $ | 131,009 | $ | 2,427,671 | 0.1 | % | 5.7 | % | ||||||||||||||
| Component % change | 0.3 | % | 5.2 | % | 0.1 | % | 5.7 | % |
For the year ended December 31, 2025, organic net revenue increased by $2.6 million, or 0.1%. The increase was driven by growth in the Marketing Services and Digital Transformation segments, reflecting new client wins, expanded scope with existing clients, and increased demand for AI enabled offerings across the retail, financial, technology, and communications sectors. Growth was further supported by higher integrated media, technology, and data offerings within the Media Buying service line in Media & Commerce and increased platform utilization and subscription-based services within The Marketing Cloud.
These increases were partially offset by a decrease in the Communications segment, primarily reflecting lower Advocacy revenue due to political seasonality following the 2024 presidential election cycle, as well as more measured client spending and timing of project activity. Organic net revenue in Media & Commerce was relatively flat, as growth in the Media Buying service line was offset by lower revenue in the Commerce & CRM service line during a period of leadership transition and organizational realignment.
The increase in net acquisitions (divestitures) was impacted by the acquisitions of Jetfuel, Create, ADK, Consulum (Cayman) Limited (“Consulum”), L.D.R.S. Group Ltd. (“Leaders”), and Unicepta, which expanded the Company’s capabilities in experiential marketing, digital communications, integrated marketing in APAC, government advisory services in MENA, influencer marketing and social commerce, and media monitoring and analytics.
The geographic mix in Net revenue for the years ended December 31, 2025 and 2024 was as follows:
| Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | ||||||
| (dollars in thousands) | |||||||
| United States | $ | 1,874,216 | $ | 1,844,887 | |||
| United Kingdom | 159,076 | 158,391 | |||||
| Other | 394,379 | 293,384 | |||||
| Total | $ | 2,427,671 | $ | 2,296,662 |
Expenses
Cost of services increased by $3.0 million. Excluding the decline in Billable costs of $63.2 million and the addition of expenses from acquired entities of $62.2 million, Cost of services increased $4.0 million.
35
Table of Contents
Office and general expenses increased by $20.5 million. Excluding the addition of expenses of acquired entities of $12.0 million, Office and general expenses increased $10.2 million, primarily attributable to higher software license fees due to investments in automation and AI intended to improve workflow efficiency and support future margin expansion and higher staff costs to support the growth in the business. This was partially offset by a decrease in Deferred acquisition consideration expense as explained below and a decrease in occupancy costs reflecting the Company’s real estate consolidation efforts including a lease termination during the first quarter of 2025 that resulted in a gain on termination of $3.5 million and the expiration of office leases in 2024.
Stock-based compensation increased by $1.9 million, primarily due to a greater proportion of the annual incentive compensation being allocated to stock-based awards compared to last year and a reversal of expense in the second quarter of 2024 associated with stock-based performance awards for which the performance targets were not met.
Deferred acquisition consideration decreased by $30.5 million, primarily attributable to a reduction in the fair value of the deferred acquisition consideration liability associated with certain Brands driven by performance timing, partially offset by the strong performance in certain Brands, causing an increase in the fair value of the deferred acquisition consideration liability of those Brands .
Depreciation and amortization increased by $19.6 million, primarily attributable to higher amortization related to increased investments in AI and automation to expand our offerings and services, improve workflow efficiency, and support future margin expansion of $15.4 million, and the amortization of intangible assets resulting from the acquisition of businesses of $8.4 million.
Operating Income
Operating income for the year ended December 31, 2025, was $159.0 million, compared to $133.1 million for the year ended December 31, 2024, representing an increase of $25.9 million. The increase in Operating income was primarily attributable to an increase in Net revenue partially offset by an increase in expenses, as discussed above. Operating margin for the year ended December 31, 2025 was 5.5%, compared to 4.7% for the year ended December 31, 2024, representing an increase of 0.8%, reflecting improved operational efficiency.
Interest Expense, Net
Interest expense, net for the year ended December 31, 2025 was $96.4 million, compared to $92.3 million for the year ended December 31, 2024, an increase of $4.1 million. This increase was primarily attributable to higher levels of debt outstanding under the Credit Agreement (as defined and discussed in Note 11 of the Notes to the Audited Consolidated Financial Statements included herein) used to support the growth in working capital attributable to the growth of Net revenue of the business, partially offset by a lower average interest rate.
Foreign Exchange, Net
The foreign exchange loss for the year ended December 31, 2025, was $1.6 million, compared to a loss of $1.7 million for the year ended December 31, 2024, nearly flat despite increased volatility in the primary currencies in which we operate.
Loss on Sale of Business
Loss on sale of business for the year ended December 31, 2025 was $2.2 million due to the sale of a Brand that was non-core to our prospective business operations in the Marketing Services segment.
Bargain Purchase Gain
Bargain purchase gain for the year ended December 31, 2025 was $9.9 million due to the acquisition of ADK to assist in expending our global footprint in APAC in the Media & Commerce segment. The Bargain purchase gain resulted primarily from acquiring ADK at a purchase price below the fair value of the identifiable assets acquired due to the sellers’ decision to expedite its exit from the market.
Income Tax Expense
The Company had an Income tax expense for the year ended December 31, 2025 of $38.3 million (on a pre-tax income of $68.8 million resulting in an effective tax rate of 55.6%) compared to Income tax expense of $13.2 million (on pre-tax income of $37.7 million resulting in an effective tax rate of 34.9%) for the year ended December 31, 2024.
The difference in the effective tax rate of 55.6% in the year ended December 31, 2025, as compared to 34.9% in the year ended December 31, 2024, was primarily due to a decrease in benefits from expired foreign tax credits, an increase in valuation allowance, and a decrease in the benefit of the disregarded entity structure due to the full exchange in April 2025.
36
Table of Contents
Noncontrolling and Redeemable Noncontrolling Interests
The effect of Noncontrolling and redeemable noncontrolling interests for the year ended December 31, 2025 was an income of $1.5 million, compared to an income of $22.8 million for the year ended December 31, 2024. The amounts were driven by the mix of income and loss derived from entities not entirely owned by the Company. Additionally, the change was driven by the Class C Exchange during the second quarter of 2025, which increased the income allocated to Stagwell Inc.’s common shareholders.
Net Income Attributable to Stagwell Inc. Common Shareholders
As a result of the foregoing, Net income attributable to Stagwell Inc. common shareholders for the year ended December 31, 2025 was $29.1 million, compared to a net income of $2.3 million for the year ended December 31, 2024.
Adjusted EBITDA
Adjusted EBITDA for the year ended December 31, 2025 was $421.9 million, compared to $417.4 million for the year ended December 31, 2024, representing an increase of $4.4 million, primarily driven by an increase in Net revenue, partially offset by an increase in expenses, as discussed above.
Earnings Per Share
Diluted EPS and Adjusted Diluted EPS for the year ended December 31, 2025 were as follows:
| GAAP | Adjustments | Non-GAAP | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (amounts in thousands, except per share amounts) | |||||||||||
| Net income attributable to Stagwell Inc. common shareholders | $ | 29,101 | $ | 198,129 | $ | 227,230 | |||||
| Net loss attributable to Class C shareholders | (6,637) | — | (6,637) | ||||||||
| Net income attributable to Stagwell Inc. and Class C shareholders and adjusted net income | $ | 22,464 | $ | 198,129 | $ | 220,593 | |||||
| Diluted - Weighted average number of common shares outstanding | 225,468 | — | 225,468 | ||||||||
| Weighted average number of shares of Class C Common Stock outstanding | 39,055 | — | 39,055 | ||||||||
| Diluted - Weighted average number of shares outstanding | 264,523 | — | 264,523 | ||||||||
| Diluted EPS and Adjusted Diluted EPS (1) | $ | 0.08 | $ | 0.83 | |||||||
| Adjustments to Net income | |||||||||||
| Amortization | $ | 145,506 | |||||||||
| Impairment and other losses | 466 | ||||||||||
| Stock-based compensation | 54,095 | ||||||||||
| Deferred acquisition consideration | (7,467) | ||||||||||
| Other items, net | 46,792 | ||||||||||
| 239,392 | |||||||||||
| Adjusted tax expense | (41,263) | ||||||||||
| $ | 198,129 |
(1) Adjusted Diluted EPS is defined within the Non-GAAP Financial Measures section of the Executive Summary.
37
Table of Contents
Diluted EPS and Adjusted Diluted EPS for the year ended December 31, 2024 were as follows:
| GAAP | Adjustments | Non-GAAP | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (amounts in thousands, except per share amounts) | |||||||||||
| Net income attributable to Stagwell Inc. common shareholders | $ | 2,259 | $ | 82,506 | $ | 84,765 | |||||
| Net income attributable to Class C shareholders | — | 126,735 | 126,735 | ||||||||
| Net income attributable to Stagwell Inc. and Class C shareholders and adjusted net income | $ | 2,259 | $ | 209,241 | $ | 211,500 | |||||
| Diluted - Weighted average number of common shares outstanding | 115,752 | — | 115,752 | ||||||||
| Weighted average number of shares of Class C Common Stock outstanding | — | 151,649 | 151,649 | ||||||||
| Diluted - Weighted average number of shares outstanding | 115,752 | 151,649 | 267,401 | ||||||||
| Diluted EPS and Adjusted Diluted EPS (1) | $ | 0.02 | $ | 0.79 | |||||||
| Adjustments to Net income | |||||||||||
| Amortization | $ | 122,442 | |||||||||
| Impairment and other losses | 1,715 | ||||||||||
| Stock-based compensation | 52,161 | ||||||||||
| Deferred acquisition consideration | 22,995 | ||||||||||
| Other items, net | 55,857 | ||||||||||
| 255,170 | |||||||||||
| Adjusted tax expense | (63,073) | ||||||||||
| 192,097 | |||||||||||
| Net income attributable to Class C shareholders | 17,144 | ||||||||||
| $ | 209,241 | ||||||||||
| Allocation of adjustments to Net income | |||||||||||
| Net income attributable to Stagwell Inc. common shareholders | $ | 82,506 | |||||||||
| Net income attributable to Class C shareholders - add-backs | 109,591 | ||||||||||
| Net income attributable to Class C shareholders | 17,144 | ||||||||||
| 126,735 | |||||||||||
| $ | 209,241 |
(1) Adjusted Diluted EPS is defined within the Non-GAAP Financial Measures section of the Executive Summary.
38
Table of Contents
Marketing Services
The components of operating results for the year ended December 31, 2025 compared to the year ended December 31, 2024 were as follows:
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | |||||||||||||
| (dollars in thousands) | |||||||||||||||
| $ | % | ||||||||||||||
| Revenue | $ | 1,134,821 | $ | 1,077,607 | $ | 57,214 | 5.3 | % | |||||||
| Operating expenses | |||||||||||||||
| Cost of services | 743,624 | 724,308 | 19,316 | 2.7 | % | ||||||||||
| Office and general expenses | 206,299 | 220,752 | (14,453) | (6.5) | % | ||||||||||
| Depreciation and amortization | 52,295 | 53,106 | (811) | (1.5) | % | ||||||||||
| Impairment and other losses | — | 1,500 | (1,500) | (100.0) | % | ||||||||||
| $ | 1,002,218 | $ | 999,666 | $ | 2,552 | 0.3 | % | ||||||||
| Operating income | $ | 132,603 | $ | 77,941 | $ | 54,662 | 70.1 | % |
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net revenue | $ | 959,676 | $ | 905,117 | $ | 54,559 | 6.0 | % | ||||||
| Billable costs | 175,145 | 172,490 | 2,655 | 1.5 | % | |||||||||
| Revenue | 1,134,821 | 1,077,607 | 57,214 | 5.3 | % | |||||||||
| Billable costs | 175,145 | 172,490 | 2,655 | 1.5 | % | |||||||||
| Staff costs | 565,484 | 557,776 | 7,708 | 1.4 | % | |||||||||
| Administrative costs | 105,801 | 101,145 | 4,656 | 4.6 | % | |||||||||
| Unbillable and other costs, net | 78,333 | 70,924 | 7,409 | 10.4 | % | |||||||||
| Adjusted EBITDA | 210,058 | 175,272 | 34,786 | 19.8 | % | |||||||||
| Stock-based compensation | 19,716 | 17,095 | 2,621 | 15.3 | % | |||||||||
| Depreciation and amortization | 52,295 | 53,106 | (811) | (1.5) | % | |||||||||
| Deferred acquisition consideration | (4,784) | 5,379 | (10,163) | NM | ||||||||||
| Impairment and other losses | — | 1,500 | (1,500) | (100.0) | % | |||||||||
| Other items, net | 10,228 | 20,251 | (10,023) | (49.5) | % | |||||||||
| Operating income | $ | 132,603 | $ | 77,941 | $ | 54,662 | 70.1 | % |
Revenue
Revenue for the year ended December 31, 2025 was $1,134.8 million, compared to $1,077.6 million for the year ended December 31, 2024, an increase of $57.2 million.
39
Table of Contents
Net Revenue
The components of the fluctuations in Net revenue for the year ended December 31, 2025 compared to the year ended December 31, 2024 were as follows:
| Net Revenue - Components of Change | Change | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2024 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Year Ended December 31, 2025 | Organic | Total | ||||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||||||
| Marketing Services | $ | 905,117 | $ | 3,491 | $ | 9,788 | $ | 41,280 | $ | 54,559 | $ | 959,676 | 4.6 | % | 6.0 | % | |||||||||||||
| Component % change | 0.4 | % | 1.1 | % | 4.6 | % | 6.0 | % |
The strong increase in organic net revenue of $41.3 million, or 4.6%, was primarily attributable to increases in the Creative, Research, and Experiential service lines. The Creative and Research service lines increased $39.0 million due to new client wins and expanded client relationships in the retail, financial, and technology sectors driven by the accelerating adoption of AI. The Experiential service line increased $7.9 million due to the Sport Beach event that connects athletes, brands, and creatives through lived experiences. The increase in net acquisitions (divestitures) was primarily driven by the acquisition of Jetfuel, an experiential marketing services agency.
Expenses
Cost of services increased $19.3 million. Excluding the increase in Billable costs of $2.7 million and the addition of expenses from acquired entities of $1.9 million, Cost of services increased $14.8 million, or only 2.7% compared to organic net revenue growth of 4.6%, reflecting strong operating leverage. This increase was primarily attributable to higher staff costs due to the growth in Net revenue, partially offset by a decrease in staff costs due to business optimization efforts through the use of AI and restructuring of agency teams.
The decrease in Office and general expenses of $14.5 million was primarily attributable to cost optimization initiatives related to the consolidation of our real estate footprint and a decrease in Deferred acquisition consideration.
Stock-based compensation expense increased $2.6 million, primarily due to an increase in the fair value of certain profit interest awards driven by strong performance in certain Brands and a greater proportion of the annual incentive compensation being allocated to stock-based awards compared to last year.
Deferred acquisition consideration decreased $10.2 million, primarily attributable to a reduction in the fair value of the deferred acquisition consideration liability associated with certain Brands driven by the performance timing of those Brands.
Other items, net decreased $10.0 million, primarily attributable to a lease termination during the first quarter of 2025 as part of the real estate consolidation initiatives resulting in a gain of $3.5 million and a decrease in severance of $4.5 million.
Operating Income
Operating income for the year ended December 31, 2025, was $132.6 million, compared to $77.9 million for the year ended December 31, 2024, representing an increase of $54.7 million. The increase in Operating income was primarily attributable to an increase in Net revenue, partially offset by an increase in expenses, as discussed above. Operating margin for the year ended December 31, 2025 was 11.7%, compared to 7.2% for the year ended December 31, 2024, representing an increase of 4.5%, reflecting improved operational efficiency.
Adjusted EBITDA
Adjusted EBITDA increased by $34.8 million, primarily driven by an increase in Operating income and an increase in operating margin, as discussed above.
40
Table of Contents
Digital Transformation
The components of operating results for the year ended December 31, 2025 compared to the year ended December 31, 2024 were as follows:
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | |||||||||||||
| (dollars in thousands) | |||||||||||||||
| $ | % | ||||||||||||||
| Revenue | $ | 393,499 | $ | 335,656 | $ | 57,843 | 17.2 | % | |||||||
| Operating expenses | |||||||||||||||
| Cost of services | 241,236 | 208,457 | 32,779 | 15.7 | % | ||||||||||
| Office and general expenses | 79,882 | 71,363 | 8,519 | 11.9 | % | ||||||||||
| Depreciation and amortization | 23,174 | 22,398 | 776 | 3.5 | % | ||||||||||
| $ | 344,292 | $ | 302,218 | $ | 42,074 | 13.9 | % | ||||||||
| Operating income | $ | 49,207 | $ | 33,438 | $ | 15,769 | 47.2 | % |
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net revenue | $ | 367,172 | $ | 324,183 | $ | 42,989 | 13.3 | % | ||||||
| Billable costs | 26,327 | 11,473 | 14,854 | 129.5 | % | |||||||||
| Revenue | 393,499 | 335,656 | 57,843 | 17.2 | % | |||||||||
| Billable costs | 26,327 | 11,473 | 14,854 | 129.5 | % | |||||||||
| Staff costs | 247,967 | 227,522 | 20,445 | 9.0 | % | |||||||||
| Administrative costs | 27,267 | 21,809 | 5,458 | 25.0 | % | |||||||||
| Unbillable and other costs, net | 1,305 | 1,393 | (88) | (6.3) | % | |||||||||
| Adjusted EBITDA | 90,633 | 73,459 | 17,174 | 23.4 | % | |||||||||
| Stock-based compensation | 4,122 | 6,622 | (2,500) | (37.8) | % | |||||||||
| Depreciation and amortization | 23,174 | 22,398 | 776 | 3.5 | % | |||||||||
| Deferred acquisition consideration | 12,271 | 7,911 | 4,360 | 55.1 | % | |||||||||
| Other items, net | 1,859 | 3,090 | (1,231) | (39.8) | % | |||||||||
| Operating income | $ | 49,207 | $ | 33,438 | $ | 15,769 | 47.2 | % |
Revenue
Revenue for the year ended December 31, 2025 was $393.5 million, compared to $335.7 million for the year ended December 31, 2024, an increase of $57.8 million.
41
Table of Contents
Net Revenue
The components of the fluctuations in Net revenue for the year ended December 31, 2025 compared to the year ended December 31, 2024 were as follows:
| Net Revenue - Components of Change | Change | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2024 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Year Ended December 31, 2025 | Organic | Total | ||||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||||||
| Digital Transformation | $ | 324,183 | $ | (405) | $ | 13,615 | $ | 29,779 | $ | 42,989 | $ | 367,172 | 9.2 | % | 13.3 | % | |||||||||||||
| Component % change | (0.1) | % | 4.2 | % | 9.2 | % | 13.3 | % |
The strong increase in organic net revenue of $29.8 million, or 9.2%, was attributable to increases in technology and communications sectors in the Strategy and Design and Development and Implementation service lines. The Strategy and Design and Development and Implementation service lines grew $28.7 million driven by AI-related services. The increase in net acquisitions (divestitures) was primarily driven by the acquisition of Create, a digital communications group in the Middle East.
Expenses
Cost of services increased $32.8 million. Excluding the increase in Billable costs of $14.9 million and the addition of expenses from acquired entities of $6.8 million, Cost of services increased $11.1 million, or only 5.6% compared to organic net revenue growth of 9.2%, reflecting strong operating leverage. This increase was primarily due to higher staff costs due to the growth in Net revenue, partially offset by the restructuring of agency teams to support business optimization efforts and the impact of competition in the labor market.
Office and general expenses increased $8.5 million. Excluding the addition of costs from acquired entities of $4.4 million, Office and general expenses increased $4.1 million, primarily due to higher Deferred acquisition consideration as explained below.
Stock-based compensation expense decreased $2.5 million, primarily due to a decrease in the fair value of awards granted in 2025 compared to 2024 and a decrease in the expense associated with awards issued in prior years that vested during 2025.
Deferred acquisition consideration increased $4.4 million, primarily attributable to the strong performance of a certain Brand, causing an increase in the fair value of the deferred acquisition consideration liability associated with that Brand.
Operating Income
Operating income for the year ended December 31, 2025 was $49.2 million, compared to $33.4 million for the year ended December 31, 2024, representing an increase of $15.8 million. The increase in Operating income was primarily attributable to an increase in Net revenue of $43.0 million, partially offset by an increase in expenses, as discussed above. Operating margin for the year ended December 31, 2025 was 12.5%, compared to 10.0% for the year ended December 31, 2024, representing an increase of 2.5%, reflecting improved operational efficiency.
Adjusted EBITDA
Adjusted EBITDA increased by $17.2 million, primarily driven by an increase in Operating income and an increase in operating margin, as discussed above.
42
Table of Contents
Media & Commerce
The components of operating results for the year ended December 31, 2025 compared to the year ended December 31, 2024, were as follows:
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | |||||||||||||
| (dollars in thousands) | |||||||||||||||
| $ | % | ||||||||||||||
| Revenue | $ | 690,675 | $ | 695,402 | $ | (4,727) | (0.7) | % | |||||||
| Operating expenses | |||||||||||||||
| Cost of services | 409,767 | 418,505 | (8,738) | (2.1) | % | ||||||||||
| Office and general expenses | 216,505 | 196,461 | 20,044 | 10.2 | % | ||||||||||
| Depreciation and amortization | 30,263 | 31,450 | (1,187) | (3.8) | % | ||||||||||
| $ | 656,535 | $ | 646,416 | $ | 10,119 | 1.6 | % | ||||||||
| Operating income | $ | 34,140 | $ | 48,986 | $ | (14,846) | (30.3) | % |
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net revenue | $ | 610,020 | $ | 601,503 | $ | 8,517 | 1.4 | % | ||||||
| Billable costs | 80,655 | 93,899 | (13,244) | (14.1) | % | |||||||||
| Revenue | 690,675 | 695,402 | (4,727) | (0.7) | % | |||||||||
| Billable costs | 80,655 | 93,899 | (13,244) | (14.1) | % | |||||||||
| Staff costs | 363,031 | 356,684 | 6,347 | 1.8 | % | |||||||||
| Administrative costs | 93,003 | 83,572 | 9,431 | 11.3 | % | |||||||||
| Unbillable and other costs, net | 64,833 | 65,188 | (355) | (0.5) | % | |||||||||
| Adjusted EBITDA | 89,153 | 96,059 | (6,906) | (7.2) | % | |||||||||
| Stock-based compensation | 4,191 | 6,265 | (2,074) | (33.1) | % | |||||||||
| Depreciation and amortization | 30,263 | 31,450 | (1,187) | (3.8) | % | |||||||||
| Deferred acquisition consideration | 3,010 | (7,745) | 10,755 | NM | ||||||||||
| Other items, net | 17,549 | 17,103 | 446 | 2.6 | % | |||||||||
| Operating income | $ | 34,140 | $ | 48,986 | $ | (14,846) | (30.3) | % |
Revenue
Revenue for the year ended December 31, 2025 was $690.7 million, compared to $695.4 million for the year ended December 31, 2024, a decrease of $4.7 million.
43
Table of Contents
Net Revenue
The components of the fluctuations in Net revenue for the year ended December 31, 2025 compared to the year ended December 31, 2024 were as follows:
| Net Revenue - Components of Change | Change | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2024 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Year Ended December 31, 2025 | Organic | Total | ||||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||||||
| Media & Commerce | $ | 601,503 | $ | 3,396 | $ | 5,829 | $ | (708) | $ | 8,517 | $ | 610,020 | (0.1) | % | 1.4 | % | |||||||||||||
| Component % change | 0.6 | % | 1.0 | % | (0.1) | % | 1.4 | % |
Organic net revenue decreased by $0.7 million or 0.1%. Organic net revenue in the Media Buying service line increased $22.6 million driven by integrated media, technology, and data offerings that contributed to new wins and expanded scope with existing clients. This was offset by a decrease of $24.8 million in the Commerce & CRM service line that was primarily attributable to leadership transitions and organizational realignment. The increase in net acquisitions (divestitures) was primarily driven by the acquisition of ADK, an integrated marketing company that expands our global footprint in the APAC region.
Expenses
Cost of services decreased by $8.7 million. Excluding the decline in Billable costs of $13.2 million and the addition of expenses from acquired entities of $4.7 million, Cost of services decreased $0.2 million, or less than 0.1%, compared to organic net revenue growth of 0.1%, reflecting consistent operating leverage.
Office and general expenses increased $20.0 million. Excluding the addition of costs from acquired entities of $7.7 million, Office and general expenses increased $12.4 million, primarily due to higher Deferred acquisition consideration as explained below.
Stock-based compensation expense decreased $2.1 million, primarily due to a decrease in the fair value of awards granted in 2025 compared to 2024 and a decrease in the expense associated with awards issued in prior years that vested during 2025.
Deferred acquisition consideration increased $10.8 million, primarily attributable to the strong performance of a certain Brand in 2025, causing an increase in the fair value of the deferred acquisition consideration liability associated with that Brand, and a decrease in the fair value of a certain Brand in 2024.
Operating Income
Operating income for the year ended December 31, 2025 was $34.1 million, compared to $49.0 million for the year ended December 31, 2024, representing a decrease of $14.8 million. The decrease in Operating income was primarily attributable to an increase in expenses partially offset by an increase in Net revenue, as discussed above.
Adjusted EBITDA
Adjusted EBITDA decreased by $6.9 million, primarily due to a decrease in Operating income, as discussed above.
44
Table of Contents
Communications
The components of operating results for the year ended December 31, 2025 compared to the year ended December 31, 2024 were as follows:
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | |||||||||||||
| (dollars in thousands) | |||||||||||||||
| $ | % | ||||||||||||||
| Revenue | $ | 592,577 | $ | 703,065 | $ | (110,488) | (15.7) | % | |||||||
| Operating expenses | |||||||||||||||
| Cost of services | 406,470 | 477,488 | (71,018) | (14.9) | % | ||||||||||
| Office and general expenses | 86,524 | 111,573 | (25,049) | (22.5) | % | ||||||||||
| Depreciation and amortization | 25,711 | 20,100 | 5,611 | 27.9 | % | ||||||||||
| Impairment and other losses | 222 | — | 222 | 100.0 | % | ||||||||||
| $ | 518,927 | $ | 609,161 | $ | (90,234) | (14.8) | % | ||||||||
| Operating income | $ | 73,650 | $ | 93,904 | $ | (20,254) | (21.6) | % |
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net revenue | $ | 393,431 | $ | 435,626 | $ | (42,195) | (9.7) | % | ||||||
| Billable costs | 199,146 | 267,439 | (68,293) | (25.5) | % | |||||||||
| Revenue | 592,577 | 703,065 | (110,488) | (15.7) | % | |||||||||
| Billable costs | 199,146 | 267,439 | (68,293) | (25.5) | % | |||||||||
| Staff costs | 229,356 | 232,096 | (2,740) | (1.2) | % | |||||||||
| Administrative costs | 50,841 | 47,335 | 3,506 | 7.4 | % | |||||||||
| Unbillable and other costs, net | 9,300 | 10,840 | (1,540) | (14.2) | % | |||||||||
| Adjusted EBITDA | 103,934 | 145,355 | (41,421) | (28.5) | % | |||||||||
| Stock-based compensation | 6,325 | 7,721 | (1,396) | (18.1) | % | |||||||||
| Depreciation and amortization | 25,711 | 20,100 | 5,611 | 27.9 | % | |||||||||
| Deferred acquisition consideration | (7,022) | 18,770 | (25,792) | NM | ||||||||||
| Impairment and other losses | 222 | — | 222 | 100.0 | % | |||||||||
| Other items, net | 5,048 | 4,860 | 188 | 3.9 | % | |||||||||
| Operating income | $ | 73,650 | $ | 93,904 | $ | (20,254) | (21.6) | % |
Revenue
Revenue for the year ended December 31, 2025 was $592.6 million compared to $703.1 million for the year ended December 31, 2024, a decrease of $110.5 million.
45
Table of Contents
Net Revenue
The components of the fluctuations in Net revenue for the year ended December 31, 2025 compared to the year ended December 31, 2024 were as follows:
| Net Revenue - Components of Change | Change | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2024 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Year Ended December 31, 2025 | Organic | Total | ||||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||||||
| Communications | $ | 435,626 | $ | 547 | $ | 29,002 | $ | (71,744) | $ | (42,195) | $ | 393,431 | (16.5) | % | (9.7) | % | |||||||||||||
| Component % change | 0.1 | % | 6.7 | % | (16.5) | % | (9.7) | % |
The decrease in organic net revenue of $71.7 million, or 16.5%, was primarily attributable to a $62.7 million decrease in the Advocacy service line due to political seasonality following the 2024 presidential election cycle. The decrease in organic net revenue for Communications excluding Advocacy was $9.0 million or 4.0%. The decrease in Communications service line was primarily driven by broader industry headwinds, including client budget uncertainty, and delayed spending decisions during the pitch process. The increase in net acquisitions (divestitures) was primarily driven by the acquisition of Consulum, a pan-MENA government advisory consultancy.
Expenses
Cost of services decreased $71.0 million. Excluding the decline in Billable costs of $68.3 million and the addition of costs from acquired entities of $14.6 million, Cost of services decreased $17.3 million, or 8.6%, primarily due to lower Net revenue.
The decrease in Office and general expenses of $25.0 million was primarily attributable to a decrease in Deferred acquisition consideration as explained below and lower Net revenue, partially offset by the addition of costs from acquired entities of $7.7 million.
Stock-based compensation expense decreased $1.4 million, primarily attributable to a decrease in the fair value of a certain profits interest award due to performance timing.
Deferred acquisition consideration decreased by $25.8 million, primarily attributable to a decrease in the fair value of certain Brands due to performance timing, partially offset by the strong performance of certain Brands, causing an increase in the fair value.
Depreciation and amortization increased by $5.6 million, primarily attributable to the amortization of intangible assets resulting from the acquisition of businesses.
Operating Income
Operating income for the year ended December 31, 2025 was $73.7 million, compared to $93.9 million for the year ended December 31, 2024, representing a decrease of $20.3 million. The decrease in Operating income was primarily attributable to a decrease in Net revenue, partially offset by a decrease in expenses, as discussed above.
Adjusted EBITDA
Adjusted EBITDA decreased by $41.4 million, primarily due to a decrease in Operating income, as discussed above.
46
Table of Contents
The Marketing Cloud
The components of operating results for the year ended December 31, 2025 compared to the year ended December 31, 2024 were as follows:
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | |||||||||||||
| (dollars in thousands) | |||||||||||||||
| $ | % | ||||||||||||||
| Revenue | $ | 106,537 | $ | 32,265 | $ | 74,272 | 230.2 | % | |||||||
| Operating expenses | |||||||||||||||
| Cost of services | 52,921 | 15,762 | 37,159 | 235.8 | % | ||||||||||
| Office and general expenses | 49,416 | 28,932 | 20,484 | 70.8 | % | ||||||||||
| Depreciation and amortization | 23,514 | 12,502 | 11,012 | 88.1 | % | ||||||||||
| Impairment and other losses | 244 | — | 244 | 100.0 | % | ||||||||||
| $ | 126,095 | $ | 57,196 | $ | 68,899 | 120.5 | % | ||||||||
| Operating loss | $ | (19,558) | $ | (24,931) | $ | 5,373 | (21.6) | % |
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net revenue | $ | 106,486 | $ | 32,265 | $ | 74,221 | 230.0 | % | ||||||
| Billable costs | 51 | — | 51 | 100.0 | % | |||||||||
| Revenue | 106,537 | 32,265 | 74,272 | 230.2 | % | |||||||||
| Billable costs | 51 | — | 51 | 100.0 | % | |||||||||
| Staff costs | 68,647 | 28,686 | 39,961 | 139.3 | % | |||||||||
| Administrative costs | 17,613 | 9,777 | 7,836 | 80.1 | % | |||||||||
| Unbillable and other costs, net | 22,689 | 6,117 | 16,572 | 270.9 | % | |||||||||
| Adjusted EBITDA | (2,463) | (12,315) | 9,852 | (80.0) | % | |||||||||
| Stock-based compensation | 628 | 805 | (177) | (22.0) | % | |||||||||
| Depreciation and amortization | 23,514 | 12,502 | 11,012 | 88.1 | % | |||||||||
| Deferred acquisition consideration | (10,942) | (1,320) | (9,622) | 728.9 | % | |||||||||
| Impairment and other losses | 244 | — | 244 | 100.0 | % | |||||||||
| Other items, net | 3,651 | 629 | 3,022 | 480.4 | % | |||||||||
| Operating loss | $ | (19,558) | $ | (24,931) | $ | 5,373 | (21.6) | % |
Revenue
Revenue for the year ended December 31, 2025 was $106.5 million compared to $32.3 million for the year ended December 31, 2024, an increase of $74.3 million.
47
Table of Contents
Net Revenue
The components of the fluctuations in Net revenue for the year ended December 31, 2025 compared to the year ended December 31, 2024 were as follows:
| Net Revenue - Components of Change | Change | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2024 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Year Ended December 31, 2025 | Organic | Total | ||||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||||||
| The Marketing Cloud | $ | 32,265 | $ | 941 | $ | 62,229 | $ | 11,051 | $ | 74,221 | $ | 106,486 | 34.3 | % | 230.0 | % | |||||||||||||
| Component % change | 2.9 | % | 192.9 | % | 34.3 | % | 230.0 | % |
The increase in organic net revenue of $11.1 million, or 34.3%, was primarily attributable to growth in the Research service line due to increased demand from new and existing clients, including a significant new engagement in the financial sector and higher platform utilization including the successful introduction of additional service offerings within a subscription model. The increase in net acquisitions (divestitures) was primarily driven by the acquisitions of Leaders, a digital agency specializing in influencer marketing, and Unicepta, a media monitoring and analytics platform.
Expenses
Cost of services increased $37.2 million. Excluding the addition of costs from acquired entities of $34.2 million, Cost of services increased $2.9 million or only 25.8% compared to organic net revenue of 34.3%, reflecting operating leverage.
Office and general expenses increased $20.5 million, primarily due to higher staff costs due to expansion of the business to support additional revenues and the addition of costs from acquired entities of $16.2 million, partially offset by a decrease in Deferred acquisition consideration expense as explained below.
Deferred acquisition consideration decreased by $9.6 million, primarily attributable to a decrease in the fair value of a certain Brand due to performance timing, partially offset by the strong performance of certain other Brands.
Depreciation and amortization increased by $11.0 million, primarily attributable to higher amortization related to increased investments in AI and automation to expand our offerings and services, improve workflow efficiency, and support future margin expansion, and the amortization of intangible assets from the acquisition of businesses.
Operating Loss
Operating loss for the year ended December 31, 2025 was $19.6 million compared to $24.9 million for the year ended December 31, 2024, as the segment approaches operating scale. The decrease in Operating loss was primarily attributable to an increase in Net revenue, partially offset by an increase in expenses, as discussed above.
Adjusted EBITDA increased by $9.9 million, primarily due to a decrease in Operating loss, as discussed above.
48
Table of Contents
Corporate
The components of operating results for the year ended December 31, 2025 compared to the year ended December 31, 2024 were as follows:
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Staff costs | $ | 61,038 | $ | 47,737 | $ | 13,301 | 27.9 | % | ||||||
| Administrative costs | 8,444 | 11,408 | (2,964) | (26.0) | % | |||||||||
| Adjusted EBITDA | (69,482) | (59,145) | (10,337) | 17.5 | % | |||||||||
| Stock-based compensation | 19,113 | 13,653 | 5,460 | 40.0 | % | |||||||||
| Depreciation and amortization | 16,261 | 12,137 | 4,124 | 34.0 | % | |||||||||
| Impairment and other losses | — | 215 | (215) | (100.0) | % | |||||||||
| Other items, net | 6,174 | 9,924 | (3,750) | (37.8) | % | |||||||||
| Operating loss | $ | (111,030) | $ | (95,074) | $ | (15,956) | 16.8 | % |
Expenses
Staff costs increased by $13.3 million, primarily attributable to an increase in headcount to support the implementation of a standardized shared services platform to optimize cost structures and support the future growth and unusually higher healthcare related insurance claims.
Administrative costs decreased $3.0 million, primarily due to our cost savings initiatives. The implementation of the shared services platform optimized cost structures and reduced Brands administrative costs. Due to a higher allocation of Corporate's administrative costs to the Brands, Corporate’s Administrative costs decreased $14.0 million These costs include rent, IT services, accounting services, financial operations services, and business applications. This decrease was partially offset by an increase of $11.1 million in computer software and licensing fees due to investments in automation and AI intended to improve workflow efficiency and support future margin expansion.
Stock-based compensation expense increased by $5.5 million, primarily due to a greater proportion of the annual incentive compensation being allocated to stock-based awards compared to last year and a reversal of expense in the second quarter of 2024 associated with stock-based performance awards for which the performance targets were not met.
Operating Loss
Operating loss for the year ended December 31, 2025 was $111.0 million compared to $95.1 million for the year ended December 31, 2024, representing an increase of $16.0 million, primarily attributable to higher expenses, as discussed above.
Liquidity and Capital Resources:
The following table provides summary information about the Company’s liquidity position and capital resources:
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net cash provided by operating activities | $ | 291,028 | $ | 142,859 | $ | 148,169 | 103.7 | % | ||||||
| Net cash used in investing activities | (113,678) | (162,472) | 48,794 | (30.0) | % | |||||||||
| Net cash provided by (used in) financing activities | (210,017) | 36,938 | (246,955) | NM |
The Company had cash and cash equivalents of $104.5 million and $131.3 million as of December 31, 2025, and December 31, 2024, respectively.
Operating Activities
Net cash provided by operating activities for the year ended December 31, 2025 was $291.0 million, an increase of $148.2 million, or 103.7%, compared to the prior year. This improvement was driven by higher operating income of $25.9 million and $150.7 million improvement in working capital primarily attributable to stronger working capital management driven by
49
Table of Contents
technology automation and improved billing and collection process, which resulted in favorable changes in advance billings of $48.2 million and expenditures billable to clients of $66.4 million. Additionally, there were net favorable changes in accounts payable and accruals of $35.5 million as a result of improved payment terms with significant service providers. This was partially offset by an unfavorable change in other current assets of $45.3 million due to an increase in certain prepaid media assets.
Changes in non-cash items included in operating income consisted primarily of a decrease of $30.5 million in the fair value of deferred acquisition liabilities driven by the performance timing of certain acquisitions and the Bargain purchase gain of $9.9 million from the ADK acquisition, partially offset by an increase of $19.6 million in depreciation and amortization resulting from higher capital investment in AI and automation related technologies as well as an increase in deferred income tax expense of $21.1 million, respectively.
Investing Activities
Net cash used in investing activities for the year ended December 31, 2025 was $113.7 million, a decrease of $48.8 million, or 30.0%, compared to the prior year. This decrease was primarily driven by a $97.1 million reduction in acquisitions and $10.9 million in proceeds from the sale of a non-core asset. These decreases were partially offset by an increase in capital expenditures and capitalized software for investments in AI and process automation technologies of $24.8 million and $32.4 million, respectively. The capital expenditures include a $7.4 million purchase of office space.
Financing Activities
Net cash used in financing activities for the year ended December 31, 2025 was $210.0 million, an increase of $247.0 million compared to the prior year. This increase was primarily driven by an increase of $231.7 million in net payments under the Credit Agreement offset by an increase in share repurchases of $26.0 million. The increase was partially offset by a decrease in distributions to noncontrolling interests of $17.1 million.
Liquidity
The Company expects to maintain sufficient cash and/or available borrowings to fund operations for the next twelve months and subsequent periods. The Company has historically maintained and expanded its business using cash generated from operating activities, funds available under the Credit Agreement, and other initiatives, such as obtaining additional debt, equity and receivable financing. On April 23, 2025, the Company entered into an amendment to the Credit Agreement, which increased the limit of borrowing to $750 million and extended the maturity date to April 23, 2030, as described in more detail in Note 11 of the Notes included herein. As of December 31, 2025, the Company had $237.3 million of borrowings outstanding and $15.1 million of issued and undrawn letters of credit, resulting in $497.6 million unused borrowing capacity under the Credit Agreement.
The Company transfers certain of its trade receivable assets to third parties under certain agreements. Per the terms of these agreements, the Company surrenders control over its trade receivables upon transfer.
The trade receivables transferred to the third parties were $501.3 million and $435.6 million during the years ended December 31, 2025 and 2024, respectively. The trade receivables collected by the Company that were not remitted to the third parties under these arrangements were recorded in Accruals and other liabilities on the Audited Consolidated Balance Sheets and total $21.2 million as of December 31, 2025 and $19.5 million as of December 31, 2024. Fees for these arrangements were recorded in Office and general expenses in the Consolidated Statements of Operations and totaled $5.6 million and $5.8 million for the years ended December 31, 2025 and 2024, respectively.
The Company may purchase shares of outstanding Class A Common Stock under its Repurchase Program. Under the Repurchase Program, share repurchases may be made at our discretion from time to time in open market transactions at prevailing market prices, including through trading plans that may be adopted in accordance with Rule 10b5-1 of the Exchange Act, as amended, in privately negotiated transactions, or through other means. The timing and number of shares repurchased under the Repurchase Program will depend on a variety of factors, including the performance of our stock price, general market and economic conditions, regulatory requirements, the availability of funds, and other considerations we deem relevant. The Repurchase Program may be suspended, modified, or discontinued at any time without prior notice. Our Board of Directors will review the Repurchase Program periodically and may authorize adjustments of its terms.
During the year ended December 31, 2025, 23.1 million shares of Class A Common Stock were repurchased pursuant to the Repurchase Program at an average price of $5.12 per share, for an aggregate value, excluding fees, of $118.4 million.
The remaining value of shares of Class A Common Stock permitted to be repurchased under the Repurchase Program was $51.1 million as of December 31, 2025. See Recent Developments above for information regarding the Board’s authorization to extend and increase the size of share repurchases under the Repurchase Program.
50
Table of Contents
The Company’s obligations extending beyond twelve months primarily consist of deferred acquisition consideration payments, purchases of redeemable noncontrolling interests, subsidiary awards, capital expenditures, scheduled lease obligation payments, and interest payments on borrowings under the Company’s 5.625% Notes (as defined in Note 11 of the Notes included herein) and Credit Agreement. The Company expects to make estimated cash payments in the future to satisfy obligations under our Tax Receivables Agreement (“TRA”), which remains in effect after the final exchange of Class C Common Stock (see Note 17 of the Notes included herein for additional details). The amount and timing of any payments under the TRA are contingent on the Company achieving certain tax savings, if any, that we actually realize, or in certain circumstances are deemed to realize. Based on the current outlook, the Company believes future cash flows from operations, together with the Company’s existing cash balance and availability of funds under the Credit Agreement, will be sufficient to meet the Company’s anticipated cash needs for the next twelve months and subsequent periods. The Company’s ability to make payments will depend on future performance, which is subject to general economic conditions, the competitive environment and other factors, including those described in this Form 10-K and in the Company’s other SEC filings.
Total Debt
As of December 31, 2025, Debt, net of debt issuance costs, was $1,326.0 million, compared to $1,353.6 million outstanding as of December 31, 2024. See Note 11 of the Notes included herein for information regarding the Company’s 5.625% Notes and the Credit Agreement.
As of December 31, 2025, the Company was in compliance with all of the terms and conditions of the Credit Agreement, and management believes, based on its current financial projections, that the Company will be in compliance with its covenants over the next twelve months.
If the Company loses all or a substantial portion of its lines of credit under the Credit Agreement, or if the Company uses the maximum available amount under the agreement, it will be required to seek other sources of liquidity. If the Company were unable to find these sources of liquidity, for example, through an equity offering or access to the capital markets, the Company’s ability to fund its working capital needs and any contingent obligations with respect to acquisitions and redeemable noncontrolling interests would be adversely affected.
Pursuant to the Credit Agreement, the Company must maintain a Total Leverage Ratio (as defined in the Credit Agreement) below an established threshold. For the period ended December 31, 2025, the Company’s calculation of this ratio, and the maximum permitted under the Credit Agreement, respectively, were calculated based on the trailing twelve months as follows:
| December 31, 2025 | |
|---|---|
| Total Leverage Ratio | 2.98 |
| Maximum per covenant | 4.25 |
These ratios and measures are not based on GAAP and are not presented as alternative measures of operating performance or liquidity. Some of these ratios and measures include, among other things, pro forma adjustments for acquisitions, one-time charges, and other items, as defined in the Credit Agreement. They are presented here to demonstrate compliance with the covenants in the Credit Agreement, as non-compliance with such covenants could have a material adverse effect on the Company.
Material Cash Requirements
To the extent required under a particular client engagement, Stagwell’s Brands enter into contractual commitments with media providers, production companies and other third parties on behalf of their clients at levels that exceed the revenue from the services. In most of these transactions, the Brands act as the clients’ “Agent for a Disclosed Principal” where the Brands’ risk is mitigated by sequential payment liability, i.e., the brands’ obligation to pay a third party is tolled until it receives the underlying payment from the client thereby safeguarding the Brand in the event of a client default. To further protect against client default, Stagwell takes additional precautions, including the procurement of credit insurance. While Stagwell has historically had a very low incidence of default, Stagwell is still exposed to the risk of significant uncollectible receivables from its clients and the risk of a material loss could significantly increase in periods of severe economic downturn.
51
Table of Contents
The following table and discussion below summarize current and long-term material cash requirements of the Company as of December 31, 2025. Certain of these requirements vary in the ultimate future amount payable because they are dependent on the future results of operations of the subject subsidiaries and/or the timing of when certain rights are exercised. Management anticipates that the obligations outstanding as of December 31, 2025 will be repaid with new financing, equity offerings, asset sales and/or cash flow from operations:
| Payments Due by Period | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Material Cash Requirements | Total | Less than 1 Year | 1 – 3 Years | 3 – 5 Years | After 5 Years | ||||||||||||||
| (dollars in thousands) | |||||||||||||||||||
| Indebtedness (1) | $ | 1,100,000 | $ | — | $ | — | $ | 1,100,000 | |||||||||||
| Operating lease obligations | 327,967 | 67,812 | 124,392 | 94,320 | 41,443 | ||||||||||||||
| Interest on debt | 247,500 | 61,875 | 123,750 | 61,875 | |||||||||||||||
| Deferred acquisition consideration (2) | 26,436 | 13,502 | 8,456 | 4,478 | — | ||||||||||||||
| Total | $ | 1,701,903 | $ | 143,189 | $ | 256,598 | $ | 1,260,673 | $ | 41,443 |
(1) Includes the principal amount of the 5.625% Notes which are due in 2029 and does not include borrowings under the Credit Agreement.
(2) Deferred acquisition consideration on the Consolidated Balance Sheets consists of deferred obligations related to contingent purchase price payments. The $26.4 million reflected in the above table is included in the Consolidated Balance Sheet as of December 31, 2025, and does not include $13.6 million expected to be paid in shares of Class A Common Stock. In addition, certain of the Company’s deferred acquisition consideration is tied to continued employment of certain personnel of the acquired subsidiaries. These arrangements are expensed over the respective vesting period (employment) period and therefore the expected, entire amount of payment is not reflected in the Consolidated Balance Sheet as of December 31, 2025. The Company estimates that the total amount to be paid related to such obligations was $30.9 million as of December 31, 2025, of which $16.4 million is expected to be paid in cash and the remaining in Company’s Class A Common Stock. The total amount of cash expected to be paid in the next twelve months related to these arrangements is $3.0 million. See Note 9 of the Notes included in Item 8 of this Form 10-K for additional information regarding contingent deferred acquisition consideration.
When acquiring less than 100% ownership of an entity, the Company may enter into agreements that give the Company an option to purchase, or require the Company to purchase, the incremental ownership interests under certain circumstances. Where the incremental purchase may be required of the Company, the amounts are recorded as redeemable noncontrolling interests in mezzanine equity. See Note 12 of the Notes included in Item 8 of this Form 10-K for additional information regarding noncontrolling interests and redeemable noncontrolling interests.
Certain of the Company’s subsidiaries grant awards to their employees providing them with an equity interest in the respective subsidiary (the “profits interests awards”). The awards generally provide the employee with the right, but not the obligation, to sell their profits interest in the subsidiary to the Company based on a performance-based formula and, in certain cases, receive a profit share distribution. The profits interests awards are primarily settled in cash, with certain awards having stock-settlement provisions at the Company’s discretion. The corresponding liability associated with these profits interests awards is included as a component of Accruals and other liabilities and Other liabilities on the Consolidated Balance Sheets. See Note 14 of the Notes included in Item 8 of this Form 10-K for additional information regarding these material commitments.
The Company enters into certain long-term non-cancellable contracts for services such as revenue or profit share arrangements, cloud-based services, or software licensing. See Note 13 of the Notes included in Item 8 of this Form 10-K for additional information regarding these material commitments.
Critical Accounting Estimates
Stagwell has prepared the Audited Consolidated Financial Statements in accordance with GAAP and pursuant to the rules and regulations of the SEC for reporting financial information on Form 10-K. Preparation of the Audited Consolidated Financial Statements and related disclosures requires us to make judgments, assumptions and estimates that affect the amounts reported and disclosed in the accompanying financial statements and footnotes. Our significant accounting policies are discussed in Note 2 of the Notes included herein. Our critical accounting estimates are those that are considered by management to require significant judgment, use of estimates and that could have a significant impact on our financial statements. An understanding of our critical accounting estimates is necessary to analyze our financial results.
Our critical accounting estimates include our accounting for revenue recognition, business combinations, deferred acquisition consideration, goodwill and intangible assets, and income taxes. The financial statements are evaluated on an
52
Table of Contents
ongoing basis and estimates are based on historical experience, current conditions and various other assumptions believed to be reasonable under the circumstances. Actual results can differ from those estimates, and it is possible that the differences could be material.
Revenue Recognition. The Company’s revenue is recognized when control of the promised goods or services is transferred to our clients, in an amount that reflects the consideration we expect to be entitled to in exchange for those goods or services. See Note 5 of the Notes included herein for further information.
Business Combinations. Business combinations are accounted for using the acquisition method and accordingly, the assets acquired (including identified intangible assets), the liabilities assumed and any noncontrolling interest in the acquired business are recorded at their acquisition date fair values.
For each acquisition, the Company undertakes a detailed review to identify other intangible assets, and a valuation is performed for all such identified assets. The Company uses several market participant measurements to determine the estimated value. This approach includes consideration of similar and recent transactions, as well as utilizing discounted expected cash flow methodologies. A substantial portion of the intangible asset value that the Company acquires is the specialized know-how of the workforce, which is treated as part of goodwill and is not required to be valued separately. The majority of the value of the identifiable intangible assets acquired is derived from customer relationships, including the related customer contracts, trademarks, developed technology and other intangible assets.
Deferred Acquisition Consideration. Certain acquisitions include an initial payment at the time of closing and provide for future additional contingent purchase price payments. Contingent purchase price obligations for these transactions are recorded as deferred acquisition consideration liabilities on the balance sheet. Arrangements that are not contingent upon future employment are initially measured at the acquisition date fair value and are remeasured at each reporting period. Arrangements that are contingent upon future employment are expensed as earned over the respective vesting (employment) period. These liabilities are derived from the projected performance of the acquired entity. These arrangements may be dependent on future events, such as the growth rate of the earnings of the relevant subsidiary during the contractual period. At each reporting date, the Company models each business’ future performance, including revenue, EBITDA growth, to estimate the value of each deferred acquisition consideration liability. The liability is adjusted quarterly based on changes in current information affecting each subsidiary’s current operating results and the impact this information will have on future results included in the calculation of the estimated liability. These adjustments are recorded in the Consolidated Statements of Operations.
Goodwill. Goodwill (the excess of the acquisition cost over the fair value of the net assets acquired) acquired as a result of a business combination which is not subject to amortization is tested for impairment, at the reporting unit level, annually as of October 1st of each year, or more frequently if indicators of potential impairment exist.
For the annual impairment test, the Company has the option of assessing qualitative factors to determine whether it is more likely than not that the carrying amount of a reporting unit exceeds its fair value or performing a quantitative goodwill impairment test. Qualitative factors considered in the assessment include industry and market considerations, the competitive environment, overall financial performance, changing cost factors such as labor costs, and other factors specific to each reporting unit such as change in management or key personnel.
If the Company elects to perform the qualitative assessment and concludes that it is more likely than not that the fair value of the reporting unit is more than its carrying amount, then goodwill is not considered impaired, and the quantitative impairment test is not necessary. For reporting units for which the qualitative assessment concludes that it is more likely than not that the fair value of the reporting unit is less than its carrying amount, or if the Company elects not to perform the qualitative assessment, the Company will perform the quantitative impairment test, which compares the fair value of the reporting unit to its carrying amount. If the fair value of the reporting unit exceeds the carrying amount of the net assets assigned to that reporting unit, goodwill is not considered impaired. However, if the fair value of the reporting unit is lower than the carrying amount of the net assets assigned to the reporting unit, an impairment charge is recognized equal to the excess of the carrying amount over the fair value.
Determining the fair value of a reporting unit involves the use of significant estimates and assumptions. The Company generally uses a combination of the income approach, which incorporates the use of the discounted cash flow (“DCF”) method, and the market approach, which incorporates the exercise of significant judgment about the use of earnings multiples based on market data and comparable companies. The Company applies an equal weighting to the income and market approaches for the impairment test. The income approach and the market approach both require the exercise of significant judgment, including judgment about the amount and timing of expected future cash flows, assumed terminal value and appropriate discount rates.
The DCF estimates incorporate expected cash flows that represent a spectrum of the amount and timing of possible cash flows of each reporting unit from a market participant perspective. The expected cash flows are developed from the Company’s long-range planning process using projections of operating results and related cash flows based on assumed revenue growth rates, EBITDA margins, long-term growth rates, and appropriate discount rates based on a reporting unit’s weighted average
53
Table of Contents
cost of capital (“WACC”) as determined by considering the observable WACC of comparable companies and factors specific to the reporting unit. The terminal value is estimated using a constant growth method which requires an assumption about the expected long-term growth rate. The estimates are based on historical data and experience, industry projections, economic conditions, and the Company’s expectations.
At each reporting period, the Company assesses whether it is more likely than not that the carrying amount of its reporting units exceed their fair value. As of October 1, 2025 (the annual impairment test date), the Company performed this assessment and determined that all reporting units (10) did not have an impairment. The Company utilized a long-term average growth rate ranging from 1.5% to 3% and a WACC ranging from 14% to 20.5%.
The Company believes the estimates and assumptions used in the calculations are reasonable. However, if there were an adverse change in the facts and circumstances, then an impairment charge may be necessary in the future. As a result, to the extent that, among other factors, (i) there is underperformance in one or more reporting units, or (ii) disruptions in the macroeconomic environment, the fair value of one or more of these reporting units could fall below their carrying value, resulting in a goodwill impairment charge. The Company monitors its reporting units to determine if there is an indicator of potential impairment.
Income Taxes. We account for income taxes using the asset and liability method. Under the asset and liability method, deferred tax assets and liabilities are recognized based on the differences between the financial statement carrying value of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates and laws expected to be in effect when the differences are expected to reverse. The Company records associated interest and penalties as a component of income tax expense. The Company records a valuation allowance against deferred income tax assets when management believes it is more likely than not that some portion or all of the deferred income tax assets will not be realized. Management evaluates on a quarterly basis all available positive and negative evidence considering factors such as the reversal of deferred income tax liabilities, taxable income in eligible carryback years, projected future taxable income, the character of the income tax asset, tax planning strategies, changes in tax laws and other factors. The periodic assessment of the net carrying value of the Company’s deferred tax assets under the applicable accounting rules requires significant management judgment. A change to any of these factors could impact the estimated valuation allowance and income tax expense.
New Accounting Pronouncements
See Note 3 of the Notes included in Item 8 of this Form 10-K.
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0000876883-25-000009.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis are based on and should be read in conjunction with our Audited Consolidated Financial Statements and the notes thereto included elsewhere in this Form 10-K. The following discussion and analysis contain forward-looking statements and should be read in conjunction with the disclosures and information contained and referenced under the captions “Forward-Looking Statements” and “Risk Factors” in this Form 10-K. The following discussion and analysis also include a discussion of certain non-GAAP financial measures. A description of the non-GAAP financial measures discussed in this section and reconciliations to the comparable GAAP measures are below.
In this section, the terms “Stagwell,” “we,” “us,” “our” and the “Company” refer to Stagwell Inc. and its direct and indirect subsidiaries. References to a “fiscal year” mean the Company’s year commencing on January 1 of that year and ending December 31 of that year (e.g., fiscal 2024 means the period beginning January 1, 2024, and ending December 31, 2024).
Executive Summary
Overview
Stagwell conducts its business through its networks, which provide marketing and business solutions that realize the potential of combining data and creativity. Stagwell’s strategy is to build, grow, and acquire market-leading businesses that deliver the modern suite of services that marketers need to thrive in a rapidly evolving business environment. We believe Stagwell’s differentiation lies in its creative roots and proven entrepreneurial leaders, which together with innovations in technology and data, bring transformational marketing, activation, communications and strategic consulting services to clients. Stagwell leverages its range of services in an integrated manner, offering strategic, creative and innovative solutions that are technologically forward and media-agnostic. The Company’s strategy is intended to challenge the industry status quo, realize returns on investment, and drive transformative growth and business performance for its clients and stakeholders.
Stagwell manages its business by monitoring several financial and non-financial performance indicators. The key indicators that we focus on are revenue, operating expenses, capital expenditures and the non-GAAP financial measures described below. Revenue growth is analyzed by reviewing a mix of measurements, including (i) growth by major geographic location, (ii) growth from existing clients and the addition of new clients, (iii) growth by principal capability, (iv) growth from currency changes, and (v) growth from acquisitions. In addition to monitoring the foregoing financial indicators, the Company assesses and monitors several non-financial performance indicators relating to the business performance of our networks. These indicators may include a network’s recent new client win/loss record; the depth and scope of a pipeline of potential new client account activity; the overall quality of the services provided to clients; and the relative strength of the network’s next generation team that is in place as part of a potential succession plan to succeed the current senior executive team.
Recent Developments
On January 1, 2025, the Company entered into a stock purchase agreement to acquire ADK Group, an integrated marketing solutions company. The purchase price is dependent on the closing balance sheet but is estimated to be approximately $24 million. The acquisition is expected to close in the second quarter of 2025.
On December 23, 2024, the Company entered into a sale purchase agreement to acquire Create Group Holding Limited, a strategic digital communications group in Middle East, for approximately $16 million subject to post-closing adjustments. Under the agreement, the sellers are entitled to contingent consideration up to a maximum value of approximately $24 million, subject to continued employment and meeting certain future earnings targets, of which a portion may be settled in shares of Class A common stock, par value $0.001 per share (the “Class A Common Stock”) at the Company’s discretion. The acquisition is expected to close in the second quarter of 2025.
Significant Factors Affecting our Business and Results of Operations
The most significant factors affecting our business and results of operations include national, regional, and local economic conditions, our clients’ profitability, mergers and acquisitions of our clients, changes in top management of our clients and our ability to retain and attract key employees. New business wins and client losses occur due to a variety of factors. We believe the two most significant factors are (i) our clients’ desire to change marketing communication firms, and (ii) the digital and data-driven products that our portfolio of marketing services firms, which we refer to as “Brands,” offer. A client may choose to change marketing communication firms for several reasons, such as a change in leadership where new management wants to retain a Brand that it may have previously worked with. In addition, if the client is merged or acquired by another company, the marketing communication firm is often changed. Clients also change firms as a result of the firm’s failure to meet marketing performance targets or other expectations in client service delivery.
29
Table of Contents
Seasonality
Historically, we typically generate the highest quarterly revenue during the fourth quarter of each year. In addition, within our Communications Network, client concentration increases during election years due to the cyclical nature of our advocacy Brands. The highest volumes of retail related consumer marketing increase with the back-to-school season through the end of the holiday season.
Non-GAAP Financial Measures
The Company reports its financial results in accordance with accounting principles generally accepted in the United States (“GAAP”). In addition, the Company has included non-GAAP financial measures and ratios, which management uses to operate the business, which it believes provide useful supplemental information to both management and readers of this report in making period-to-period comparisons in measuring the financial performance and financial condition of the Company. These measures do not have a standardized meaning prescribed by GAAP and should not be construed as an alternative to other titled measures determined in accordance with GAAP. The non-GAAP financial measures included are “net revenue,” “organic net revenue growth (decline),” “Adjusted EBITDA,” and “Adjusted Diluted EPS.”
“Net revenue” refers to revenue excluding billable costs. The Company believes billable costs and their fluctuations are not indicative of the operating performance of its underlying business.
“Organic net revenue growth (decline)” reflects the year-over-year change in the Company’s reported net revenue attributable to the Company’s management of the entities it owns. We calculate organic net revenue growth (decline) by subtracting the net impact of acquisitions (divestitures) and the impact of foreign currency exchange fluctuations from the aggregate year-over-year increase or decrease in the Company’s reported net revenue.
The net impact of acquisitions (divestitures) reflects the year-over-year change in the Company’s reported net revenue attributable to the impact of all individual entities that were acquired or divested in the current and prior year. We calculate impact of an acquisition as follows: (a) for an entity acquired during the current year, we present the entity’s prior year net revenue for the same period during which we owned it in the current year as impact of the acquisition in the current year; and (b) for an entity acquired in the prior year, we present the entity’s prior year net revenue for the period during which we did not own the entity in the prior year as impact of the acquisition in the current year. We calculate impact of a divestiture as follows: (a) for a divestiture in the current year, we present the entity’s prior year net revenue for the same period during which we no longer owned it in the current year as impact of the divestiture in the current year; and (b) for a divestiture in the prior year, we present the entity’s prior year net revenue for the period during which we owned it in the prior year as impact of the divestiture in the current year. We calculate the impact of any acquisition or divestiture without adjusting for foreign currency exchange fluctuations.
The impact of foreign currency exchange fluctuations reflects the year-over-year change in the Company’s reported net revenue attributable to changes in foreign currency exchange rates. We calculate the impact of foreign currency exchange fluctuations for the portion of the reporting period in which we recognized revenue from a foreign entity in both the current year and the prior year. The impact is calculated as the difference between (1) reported prior period net revenue (converted to U.S. dollars at historical foreign currency exchange rates) and (2) prior period net revenue converted to U.S. dollars at current period foreign exchange rates.
“Adjusted EBITDA” is defined as Net income (loss) attributable to Stagwell Inc. common shareholders excluding non-operating income or expense to achieve operating income (loss), plus depreciation and amortization, stock-based compensation, deferred acquisition consideration adjustments, and other items. Other items primarily includes restructuring, certain system implementation and acquisition-related expenses. Adjusted EBITDA for our reportable segments is reconciled to Operating Income (Loss), as Net Income (Loss) is not a relevant reportable segment financial metric.
“Adjusted Diluted EPS” is defined as (i) Net income (loss) attributable to Stagwell Inc. common shareholders, plus net income (loss) attributable to Class C shareholders, excluding the impact of amortization expense, impairment and other losses, stock-based compensation, deferred acquisition consideration adjustments, discrete tax items, and other items (as defined above), based on total consolidated amounts, then allocated to Stagwell Inc. common shareholders and Class C shareholders, based on their respective income allocation percentage using a normalized effective income tax rate divided by (ii) (a) the weighted average number of common shares outstanding plus (b) the weighted average number of outstanding shares of Class C common stock par value $0.00001 per share (the “Class C Common Stock”). The diluted weighted average shares outstanding include shares of Class C Common Stock as if converted to shares of Class A Common Stock to calculate Adjusted Diluted EPS.
All amounts are in U.S. dollars unless otherwise stated. Amounts reported in millions herein are computed based on the amounts in thousands. As a result, the sum of the components, and related calculations, reported in millions may not equal the total amounts due to rounding.
30
Table of Contents
The percentage changes included in the tables in Item 7 herein that are not considered meaningful are presented as “NM.”
Segments
The Company determines an operating segment if a component (i) engages in business activities from which it earns revenues and incurs expenses, (ii) has discrete financial information, and is (iii) regularly reviewed by the Chief Operating Decision Maker (“CODM”), who is Mark Penn, Chief Executive Officer and Chairman, to make decisions regarding resource allocation for the segment and assess its performance. Once operating segments are identified, the Company performs an analysis to determine if aggregation of operating segments is applicable. This determination is based upon a quantitative analysis of the expected and historic average long-term profitability for each operating segment, together with a qualitative assessment to determine if operating segments have similar operating characteristics. All segments follow the same basis of presentation and accounting policies as those described throughout the Notes included herein.
The CODM uses Adjusted EBITDA (as defined above) as a key metric, to evaluate the operating and financial performance of a segment, identify trends affecting the segments, develop projections and make strategic business decisions.
The Company has three reportable segments as follows: “Integrated Agencies Network,” “Brand Performance Network” and the “Communications Network.” The composition of these segments are as follows:
•The Integrated Agencies Network includes five operating segments: the Anomaly Alliance, Constellation, the Doner Partner Network, Code and Theory Network, and National Research Group. The operating segments offer an array of complementary services spanning our core capabilities of Digital Transformation, Performance Media & Data, Consumer Insights & Strategy, Stagwell Marketing Cloud Group and Creativity & Communications. The Brands included in the operating segments that comprise the Integrated Agencies Network reportable segment includes: Anomaly Alliance (Anomaly, What’s Next Partners), Constellation (72andSunny, Crispin LLC, Colle McVoy, Hunter, Redscout, Team Enterprises, Harris Insights, Movers and Shakers, and Team Epiphany), the Doner Partner Network (Doner, KWT Global, Harris X, Veritas, Doner North, and Yamamoto), Code and Theory Network (Code and Theory, Instrument, Left Field Labs), and National Research Group.
These operating segments share similar characteristics related to (i) the nature of their services; (ii) the type of clients and the methods used to provide services; and (iii) the extent to which they may be impacted by global economic and geopolitical risks. In addition, these operating segments may occasionally compete with each other for new business or have business move between them.
•The Brand Performance Network (“BPN”) comprises a single operating segment. BPN includes a unified media and data management structure with omnichannel media placement, creative media consulting, influencer and business-to-business marketing capabilities. Our Brands in this segment aim to provide scaled creative performance through developing and executing sophisticated omnichannel campaign strategies leveraging significant amounts of consumer data. BPN’s Brands provide media solutions such as audience analysis, media planning, and buying across a range of digital and traditional platforms (out-of-home, paid search, social media, lead generation, programmatic, television, broadcast, among others) and includes multichannel Brands Assembly, CPB International, Stagwell Production, Vitro, Forsman & Bodenfors, Goodstuff, Bruce Mau, digital creative & transformation consultancy Gale, B2B specialist Multiview, CX specialists Kenna, and travel media experts Ink.
•The Communications Network reportable segment comprises a single operating segment, our specialist network that provides advocacy, strategic corporate communications, investor relations, public relations, online fundraising and other services to both corporations and political and advocacy organizations and includes Allison, SKDK, Targeted Victory, and Consulum.
The Company combines and discloses operating segments that do not meet the aggregation criteria and includes the elimination of certain intercompany services and revenue, within “All Other.” All Other consists of the Company’s “software as a service” (“SaaS”) and “data as a service” (“DaaS”) technology tools.
The Company reports corporate expenses as “Corporate.” Corporate consists of corporate office expenses incurred in connection with the strategic resources provided to the operating segments, as well as certain other centrally managed expenses that are not fully allocated to the operating segments. These office and general expenses include (i) salaries and related expenses for corporate office employees, including employees dedicated to supporting the operating segments, (ii) occupancy expenses relating to properties occupied by all corporate office employees, (iii) other office and general expenses including professional fees for the financial statement audits and other public company costs, and (iv) certain other professional fees managed by the corporate office.
The Company made changes to its internal management and reporting structure in the first quarter of 2024, resulting in a change to its reportable segments (Networks). Specifically, certain agencies previously within the Brand Performance Network
31
Table of Contents
are now in the Integrated Agencies Network. Periods presented prior to the first quarter of 2024 have been recast to reflect the reclassification of certain reporting units (Brands) between operating segments.
The following discussion focuses on the operating performance of the Company for the years ended December 31, 2024, and 2023 and the financial condition of the Company as of December 31, 2024.
32
Table of Contents
Results of Operations:
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||||
| (dollars in thousands) | ||||||||||
| Revenue: | ||||||||||
| Integrated Agencies Network | $ | 1,535,445 | $ | 1,418,711 | ||||||
| Brand Performance Network | 751,884 | 728,174 | ||||||||
| Communications Network | 515,140 | 333,707 | ||||||||
| All Other | 38,747 | 46,585 | ||||||||
| Total Revenue | $ | 2,841,216 | $ | 2,527,177 | ||||||
| Operating Income | $ | 133,068 | $ | 90,527 | ||||||
| Other Income (Expenses): | ||||||||||
| Interest expense, net | $ | (92,317) | $ | (90,644) | ||||||
| Foreign exchange, net | (1,656) | (2,960) | ||||||||
| Gain on sale of business | — | 94,505 | ||||||||
| Other, net | (1,372) | (359) | ||||||||
| Income before income taxes and equity in earnings of non-consolidated affiliates | 37,723 | 91,069 | ||||||||
| Income tax expense | 13,182 | 40,557 | ||||||||
| Income before equity in earnings of non-consolidated affiliates | 24,541 | 50,512 | ||||||||
| Equity in income (loss) of non-consolidated affiliates | 503 | (8,870) | ||||||||
| Net income | 25,044 | 41,642 | ||||||||
| Net income attributable to noncontrolling and redeemable noncontrolling interests | (22,785) | (41,508) | ||||||||
| Net income attributable to Stagwell Inc. common shareholders | $ | 2,259 | $ | 134 | ||||||
| Reconciliation to Adjusted EBITDA: | ||||||||||
| Net income attributable to Stagwell Inc. common shareholders | $ | 2,259 | $ | 134 | ||||||
| Non-operating items (1) | 130,809 | 90,393 | ||||||||
| Operating income | 133,068 | 90,527 | ||||||||
| Depreciation and amortization | 151,652 | 142,831 | ||||||||
| Impairment and other losses | 1,715 | 11,395 | ||||||||
| Stock-based compensation | 52,161 | 57,179 | ||||||||
| Deferred acquisition consideration | 22,995 | 13,060 | ||||||||
| Other items, net | 49,196 | 45,147 | ||||||||
| Adjusted EBITDA | $ | 410,787 | $ | 360,139 | ||||||
| (1) Non-operating items includes items within the Statements of Operations, below Operating Income, and above Net income (loss) attributable to Stagwell Inc. common shareholders. |
33
Table of Contents
YEAR ENDED DECEMBER 31, 2024 COMPARED TO YEAR ENDED DECEMBER 31, 2023
Consolidated Results of Operations
The components of operating results for the year ended December 31, 2024, compared to the year ended December 31, 2023, were as follows:
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | |||||||||||||
| (dollars in thousands) | |||||||||||||||
| $ | % | ||||||||||||||
| Revenue | $ | 2,841,216 | $ | 2,527,177 | $ | 314,039 | 12.4 | % | |||||||
| Operating Expenses | |||||||||||||||
| Cost of services | 1,842,978 | 1,621,174 | 221,804 | 13.7 | % | ||||||||||
| Office and general expenses | 711,803 | 661,250 | 50,553 | 7.6 | % | ||||||||||
| Depreciation and amortization | 151,652 | 142,831 | 8,821 | 6.2 | % | ||||||||||
| Impairment and other losses | 1,715 | 11,395 | (9,680) | (84.9) | % | ||||||||||
| $ | 2,708,148 | $ | 2,436,650 | $ | 271,498 | 11.1 | % | ||||||||
| Operating Income | $ | 133,068 | $ | 90,527 | $ | 42,541 | 47.0 | % |
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net Revenue | $ | 2,296,662 | $ | 2,152,454 | $ | 144,208 | 6.7 | % | ||||||
| Billable costs | 544,554 | 374,723 | 169,831 | 45.3 | % | |||||||||
| Revenue | 2,841,216 | 2,527,177 | 314,039 | 12.4 | % | |||||||||
| Billable costs | 544,554 | 374,723 | 169,831 | 45.3 | % | |||||||||
| Staff costs | 1,449,706 | 1,389,168 | 60,538 | 4.4 | % | |||||||||
| Administrative costs | 281,707 | 259,780 | 21,927 | 8.4 | % | |||||||||
| Unbillable and other costs, net | 154,462 | 143,367 | 11,095 | 7.7 | % | |||||||||
| Adjusted EBITDA | 410,787 | 360,139 | 50,648 | 14.1 | % | |||||||||
| Stock-based compensation | 52,161 | 57,179 | (5,018) | (8.8) | % | |||||||||
| Depreciation and amortization | 151,652 | 142,831 | 8,821 | 6.2 | % | |||||||||
| Deferred acquisition consideration | 22,995 | 13,060 | 9,935 | 76.1 | % | |||||||||
| Impairment and other losses | 1,715 | 11,395 | (9,680) | (84.9) | % | |||||||||
| Other items, net | 49,196 | 45,147 | 4,049 | 9.0 | % | |||||||||
| Operating Income (1) | $ | 133,068 | $ | 90,527 | $ | 42,541 | 47.0 | % | ||||||
| (1) See the Results of Operations section above for a reconciliation of Operating Income to Net income (loss) attributable to Stagwell Inc. common shareholders. |
Revenue
Revenue for the year ended December 31, 2024 was $2,841.2 million, compared to $2,527.2 million for the year ended December 31, 2023, an increase of $314.0 million.
34
Table of Contents
Net Revenue
The components of the fluctuations in net revenue for the year ended December 31, 2024, compared to the year ended December 31, 2023, were as follows:
| Net Revenue - Components of Change | Change | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2023 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Year Ended December 31, 2024 | Organic | Total | ||||||||
| (dollars in thousands) | |||||||||||||||
| Integrated Agencies Network | $1,232,798 | $226 | $7,208 | $32,521 | $39,955 | $1,272,753 | 2.6% | 3.2% | |||||||
| Brand Performance Network | 627,810 | 2,220 | 2,252 | 18,948 | 23,420 | 651,230 | 3.0% | 3.7% | |||||||
| Communications Network | 245,261 | (28) | 22,177 | 66,385 | 88,534 | 333,795 | 27.1% | 36.1% | |||||||
| All Other | 46,585 | (984) | (609) | (6,108) | (7,701) | 38,884 | (13.1)% | (16.5)% | |||||||
| $2,152,454 | $1,434 | $31,028 | $111,746 | $144,208 | $2,296,662 | 5.2% | 6.7% | ||||||||
| Component % change | 0.1% | 1.4% | 5.2% | 6.7% |
For the year ended December 31, 2024, organic net revenue increased $111.7 million, or 5.2%. The increase was primarily attributable to new wins and increased spending by clients in the retail, technology, and consumer products sectors. This increase was further driven by new wins and increased revenue in the public affairs sector as a result of the current political campaign year. This increase was partially offset by losses and a decrease in client spending due to budget cuts in the business services sector. The increase in net acquisitions (divestitures) was impacted by acquisitions and dispositions, including the acquisitions of Team Epiphany, LLC (“Epiphany”), Movers and Shakers LLC (“Movers and Shakers”), Left Field Labs LLC (“Left Field Labs”), What’s Next Partners (“WNP”), Huskies, Ltd. (“Huskies”), PROS Agency (“PROS”), Sidekick Live Limited (“Sidekick”), Consulum (Cayman) Limited (“Consulum”), and L.D.R.S. Group Ltd. (“Leaders”), partially offset by the sale of ConcentricLife (“Concentric”) in the fourth quarter of 2023 and the derecognition of a certain noncontrolling interest in the first quarter of 2024.
The geographic mix in net revenues for the year ended December 31, 2024 and 2023 was as follows:
| Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2024 | 2023 | ||||||
| (dollars in thousands) | |||||||
| United States | $ | 1,844,887 | $ | 1,727,412 | |||
| United Kingdom | 158,391 | 160,275 | |||||
| Other | 293,384 | 264,767 | |||||
| Total | $ | 2,296,662 | $ | 2,152,454 |
Operating Income
Operating Income for the year ended December 31, 2024, was $133.1 million, compared to $90.5 million for the year ended December 31, 2023, representing an increase of $42.5 million. The increase in Operating Income was primarily attributable to an increase in Revenue and a decrease in Impairment and other losses, partially offset by an increase in Cost of services, Office and general expenses, and Depreciation and amortization.
The increase in Cost of services was primarily attributable to higher billable costs and staff costs, commensurate with the increase in revenue as well as the inclusion of costs from acquired entities.
The increase in Office and general expenses was primarily attributable to an increase in staff costs, commensurate with the increase in revenue, the inclusion of costs from acquired entities and an increase in deferred acquisition consideration, partially offset by a decrease in stock-based compensation.
Stock-based compensation decreased $5.0 million, primarily due to a decrease in the fair value and number of awards, partially offset by an increase in the fair value of profits interest awards.
35
Table of Contents
Deferred acquisition consideration increased $9.9 million, primarily attributable to acquisitions, the change in the fair value of certain obligations, as well as the earn out period of certain brands ending during 2024.
Depreciation and amortization increased $8.8 million, primarily attributable to the Company’s acquisitions of businesses and the acceleration of amortization of certain tradenames during the year ended December 31, 2024, as the Company ceased use of these Brand names.
Impairment and other losses for the year ended December 31, 2024 was $1.7 million. This was attributable to charges to reduce the carrying value of right-of-use lease assets and related leasehold improvements within the Integrated Agencies Network and Corporate. Impairment and other losses for the year ended December 31, 2023 was $11.4 million, primarily related to the impairment of right-of-use lease assets totaling $6.9 million and the associated leasehold improvements totaling $3.1 million.
Interest Expense, Net
Interest expense, net for the year ended December 31, 2024 was $92.3 million, compared to $90.6 million for the year ended December 31, 2023, an increase of $1.7 million, primarily attributable to higher levels of debt outstanding under the Credit Agreement (as defined and discussed in Note 11 of the Notes to the Audited Consolidated Financial Statements included herein), and a higher interest rate on amounts outstanding under the Credit Agreement.
Foreign Exchange, Net
The foreign exchange loss for the year ended December 31, 2024, was $1.7 million, compared to a loss of $3.0 million for the year ended December 31, 2023, primarily attributable to the movement in the British Pound.
Gain on Sale of Business
The Company recognized a pre-tax gain of $94.5 million related to the sale of Concentric for the year ended December 31, 2023.
Other, Net
Other, net for the year ended December 31, 2024 was an expense of $1.4 million, compared to an expense of $0.4 million for the year ended December 31, 2023.
Income Tax Expense
The Company had an income tax expense for the year ended December 31, 2024 of $13.2 million (on a pre-tax income of $37.7 million resulting in an effective tax rate of 34.9%), compared to income tax expense of $40.6 million (on pre-tax income of $91.1 million resulting in an effective tax rate of 44.5%) for the year ended December 31, 2023.
The difference in the effective tax rate of 34.9% in the year ended December 31, 2024, compared to 44.5% in the year ended December 31, 2023, is primarily due to a decrease on gain related to sale of business, and a change in prior period adjustments offset by an increase in foreign tax and a reduction in tax benefits for share based compensation
Noncontrolling and Redeemable Noncontrolling Interests
The effect of noncontrolling and redeemable noncontrolling interests for the year ended December 31, 2024 was income of $22.8 million, compared to an income of $41.5 million for the year ended December 31, 2023. The amounts are driven by the mix of income and loss derived from entities not entirely owned by the Company.
Net Income (Loss) Attributable to Stagwell Inc. Common Shareholders
As a result of the foregoing, net income attributable to Stagwell Inc. common shareholders for the year ended December 31, 2024, was $2.3 million, compared to net income of $0.1 million for the year ended December 31, 2023.
36
Table of Contents
Earnings Per Share
Diluted EPS and Adjusted Diluted EPS for the year ended December 31, 2024, were as follows:
| GAAP | Adjustments(1) | Non-GAAP | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (amounts in thousands, except per share amounts) | |||||||||||
| Net income attributable to Stagwell Inc. common shareholders | $ | 2,259 | $ | 80,403 | $ | 82,662 | |||||
| Net income attributable to Class C shareholders | — | 123,942 | 123,942 | ||||||||
| Net income attributable to Stagwell Inc. and Class C and adjusted net income | $ | 2,259 | $ | 204,345 | $ | 206,604 | |||||
| Weighted average number of common shares outstanding | 115,752 | 2,234 | 117,986 | ||||||||
| Weighted average number of common Class C shares outstanding | — | 151,649 | 151,649 | ||||||||
| Weighted average number of shares outstanding | 115,752 | 153,883 | 269,635 | ||||||||
| Diluted EPS and Adjusted Diluted EPS (1) | $ | 0.02 | $ | 0.77 | |||||||
| Adjustments to Net Income | |||||||||||
| Amortization | $ | 122,442 | |||||||||
| Impairment and other losses | 1,715 | ||||||||||
| Stock-based compensation | 52,161 | ||||||||||
| Deferred acquisition consideration | 22,995 | ||||||||||
| Other items, net | 49,196 | ||||||||||
| 248,509 | |||||||||||
| Adjusted tax expense | (61,308) | ||||||||||
| 187,201 | |||||||||||
| Net income attributable to Class C shareholders | 17,144 | ||||||||||
| $ | 204,345 | ||||||||||
| Allocation of adjustments to Net income | |||||||||||
| Net income attributable to Stagwell Inc. common shareholders - add-backs | $ | 80,403 | |||||||||
| Net income attributable to Class C shareholders - add-backs | 106,798 | ||||||||||
| Net income attributable to Class C shareholders | 17,144 | ||||||||||
| 123,942 | |||||||||||
| $ | 204,345 |
(1) Adjusted Diluted EPS is defined within the Non-GAAP Financial Measures section of the Executive Summary.
37
Table of Contents
Diluted EPS and Adjusted Diluted EPS for the year ended December 31, 2023, were as follows:
| GAAP | Adjustments(1) | Non-GAAP | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (amounts in thousands, except per share amounts) | |||||||||||
| Net income attributable to Stagwell Inc. common shareholders | $ | 134 | $ | 52,712 | $ | 52,846 | |||||
| Net income attributable to Class C shareholders | — | 106,153 | 106,153 | ||||||||
| Net income attributable to Stagwell Inc. and Class C and adjusted net income | $ | 134 | $ | 158,865 | $ | 158,999 | |||||
| Weighted average number of common shares outstanding | 122,170 | 3,628 | 125,798 | ||||||||
| Weighted average number of common Class C shares outstanding | — | 154,972 | 154,972 | ||||||||
| Weighted average number of shares outstanding | 122,170 | 158,600 | 280,770 | ||||||||
| Diluted EPS and Adjusted Diluted EPS (1) | $ | — | $ | 0.57 | |||||||
| Adjustments to Net income | |||||||||||
| Amortization | $ | 113,835 | |||||||||
| Impairment and other losses | 11,395 | ||||||||||
| Stock-based compensation | 57,179 | ||||||||||
| Deferred acquisition consideration | 13,060 | ||||||||||
| Gain on sale of business | (94,505) | ||||||||||
| Other items, net | 45,147 | ||||||||||
| 146,111 | |||||||||||
| Adjusted tax expense | (26,312) | ||||||||||
| 119,799 | |||||||||||
| Net income attributable to Class C shareholders | 39,066 | ||||||||||
| $ | 158,865 | ||||||||||
| Allocation of adjustments to Net income | |||||||||||
| Net income attributable to Stagwell Inc. common shareholders - add-backs | $ | 52,712 | |||||||||
| Net income to attributable to Class C shareholders - add-backs | 67,087 | ||||||||||
| Net income attributable to Class C shareholders | 39,066 | ||||||||||
| 106,153 | |||||||||||
| Net income attributable to Stagwell Inc. common shareholders | $ | 158,865 |
(1) Adjusted Diluted EPS is defined within the Non-GAAP Financial Measures section of the Executive Summary.
Adjusted EBITDA
Adjusted EBITDA for the year ended December 31, 2024, was $410.8 million, compared to $360.1 million for the year ended December 31, 2023, representing an increase of $50.6 million, primarily driven by an increase in Operating Income, as discussed above.
38
Table of Contents
Integrated Agencies Network
The components of operating results for the year ended December 31, 2024 compared to the year ended December 31, 2023 were as follows:
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | |||||||||||||
| (dollars in thousands) | |||||||||||||||
| $ | % | ||||||||||||||
| Revenue | $ | 1,535,445 | $ | 1,418,711 | $ | 116,734 | 8.2 | % | |||||||
| Operating Expenses | |||||||||||||||
| Cost of services | 1,026,587 | 928,406 | 98,181 | 10.6 | % | ||||||||||
| Office and general expenses | 290,991 | 280,388 | 10,603 | 3.8 | % | ||||||||||
| Depreciation and amortization | 78,076 | 81,957 | (3,881) | (4.7) | % | ||||||||||
| Impairment and other losses | 1,500 | 11,299 | (9,799) | (86.7) | % | ||||||||||
| $ | 1,397,154 | $ | 1,302,050 | $ | 95,104 | 7.3 | % | ||||||||
| Operating Income | $ | 138,291 | $ | 116,661 | $ | 21,630 | 18.5 | % |
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net Revenue | $ | 1,272,753 | $ | 1,232,798 | $ | 39,955 | 3.2 | % | ||||||
| Billable costs | 262,692 | 185,913 | 76,779 | 41.3 | % | |||||||||
| Revenue | 1,535,445 | 1,418,711 | 116,734 | 8.2 | % | |||||||||
| Billable costs | 262,692 | 185,913 | 76,779 | 41.3 | % | |||||||||
| Staff costs | 792,041 | 768,846 | 23,195 | 3.0 | % | |||||||||
| Administrative costs | 128,954 | 122,618 | 6,336 | 5.2 | % | |||||||||
| Unbillable and other costs, net | 72,756 | 71,776 | 980 | 1.4 | % | |||||||||
| Adjusted EBITDA | 279,002 | 269,558 | 9,444 | 3.5 | % | |||||||||
| Stock-based compensation | 27,253 | 27,485 | (232) | (0.8) | % | |||||||||
| Depreciation and amortization | 78,076 | 81,957 | (3,881) | (4.7) | % | |||||||||
| Deferred acquisition consideration | 13,290 | 11,931 | 1,359 | 11.4 | % | |||||||||
| Impairment and other losses | 1,500 | 11,299 | (9,799) | (86.7) | % | |||||||||
| Other items, net | 20,592 | 20,225 | 367 | 1.8 | % | |||||||||
| Operating Income | $ | 138,291 | $ | 116,661 | $ | 21,630 | 18.5 | % |
Revenue
Revenue for the year ended December 31, 2024 was $1,535.4 million, compared to $1,418.7 million for the year ended December 31, 2023, an increase of $116.7 million.
Net Revenue
The components of the fluctuations in net revenue for the year ended December 31, 2024, compared to the year ended December 31, 2023, were as follows:
39
Table of Contents
| Net Revenue - Components of Change | Change | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2023 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Year Ended December 31, 2024 | Organic | Total | ||||||||
| (dollars in thousands) | |||||||||||||||
| Integrated Agencies Network | $1,232,798 | $226 | $7,208 | $32,521 | $39,955 | $1,272,753 | 2.6% | 3.2% | |||||||
| Component % change | —% | 0.6% | 2.6% | 3.2% |
The increase in organic net revenue was primarily attributable to new client wins and higher spending in the technology and retail sectors, partially offset by budget cuts and client losses in the food and beverage and business services sectors. The increase in net acquisitions (divestitures) was primarily driven by acquisitions and dispositions, including the acquisitions of Epiphany, Movers and Shakers, Left Field Labs, and WNP, partially offset by the sale of Concentric in the fourth quarter of 2023.
Operating Income
Operating Income for the year ended December 31, 2024, was $138.3 million, compared to $116.7 million for the year ended December 31, 2023, representing an increase of $21.6 million. The increase in Operating Income was primarily attributable to an increase in Revenue and a decrease in Impairment and other losses and Depreciation and amortization, partially offset by an increase in Cost of services and Office and general expenses.
The increase in Cost of sales was primarily attributable to higher billable costs and staff costs, commensurate with the increase in revenue as well as the inclusion of costs from acquired entities.
The increase in Office and general expenses was primarily attributable to an increase in staff and other business development related costs, commensurate with the increase in revenue, as well as the inclusion of costs from acquired entities.
Deferred acquisition consideration increased $1.4 million, primarily attributable to the Company’s acquisitions.
Impairment and other losses for the year ended December 31, 2024 was $1.5 million. This was attributable to a charge to reduce the carrying value of a right-of-use lease asset and related leasehold improvements. Impairment and other losses for the year ended December 31, 2023, was $11.3 million, primarily related to right-of-use lease assets totaling $6.8 million and the associated leasehold improvements totaling $3.1 million.
Depreciation and amortization decreased $3.9 million, primarily attributable to the acceleration of amortization of a tradename in the third quarter of 2023. As a result, amortization expense of $3.1 million was recorded in the year ended December 31, 2023, representing the remaining amortization expense associated with this tradename.
Adjusted EBITDA increased $9.4 million, primarily driven by an increase in Revenue, partially offset by an increase in expenses, as discussed above.
Brand Performance Network
The components of operating results for the year ended December 31, 2024, compared to the year ended December 31, 2023 were as follows:
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | |||||||||||||
| (dollars in thousands) | |||||||||||||||
| $ | % | ||||||||||||||
| Revenue | $ | 751,884 | $ | 728,174 | $ | 23,710 | 3.3 | % | |||||||
| Operating Expenses | |||||||||||||||
| Cost of services | 461,447 | 441,836 | 19,611 | 4.4 | % | ||||||||||
| Office and general expenses | 214,333 | 209,820 | 4,513 | 2.2 | % | ||||||||||
| Depreciation and amortization | 34,595 | 33,250 | 1,345 | 4.0 | % | ||||||||||
| Impairment and other losses | — | 96 | (96) | (100.0) | % | ||||||||||
| $ | 710,375 | $ | 685,002 | $ | 25,373 | 3.7 | % | ||||||||
| Operating Income | $ | 41,509 | $ | 43,172 | $ | (1,663) | (3.9) | % |
40
Table of Contents
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net Revenue | $ | 651,230 | $ | 627,810 | $ | 23,420 | 3.7 | % | ||||||
| Billable costs | 100,654 | 100,364 | 290 | 0.3 | % | |||||||||
| Revenue | 751,884 | 728,174 | 23,710 | 3.3 | % | |||||||||
| Billable costs | 100,654 | 100,364 | 290 | 0.3 | % | |||||||||
| Staff costs | 397,301 | 386,803 | 10,498 | 2.7 | % | |||||||||
| Administrative costs | 93,155 | 87,337 | 5,818 | 6.7 | % | |||||||||
| Unbillable and other costs, net | 65,901 | 55,891 | 10,010 | 17.9 | % | |||||||||
| Adjusted EBITDA | 94,873 | 97,779 | (2,906) | (3.0) | % | |||||||||
| Stock-based compensation | 6,977 | 6,204 | 773 | 12.5 | % | |||||||||
| Depreciation and amortization | 34,595 | 33,250 | 1,345 | 4.0 | % | |||||||||
| Deferred acquisition consideration | (7,744) | 2,851 | (10,595) | NM | ||||||||||
| Impairment and other losses | — | 96 | (96) | (100.0) | % | |||||||||
| Other items, net | 19,536 | 12,206 | 7,330 | 60.1 | % | |||||||||
| Operating Income | $ | 41,509 | $ | 43,172 | $ | (1,663) | (3.9) | % |
Revenue
Revenue for the year ended December 31, 2024, was $751.9 million, compared to $728.2 million for the year ended December 31, 2023, an increase of $23.7 million.
Net Revenue
The components of the fluctuations in net revenue for the year ended December 31, 2024, compared to the year ended December 31, 2023, were as follows:
| Net Revenue - Components of Change | Change | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2023 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Year Ended December 31, 2024 | Organic | Total | ||||||||
| (dollars in thousands) | |||||||||||||||
| Brand Performance Network | $627,810 | $2,220 | $2,252 | $18,948 | $23,420 | $651,230 | 3.0% | 3.7% | |||||||
| Component % change | 0.4% | 0.4% | 3.0% | 3.7% |
The increase in organic net revenue was primarily attributable to new clients and increased spending by existing clients in the consumer products and food and beverage sectors. The increase in net acquisitions (divestitures) was driven by the acquisition of Huskies.
Operating Income
Operating Income for the year ended December 31, 2024, was $41.5 million, compared to $43.2 million for the year ended December 31, 2023, representing a decrease of $1.7 million, primarily attributable to an increase in Cost of services and Office and general expenses, partially offset by an increase in Revenue.
The increase in Cost of services was primarily attributable to higher unbillable costs and staff costs, commensurate with the increase in revenue.
The increase in Office and general expenses was primarily attributable to an increase in staff costs, commensurate with the increase in revenue, partially offset by a decrease in deferred acquisition consideration.
Deferred acquisition consideration decreased $10.6 million, primarily attributable to a reduction in the fair value of the deferred acquisition consideration liabilities associated with certain Brands.
41
Table of Contents
Adjusted EBITDA decreased $2.9 million, primarily driven by an increase in Revenue, more than offset by an increase in expenses, as discussed above.
Communications Network
The components of operating results for the year ended December 31, 2024, compared to the year ended December 31, 2023, were as follows:
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | |||||||||||||
| (dollars in thousands) | |||||||||||||||
| $ | % | ||||||||||||||
| Revenue | $ | 515,140 | $ | 333,707 | $ | 181,433 | 54.4 | % | |||||||
| Operating Expenses | |||||||||||||||
| Cost of services | 329,356 | 218,448 | 110,908 | 50.8 | % | ||||||||||
| Office and general expenses | 94,304 | 68,339 | 25,965 | 38.0 | % | ||||||||||
| Depreciation and amortization | 14,126 | 11,016 | 3,110 | 28.2 | % | ||||||||||
| $ | 437,786 | $ | 297,803 | $ | 139,983 | 47.0 | % | ||||||||
| Operating Income | $ | 77,354 | $ | 35,904 | $ | 41,450 | NM |
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net Revenue | $ | 333,795 | $ | 245,261 | $ | 88,534 | 36.1 | % | ||||||
| Billable costs | 181,345 | 88,446 | 92,899 | NM | ||||||||||
| Revenue | 515,140 | 333,707 | 181,433 | 54.4 | % | |||||||||
| Billable costs | 181,345 | 88,446 | 92,899 | NM | ||||||||||
| Staff costs | 177,629 | 159,165 | 18,464 | 11.6 | % | |||||||||
| Administrative costs | 37,057 | 33,664 | 3,393 | 10.1 | % | |||||||||
| Unbillable and other costs, net | 2,235 | 613 | 1,622 | NM | ||||||||||
| Adjusted EBITDA | 116,874 | 51,819 | 65,055 | NM | ||||||||||
| Stock-based compensation | 3,374 | 3,334 | 40 | 1.2 | % | |||||||||
| Depreciation and amortization | 14,126 | 11,016 | 3,110 | 28.2 | % | |||||||||
| Deferred acquisition consideration | 18,770 | 30 | 18,740 | NM | ||||||||||
| Other items, net | 3,250 | 1,535 | 1,715 | NM | ||||||||||
| Operating Income | $ | 77,354 | $ | 35,904 | $ | 41,450 | NM |
Revenue
Revenue for the year ended December 31, 2024 was $515.1 million, compared to $333.7 million for the year ended December 31, 2023, an increase of $181.4 million.
42
Table of Contents
Net Revenue
The components of the fluctuations in net revenue for the year ended December 31, 2024, compared to the year ended December 31, 2023, were as follows:
| Net Revenue - Components of Change | Change | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2023 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Year Ended December 31, 2024 | Organic | Total | ||||||||
| (dollars in thousands) | |||||||||||||||
| Communications Network | $245,261 | $(28) | $22,177 | $66,385 | $88,534 | $333,795 | 27.1% | 36.1% | |||||||
| Component % change | —% | 9.0% | 27.1% | 36.1% |
The increase in organic net revenue was primarily attributable to new clients and increased spending in the retail and public affairs sectors. The public affairs sector gained new clients and increased spending as a result of the current political campaign year. The increase in net acquisitions (divestitures) was primarily driven by the acquisitions of PROS, Sidekick, and Consulum.
Operating Income
Operating Income for the year ended December 31, 2024, was $77.4 million, compared to $35.9 million for the year ended December 31, 2023, representing an increase of $41.5 million. The change in Operating Income was primarily attributable to an increase in Revenue, partially offset by an increase in Cost of services and Office and general expenses.
The increase in Cost of services was primarily attributable to an increase in billable costs and staff cost, commensurate with higher revenue as well as the inclusion of costs from acquired entities.
The increase in Office and general expenses was primarily attributable to an increase in deferred acquisition consideration as well as the inclusion of costs from acquired entities.
Deferred acquisition consideration increased $18.7 million, primarily attributable to an increase in the fair value of a certain obligation.
Adjusted EBITDA increased $65.1 million, primarily driven by an increase in Revenue, partially offset by an increase in expenses, as discussed above.
All Other
The components of operating results for the year ended December 31, 2024, compared to the year ended December 31, 2023 were as follows:
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | |||||||||||||
| (dollars in thousands) | |||||||||||||||
| $ | % | ||||||||||||||
| Revenue | $ | 38,747 | $ | 46,585 | $ | (7,838) | (16.8) | % | |||||||
| Operating Expenses | |||||||||||||||
| Cost of services | 25,588 | 32,484 | (6,896) | (21.2) | % | ||||||||||
| Office and general expenses | 29,453 | 24,648 | 4,805 | 19.5 | % | ||||||||||
| Depreciation and amortization | 12,718 | 8,390 | 4,328 | 51.6 | % | ||||||||||
| $ | 67,759 | $ | 65,522 | $ | 2,237 | 3.4 | % | ||||||||
| Operating Loss | $ | (29,012) | $ | (18,937) | $ | (10,075) | 53.2 | % |
43
Table of Contents
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net Revenue | $ | 38,884 | $ | 46,585 | $ | (7,701) | (16.5) | % | ||||||
| Billable costs | (137) | — | (137) | (100.0) | % | |||||||||
| Revenue (1) | 38,747 | 46,585 | (7,838) | (16.8) | % | |||||||||
| Billable costs | (137) | — | (137) | (100.0) | % | |||||||||
| Staff costs | 34,999 | 37,416 | (2,417) | (6.5) | % | |||||||||
| Administrative costs (1) | 6,139 | 4,689 | 1,450 | 30.9 | % | |||||||||
| Unbillable and other costs, net | 13,570 | 15,087 | (1,517) | (10.1) | % | |||||||||
| Adjusted EBITDA | (15,824) | (10,607) | (5,217) | 49.2 | % | |||||||||
| Stock-based compensation | 904 | 518 | 386 | 74.5 | % | |||||||||
| Depreciation and amortization | 12,718 | 8,390 | 4,328 | 51.6 | % | |||||||||
| Deferred acquisition consideration | (1,321) | (1,752) | 431 | (24.6) | % | |||||||||
| Other items, net | 887 | 1,174 | (287) | (24.4) | % | |||||||||
| Operating Loss | $ | (29,012) | $ | (18,937) | $ | (10,075) | 53.2 | % |
(1) All Other Revenue and Administrative costs include approximately $8 million and $6 million of eliminations of intercompany services for the years ended December 31, 2024, and 2023, respectively.
Revenue
Revenue for the year ended December 31, 2024, was $38.7 million, compared to $46.6 million for the year ended December 31, 2023, a decrease of $7.8 million.
44
Table of Contents
Net Revenue
The components of the fluctuations in net revenue for the year ended December 31, 2024, compared to the year ended December 31, 2023, were as follows:
| Net Revenue - Components of Change | Change | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2023 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Year Ended December 31, 2024 | Organic | Total | ||||||||
| (dollars in thousands) | |||||||||||||||
| All Other | $46,585 | $(984) | $(609) | $(6,108) | $(7,701) | $38,884 | (13.1)% | (16.5)% | |||||||
| Component % change | (2.1)% | (1.3)% | (13.1)% | (16.5)% |
The decrease in organic net revenue was primarily attributable to budget cuts and client losses from clients in the food and beverage, travel and transportation, consumer products, healthcare, and financial services sectors. The decrease in net acquisitions (divestitures) was primarily driven by the acquisition of Leaders, offset by the derecognition of a certain noncontrolling interest in the first quarter of 2024.
Operating Loss
Operating Loss for the year ended December 31, 2024, was $29.0 million, compared to $18.9 million for the year ended December 31, 2023, representing an increase of $10.1 million. The increase in Operating Loss was primarily attributable to a decrease in Revenue and an increase in Office and general expenses and Depreciation and amortization, partially offset by a decrease in Cost of services.
The decrease in Cost of Services was primarily attributable to lower unbillable costs and staff costs, commensurate with lower revenue.
The increase in Office and general expenses was primarily attributable to an increase in staff costs as a result of a change in the organization structure of certain Brands.
Depreciation and amortization increased $4.3 million, primarily attributable to the acceleration of amortization of certain tradenames. As a result, amortization expense of $2.8 million was recorded in the year ended December 31, 2024, representing the remaining amortization expense associated with these tradenames.
Adjusted EBITDA decreased $5.2 million, primarily driven by a decrease in Revenue, offset by a decrease in expenses, as discussed above.
Corporate
The components of operating results for the year ended December 31, 2024, compared to the year ended December 31, 2023 were as follows:
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Staff costs | $ | 47,736 | $ | 36,938 | $ | 10,798 | 29.2 | % | ||||||
| Administrative costs | 16,402 | 11,472 | 4,930 | 43.0 | % | |||||||||
| Adjusted EBITDA | (64,138) | (48,410) | (15,728) | 32.5 | % | |||||||||
| Stock-based compensation | 13,653 | 19,638 | (5,985) | (30.5) | % | |||||||||
| Depreciation and amortization | 12,137 | 8,218 | 3,919 | 47.7 | % | |||||||||
| Impairment and other losses | 215 | — | 215 | 100.0 | % | |||||||||
| Other items, net | 4,931 | 10,007 | (5,076) | (50.7) | % | |||||||||
| Operating Loss | $ | (95,074) | $ | (86,273) | $ | (8,801) | 10.2 | % |
Operating Loss for the year ended December 31, 2024, was $95.1 million, compared to $86.3 million for the year ended December 31, 2023, representing an increase of $8.8 million. The increase in Operating Loss was primarily attributable to an increase in Staff costs, partially offset by a decrease in Stock-based compensation.
45
Table of Contents
Staff costs increased $10.8 million, primarily as a result of an increase in headcount, higher health insurance costs and a reduction in bonus expense in 2023 related to cost savings initiatives.
Stock-based compensation expense decreased $6.0 million, primarily attributable to a decrease in the fair value and number of awards.
Liquidity and Capital Resources:
The following table provides summary information about the Company’s liquidity position:
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| (dollars in thousands) | ||||||
| Net cash provided by operating activities | $ | 142,859 | $ | 81,007 | ||
| Net cash (used in) provided by investing activities | (162,472) | 155,951 | ||||
| Net cash provided by (used in) financing activities | 36,938 | (339,864) |
The Company had cash and cash equivalents of $131.3 million and $119.7 million as of December 31, 2024, and December 31, 2023, respectively. The Company expects to maintain sufficient cash and/or available borrowings to fund operations for the next twelve months and subsequent periods. The Company has historically maintained and expanded its business using cash generated from operating activities, funds available under the Credit Agreement, and other initiatives, such as obtaining additional debt and equity financing. The Credit Agreement provides revolving commitments of up to $640.0 million and permits restricted payments for share repurchases or redemptions from certain of its stockholders in an aggregate principal amount of up to $150.0 million. As of December 31, 2024, the Company had $264.0 million of borrowings outstanding and $15.3 million of issued and undrawn letters of credit resulting in $360.7 million unused amount under the Credit Agreement.
The Company transfers certain of its trade receivable assets to third parties under certain agreements. Per the terms of these agreements, the Company surrenders control over its trade receivables upon transfer.
The trade receivables transferred to the third parties were $435.6 million, $393.9 million, and $176.5 million, during the years ended December 31, 2024, 2023, and 2022, respectively. The amount collected and due to the third parties under these arrangements was $19.5 million as of December 31, 2024, $1.8 million as of December 31, 2023, and $5.7 million as of December 31, 2022. Fees for these arrangements were recorded in Office and general expenses in the Consolidated Statements of Operations and totaled $5.8 million, $5.4 million, and $1.8 million for the years ended December 31, 2024, 2023, and 2022, respectively.
On November 6, 2024, the Board authorized an extension and a $125.0 million increase in the size of our Repurchase Program. Under the Repurchase Program, as amended, we may repurchase up to an aggregate of $375.0 million of shares of our outstanding Class A Common Stock, with any previous purchases under the Repurchase Program continuing to count against that limit. The Repurchase Program will expire on November 6, 2027.
Under the Repurchase Program, share repurchases may be made at our discretion from time to time in open market transactions at prevailing market prices, including through trading plans that may be adopted in accordance with Rule 10b5-1 of the Securities Exchange Act of 1934, as amended, in privately negotiated transactions, or through other means. The timing and number of shares repurchased under the Repurchase Program will depend on a variety of factors, including the performance of our stock price, general market and economic conditions, regulatory requirements, the availability of funds, and other considerations we deem relevant. The Repurchase Program may be suspended, modified, or discontinued at any time without prior notice. Our Board will review the Repurchase Program periodically and may authorize adjustments of its terms.
During the year ended December 31, 2024, 14.8 million shares of Class A Common Stock were repurchased pursuant to the Repurchase Program at an average price of $6.31 per share, for an aggregate value, excluding fees, of $93.5 million. The repurchased shares included 4 million shares of Class A Common Stock repurchased from certain affiliates of The Goldman Sachs Group, Inc. at a price of $6.34 per share, for an aggregate purchase price of $25.4 million.
The remaining value of shares of Class A Common Stock permitted to be repurchased under the Repurchase Program was $169.9 million as of December 31, 2024.
The Company’s obligations extending beyond twelve months primarily consist of deferred acquisition consideration payments, purchases of noncontrolling interests, subsidiary awards, capital expenditures, scheduled lease obligation payments, and interest payments on borrowings under the Company’s 5.625% Notes (as defined in Note 11 of the Notes included herein) and Credit Agreement. The Company expects to make estimated cash payments in the future to satisfy obligations under our
46
Table of Contents
Tax Receivables Agreement with Stagwell Media LP and OpCo (“TRA”) (see Note 17 of the Notes included herein for additional details). The amount and timing of payments are contingent on the Company achieving certain tax savings, if any, that we actually realize, or in certain circumstances are deemed to realize as a result of (i) increases in the tax basis of OpCo’s assets resulting from exchanges of Paired Units (each as defined in Note 15 of the Notes included herein) for shares of Class A Common Stock or cash, as applicable, and (ii) certain other tax benefits related to the Company making payments under the TRA. Based on the current outlook, the Company believes future cash flows from operations, together with the Company’s existing cash balance and availability of funds under the Credit Agreement, will be sufficient to meet the Company’s anticipated cash needs for the next twelve months and subsequent periods. The Company’s ability to make payments will depend on future performance, which is subject to general economic conditions, the competitive environment and other factors, including those described in this Form 10-K and in the Company’s other SEC filings.
Cash Flows
Operating Activities
Cash flows provided by operating activities for the year ended December 31, 2024 were $142.9 million, primarily driven by earnings, partially offset by unfavorable working capital requirements, including the timing of media supplier payments.
Cash flows provided by operating activities for the year ended December 31, 2023 were $81.0 million, primarily driven by earnings, partially offset by unfavorable working capital requirements, including the timing of media supplier payments.
Investing Activities
Cash flows used in investing activities were $162.5 million for the year ended December 31, 2024, primarily driven by $35.1 million in capitalized software spend, $18.9 million in capital expenditures, and $103.3 million for acquisitions, net of cash acquired.
Cash flows provided by investing activities were $156.0 million for the year ended December 31, 2023, primarily driven by $229.5 million in proceeds from the sale of ConcentricLife, partially offset by $28.2 million in capitalized software spend, $14.2 million in capital expenditures, and $23.3 million in acquisitions, net of cash acquired.
Financing Activities
During the year ended December 31, 2024, cash flows provided by financing activities were $36.9 million, primarily driven by $205.0 million in net proceeds under the Credit Agreement, partially offset by shares repurchased and cancelled of $108.2 million, payments of deferred consideration of $29.8 million, and distributions to noncontrolling interests of $26.7 million.
During the year ended December 31, 2023, cash flows used in financing activities were $339.9 million, primarily driven by $41.0 million in net borrowings under the Credit Agreement, shares repurchased and cancelled of $223.8 million, payments of deferred consideration of $49.2 million, and distributions to noncontrolling interests of $25.0 million.
Total Debt
Debt, net of debt issuance costs, as of December 31, 2024, was $1,353.6 million, compared to $1,145.8 million outstanding as of December 31, 2023. See Note 11 of the Notes included herein for information regarding the Company’s 5.625% Notes, and the Credit Agreement, which provides for a $640.0 million senior secured revolving credit facility maturing on August 3, 2026.
The Company is currently in compliance with all of the terms and conditions of the Credit Agreement, and management believes, based on its current financial projections, that the Company will be in compliance with its covenants over the next twelve months.
If the Company loses all or a substantial portion of its lines of credit under the Credit Agreement, or if the Company uses the maximum available amount under the agreement, it will be required to seek other sources of liquidity. If the Company were unable to find these sources of liquidity, for example, through an equity offering or access to the capital markets, the Company’s ability to fund its working capital needs and any contingent obligations with respect to acquisitions and redeemable noncontrolling interests would be adversely affected.
Pursuant to the Credit Agreement, the Company must maintain a Total Leverage Ratio (as defined in the Credit Agreement) below an established threshold. For the period ended December 31, 2024, the Company’s calculation of this ratio,
47
Table of Contents
and the maximum permitted under the Credit Agreement, respectively, were calculated based on the trailing twelve months as follows:
| December 31, 2024 | |
|---|---|
| Total Leverage Ratio | 2.93 |
| Maximum per covenant | 4.25 |
These ratios and measures are not based on GAAP and are not presented as alternative measures of operating performance or liquidity. Some of these ratios and measures include, among other things, pro forma adjustments for acquisitions, one-time charges, and other items, as defined in the Credit Agreement. They are presented here to demonstrate compliance with the covenants in the Credit Agreement, as non-compliance with such covenants could have a material adverse effect on the Company.
Material Cash Requirements
The Company’s Brands enter into contractual commitments with media providers and agreements with production companies on behalf of their clients at levels that exceed the revenue from services. Some of our Brands purchase media for clients and act as an agent for a disclosed principle. These commitments are included in Accounts payable and Accrued media when the media services are delivered by the media providers. Stagwell takes precautions against default on payment for these services, including the procurement of credit insurance and has historically had a very low incidence of default. Stagwell is still exposed to the risk of significant uncollectible receivables from our clients. The risk of a material loss could significantly increase in periods of severe economic downturn.
48
Table of Contents
The following table and discussion below summarize current and long-term material cash requirements of the Company. Certain of these requirements vary in the ultimate future amount payable because they are dependent on the future results of operations of the subject subsidiaries and/or the timing of when certain rights are exercised. Management anticipates it will finance these requirements using available cash from operations, borrowings under the Credit Agreement (or any refinancings thereof), and, if necessary, through the incurrence of additional debt and/or issuance of additional equity.
| Payments Due by Period | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Material Cash Requirements | Total | Less than 1 Year | 1 – 3 Years | 3 – 5 Years | After 5 Years | ||||||||||||||
| (dollars in thousands) | |||||||||||||||||||
| Indebtedness (1) | $ | 1,100,000 | $ | — | $ | — | $ | 1,100,000 | $ | — | |||||||||
| Operating lease obligations (2) | 360,906 | 75,646 | 118,862 | 94,246 | 72,152 | ||||||||||||||
| Interest on debt | 309,375 | 61,875 | 123,750 | 123,750 | — | ||||||||||||||
| Deferred acquisition consideration (3) | 63,675 | 34,890 | 23,913 | 4,872 | — | ||||||||||||||
| Total | $ | 1,833,956 | $ | 172,411 | $ | 266,525 | $ | 1,322,868 | $ | 72,152 |
(1) Includes the principal amount of the 5.625% Notes which are due in 2029 and does not include borrowings under the Credit Agreement.
(2) As of December 31, 2024, the Company had entered into one operating lease for which the commencement date had not yet occurred because the premises is being prepared for occupancy by the landlord. Accordingly, this one lease represents an obligation of the Company that is not reflected within the Consolidated Balance Sheets as of December 31, 2024. The aggregate future liability related to this lease was $0.1 million.
(3) Deferred acquisition consideration on the Consolidated Balance Sheets consists of deferred obligations related to contingent purchase price payments. The 63.7 million reflected in the above table is included in the Consolidated Balance Sheet as of December 31, 2024, and does not include $38.4 million expected to be paid in shares of Class A Common Stock. In addition, certain of the Company’s deferred acquisition consideration is tied to continued employment of certain personnel of the acquired subsidiaries. These arrangements are expensed over the respective vesting period (employment) period and therefore the expected, entire amount of payment is not reflected in the Consolidated Balance Sheet as of December 31, 2024 The Company estimates that the total amount to be paid related to such obligations was $52.1 million as of December 31, 2024, of which $27.7 million is expected to be paid in cash and the remaining in Company’s Class A Common Stock. The total amount of cash expected to be paid in the next twelve months related to these arrangements was $0.4 million. See Note 9 of the Notes to the Consolidated Financial Statements included in Item 8 of this Form 10-K for additional information regarding contingent deferred acquisition consideration.
When acquiring less than 100% ownership of an entity, the Company may enter into agreements that give the Company an option to purchase, or require the Company to purchase, the incremental ownership interests under certain circumstances. Where the incremental purchase may be required of the Company, the amounts are recorded as redeemable noncontrolling interests in mezzanine equity. See Note 13 of the Notes included in Item 8 of this Form 10-K for additional information regarding noncontrolling interests and redeemable noncontrolling interests.
Certain of the Company’s subsidiaries grant awards to their employees providing them with an equity interest in the respective subsidiary (the “profits interests awards”). The awards generally provide the employee with the right, but not the obligation, to sell their profits interest in the subsidiary to the Company based on a performance-based formula and, in certain cases, receive a profit share distribution. The profits interests awards are primarily settled in cash, with certain awards having stock-settlement provisions at the Company’s discretion. The corresponding liability associated with these profits interests awards is included as a component of Accruals and other liabilities and Other liabilities on the Consolidated Balance Sheets.
The Company enters into certain long-term non-cancellable contracts for services such as revenue or profit share arrangements, cloud-based services, or software licensing. See Note 14 of the Notes included in Item 8 of this Form 10-K for additional information regarding these material commitments.
49
Table of Contents
Critical Accounting Estimates
Stagwell has prepared the Audited Consolidated Financial Statements in accordance with GAAP and pursuant to the rules and regulations of the SEC for reporting financial information on Form 10-K. Preparation of the Audited Consolidated Financial Statements and related disclosures requires us to make judgments, assumptions and estimates that affect the amounts reported and disclosed in the accompanying financial statements and footnotes. Our significant accounting policies are discussed in Note 2 of the Notes included herein. Our critical accounting estimates are those that are considered by management to require significant judgment, use of estimates and that could have a significant impact on our financial statements. An understanding of our critical accounting estimates is necessary to analyze our financial results.
Our critical accounting estimates include our accounting for revenue recognition, business combinations, deferred acquisition consideration, goodwill and intangible assets, and income taxes. The financial statements are evaluated on an ongoing basis and estimates are based on historical experience, current conditions and various other assumptions believed to be reasonable under the circumstances. Actual results can differ from those estimates, and it is possible that the differences could be material.
Revenue Recognition. The Company’s revenue is recognized when control of the promised goods or services is transferred to our clients, in an amount that reflects the consideration we expect to be entitled to in exchange for those goods or services. See Note 5 of the Notes included herein for further information.
Business Combinations. Business combinations are accounted for using the acquisition method and accordingly, the assets acquired (including identified intangible assets), the liabilities assumed and any noncontrolling interest in the acquired business are recorded at their acquisition date fair values.
For each acquisition, the Company undertakes a detailed review to identify other intangible assets, and a valuation is performed for all such identified assets. The Company uses several market participant measurements to determine the estimated value. This approach includes consideration of similar and recent transactions, as well as utilizing discounted expected cash flow methodologies. A substantial portion of the intangible asset value that the Company acquires is the specialized know-how of the workforce, which is treated as part of goodwill and is not required to be valued separately. The majority of the value of the identifiable intangible assets acquired is derived from customer relationships, including the related customer contracts, trademarks, developed technology and other intangible assets.
Deferred Acquisition Consideration. Certain acquisitions include an initial payment at the time of closing and provide for future additional contingent purchase price payments. Contingent purchase price obligations for these transactions are recorded as deferred acquisition consideration liabilities on the balance sheet. Arrangements that are not contingent upon future employment are initially measured at the acquisition date fair value and are remeasured at each reporting period. Arrangements that are contingent upon future employment are expensed as earned over the respective vesting (employment) period. These liabilities are derived from the projected performance of the acquired entity. These arrangements may be dependent on future events, such as the growth rate of the earnings of the relevant subsidiary during the contractual period. At each reporting date, the Company models each business’ future performance, including revenue, EBITDA growth, to estimate the value of each deferred acquisition consideration liability. The liability is adjusted quarterly based on changes in current information affecting each subsidiary’s current operating results and the impact this information will have on future results included in the calculation of the estimated liability. These adjustments are recorded in the Consolidated Statements of Operations.
Goodwill. Goodwill (the excess of the acquisition cost over the fair value of the net assets acquired) acquired as a result of a business combination which is not subject to amortization is tested for impairment, at the reporting unit level, annually as of October 1st of each year, or more frequently if indicators of potential impairment exist.
For the annual impairment test, the Company has the option of assessing qualitative factors to determine whether it is more likely than not that the carrying amount of a reporting unit exceeds its fair value or performing a quantitative goodwill impairment test. Qualitative factors considered in the assessment include industry and market considerations, the competitive environment, overall financial performance, changing cost factors such as labor costs, and other factors specific to each reporting unit such as change in management or key personnel.
If the Company elects to perform the qualitative assessment and concludes that it is more likely than not that the fair value of the reporting unit is more than its carrying amount, then goodwill is not considered impaired, and the quantitative impairment test is not necessary. For reporting units for which the qualitative assessment concludes that it is more likely than not that the fair value of the reporting unit is less than its carrying amount, the Company will perform the quantitative impairment test, which compares the fair value of the reporting unit to its carrying amount. If the fair value of the reporting unit exceeds the carrying amount of the net assets assigned to that reporting unit, goodwill is not considered impaired. However, if the fair value of the reporting unit is lower than the carrying amount of the net assets assigned to the reporting unit, an impairment charge is recognized equal to the excess of the carrying amount over the fair value.
50
Table of Contents
Determining the fair value of a reporting unit involves the use of significant estimates and assumptions. The Company generally uses a combination of the income approach, which incorporates the use of the discounted cash flow (“DCF”) method, and the market approach, which incorporates the exercise of significant judgement about the use of earnings multiples based on market data and comparable companies. The Company applies an equal weighting to the income and market approaches for the impairment test. The income approach and the market approach both require the exercise of significant judgment, including judgment about the amount and timing of expected future cash flows, assumed terminal value and appropriate discount rates.
The DCF estimates incorporate expected cash flows that represent a spectrum of the amount and timing of possible cash flows of each reporting unit from a market participant perspective. The expected cash flows are developed from the Company’s long-range planning process using projections of operating results and related cash flows based on assumed revenue growth rates, EBITDA margin, long-term growth rates, and appropriate discount rates based on a reporting unit’s weighted average cost of capital (“WACC”) as determined by considering the observable WACC of comparable companies and factors specific to the reporting unit. The terminal value is estimated using a constant growth method which requires an assumption about the expected long-term growth rate. The estimates are based on historical data and experience, industry projections, economic conditions, and the Company’s expectations.
At each reporting period, the Company assesses whether it is more likely than not that the carrying amount of its reporting units exceed their fair value. As of October 1, 2024 (the annual impairment test date), the Company performed this assessment and determined that all reporting units (11) did not have an impairment. The Company utilized a long-term average growth rate ranging from 1.5% to 4% and a WACC ranging from 12% to 30%.
The Company believes the estimates and assumptions used in the calculations are reasonable. However, if there were an adverse change in the facts and circumstances, then an impairment charge may be necessary in the future. As a result, to the extent that, among other factors, (i) there is underperformance in one or more reporting units, or (ii) disruptions in the macroeconomic environment, the fair value of one or more of these reporting units could fall below their carrying value, resulting in a goodwill impairment charge. The Company monitors its reporting units to determine if there is an indicator of potential impairment.
Income Taxes. We account for income taxes using the asset and liability method. Under the asset and liability method, deferred tax assets and liabilities are recognized based on the differences between the financial statement carrying value of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates and laws expected to be in effect when the differences are expected to reverse. The Company records associated interest and penalties as a component of income tax expense. The Company records a valuation allowance against deferred income tax assets when management believes it is more likely than not that some portion or all of the deferred income tax assets will not be realized. Management evaluates on a quarterly basis all available positive and negative evidence considering factors such as the reversal of deferred income tax liabilities, taxable income in eligible carryback years, projected future taxable income, the character of the income tax asset, tax planning strategies, changes in tax laws and other factors. The periodic assessment of the net carrying value of the Company’s deferred tax assets under the applicable accounting rules requires significant management judgment. A change to any of these factors could impact the estimated valuation allowance and income tax expense.
New Accounting Pronouncements
See Note 3 of the Notes included in Item 8 of this Form 10-K.
FY 2023 10-K MD&A
SEC filing source: 0000876883-24-000007.
Executive Summary
Overview
Stagwell conducts its business through its networks, which provide marketing and business solutions that realize the potential of combining data and creativity. Stagwell’s strategy is to build, grow and acquire market-leading businesses that deliver the modern suite of services that marketers need to thrive in a rapidly evolving business environment. Stagwell’s differentiation lies in its creative roots and proven entrepreneurial leaders, which together with innovations in technology and data, bring transformational marketing, activation, communications and strategic consulting services to clients. Stagwell leverages its range of services in an integrated manner, offering strategic, creative and innovative solutions that are technologically forward and media-agnostic. The Company’s strategy is intended to challenge the industry status quo, realize returns on investment, and drive transformative growth and business performance for its clients and stakeholders.
Stagwell manages its business by monitoring several financial and non-financial performance indicators. The key indicators that we focus on are revenue, operating expenses, capital expenditures and the non-GAAP financial measures described below. Revenue growth is analyzed by reviewing a mix of measurements, including (i) growth by major geographic location, (ii) growth from existing clients and the addition of new clients, (iii) growth by principal capability, (iv) growth from currency changes, and (v) growth from acquisitions. In addition to monitoring the foregoing financial indicators, the Company assesses and monitors several non-financial performance indicators relating to the business performance of our networks. These indicators may include a network’s recent new client win/loss record; the depth and scope of a pipeline of potential new client account activity; the overall quality of the services provided to clients; and the relative strength of the network’s next generation team that is in place as part of a potential succession plan to succeed the current senior executive team.
Revision of Previously Issued Consolidated Financial Statements
In connection with the preparation of the consolidated financial statements during 2023, the Company identified errors in the areas of income taxes, noncontrolling interests, and accumulated other comprehensive loss related to its previously filed 2022 financial statements. The Company revised the 2022 annual financial statements in its 2023 Form 10-K. See Notes 1, 21 and 22 of the Notes included herein for additional information regarding the correction of the errors.
Recent Developments
On January 2, 2024, the Company acquired 100% of the interests in Team Epiphany, LLC., for $15.8 million of which $10.8 million was paid in cash and 798,000 shares of Class A Common Stock, par value $0.001 per share (the “Class A Common Stock”), subject to post-closing adjustments. In connection with the acquisition, the sellers are entitled to contingent consideration up to a maximum value of $17.0 million, subject to continued employment and meeting certain future earnings targets, of which a portion may be settled in shares of Class A Common Stock at the Company’s discretion.
On March 1, 2024, the Company acquired 100% of the interests in Sidekick Live Limited., for £4.5 million of which £3.6 million (approximately $4.6 million) was paid in cash and 195,000 shares of Class A Common Stock, par value $0.001 per share, subject to post-closing adjustments. In connection with the acquisition, the sellers are entitled to contingent consideration up to a maximum value of £8.0 million (approximately $10.2 million), subject to continued employment requirements and meeting certain future earnings targets, of which a portion may be settled in shares of Class A Common Stock at the Company’s discretion.
Significant Factors Affecting our Business and Results of Operations
The most significant factors affecting our business and results of operations include national, regional, and local economic conditions, our clients’ profitability, mergers and acquisitions of our clients, changes in top management of our clients and our ability to retain and attract key employees. New business wins and client losses occur due to a variety of factors. The two most significant factors are (i) our clients’ desire to change marketing communication firms, and (ii) the digital and data-driven products that our portfolio of marketing services firms, which we refer to as “Brands,” offer. A client may choose to change marketing communication firms for several reasons, such as a change in leadership where new management wants to retain a Brand that it may have previously worked with. In addition, if the client is merged or acquired by another company, the marketing communication firm is often changed. Clients also change firms as a result of the firm’s failure to meet marketing performance targets or other expectations in client service delivery.
41
Table of Contents
Seasonality
Historically, we typically generate the highest quarterly revenue during the fourth quarter in each year. In addition, within our Communications Network, client concentration increases during election years due to the cyclical nature of our advocacy Brands. The highest volumes of retail related consumer marketing increase with the back-to-school season through the end of the holiday season.
Non-GAAP Financial Measures
The Company reports its financial results in accordance with accounting principles generally accepted in the United States (“GAAP”). In addition, the Company has included non-GAAP financial measures and ratios, which management uses to operate the business, which it believes provide useful supplemental information to both management and readers of this report in making period-to-period comparisons in measuring the financial performance and financial condition of the Company. These measures do not have a standardized meaning prescribed by GAAP and should not be construed as an alternative to other titled measures determined in accordance with GAAP. The non-GAAP financial measures included are “net revenue,” “organic net revenue growth (decline),” “Adjusted EBITDA,” and “Adjusted Diluted EPS.”
“Net revenue” refers to revenue excluding billable costs. The Company believes billable costs and their fluctuations are not indicative of the operating performance of its underlying business.
“Organic net revenue growth (decline)” reflects the year-over-year change in the Company’s reported net revenue attributable to the Company’s management of the entities it owns. We calculate organic net revenue growth (decline) by subtracting the net impact of acquisitions (divestitures) and the impact of foreign currency exchange fluctuations from the aggregate year-over-year increase or decrease in the Company’s reported net revenue.
The net impact of acquisitions (divestitures) reflects the year-over-year change in the Company’s reported net revenue attributable to the impact of all individual entities that were acquired or divested in the current and prior year. We calculate impact of an acquisition as follows: (a) for an entity acquired during the current year, we present the entity’s prior year net revenue for the same period during which we owned it in the current year as impact of the acquisition in the current year; and (b) for an entity acquired in the prior year, we present the entity’s prior year net revenue for the period during which we did not own the entity in the prior year as impact of the acquisition in the current year. We calculate impact of a divestiture as follows: (a) for a divestiture in the current year, we present the entity’s prior year net revenue for the same period during which we no longer owned it in the current year as impact of the divestiture in the current year; and (b) for a divestiture in the prior year, we present the entity’s prior year net revenue for the period during which we owned it in the prior year as impact of the divestiture in the current year. We calculate the impact of any acquisition or divestiture without adjusting for foreign currency exchange fluctuations.
The impact of foreign currency exchange fluctuations reflects the year-over-year change in the Company’s reported net revenue attributable to changes in foreign currency exchange rates. We calculate the impact of foreign currency exchange fluctuations for the portion of the reporting period in which we recognized revenue from a foreign entity in both the current year and the prior year. The impact is calculated as the difference between (1) reported prior period net revenue (converted to U.S. dollars at historical foreign currency exchange rates) and (2) prior period net revenue converted to U.S. dollars at current period foreign exchange rates.
“Adjusted EBITDA” is defined as Net income (loss) attributable to Stagwell Inc. common shareholders excluding non-operating income or expense to achieve operating income (loss), plus depreciation and amortization, stock-based compensation, deferred acquisition consideration adjustments, and other items. Other items include restructuring costs, acquisition-related expenses, and non-recurring items. Adjusted EBITDA for our reportable segments is reconciled to Operating Income (Loss), as Net Income (Loss) is not a relevant reportable segment financial metric.
“Adjusted Diluted EPS” is defined as (i) Net income (loss) attributable to Stagwell Inc. common shareholders, plus net income (loss) attributable to Class C shareholders, excluding the impact of amortization expense, impairment and other losses, stock-based compensation, deferred acquisition consideration adjustments, discrete tax items, and other items, based on total consolidated amounts, then allocated to Stagwell Inc. common shareholders and Class C shareholders, based on their respective income allocation percentage using a normalized effective income tax rate divided by (ii) (a) the weighted average number of common shares outstanding plus (b) the weighted average number of shares of Class C Common Stock outstanding. Other items include restructuring costs, acquisition-related expenses, and non-recurring items. The diluted weighted average shares outstanding include shares of Class C Common Stock as if converted to shares of Class A Common Stock to calculate Adjusted Diluted EPS.
All amounts are in dollars unless otherwise stated. Amounts reported in millions herein are computed based on the amounts in thousands. As a result, the sum of the components, and related calculations, reported in millions may not equal the total amounts due to rounding.
42
Table of Contents
The percentage changes included in the tables in Item 7 herein that are not considered meaningful are presented as “NM.”
Segments
The Company determines an operating segment if a component (i) engages in business activities from which it earns revenues and incurs expenses, (ii) has discrete financial information, and is (iii) regularly reviewed by the Chief Operating Decision Maker (“CODM”), who is Mark Penn, Chief Executive Officer and Chairman, to make decisions regarding resource allocation for the segment and assess its performance. Once operating segments are identified, the Company performs an analysis to determine if aggregation of operating segments is applicable. This determination is based upon a quantitative analysis of the expected and historic average long-term profitability for each operating segment, together with a qualitative assessment to determine if operating segments have similar operating characteristics.
The CODM uses Adjusted EBITDA as a key metric, to evaluate the operating and financial performance of a segment, identify trends affecting the segments, develop projections and make strategic business decisions.
The Company made changes to its internal management and reporting structure in the first quarter of 2023, resulting in an update to our reportable segments (Networks). The change in reportable segments was that Mono, previously in the Integrated Agencies Network, is now within Allison & Partners in the Communications Network, Storyline (a Brand specializing in research and survey generation), previously in the Communications Network, is now within Constellation in the Integrated Agencies Network. Periods presented prior to the first quarter of 2023 have been recast to reflect the reclassification of certain reporting units (Brands) between operating segments.
The Company has three reportable segments as follows: “Integrated Agencies Network,” “Brand Performance Network” and the “Communications Network.” In addition, the Company combines and discloses operating segments that do not meet the aggregation criteria, and includes the elimination of certain intercompany services, as “All Other.” The Company also reports corporate expenses, as further detailed below, as “Corporate.” All segments follow the same basis of presentation and accounting policies as those described throughout the Notes to the Audited Consolidated Financial Statements included herein and in Note 2 of the Notes to the Company’s Audited Consolidated Financial Statements included in this Form 10-K.
In addition, Stagwell reports its corporate office expenses incurred in connection with the strategic resources provided to the networks, as well as certain other centrally managed expenses that are not fully allocated to the operating segments as Corporate. Corporate provides client and business development support to the networks as well as certain strategic resources, including accounting, administrative, financial, real estate, human resource and legal functions.
The following discussion focuses on the operating performance of the Company for the years ended December 31, 2023 and 2022 and the financial condition of the Company as of December 31, 2023.
43
Table of Contents
Results of Operations:
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||||
| (dollars in thousands) | ||||||||||
| Revenue: | ||||||||||
| Integrated Agencies Network | $ | 1,378,109 | $ | 1,474,970 | ||||||
| Brand Performance Network | 768,776 | 757,208 | ||||||||
| Communications Network | 333,707 | 435,652 | ||||||||
| All Other | 46,585 | 19,962 | ||||||||
| Total Revenue | $ | 2,527,177 | $ | 2,687,792 | ||||||
| Operating Income | $ | 90,527 | $ | 159,228 | ||||||
| Other Income (Expenses): | ||||||||||
| Interest expense, net | $ | (90,644) | $ | (76,062) | ||||||
| Foreign exchange, net | (2,960) | (2,606) | ||||||||
| Gain on sale of business | 94,505 | — | ||||||||
| Other, net | (359) | (4,975) | ||||||||
| Income before income taxes and equity in earnings of non-consolidated affiliates | 91,069 | 75,585 | ||||||||
| Income tax expense | 40,557 | 25,462 | ||||||||
| Income before equity in earnings of non-consolidated affiliates | 50,512 | 50,123 | ||||||||
| Equity in (loss) of non-consolidated affiliates | (8,870) | (79) | ||||||||
| Net income | 41,642 | 50,044 | ||||||||
| Net (income) loss attributable to noncontrolling and redeemable noncontrolling interests | (41,508) | (30,125) | ||||||||
| Net income attributable to Stagwell Inc. common shareholders | $ | 134 | $ | 19,919 | ||||||
| Reconciliation to Adjusted EBITDA: | ||||||||||
| Net income attributable to Stagwell Inc. common shareholders | $ | 134 | $ | 19,919 | ||||||
| Non-operating items (1) | 90,393 | 139,309 | ||||||||
| Operating income | 90,527 | 159,228 | ||||||||
| Depreciation and amortization | 142,831 | 131,273 | ||||||||
| Impairment and other losses | 11,395 | 122,179 | ||||||||
| Stock-based compensation | 57,179 | 33,152 | ||||||||
| Deferred acquisition consideration | 13,060 | (13,405) | ||||||||
| Other items, net | 45,147 | 18,691 | ||||||||
| Adjusted EBITDA | $ | 360,139 | $ | 451,118 | ||||||
| (1) Non-operating items includes items within the Statements of Operations, below Operating Income, and above Net income (loss) attributable to Stagwell Inc. common shareholders. |
44
Table of Contents
YEAR ENDED DECEMBER 31, 2023 COMPARED TO YEAR ENDED DECEMBER 31, 2022
Consolidated Results of Operations
The components of operating results for the year ended December 31, 2023 compared to the year ended December 31, 2022 were as follows:
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | |||||||||||||
| (dollars in thousands) | |||||||||||||||
| $ | % | ||||||||||||||
| Revenue | $ | 2,527,177 | $ | 2,687,792 | $ | (160,615) | (6.0) | % | |||||||
| Operating Expenses | |||||||||||||||
| Cost of services | 1,621,174 | 1,673,576 | (52,402) | (3.1) | % | ||||||||||
| Office and general expenses | 661,250 | 601,536 | 59,714 | 9.9 | % | ||||||||||
| Depreciation and amortization | 142,831 | 131,273 | 11,558 | 8.8 | % | ||||||||||
| Impairment and other losses | 11,395 | 122,179 | (110,784) | (90.7) | % | ||||||||||
| $ | 2,436,650 | $ | 2,528,564 | $ | (91,914) | (3.6) | % | ||||||||
| Operating Income | $ | 90,527 | $ | 159,228 | $ | (68,701) | (43.1) | % |
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net Revenue | $ | 2,146,652 | $ | 2,222,153 | $ | (75,501) | (3.4) | % | ||||||
| Billable costs | 380,525 | 465,639 | (85,114) | (18.3) | % | |||||||||
| Revenue | 2,527,177 | 2,687,792 | (160,615) | (6.0) | % | |||||||||
| Billable costs | 380,525 | 465,639 | (85,114) | (18.3) | % | |||||||||
| Staff costs | 1,389,168 | 1,394,317 | (5,149) | (0.4) | % | |||||||||
| Administrative costs | 259,780 | 254,973 | 4,807 | 1.9 | % | |||||||||
| Unbillable and other costs, net | 137,565 | 121,745 | 15,820 | 13.0 | % | |||||||||
| Adjusted EBITDA | 360,139 | 451,118 | (90,979) | (20.2) | % | |||||||||
| Stock-based compensation | 57,179 | 33,152 | 24,027 | 72.5 | % | |||||||||
| Depreciation and amortization | 142,831 | 131,273 | 11,558 | 8.8 | % | |||||||||
| Deferred acquisition consideration | 13,060 | (13,405) | 26,465 | NM | ||||||||||
| Impairment and other losses | 11,395 | 122,179 | (110,784) | (90.7) | % | |||||||||
| Other items, net | 45,147 | 18,691 | 26,456 | NM | ||||||||||
| Operating Income (1) | $ | 90,527 | $ | 159,228 | $ | (68,701) | (43.1) | % | ||||||
| (1) See the Results of Operations section above for a reconciliation of Operating Income to Net income (loss) attributable to Stagwell Inc. common shareholders. |
Revenue
Revenue for the year ended December 31, 2023 was $2,527.2 million, compared to $2,687.8 million for the year ended December 31, 2022, a decrease of $160.6 million.
45
Table of Contents
Net Revenue
The components of the fluctuations in net revenue for the year ended December 31, 2023 compared to the year ended December 31, 2022 were as follows:
| Net Revenue - Components of Change | Change | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2022 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Year Ended December 31, 2023 | Organic | Total | ||||||||
| (dollars in thousands) | |||||||||||||||
| Integrated Agencies Network | $1,240,465 | $(2,266) | $6,677 | $(58,172) | $(53,761) | $1,186,704 | (4.7)% | (4.3)% | |||||||
| Brand Performance Network | 667,882 | 848 | 13,377 | (14,005) | 220 | 668,102 | (2.1)% | —% | |||||||
| Communications Network | 293,844 | (169) | 1,918 | (50,333) | (48,584) | 245,260 | (17.1)% | (16.5)% | |||||||
| All Other | 19,962 | (354) | 35,135 | (8,157) | 26,624 | 46,586 | (40.9)% | NM | |||||||
| $2,222,153 | $(1,941) | $57,107 | $(130,667) | $(75,501) | $2,146,652 | (5.9)% | (3.4)% | ||||||||
| Component % change | (0.1)% | 2.6% | (5.9)% | (3.4)% |
For the year ended December 31, 2023, organic net revenue decreased $130.7 million, or 5.9%. Overall, the macroeconomic uncertainty challenged the industry in 2023. This contributed to certain clients pausing projects and reducing spend, specifically in the communications, retail, and technology sectors. In addition, the loss of clients also contributed to the decline in organic net revenue. The increase in net acquisitions (divestitures) was primarily driven by the acquisitions of Maru Group Limited Ltd.(“Maru”), Epicenter Experience LLC, (“Epicenter”), TMA Direct, Inc. (“TMA Direct”), Brand New Galaxy (“BNG”), Huskies, Ltd. (“Huskies”), Left Field Labs, LLC (“LFL”) and Wolfgang, LLC (“Wolfgang”), partially offset by the sale of ConcentricLife.
The geographic mix in net revenues for the years ended December 31, 2023 and 2022 was as follows:
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| (dollars in thousands) | ||||||
| United States | $ | 1,710,966 | $ | 1,790,776 | ||
| United Kingdom | 161,629 | 175,422 | ||||
| Other | 274,057 | 255,955 | ||||
| Total | $ | 2,146,652 | $ | 2,222,153 |
Impairment and Other Losses
Impairment and Other Losses for the year ended December 31, 2023 was $11.4 million. This was primarily attributable to a charge of $10.0 million to reduce the carrying value of four of its right-of-use lease assets and related leasehold improvements. The right-of-use lease assets and related leasehold improvements related to three agencies within the Integrated Agencies Network and one agency within the Brand Performance Network.
The Company recognized an impairment and other losses charge of $122.2 million for the year ended December 31, 2022, primarily related to the impairment of goodwill totaling $116.7 million, and impairment of right-of-use lease assets and related leasehold improvements totaling $2.6 million. The goodwill impairment was to write-down the carrying value in excess of the fair value of eight reporting units, two within the Integrated Agencies Network, five within the Brand Performance Network, and one within the All Other Network. The right-of-use lease assets and related leasehold improvements impairment was to write-down the carrying value in excess of the fair value of three agencies, one within the Integrated Agencies Network and two within the Brand Performance Network.
46
Table of Contents
Operating Income
Operating Income for the year ended December 31, 2023 was $90.5 million, compared to $159.2 million for the year ended December 31, 2022, representing a decrease of $68.7 million. The change in Operating Income was primarily attributable to a decrease in Revenue, Cost of services, and Impairment and other losses, partially offset by an increase in Office and general expenses, and Depreciation and amortization.
The decrease in Cost of services was primarily attributable to lower billable costs commensurate with lower revenues, partially offset by an increase in unbillable costs primarily due to the acquisition of Maru, and an increase in stock-based compensation expense.
The increase in Office and general expenses was primarily attributable to an increase in stock-based compensation expense, occupancy-related expenses, deferred acquisition consideration, and computer software and licensing fees, partially offset by a decrease in bad debt expense. Bad debt expense decreased primarily due to recovered funds that were previously written off.
Occupancy-related expenses increased primarily due to nonrecurring credits incurred in the first quarter of 2022 connected with a benefit associated with the initiative to consolidate real estate in New York City.
Deferred acquisition consideration increased $26.5 million, primarily attributable to acquisitions of Tinsel, Left Field Labs, and Movers and Shakers. In addition, deferred acquisition consideration increased due to the reduction in the fair value of the deferred acquisition consideration liability that occurred in 2022, associated with a certain Brand. The total increase in the deferred acquisition consideration was partially offset by the reduction in fair value of certain Brands in 2023.
Stock-based compensation increased $24.0 million primarily attributable to new awards granted in 2023, the modification of certain stock-appreciation rights, and the increase in the fair value of certain profits interest awards.
Depreciation and amortization expense increased $11.6 million, primarily attributable to the acceleration of amortization associated with the discontinuation of certain trade names, the purchase of internally developed software in 2023, and the recognition of intangible assets in connection with the acquisitions in 2022.
Gain on Sale of Business
The Company recognized a pre-tax gain of $94.5 million related to the sale of ConcentricLife for the year ended December 31, 2023.
Other, Net
Other, net for the year ended December 31, 2023 was $0.4 million of a loss, compared to a loss of $5.0 million for the year ended December 31, 2022. The loss in 2022 is primarily attributable to the Tax Receivables Agreement.
Foreign Exchange, Net
The foreign exchange loss for the year ended December 31, 2023 was $3.0 million, compared to a loss of $2.6 million for the year ended December 31, 2022, primarily attributable due to the U.S. dollar strengthening against the Euro and British Pound.
Interest Expense, Net
Interest expense, net for the year ended December 31, 2023 was $90.6 million compared to $76.1 million for the year ended December 31, 2022, an increase of $14.6 million, primarily attributable to higher levels of debt outstanding under the Credit Agreement (as defined and discussed in Note 11 of the Notes to the Audited Consolidated Financial Statements included herein), and a higher interest rate of borrowings on amounts outstanding under the Credit Agreement.
Income Tax Expense
The Company had an income tax expense for the year ended December 31, 2023 of $40.6 million (on a pre-tax income of $91.1 million resulting in an effective tax rate of 44.5%) compared to income tax expense of $25.5 million (on pre-tax income of $75.6 million resulting in an effective tax rate of 33.7%) for the year ended December 31, 2022.
The difference in the effective tax rate of 44.5% in the year ended December 31, 2023 as compared to 33.7% in the year ended December 31, 2022 was primarily due to the change in pre-tax income, tax expense on gain on sale of business in 2023, tax benefit of impairments in 2022, increase in valuation allowance in 2023, lower share-based compensation windfalls, and unfavorable return to provision adjustments in 2023 offset by an increase in tax benefit from disregarded entity structure in 2023, and out-of-period adjustments in 2022. See Note 1 in the Notes to the Audited Consolidated Financial Statements.
Noncontrolling and Redeemable Noncontrolling Interests
The effect of noncontrolling and redeemable noncontrolling interests for the year ended December 31, 2023 was income of $41.5 million compared to income of $30.1 million for the year ended December 31, 2022, representing an increase of
47
Table of Contents
$11.4 million. The change was attributable to an increase in net income allocated to the holders of Class C Common Stock, partially offset by a decrease in net income associated with other redeemable noncontrolling interest holders.
Net Income (Loss) Attributable to Stagwell Inc. Common Shareholders
As a result of the foregoing, net income attributable to Stagwell Inc. common shareholders for the year ended December 31, 2023 was $0.1 million compared to net income of $19.9 million for the year ended December 31, 2022.
Earnings (Loss) Per Share
Diluted EPS and Adjusted Diluted EPS for the year ended December 31, 2023 were as follows:
| GAAP | Adjustments(1) | Non-GAAP | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (amounts in thousands, except per share amounts) | |||||||||||
| Net income attributable to Stagwell Inc. common shareholders | $ | 134 | $ | 52,712 | $ | 52,846 | |||||
| Net income attributable to Class C shareholders | — | 106,153 | 106,153 | ||||||||
| Net income attributable to Stagwell Inc. and Class C and adjusted net income | $ | 134 | $ | 158,865 | $ | 158,999 | |||||
| Weighted average number of common shares outstanding | 122,170 | 3,628 | 125,798 | ||||||||
| Weighted average number of common Class C shares outstanding | — | 154,972 | 154,972 | ||||||||
| Weighted average number of shares outstanding | 122,170 | 158,600 | 280,770 | ||||||||
| Diluted EPS and Adjusted Diluted EPS | $ | 0.00 | $ | 0.57 | |||||||
| Adjustments to Net Income (loss) (1) | |||||||||||
| Amortization | $ | 113,835 | |||||||||
| Impairment and other losses | 11,395 | ||||||||||
| Stock-based compensation | 57,179 | ||||||||||
| Deferred acquisition consideration | 13,060 | ||||||||||
| Gain on sale of business | (94,505) | ||||||||||
| Other items, net | 45,147 | ||||||||||
| 146,111 | |||||||||||
| Adjusted tax expense | (26,312) | ||||||||||
| 119,799 | |||||||||||
| Net loss attributable to Class C shareholders | 39,066 | ||||||||||
| $ | 158,865 | ||||||||||
| Allocation of adjustments to net income | |||||||||||
| Net income attributable to Stagwell Inc. common shareholders | $ | 52,712 | |||||||||
| Net income attributable to Class C shareholders | 67,087 | ||||||||||
| Net income attributable to Class C shareholders | 39,066 | ||||||||||
| 106,153 | |||||||||||
| $ | 158,865 |
(1) Adjusted Diluted EPS is defined within the Non-GAAP Financial Measures section of the Executive Summary.
48
Table of Contents
Diluted EPS and Adjusted Diluted EPS for the year ended December 31, 2022 were as follows:
| GAAP | Adjustments(1) | Non-GAAP | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (amounts in thousands, except per share amounts) | |||||||||||
| Net income attributable to Stagwell Inc. common shareholders | $ | 19,919 | $ | 102,123 | $ | 122,042 | |||||
| Net income attributable to Class C shareholders | 16,004 | 129,500 | 145,504 | ||||||||
| Net income attributable to Stagwell Inc. and Class C and adjusted net income | $ | 35,923 | $ | 231,623 | $ | 267,546 | |||||
| Weighted average number of common shares outstanding | 130,625 | — | 130,625 | ||||||||
| Weighted average number of common Class C shares outstanding | 165,971 | — | 165,971 | ||||||||
| Weighted average number of shares outstanding | 296,596 | — | 296,596 | ||||||||
| Diluted EPS and Adjusted Diluted EPS | $ | 0.12 | $ | 0.90 | |||||||
| Adjustments to Net income (loss) (1) | |||||||||||
| Amortization | $ | 104,763 | |||||||||
| Impairment and other losses | 122,179 | ||||||||||
| Stock-based compensation | 33,152 | ||||||||||
| Deferred acquisition consideration | (13,405) | ||||||||||
| Other items, net | 18,691 | ||||||||||
| 265,380 | |||||||||||
| Adjusted tax expense | (33,757) | ||||||||||
| $ | 231,623 |
(1) Adjusted Diluted EPS is defined within the Non-GAAP Financial Measures section of the Executive Summary.
Adjusted EBITDA
Adjusted EBITDA for the year ended December 31, 2023 was $360.1 million, compared to $451.1 million for the year ended December 31, 2022, representing a decrease of $91.0 million, primarily driven by a decrease in Operating Income, as discussed above.
Integrated Agencies Network
The components of operating results for the year ended December 31, 2023 compared to the year ended December 31, 2022 were as follows:
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | |||||||||||||
| (dollars in thousands) | |||||||||||||||
| $ | % | ||||||||||||||
| Revenue | $ | 1,378,109 | $ | 1,474,970 | $ | (96,861) | (6.6) | % | |||||||
| Operating Expenses | |||||||||||||||
| Cost of services | 901,039 | 949,699 | (48,660) | (5.1) | % | ||||||||||
| Office and general expenses | 264,710 | 260,254 | 4,456 | 1.7 | % | ||||||||||
| Depreciation and amortization | 80,864 | 74,492 | 6,372 | 8.6 | % | ||||||||||
| Impairment and other losses | 9,912 | 52,360 | (42,448) | (81.1) | % | ||||||||||
| $ | 1,256,525 | $ | 1,336,805 | $ | (80,280) | (6.0) | % | ||||||||
| Operating Income | $ | 121,584 | $ | 138,165 | $ | (16,581) | (12.0) | % |
49
Table of Contents
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net Revenue | $ | 1,186,705 | $ | 1,240,465 | $ | (53,760) | (4.3) | % | ||||||
| Billable costs | 191,404 | 234,505 | (43,101) | (18.4) | % | |||||||||
| Revenue | 1,378,109 | 1,474,970 | (96,861) | (6.6) | % | |||||||||
| Billable costs | 191,404 | 234,505 | (43,101) | (18.4) | % | |||||||||
| Staff costs | 735,998 | 762,332 | (26,334) | (3.5) | % | |||||||||
| Administrative costs | 114,118 | 115,724 | (1,606) | (1.4) | % | |||||||||
| Unbillable and other costs, net | 65,267 | 70,116 | (4,849) | (6.9) | % | |||||||||
| Adjusted EBITDA | 271,322 | 292,293 | (20,971) | (7.2) | % | |||||||||
| Stock-based compensation | 27,806 | 13,774 | 14,032 | NM | ||||||||||
| Depreciation and amortization | 80,864 | 74,492 | 6,372 | 8.6 | % | |||||||||
| Deferred acquisition consideration | 11,931 | 9,157 | 2,774 | 30.3 | % | |||||||||
| Impairment and other losses | 9,912 | 52,360 | (42,448) | (81.1) | % | |||||||||
| Other items, net | 19,225 | 4,345 | 14,880 | NM | ||||||||||
| Operating Income | $ | 121,584 | $ | 138,165 | $ | (16,581) | (12.0) | % |
Revenue
Revenue for the year ended December 31, 2023 was $1,378.1 million compared to $1,475.0 million for the year ended December 31, 2022, a decrease of $96.9 million.
Net Revenue
The components of the fluctuations in net revenue for the year ended December 31, 2023 compared to the year ended December 31, 2022 were as follows:
| Net Revenue - Components of Change | Change | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2022 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Year Ended December 31, 2023 | Organic | Total | ||||||||
| (dollars in thousands) | |||||||||||||||
| Integrated Agencies Network | $1,240,465 | $(2,266) | $6,677 | $(58,172) | $(53,761) | $1,186,704 | (4.7)% | (4.3)% | |||||||
| Component % change | (0.2)% | 0.5% | (4.7)% | (4.3)% |
The decrease in organic net revenue was primarily attributable to the retail, financial, and communications sector due to the loss of clients, clients who withheld spending due to uncertain macroeconomic factors, turmoil from the collapse of regional banks, and the writer and actor strikes. The increase in net acquisitions (divestitures) was primarily driven by a $11.2 million increase in revenue from the acquisitions of LFL and Wolfgang, partially offset by a $10.1 million decrease in revenue from the divestiture of ConcentricLife.
Operating Income
Operating Income for the year ended December 31, 2023 was $121.6 million, compared to $138.2 million for the year ended December 31, 2022, representing a decrease of $16.6 million. The change in Operating Income was primarily attributable to a decrease in Revenue, Cost of services, and Impairment and other losses, and an increase in Office and general expenses, and Depreciation and amortization.
The decrease in Cost of services was primarily attributable to lower billable and unbillable costs, commensurate with lower revenue, and lower staff costs associated with cost savings initiatives, partially offset by an increase in stock-based compensation expense.
50
Table of Contents
Stock-based compensation expense increased $14.0 million primarily attributable to new awards granted in 2023 and an increase in the fair value of certain profits interest awards.
The increase in Office and general expenses was primarily attributable to an increase in stock-based compensation expense, partially offset by a decrease in staff costs due to cost saving initiatives.
Depreciation and amortization expense increased $6.4 million, primarily attributable to the acceleration of amortization associated with the discontinuation of a certain trade name.
Impairment and other losses decreased $42.4 million primarily due to the impairment of goodwill, right-of-use lease assets and the related leasehold improvements in 2022.
Adjusted EBITDA decreased $21.0 million, primarily driven by a decrease in Operating Income, as discussed above.
Brand Performance Network
The components of operating results for the year ended December 31, 2023 compared to the year ended December 31, 2022 were as follows:
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | |||||||||||||
| (dollars in thousands) | |||||||||||||||
| $ | % | ||||||||||||||
| Revenue | $ | 768,776 | $ | 757,208 | $ | 11,568 | 1.5 | % | |||||||
| Operating Expenses | |||||||||||||||
| Cost of services | 469,203 | 439,814 | 29,389 | 6.7 | % | ||||||||||
| Office and general expenses | 225,498 | 217,254 | 8,244 | 3.8 | % | ||||||||||
| Depreciation and amortization | 34,343 | 33,674 | 669 | 2.0 | % | ||||||||||
| Impairment and other losses | 1,483 | 50,778 | (49,295) | (97.1) | % | ||||||||||
| $ | 730,527 | $ | 741,520 | $ | (10,993) | (1.5) | % | ||||||||
| Operating Income | $ | 38,249 | $ | 15,688 | $ | 22,561 | NM |
51
Table of Contents
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net Revenue | $ | 668,101 | $ | 667,882 | $ | 219 | — | % | ||||||
| Billable costs | 100,675 | 89,326 | 11,349 | 12.7 | % | |||||||||
| Revenue | 768,776 | 757,208 | 11,568 | 1.5 | % | |||||||||
| Billable costs | 100,675 | 89,326 | 11,349 | 12.7 | % | |||||||||
| Staff costs | 419,651 | 408,968 | 10,683 | 2.6 | % | |||||||||
| Administrative costs | 95,837 | 94,867 | 970 | 1.0 | % | |||||||||
| Unbillable and other costs, net | 56,598 | 48,212 | 8,386 | 17.4 | % | |||||||||
| Adjusted EBITDA | 96,015 | 115,835 | (19,820) | (17.1) | % | |||||||||
| Stock-based compensation | 5,883 | 5,830 | 53 | 0.9 | % | |||||||||
| Depreciation and amortization | 34,343 | 33,674 | 669 | 2.0 | % | |||||||||
| Deferred acquisition consideration | 2,851 | 1,736 | 1,115 | 64.2 | % | |||||||||
| Impairment and other losses | 1,483 | 50,778 | (49,295) | (97.1) | % | |||||||||
| Other items, net | 13,206 | 8,129 | 5,077 | 62.5 | % | |||||||||
| Operating Income | $ | 38,249 | $ | 15,688 | $ | 22,561 | NM |
Revenue
Revenue for the year ended December 31, 2023 was $768.8 million, compared to $757.2 million for the year ended December 31, 2022, an increase of $11.6 million.
Net Revenue
The components of the fluctuations in net revenue for the year ended December 31, 2023 compared to the year ended December 31, 2022 were as follows:
| Net Revenue - Components of Change | Change | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2022 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Year Ended December 31, 2023 | Organic | Total | ||||||||
| (dollars in thousands) | |||||||||||||||
| Brand Performance Network | $667,882 | $848 | $13,377 | $(14,005) | $220 | $668,102 | (2.1)% | —% | |||||||
| Component % change | 0.1% | 2.0% | (2.1)% | —% |
The decline in organic net revenue was primarily attributable to lower spending and client losses in the retail, consumer products, transportation and travel, and healthcare sectors. The increase in net acquisitions (divestitures) was primarily driven by a $12.5 million increase in revenue from the acquisitions of BNG and Huskies.
Operating Income
Operating Income for the year ended December 31, 2023 was $38.2 million, compared to $15.7 million for the year ended December 31, 2022, representing an increase of $22.6 million. The change in Operating Income was primarily attributable to an increase in Revenue, Costs of services, and Office and general expenses, and a decrease in Impairment and other losses.
The increase in Cost of services was primarily attributable to higher billable and unbillable costs, commensurate with the increase in revenues and an increase in staff costs due to the acquisition of BNG in 2022.
The increase in Office and general expenses was primarily attributable to an increase in staff costs primarily associated with an increased headcount and increased occupancy-related expenses, partially offset by a decrease in bad debt expense primarily attributable to recovered funds that were previously written off.
Occupancy-related expenses increased primarily due to nonrecurring credits in the first quarter of 2022 associated with a benefit connected to the consolidation of real estate in New York City.
52
Table of Contents
Impairment and other losses decreased $49.3 million, primarily due to the impairment of goodwill in 2022.
Adjusted EBITDA decreased $19.8 million, primarily driven by an increase in expenses, partially offset by higher revenues as discussed above.
Communications Network
The components of operating results for the year ended December 31, 2023 compared to the year ended December 31, 2022 were as follows:
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | |||||||||||||
| (dollars in thousands) | |||||||||||||||
| $ | % | ||||||||||||||
| Revenue | $ | 333,707 | $ | 435,652 | $ | (101,945) | (23.4) | % | |||||||
| Operating Expenses | |||||||||||||||
| Cost of services | 218,448 | 274,057 | (55,609) | (20.3) | % | ||||||||||
| Office and general expenses | 68,339 | 52,945 | 15,394 | 29.1 | % | ||||||||||
| Depreciation and amortization | 11,016 | 10,948 | 68 | 0.6 | % | ||||||||||
| $ | 297,803 | $ | 337,950 | $ | (40,147) | (11.9) | % | ||||||||
| Operating Income | $ | 35,904 | $ | 97,702 | $ | (61,798) | (63.3) | % |
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net Revenue | $ | 245,261 | $ | 293,844 | $ | (48,583) | (16.5) | % | ||||||
| Billable costs | 88,446 | 141,808 | (53,362) | (37.6) | % | |||||||||
| Revenue | 333,707 | 435,652 | (101,945) | (23.4) | % | |||||||||
| Billable costs | 88,446 | 141,808 | (53,362) | (37.6) | % | |||||||||
| Staff costs | 159,165 | 172,598 | (13,433) | (7.8) | % | |||||||||
| Administrative costs | 33,664 | 33,787 | (123) | (0.4) | % | |||||||||
| Unbillable and other costs, net | 613 | 427 | 186 | 43.6 | % | |||||||||
| Adjusted EBITDA | 51,819 | 87,032 | (35,213) | (40.5) | % | |||||||||
| Stock-based compensation | 3,334 | 1,797 | 1,537 | 85.5 | % | |||||||||
| Depreciation and amortization | 11,016 | 10,948 | 68 | 0.6 | % | |||||||||
| Deferred acquisition consideration | 30 | (24,298) | 24,328 | NM | ||||||||||
| Other items, net | 1,535 | 883 | 652 | 73.8 | % | |||||||||
| Operating Income | $ | 35,904 | $ | 97,702 | $ | (61,798) | (63.3) | % |
Revenue
Revenue for the year ended December 31, 2023 was $333.7 million, compared to $435.7 million for the year ended December 31, 2022, a decrease of $101.9 million.
53
Table of Contents
Net Revenue
The components of the fluctuations in net revenue for the year ended December 31, 2023 compared to the year ended December 31, 2022 were as follows:
| Net Revenue - Components of Change | Change | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2022 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Year Ended December 31, 2023 | Organic | Total | ||||||||
| (dollars in thousands) | |||||||||||||||
| Communications Network | $293,844 | $(169) | $1,918 | $(50,333) | $(48,584) | $245,260 | (17.1)% | (16.5)% | |||||||
| Component % change | (0.1)% | 0.7% | (17.1)% | (16.5)% |
The decline in organic net revenue was attributable to lower spending in public relations and related advocacy services as compared to higher spending in the prior year associated with the 2022 elections as well as decreased spending in the technology sector due to a reduction in budgets stemming from macroeconomic conditions. The increase in net acquisitions (divestitures) was driven by a $1.9 million increase in revenue from the acquisition of TMA.
Operating Income
Operating income for the year ended December 31, 2023 was $35.9 million compared to $97.7 million for the year ended December 31, 2022, representing a decrease of $61.8 million. The change in Operating Income was primarily attributable to a decrease in Revenue and Cost of services, and an increase in Office and general expenses.
The decrease in Cost of services was primarily attributable to lower billable costs, commensurate with lower revenue, and a decrease in staff costs associated with cost savings initiatives.
The increase in Office and general expenses was primarily attributable to an increase in deferred acquisition consideration, partially offset by a decrease in staff costs related to cost saving initiatives.
Deferred acquisition consideration increased $24.3 million, primarily attributable to a significant reduction in the fair value of the deferred acquisition consideration liability that occurred in the third quarter of 2022 associated with a certain Brand.
Adjusted EBITDA decreased $35.2 million, primarily driven by a decrease in Operating Income, partially offset by an increase in expenses added-back to EBITDA, primarily Deferred acquisition consideration as discussed above.
All Other
The components of operating results for the year ended December 31, 2023 compared to the year ended December 31, 2022 were as follows:
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | |||||||||||||
| (dollars in thousands) | |||||||||||||||
| $ | % | ||||||||||||||
| Revenue | $ | 46,585 | $ | 19,962 | $ | 26,623 | NM | ||||||||
| Operating Expenses | |||||||||||||||
| Cost of services | 32,484 | 10,006 | 22,478 | NM | |||||||||||
| Office and general expenses | 24,648 | 10,950 | 13,698 | NM | |||||||||||
| Depreciation and amortization | 8,390 | 5,234 | 3,156 | 60.3 | % | ||||||||||
| Impairment and other losses | — | 19,041 | (19,041) | (100.0) | % | ||||||||||
| $ | 65,522 | $ | 45,231 | $ | 20,291 | 44.9 | % | ||||||||
| Operating Loss | $ | (18,937) | $ | (25,269) | $ | 6,332 | (25.1) | % |
54
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net Revenue | $ | 46,585 | $ | 19,962 | $ | 26,623 | NM | |||||||
| Revenue (1) | 46,585 | 19,962 | 26,623 | NM | ||||||||||
| Staff costs | 37,416 | 13,963 | 23,453 | NM | ||||||||||
| Administrative costs (1) | 4,689 | 3,940 | 749 | 19.0 | % | |||||||||
| Unbillable and other costs, net | 15,087 | 2,990 | 12,097 | NM | ||||||||||
| Adjusted EBITDA | (10,607) | (931) | (9,676) | NM | ||||||||||
| Stock-based compensation | 518 | 41 | 477 | NM | ||||||||||
| Depreciation and amortization | 8,390 | 5,234 | 3,156 | 60.3 | % | |||||||||
| Deferred acquisition consideration | (1,752) | — | (1,752) | (100.0) | % | |||||||||
| Impairment and other losses | — | 19,041 | (19,041) | (100.0) | % | |||||||||
| Other items, net | 1,174 | 22 | 1,152 | NM | ||||||||||
| Operating Loss | $ | (18,937) | $ | (25,269) | $ | 6,332 | (25.1) | % |
(1) All Other Revenue and Administrative costs include approximately $6.0 million of eliminations of intercompany services.
Revenue
Revenue for the year ended December 31, 2023 was $46.6 million, compared to $20.0 million for the year ended December 31, 2022, an increase of $26.6 million.
55
Net Revenue
The components of the fluctuations in net revenue for the year ended December 31, 2023 compared to the year ended December 31, 2022 were as follows:
| Net Revenue - Components of Change | Change | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2022 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Year Ended December 31, 2023 | Organic | Total | ||||||||
| (dollars in thousands) | |||||||||||||||
| All Other | $19,962 | $(354) | $35,135 | $(8,157) | $26,624 | $46,586 | (40.9)% | NM | |||||||
| Component % change | (1.8)% | NM | (40.9)% | NM |
The decline in organic net revenue was primarily attributable to budget cuts and client losses from clients in the communications industry ($2.0 million), with the remaining amount ($6.1 million) representing the elimination of intercompany revenue during the year ended December 31, 2023. The increase in net acquisitions (divestitures) was primarily driven by a $33.1 million increase in revenue from the acquisitions of Maru and Epicenter.
Operating Loss
Operating Loss for the year ended December 31, 2023 was $18.9 million compared to $25.3 million for the year ended December 31, 2022, representing a decrease of $6.3 million. The change in Operating Loss was primarily attributable to an increase in Revenue, Cost of services, Office and general expenses and Depreciation and amortization, partially offset by a decrease in Impairment and other losses.
The increase in Cost of services was primarily attributable to higher unbillable and staff costs, commensurate with higher revenue, and due to the acquisitions of Maru and Epicenter.
The increase in Office and general expenses was primarily attributable to an increase in staff costs primarily associated with the acquisitions of Maru and Epicenter.
The increase in Depreciation and amortization was primarily attributable to the recognition of intangible assets in connection with the acquisition of Maru.
Impairment and other losses decreased primarily due to the impairment of goodwill in 2022.
Adjusted EBITDA decreased $9.7 million, primarily driven by a decrease in Operating Loss, offset by a significant decrease in expenses added-back to EBITDA, primarily Impairment and other losses as discussed above.
Corporate
The components of operating results for the year ended December 31, 2023 compared to the year ended December 31, 2022 were as follows:
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Staff costs | $ | 36,938 | $ | 36,456 | $ | 482 | 1.3 | % | ||||||
| Administrative costs | 11,472 | 6,655 | 4,817 | 72.4 | % | |||||||||
| Adjusted EBITDA | (48,410) | (43,111) | (5,299) | 12.3 | % | |||||||||
| Stock-based compensation | 19,638 | 11,710 | 7,928 | 67.7 | % | |||||||||
| Depreciation and amortization | 8,218 | 6,925 | 1,293 | 18.7 | % | |||||||||
| Other items, net | 10,007 | 5,312 | 4,695 | 88.4 | % | |||||||||
| Operating Loss | $ | (86,273) | $ | (67,058) | $ | (19,215) | 28.7 | % |
Operating Loss for the year ended December 31, 2023 was $86.3 million compared to $67.1 million for the year ended December 31, 2022, representing an increase of $19.2 million.
Administrative costs increased by $4.8 million primarily attributable to computer software and licensing fees.
56
Stock-based compensation expense increased $7.9 million, primarily attributable to the modification of certain share-based payment awards and the granting of awards in 2023.
Other items, net increased $4.7 million, primarily attributable to professional fees incurred related to the Company’s acquisitions.
Liquidity and Capital Resources:
The following table provides summary information about the Company’s liquidity position:
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| (dollars in thousands) | ||||||
| Net cash provided by operating activities | $ | 81,007 | $ | 347,586 | ||
| Net cash provided by (used in) investing activities | 155,951 | (116,275) | ||||
| Net cash used in financing activities | (339,864) | (186,736) |
The Company had cash and cash equivalents of $119.7 million and $220.6 million as of December 31, 2023 and December 31, 2022, respectively. The Company expects to maintain sufficient cash and/or available borrowings to fund operations for the next twelve months and subsequent periods. The Company has historically maintained and expanded its business using cash generated from operating activities, funds available under the Credit Agreement, and other initiatives, such as obtaining additional debt and equity financing. On May 4, 2023, as discussed in Note 11 of the Notes included herein, the Company amended the Credit Agreement to, among other things, increase the revolving commitments under the Credit Agreement by $140.0 million from $500.0 million to $640.0 million and permit restricted payments for share repurchases or redemptions from certain of its stockholders in an aggregate principal amount of up to $150.0 million. As of December 31, 2023, the Company had $59.0 million of borrowings outstanding and $16.2 million of outstanding and undrawn letters of credit resulting in $564.8 million under the Credit Agreement.
The Company transfers certain of its trade receivable assets to third parties under certain agreements. Per the terms of these agreements, the Company surrenders control over its trade receivables upon transfer.
The trade receivables transferred to the third parties were $393.9 million, $176.5 million, and $42.1 million for the years ended December 31, 2023, 2022, and 2021, respectively. The amount collected and due to the third parties under these arrangements was $1.8 million as of December 31, 2023 and $5.7 million as of December 31, 2022. No amounts were collected and due to third parties as of December 31, 2021. Fees for these arrangements were recorded in Office and general expenses in the Consolidated Statements of Operations and totaled $5.4 million, $1.8 million, and $0.1 million for the years ended December 31, 2023, 2022, and 2021, respectively.
On March 1, 2023, the Board authorized an extension and a $125.0 million increase in the size of our stock repurchase program (the “Repurchase Program”) to an aggregate of $250.0 million, with any previous purchases under the Repurchase Program continuing to count against that limit. The Repurchase Program, as amended, will expire on March 1, 2026. During the year ended December 31, 2023, 9.9 million shares of Class A Common Stock were repurchased pursuant to the Repurchase Program at an aggregate value, excluding fees, of $59.5 million. These shares were repurchased at an average price of $6.00 per share. The remaining value of shares of Class A Common Stock permitted to be repurchased under the Repurchase Program was $138.6 million as of December 31, 2023. The Board will review the Repurchase Program periodically and may authorize adjustments of its terms. The Repurchase Program may be suspended, modified or discontinued at any time without prior notice.
On May 23, 2023, the Company repurchased 23.3 million shares of Class A Common Stock from certain entities affiliated with AlpInvest Partners B.V. at a price of $6.43 per share, for an aggregate total repurchase price of $150.0 million.
The Company’s obligations extending beyond twelve months primarily consist of deferred acquisition consideration payments, purchases of noncontrolling interests, subsidiary awards, capital expenditures, scheduled lease obligation payments, and interest payments on borrowings under the Company’s 5.625% Notes and Credit Agreement. The Company expects to make estimated cash payments in the future to satisfy obligations under our Tax Receivables Agreement with Stagwell Media LP and OpCo (“TRA”) (see Note 17 of the Notes included herein for additional details). The amount and timing of payments are contingent on the Company achieving certain tax savings, if any, that we actually realize, or in certain circumstances are deemed to realize as a result of (i) increases in the tax basis of OpCo’s assets resulting from exchanges of Paired Units (each as defined in Note 15 of the Notes included herein) for shares of Class A Common Stock or cash, as applicable, and (ii) certain other tax benefits related to the Company making payments under the TRA. Based on the current outlook, the Company believes future cash flows from operations, together with the Company’s existing cash balance and availability of funds under
57
the Credit Agreement, will be sufficient to meet the Company’s anticipated cash needs for the next twelve months and subsequent periods. The Company’s ability to make payments will depend on future performance, which is subject to general economic conditions, the competitive environment and other factors, including those described in this Form 10-K and in the Company’s other SEC filings.
Cash Flows
Operating Activities
Cash flows provided by operating activities for the year ended December 31, 2023, were $81.0 million, primarily driven by earnings, partially offset by unfavorable working capital requirements, including the timing of media supplier payments.
Cash flows provided by operating activities for the year ended December 31, 2022, were $347.6 million, primarily driven by earnings and favorable working capital requirements.
Investing Activities
Cash flows provided by investing activities were $156.0 million for the year ended December 31, 2023, primarily driven by $229.5 million in proceeds from the sale of ConcentricLife, partially offset by $28.2 million in capitalized software spend, $14.2 million in capital expenditures, and $23.3 million for acquisitions, net of cash acquired.
Cash flows used in investing activities were $116.3 million for the year ended December 31, 2022, primarily driven by $12.8 million in capital capitalized software spend, $22.7 million in capital expenditures, and $74.2 million in acquisitions, net of cash acquired.
Financing Activities
During the year ended December 31, 2023, cash flows used in financing activities were $339.9 million, primarily driven by $41.0 million in net borrowings under the Credit Agreement, shares repurchased and cancelled of $223.8 million, payments of deferred consideration of $49.2 million, and distributions to noncontrolling interests of $25.0 million.
During the year ended December 31, 2022, cash flows used in financing activities were $186.7 million, primarily driven by $63.2 million of deferred acquisition consideration payments, $39.2 million of distributions to noncontrolling interests, $70.3 million in shares repurchased and cancelled.
Total Debt
Debt, net of debt issuance costs, as of December 31, 2023, was $1,145.8 million as compared to $1,184.7 million outstanding at December 31, 2022. See Note 11 to the Audited Consolidated Financial Statements included herein for information regarding the Company’s 5.625% Notes, and the Credit Agreement, which provides for a $640.0 million senior secured revolving credit facility maturing on August 3, 2026.
The Company is currently in compliance with all of the terms and conditions of the Credit Agreement, and management believes, based on its current financial projections, that the Company will be in compliance with its covenants over the next twelve months.
If the Company loses all or a substantial portion of its lines of credit under the Credit Agreement, or if the Company uses the maximum available amount under the agreement, it will be required to seek other sources of liquidity. If the Company were unable to find these sources of liquidity, for example through an equity offering or access to the capital markets, the Company’s ability to fund its working capital needs and any contingent obligations with respect to acquisitions and redeemable noncontrolling interests would be adversely affected.
Pursuant to the Credit Agreement, the Company must maintain a Total Leverage Ratio (as defined in the Credit Agreement) below an established threshold. For the period ended December 31, 2023, the Company’s calculation of this ratio, and the maximum permitted under the Credit Agreement, respectively, were calculated based on the trailing twelve months as follows:
| December 31, 2023 | |
|---|---|
| Total Leverage Ratio | 3.10 |
| Maximum per covenant | 4.25 |
These ratios and measures are not based on GAAP and are not presented as alternative measures of operating performance or liquidity. Some of these ratios and measures include, among other things, pro forma adjustments for acquisitions, one-time charges, and other items, as defined in the Credit Agreement. They are presented here to demonstrate compliance with the
58
covenants in the Credit Agreement, as non-compliance with such covenants could have a material adverse effect on the Company.
Material Cash Requirements
The Company’s Brands enter into contractual commitments with media providers and agreements with production companies on behalf of its clients at levels that exceed the revenue from services. Some of our Brands purchase media for clients and act as an agent for a disclosed principal. These commitments are included in Accounts payable and Accrued media when the media services are delivered by the media providers. Stagwell takes precautions against default on payment for these services including the procurement of credit insurance and has historically had a very low incidence of default. Stagwell is still exposed to the risk of significant uncollectible receivables from our clients. The risk of a material loss could significantly increase in periods of severe economic downturn.
The following table summarizes current and long-term requirements as of December 31, 2023. Management anticipates that the obligations outstanding at December 31, 2023 will be repaid with new financing, equity offerings, asset sales and/or cash flow from operations:
| Payments Due by Period | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Material Cash Requirements | Total | Less than 1 Year | 1 – 3 Years | 3 – 5 Years | After 5 Years | ||||||||||||||
| (dollars in thousands) | |||||||||||||||||||
| Indebtedness (1) | $ | 1,100,000 | $ | — | $ | — | $ | — | $ | 1,100,000 | |||||||||
| Operating lease obligations | 417,463 | 78,733 | 125,614 | 101,014 | 112,102 | ||||||||||||||
| Interest on debt | 371,250 | 61,875 | 123,750 | 123,750 | 61,875 | ||||||||||||||
| Deferred acquisition consideration (2) | 71,787 | 48,375 | 21,757 | 1,167 | 488 | ||||||||||||||
| Total | $ | 1,960,500 | $ | 188,983 | $ | 271,121 | $ | 225,931 | $ | 1,274,465 |
(1) Includes the principal amount of the 5.625% Notes which are due in 2029 and does not include borrowings under the Credit Agreement.
(2) Does not include amounts expected to be paid in shares of Class A Common Stock. As of December 31, 2023, $29.3 million of the deferred acquisition consideration is expected to be settled in shares of Class A Common Stock.
Deferred acquisition consideration on the balance sheet consists of deferred obligations related to contingent and fixed purchase price payments. See Note 9 of the Notes included herein for additional information regarding contingent deferred acquisition consideration.
When acquiring less than 100% ownership of an entity, the Company may enter into agreements that give the Company an option to purchase, or require the Company to purchase, the incremental ownership interests under certain circumstances. Where the incremental purchase may be required of the Company, the amounts are recorded as redeemable noncontrolling interests in mezzanine equity. See Note 13 of the Notes included herein for additional information regarding noncontrolling interests and redeemable noncontrolling interests.
Certain of the Company’s subsidiaries grant awards to their employees providing them with an equity interest in the respective subsidiary (the “profits interests awards”). The awards generally provide the employee the right, but not the obligation, to sell its interest in the subsidiary to the Company based on a performance-based formula and, in certain cases, receive a profit share distribution.
The Company intends to finance the cash portion of these contingent payment obligations using available cash from operations, borrowings under the Credit Agreement (or any refinancings thereof), and, if necessary, through the incurrence of additional debt and/or issuance of additional equity. The ultimate amount payable in the future relating to these transactions will vary because it is dependent on the future results of operations of the subject businesses and the timing of when these rights are exercised.
59
Critical Accounting Estimates
Stagwell has prepared the Audited Consolidated Financial Statements in accordance with GAAP and pursuant to the rules and regulations of the SEC for reporting financial information on Form 10-K. Preparation of the Audited Consolidated Financial Statements and related disclosures requires us to make judgments, assumptions and estimates that affect the amounts reported and disclosed in the accompanying financial statements and footnotes. Our significant accounting policies are discussed in Note 2 of the Notes included herein. Our critical accounting estimates are those that are considered by management to require significant judgment, use of estimates and that could have a significant impact on our financial statements. An understanding of our critical accounting estimates is necessary to analyze our financial results.
Our critical accounting estimates include our accounting for revenue recognition, business combinations, deferred acquisition consideration, goodwill and intangible assets, and income taxes. The financial statements are evaluated on an ongoing basis and estimates are based on historical experience, current conditions and various other assumptions believed to be reasonable under the circumstances. Actual results can differ from those estimates, and it is possible that the differences could be material.
Revenue Recognition. The Company’s revenue is recognized when control of the promised goods or services is transferred to our clients, in an amount that reflects the consideration we expect to be entitled to in exchange for those goods or services. See Note 5 of the Notes included herein for further information.
Business Combinations. Business combinations are accounted for using the acquisition method and accordingly, the assets acquired (including identified intangible assets), the liabilities assumed and any noncontrolling interest in the acquired business are recorded at their acquisition date fair values.
For each acquisition, the Company undertakes a detailed review to identify other intangible assets and a valuation is performed for all such identified assets. The Company uses several market participant measurements to determine the estimated value. This approach includes consideration of similar and recent transactions, as well as utilizing discounted expected cash flow methodologies. A substantial portion of the intangible asset value that the Company acquires is the specialized know-how of the workforce, which is treated as part of goodwill and is not required to be valued separately. The majority of the value of the identifiable intangible assets acquired is derived from customer relationships, including the related customer contracts, trademarks, developed technology and other intangible assets.
Deferred Acquisition Consideration. Certain acquisitions include an initial payment at the time of closing and provide for future additional contingent purchase price payments. Contingent purchase price obligations for these transactions are recorded as deferred acquisition consideration liabilities on the balance sheet. Arrangements that are not contingent upon future employment are initially measured at the acquisition date fair value and are remeasured at each reporting period. Arrangements that are contingent upon future employment are expensed as earned over the respective vesting (employment) period. These liabilities are derived from the projected performance of the acquired entity. These arrangements may be dependent on future events, such as the growth rate of the earnings of the relevant subsidiary during the contractual period. At each reporting date, the Company models each business’ future performance, including revenue and EBITDA growth, net liquid assets and working capital, to estimate the value of each deferred acquisition consideration liability. The liability is adjusted quarterly based on changes in current information affecting each subsidiary’s current operating results and the impact this information will have on future results included in the calculation of the estimated liability. These adjustments are recorded in the Consolidated Statements of Operations.
Goodwill. Goodwill (the excess of the acquisition cost over the fair value of the net assets acquired) acquired as a result of a business combination which is not subject to amortization is tested for impairment, at the reporting unit level, annually as of October 1st of each year, or more frequently if indicators of potential impairment exist.
For the annual impairment test, the Company has the option of assessing qualitative factors to determine whether it is more likely than not that the carrying amount of a reporting unit exceeds its fair value or performing a quantitative goodwill impairment test. Qualitative factors considered in the assessment include industry and market considerations, the competitive environment, overall financial performance, changing cost factors such as labor costs, and other factors specific to each reporting unit such as change in management or key personnel.
If the Company elects to perform the qualitative assessment and concludes that it is more likely than not that the fair value of the reporting unit is more than its carrying amount, then goodwill is not considered impaired and the quantitative impairment test is not necessary. For reporting units for which the qualitative assessment concludes that it is more likely than not that the fair value of the reporting unit is less than its carrying amount, the Company will perform the quantitative impairment test, which compares the fair value of the reporting unit to its carrying amount. If the fair value of the reporting unit exceeds the carrying amount of the net assets assigned to that reporting unit, goodwill is not considered impaired. However, if the fair value of the reporting unit is lower than the carrying amount of the net assets assigned to the reporting unit, an impairment charge is recognized equal to the excess of the carrying amount over the fair value.
60
Determining the fair value of a reporting unit involves the use of significant estimates and assumptions. The Company generally uses a combination of the income approach, which incorporates the use of the discounted cash flow (“DCF”) method, and the market approach, which incorporates the use of earnings multiples based on market data and comparable companies. The Company applies an equal weighting to the income and market approaches for the impairment test. The income approach and the market approach both require the exercise of significant judgment, including judgment about the amount and timing of expected future cash flows, assumed terminal value and appropriate discount rates.
The DCF estimates incorporate expected cash flows that represent a spectrum of the amount and timing of possible cash flows of each reporting unit from a market participant perspective. The expected cash flows are developed from the Company’s long-range planning process using projections of operating results and related cash flows based on assumed revenue growth rates, EBITDA margin, long-term growth rates, and appropriate discount rates based on a reporting unit’s weighted average cost of capital (“WACC”) as determined by considering the observable WACC of comparable companies and factors specific to the reporting unit. The terminal value is estimated using a constant growth method which requires an assumption about the expected long-term growth rate. The estimates are based on historical data and experience, industry projections, economic conditions, and the Company’s expectations.
At each reporting period, the Company assesses whether it is more likely than not that the carrying amount of its reporting units exceed their fair value. As of October 1, 2023 (the annual impairment test date), the Company performed this assessment and determined that all reporting units (11) did not have an impairment. The Company utilized a long-term average growth rate ranging from 1% to 4% and a WACC ranging from 11.50% to 20.00%.
The Company believes the estimates and assumptions used in the calculations are reasonable. However, if there were an adverse change in the facts and circumstances, then an impairment charge may be necessary in the future. As a result, to the extent that, among other factors, (i) there is underperformance in one or more reporting units, or (ii) disruptions in the macroeconomic environment, the fair value of one or more of these reporting units could fall below their carrying value, resulting in a goodwill impairment charge. The Company monitors its reporting units to determine if there is an indicator of potential impairment.
Based on the annual assessment performed, a certain reporting unit, with goodwill of $31.0 million as of December 31, 2023, did not have a substantial fair value in excess of its carrying value. This reporting unit included certain recent acquisitions of the Company and, accordingly, has a higher risk of impairment in future periods.
Income Taxes. We account for income taxes using the asset and liability method. Under the asset and liability method, deferred tax assets and liabilities are recognized based on the differences between the financial statement carrying value of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates and laws expected to be in effect when the differences are expected to reverse. The Company records associated interest and penalties as a component of income tax expense. The Company records a valuation allowance against deferred income tax assets when management believes it is more likely than not that some portion or all of the deferred income tax assets will not be realized. Management evaluates on a quarterly basis all available positive and negative evidence considering factors such as the reversal of deferred income tax liabilities, taxable income in eligible carryback years, projected future taxable income, the character of the income tax asset, tax planning strategies, changes in tax laws and other factors. The periodic assessment of the net carrying value of the Company’s deferred tax assets under the applicable accounting rules requires significant management judgment. A change to any of these factors could impact the estimated valuation allowance and income tax expense.
New Accounting Pronouncements
See Note 2 of the Company’s Audited Consolidated Financial Statements included in this Form 10-K.
FY 2022 10-K MD&A
SEC filing source: 0000876883-23-000010.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis are based on and should be read in conjunction with our audited consolidated financial statements and the notes thereto included elsewhere in this Form 10-K. The following discussion and analysis contains forward-looking statements and should be read in conjunction with the disclosures and information contained and referenced under the captions “Forward-Looking Statements” and “Risk Factors” in this Form 10-K. The following discussion and analysis also includes a discussion of certain non-GAAP financial measures. A description of the non-GAAP financial measures discussed in this section and reconciliations to the comparable GAAP measures are below.
41
Table of Contents
In this section, the terms “Stagwell,” “we,” “us,” “our” and the “Company” refer (i) with respect to events occurring or periods ending before August 2, 2021, to Stagwell Marketing Group LLC and its direct and indirect subsidiaries and (ii) with respect to events occurring or periods ending on or after August 2, 2021, to Stagwell Inc. and its direct and indirect subsidiaries. References to a “fiscal year” mean the Company’s year commencing on January 1 of that year and ending December 31 of that year (e.g., fiscal 2022 means the period beginning January 1, 2022, and ending December 31, 2022).
Executive Summary
Overview
Stagwell conducts its business through its networks, which provide marketing and business solutions that realize the potential of combining data and creativity. Stagwell’s strategy is to build, grow and acquire market-leading businesses that deliver the modern suite of services that marketers need to thrive in a rapidly evolving business environment. Stagwell’s differentiation lies in its creative roots and proven entrepreneurial leaders, which together with innovations in technology and data, bring transformational marketing, activation, communications and strategic consulting services to clients. Stagwell leverages its range of services in an integrated manner, offering strategic, creative and innovative solutions that are technologically forward and media-agnostic. The Company’s work is designed to challenge the industry status quo, realize outsized returns on investment, and drive transformative growth and business performance for its clients and stakeholders.
Stagwell manages its business by monitoring several financial and non-financial performance indicators. The key indicators that we focus on are revenue, operating expenses, capital expenditures and the non-GAAP financial measures described below. Revenue growth is analyzed by reviewing a mix of measurements, including (i) growth by major geographic location, (ii) growth from existing clients and the addition of new clients, (iii) growth by principal capability, (iv) growth from currency changes, and (v) growth from acquisitions. In addition to monitoring the foregoing financial indicators, the Company assesses and monitors several non-financial performance indicators relating to the business performance of our networks. These indicators may include a network’s recent new client win/loss record; the depth and scope of a pipeline of potential new client account activity; the overall quality of the services provided to clients; and the relative strength of the network’s next generation team that is in place as part of a potential succession plan to succeed the current senior executive team.
Business Combination
On December 21, 2020, MDC and Stagwell Media LP announced that they had entered into the Transaction Agreement, providing for the combination of MDC with the “Stagwell Subject Entities.” The Stagwell Subject Entities comprised Stagwell Marketing and its direct and indirect subsidiaries.
On August 2, 2021 (the “Closing Date”), we completed the Transactions. In connection with the Transactions, among other things, (i) MDC completed a series of transactions pursuant to which it emerged as a wholly owned subsidiary of the Company, converted into OpCo; (ii) Stagwell Media contributed the equity interests of Stagwell Marketing and its direct and indirect subsidiaries to OpCo; and (iii) the Company converted into a Delaware corporation, succeeded MDC as the publicly-traded company and changed its name to Stagwell Inc.
The Transactions were treated as a reverse acquisition for financial reporting purposes, with MDC treated as the legal acquirer and Stagwell Marketing treated as the accounting acquirer. As a result of the Transactions and the change in our business and operations, under applicable accounting principles, the historical financial results of Stagwell Marketing prior to August 2, 2021 are considered our historical financial results. Accordingly, historical information presented in this Form 10-K for events occurring or periods ending before August 2, 2021 does not reflect the impact of the Transactions and may not be comparable with historical information for events occurring or periods ending on or after August 2, 2021, which do not include the financial results of MDC. See Note 4 of the Notes included herein for additional information regarding the Transactions.
Recent Developments
On March 1, 2023, the Board authorized an extension and a $125.0 million increase in the size of the Repurchase Program to an aggregate of $250.0 million, with any previous purchases under the Repurchase Program continuing to count against that limit. The Repurchase Program, as amended, will expire on March 1, 2026.
Significant Factors Affecting our Business and Results of Operations
The most significant factors affecting our business and results of operations include national, regional, and local economic conditions, our clients’ profitability, mergers and acquisitions of our clients, changes in top management of our clients and our ability to retain and attract key employees. New business wins and client losses occur due to a variety of factors. The two most significant factors are (i) our clients’ desire to change marketing communication firms, and (ii) the digital and data-driven products that our Brands offer. A client may choose to change marketing communication firms for several reasons, such as a change in leadership where new management wants to retain a Brand that it may have previously worked with. In addition, if
42
Table of Contents
the client is merged or acquired by another company, the marketing communication firm is often changed. Clients also change firms as a result of the firm’s failure to meet marketing performance targets or other expectations in client service delivery.
Seasonality
Historically, we typically generate the highest quarterly revenue during the fourth quarter in each year. In addition, client concentration increases during election years due to the cyclical nature of our advocacy Brands. The highest volumes of retail related consumer marketing increase with the back-to-school season through the end of the holiday season.
Non-GAAP Financial Measures
The Company reports its financial results in accordance with accounting principles generally accepted in the United States (“GAAP”). In addition, the Company has included non-GAAP financial measures and ratios, which management uses to operate the business, which it believes provide useful supplemental information to both management and readers of this report in making period-to-period comparisons in measuring the financial performance and financial condition of the Company. These measures do not have a standardized meaning prescribed by GAAP and should not be construed as an alternative to other titled measures determined in accordance with GAAP. The non-GAAP financial measures included are “organic revenue growth or decline,” “Adjusted EBITDA,” and “Adjusted Diluted EPS.”
“Organic revenue growth” and “organic revenue decline” refer to the positive or negative results, respectively, of subtracting both the foreign exchange and acquisition (disposition) components from total revenue growth. The acquisition (disposition) component is calculated by aggregating prior period revenue for any acquired businesses, less the prior period revenue of any businesses that were disposed of during the current period. The organic revenue growth (decline) component reflects the constant currency impact of (a) the change in revenue of the Brands that the Company has held throughout each of the comparable periods presented, and (b) “Net acquisitions (divestitures).” Net acquisitions (divestitures) consists of (i) for acquisitions during the current year, the revenue effect from such acquisition as if the acquisition had been owned during the equivalent period in the prior year and (ii) for acquisitions during the previous year, the revenue effect from such acquisitions as if they had been owned during that entire year (or the same prior year period as the current reportable period), taking into account their respective pre-acquisition revenues for the applicable periods, and (iii) for dispositions, the revenue effect from such disposition as if they had been disposed of during the equivalent period in the prior year.
Adjusted EBITDA is defined as Net income (loss) attributable to Stagwell Inc. common shareholders excluding non-operating income or expense to achieve operating income (loss), plus depreciation and amortization, stock-based compensation, deferred acquisition consideration adjustments, and other items. Other items include restructuring costs, acquisition-related expenses, and non-recurring items.
Adjusted Diluted EPS is defined as (i) Net income (loss) attributable to Stagwell Inc. common shareholders, plus net income attributable to Class C shareholders, excluding the impact of amortization expense, impairment and other losses, stock-based compensation, deferred acquisition consideration adjustments, discrete tax items, and other items, based on total consolidated amounts, then allocated to Stagwell Inc. common shareholders and Class C shareholders, based on their respective income allocation percentage using a normalized effective income tax rate divided by (ii) (a) the weighted average number of common shares outstanding plus (b) the weighted average number of shares of Class C Common Stock outstanding. Other items includes restructuring costs, acquisition-related expenses, and non-recurring items. The diluted weighted average shares outstanding include shares of Class C Common Stock as if converted to shares of Class A Common Stock to calculate Adjusted Diluted EPS.
All amounts are in dollars unless otherwise stated. Amounts reported in millions herein are computed based on the amounts in thousands. As a result, the sum of the components, and related calculations, reported in millions may not equal the total amounts due to rounding.
The percentage changes included in the tables in Item 7 herein that are not considered meaningful are presented as “NM.”
Segments
The Company determines an operating segment if a component (i) engages in business activities from which it earns revenues and incurs expenses, (ii) has discrete financial information, and is (iii) regularly reviewed by the Chief Operating Decision Maker (“CODM”), who is Mark Penn, Chief Executive Officer and Chairman, to make decisions regarding resource allocation for the segment and assess its performance. Once operating segments are identified, the Company performs an analysis to determine if aggregation of operating segments is applicable. This determination is based upon a quantitative analysis of the expected and historic average long-term profitability for each operating segment, together with a qualitative assessment to determine if operating segments have similar operating characteristics.
The CODM uses Adjusted EBITDA as a key metric, to evaluate the operating and financial performance of a segment, identify trends affecting the segments, develop projections and make strategic business decisions.
43
Table of Contents
Due to changes in the Company’s internal management and reporting structure in the second quarter of 2022, reportable segment results for periods presented prior to the second quarter of 2022 have been recast to reflect the reclassification of certain reporting units (Brands) between operating segments. The changes in reportable segments were that the Forsman & Bodenfors, Observatory, Crispin Porter Bogusky, Bruce Mau and Vitro Brands, previously within the Integrated Agencies Network, are now within the Stagwell Brand Performance Network.
The Company has three reportable segments as follows: “Integrated Agencies Network,” “Brand Performance Network” and the “Communications Network.” In addition, the Company combines and discloses operating segments that do not meet the aggregation criteria as “All Other.” The Company also reports corporate expenses, as further detailed below, as “Corporate.” All segments follow the same basis of presentation and accounting policies. See Note 2 of the Notes included herein for the Company’s significant accounting policies.
In addition, Stagwell reports its corporate office expenses incurred in connection with the strategic resources provided to the networks, as well as certain other centrally managed expenses that are not fully allocated to the operating segments as Corporate. Corporate provides client and business development support to the networks as well as certain strategic resources, including accounting, administrative, financial, real estate, human resource and legal functions.
The following discussion focuses on the operating performance of the Company for the years ended December 31, 2022 and 2021 and the financial condition of the Company as of December 31, 2022.
For similar operating and financial data and discussion of the Company’s year ended December 31, 2021 results compared to the Company’s year ended December 31, 2020 results, refer to Part II. Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Annual Report on Form 10-K that was filed with the SEC on March 17, 2022, including the sections entitled “Result of Operations — Twelve Months Ended December 31, 2021 Compared to Twelve Months Ended December 31, 2020” and “Liquidity — Cash Flows”.
44
Table of Contents
Results of Operations:
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| Revenue: | ||||||||||||||
| Integrated Agencies Network | $ | 1,479,802 | $ | 770,056 | $ | 221,595 | ||||||||
| Brand Performance Network | 757,208 | 424,632 | 262,362 | |||||||||||
| Communications Network | 430,820 | 248,832 | 382,815 | |||||||||||
| All Other | 19,962 | 25,843 | 21,260 | |||||||||||
| Total Revenue | $ | 2,687,792 | $ | 1,469,363 | $ | 888,032 | ||||||||
| Operating Income | $ | 159,228 | $ | 44,726 | $ | 83,740 | ||||||||
| Other Income (Expenses): | ||||||||||||||
| Interest expense, net | (76,062) | (31,894) | (6,223) | |||||||||||
| Foreign exchange, net | (2,606) | (3,332) | (721) | |||||||||||
| Other, net | (7,059) | 50,058 | 544 | |||||||||||
| Income before income taxes and equity in earnings of non-consolidated affiliates | 73,501 | 59,558 | 77,340 | |||||||||||
| Income tax expense | 7,580 | 23,398 | 5,937 | |||||||||||
| Income before equity in earnings of non-consolidated affiliates | 65,921 | 36,160 | 71,403 | |||||||||||
| Equity in income (loss) of non-consolidated affiliates | (79) | (240) | 58 | |||||||||||
| Net income | 65,842 | 35,920 | 71,461 | |||||||||||
| Net income attributable to noncontrolling and redeemable noncontrolling interests | (38,573) | (14,884) | (15,105) | |||||||||||
| Net income attributable to Stagwell Inc. common shareholders | $ | 27,269 | $ | 21,036 | $ | 56,356 | ||||||||
| Reconciliation to Adjusted EBITDA: | ||||||||||||||
| Net income attributable to Stagwell Inc. common shareholders | $ | 27,269 | $ | 21,036 | $ | 56,356 | ||||||||
| Non-operating items (1) | 131,959 | 23,690 | 27,384 | |||||||||||
| Operating income | 159,228 | 44,726 | 83,740 | |||||||||||
| Depreciation and amortization | 131,273 | 77,503 | 41,025 | |||||||||||
| Impairment and other losses | 122,179 | 16,240 | — | |||||||||||
| Stock-based compensation | 33,152 | 75,032 | — | |||||||||||
| Deferred acquisition consideration | (13,405) | 18,721 | 4,497 | |||||||||||
| Other items, net | 18,691 | 21,430 | 13,906 | |||||||||||
| Adjusted EBITDA | $ | 451,118 | $ | 253,652 | $ | 143,168 | ||||||||
| (1) Non-operating items includes items within the Statements of Operations, below Operating Income, and above Net income attributable to Stagwell Inc. common shareholders. |
45
Table of Contents
YEAR ENDED DECEMBER 31, 2022 COMPARED TO YEAR ENDED DECEMBER 31, 2021
Consolidated Results of Operations
The components of operating results for the year ended December 31, 2022 compared to the year ended December 31, 2021 were as follows:
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | |||||||||||||
| (dollars in thousands) | |||||||||||||||
| $ | % | ||||||||||||||
| Revenue | $ | 2,687,792 | $ | 1,469,363 | $ | 1,218,429 | 82.9 | % | |||||||
| Operating Expenses | |||||||||||||||
| Cost of services | 1,673,576 | 906,856 | 766,720 | 84.5 | % | ||||||||||
| Office and general expenses | 601,536 | 424,038 | 177,498 | 41.9 | % | ||||||||||
| Depreciation and amortization | 131,273 | 77,503 | 53,770 | 69.4 | % | ||||||||||
| Impairment and other losses | 122,179 | 16,240 | 105,939 | NM | |||||||||||
| $ | 2,528,564 | $ | 1,424,637 | $ | 1,103,927 | 77.5 | % | ||||||||
| Operating income | $ | 159,228 | $ | 44,726 | $ | 114,502 | NM |
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net Revenue | $ | 2,222,153 | $ | 1,268,937 | $ | 953,216 | 75.1 | % | ||||||
| Billable costs | 465,639 | 200,426 | 265,213 | NM | ||||||||||
| Revenue | 2,687,792 | 1,469,363 | 1,218,429 | 82.9 | % | |||||||||
| Billable costs | 465,639 | 200,426 | 265,213 | NM | ||||||||||
| Staff costs | 1,392,535 | 790,121 | 602,414 | 76.2 | % | |||||||||
| Administrative costs | 256,755 | 144,294 | 112,461 | 77.9 | % | |||||||||
| Unbillable and other costs, net | 121,745 | 80,870 | 40,875 | 50.5 | % | |||||||||
| Adjusted EBITDA | 451,118 | 253,652 | 197,466 | 77.8 | % | |||||||||
| Stock-based compensation | 33,152 | 75,032 | (41,880) | (55.8) | % | |||||||||
| Depreciation and amortization | 131,273 | 77,503 | 53,770 | 69.4 | % | |||||||||
| Deferred acquisition consideration | (13,405) | 18,721 | (32,126) | NM | ||||||||||
| Impairment and other losses | 122,179 | 16,240 | 105,939 | NM | ||||||||||
| Other items, net | 18,691 | 21,430 | (2,739) | (12.8) | % | |||||||||
| Operating Income (1) | $ | 159,228 | $ | 44,726 | $ | 114,502 | NM | |||||||
| (1) See the Results of Operations section above for a reconciliation of Operating Income to Net Income attributable to Stagwell Inc. common shareholders. |
Revenue
Revenue for the year ended December 31, 2022 was $2,687.8 million compared to $1,469.4 million for the year ended December 31, 2021, an increase of $1,218.4 million.
46
Table of Contents
Net Revenue
The components of the fluctuations in net revenue for the year ended December 31, 2022 compared to the year ended December 31, 2021 were as follows:
| Net Revenue - Components of Change | Change | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2021 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Year Ended December 31, 2022 | Organic | Total | ||||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||||||
| Integrated Agencies Network | $ | 683,563 | $ | (4,467) | $ | 458,712 | $ | 109,560 | $ | 563,805 | $ | 1,247,368 | 16.0 | % | 82.5 | % | |||||||||||||
| Brand Performance Network | 393,481 | (9,542) | 188,168 | 95,775 | 274,401 | 667,882 | 24.3 | % | 69.7 | % | |||||||||||||||||||
| Communications Network | 166,050 | (484) | 51,460 | 69,915 | 120,891 | 286,941 | 42.1 | % | 72.8 | % | |||||||||||||||||||
| All Other | 25,843 | (835) | (4,616) | (430) | (5,881) | 19,962 | (1.7) | % | (22.8) | % | |||||||||||||||||||
| $ | 1,268,937 | $ | (15,328) | $ | 693,724 | $ | 274,820 | $ | 953,216 | $ | 2,222,153 | 21.7 | % | 75.1 | % | ||||||||||||||
| Component % change | (1.2)% | 54.7% | 21.7% | 75.1% |
For the year ended December 31, 2022, organic net revenue increased $274.8 million, or 21.7%. The organic revenue growth was primarily attributable to increased spending by existing clients and business with new clients, as well as higher public relations business due to advocacy services, as these are typically higher during election years. The increase in net acquisitions (divestitures) was primarily driven by the acquisition of MDC.
The geographic mix in net revenues for the years ended December 31, 2022 and 2021 was as follows:
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| (dollars in thousands) | ||||||
| United States | $ | 1,790,776 | $ | 1,039,934 | ||
| United Kingdom | 175,422 | 101,900 | ||||
| Other | 255,955 | 127,103 | ||||
| Total | $ | 2,222,153 | $ | 1,268,937 |
Impairment and Other Losses
The Company recognized an impairment and other losses charge of $122.2 million for the year ended December 31, 2022, primarily related to the impairment of goodwill, right-of-use leases assets and intangible assets.
The Company recognized a charge of $116.7 million of goodwill impairment to write-down the carrying value in excess of the fair value of eight reporting units, two within the Integrated Agencies Network, five within the Brand Performance Network and one within the All Other category. The expense was recorded within Impairment and other losses on the Consolidated Statements of Operations.
The Company recognized a charge of $2.6 million to reduce the carrying value of three of its right-of-use lease assets and related leasehold improvements. These right-of-use lease assets related to agencies within the Integrated Agencies Network and the Brand Performance Network. This impairment charge is included in Impairment and other losses within the Consolidated Statements of Operations.
The Company recognized a charge of $1.4 million to reduce the carrying values of intangible assets within the Integrated Agencies Network and Brand Performance Network reportable segments primarily in connection with the abandonment of certain trade names as part of the integration of certain entities. The impairment charge was recorded within Impairment and other losses on the Consolidated Statements of Operations
During the year ended December 31, 2021, the Company recognized an impairment and other loss of $16.2 million in connection with a write-down of trade names no longer in use.
47
Table of Contents
Operating Income
Operating income for the year ended December 31, 2022 was $159.2 million compared to $44.7 million for the year ended December 31, 2021, representing an increase of $114.5 million.
Operating income for the year ended December 31, 2022 was impacted primarily by an increase in revenue and expenses from existing operations and due to the acquisition of MDC.
Stock-based compensation expense decreased, primarily driven by awards issued to employees in the third quarter of 2021, in connection with the acquisition of MDC, that fully vested in the third quarter of 2021 and the first quarter of 2022, partially offset by awards issued in 2022.
Deferred acquisition consideration decreased primarily due to a decline in fair value associated with a Brand in which the deferred acquisition consideration liability originated in the fourth quarter of 2021 from the purchase of the remaining interest we did not already own.
Depreciation and amortization increased primarily due to the recognition of depreciable fixed assets and amortizable intangible assets in connection with the acquisitions of MDC and GoodStuff Holdings Limited (“Goodstuff”).
Impairment and other losses increased primarily due to the impairment of goodwill, intangible assets and right-of-use lease assets in 2022.
Other, net
Other, net, for the year ended December 31, 2022 was expense of $7.1 million, compared to income of $50.1 million for the year ended December 31, 2021 a decrease of $57.1 million, primarily due to a gain of approximately $43.0 million in connection with the sale of Reputation Defender in the third quarter of 2021.
Foreign Exchange Transaction Gain (Loss)
The foreign exchange loss for the year ended December 31, 2022 was $2.6 million compared to a loss of $3.3 million for the year ended December 31, 2021.
Interest Expense, Net
Interest expense, net, for the year ended December 31, 2022 was $76.1 million compared to $31.9 million for the year ended December 31, 2021, an increase of $44.2 million, primarily driven by a higher level of debt due to the issuance of $1,100.0 million aggregate principal amount of 5.625% senior notes due 2029 (“5.625% Notes”) in August 2021.
Income Tax Expense
The Company had an income tax expense for the year ended December 31, 2022 of $7.6 million (on a pre-tax income of $73.5 million resulting in an effective tax rate of 10.3%) compared to income tax expense of $23.4 million (on pre-tax income of $59.6 million resulting in an effective tax rate of 39.3%) for the year ended December 31, 2021.
The difference in the effective tax rate of 10.3% in the year ended December 31, 2022 as compared to 39.3% in the year ended December 31, 2021 was primarily related to share-based compensation, revaluation of the TRA step up, and return to provision adjustments in the year ended December 31, 2022 and a change in ownership of OpCo, offset in part by the impact of non-deductible goodwill impairments in the year ended December 31, 2022.
Noncontrolling and Redeemable Noncontrolling Interests
The effect of noncontrolling and redeemable noncontrolling interests for the year ended December 31, 2022 was $38.6 million compared to $14.9 million for the year ended December 31, 2021. The increase is primarily related to noncontrolling interest income associated with holders of Class C Common Stock.
Net Income (Loss) Attributable to Stagwell Inc. Common Shareholders
As a result of the foregoing, net income attributable to Stagwell Inc. common shareholders for the year ended December 31, 2022 was $27.3 million compared to net income attributable to Stagwell Inc. common shareholders of $21.0 million for the year ended December 31, 2021.
48
Table of Contents
Earnings Per Share
Diluted EPS and Adjusted Diluted EPS for the year ended December 31, 2022 was as follows:
| Reported (GAAP) | Adjustments(1) | (Non-GAAP) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except per share amounts) | |||||||||||
| Net income attributable to Stagwell Inc. common shareholders | $ | 27,269 | $ | 95,147 | $ | 122,416 | |||||
| Net income attributable to Class C shareholders | 24,452 | 120,655 | 145,107 | ||||||||
| Net income attributable to Stagwell Inc. and Class C and adjusted net income | $ | 51,721 | $ | 215,802 | $ | 267,523 | |||||
| Weighted average number of common shares outstanding | 130,625 | — | 130,625 | ||||||||
| Weighted average number of common Class C shares outstanding | 165,971 | — | 165,971 | ||||||||
| Weighted average number of shares outstanding | 296,596 | — | 296,596 | ||||||||
| Diluted EPS and Adjusted Diluted EPS | $ | 0.17 | $ | 0.90 | |||||||
| Adjustments to Net Income(1) | |||||||||||
| Pre-Tax | Tax | Net | |||||||||
| (dollars in thousands) | |||||||||||
| Amortization | $ | 104,763 | $ | (20,953) | $ | 83,810 | |||||
| Impairment and other losses | 122,179 | (1,093) | 121,086 | ||||||||
| Stock-based compensation | 33,152 | (6,630) | 26,522 | ||||||||
| Deferred acquisition consideration | (13,405) | 2,681 | (10,724) | ||||||||
| Other items, net | 18,691 | (3,738) | 14,953 | ||||||||
| Tax adjustments | 7,482 | (27,327) | (19,845) | ||||||||
| $ | 272,862 | $ | (57,060) | $ | 215,802 |
Adjusted EBITDA
Adjusted EBITDA for the year ended December 31, 2022 was $451.1 million, compared to $253.7 million for the year ended December 31, 2021, representing an increase of $197.5 million, primarily driven by the increase in revenue from existing operations and the acquisitions of MDC and Goodstuff, partially offset by higher operating expenses.
Integrated Agencies Network
The components of operating results for the year ended December 31, 2022 compared to the year ended December 31, 2021 were as follows:
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | |||||||||||||
| (dollars in thousands) | |||||||||||||||
| $ | % | ||||||||||||||
| Revenue | $ | 1,479,802 | $ | 770,056 | $ | 709,746 | 92.2 | % | |||||||
| Operating Expenses | |||||||||||||||
| Cost of services | 951,003 | 506,195 | 444,808 | 87.9 | % | ||||||||||
| Office and general expenses | 262,560 | 167,993 | 94,567 | 56.3 | % | ||||||||||
| Depreciation and amortization | 74,609 | 37,646 | 36,963 | 98.2 | % | ||||||||||
| Impairment and other losses | 52,360 | 1,394 | 50,966 | NM | |||||||||||
| $ | 1,340,532 | $ | 713,228 | $ | 627,304 | 88.0 | % | ||||||||
| Operating income | $ | 139,270 | $ | 56,828 | $ | 82,442 | NM |
49
Table of Contents
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net Revenue | $ | 1,247,368 | $ | 683,563 | $ | 563,805 | 82.5 | % | ||||||
| Billable costs | 232,434 | 86,493 | 145,941 | NM | ||||||||||
| Revenue | 1,479,802 | 770,056 | 709,746 | 92.2 | % | |||||||||
| Billable costs | 232,434 | 86,493 | 145,941 | NM | ||||||||||
| Staff costs | 771,324 | 405,589 | 365,735 | 90.2 | % | |||||||||
| Administrative costs | 112,285 | 59,479 | 52,806 | 88.8 | % | |||||||||
| Unbillable and other costs, net | 70,116 | 54,899 | 15,217 | 27.7 | % | |||||||||
| Adjusted EBITDA | 293,643 | 163,596 | 130,047 | 79.5 | % | |||||||||
| Stock-based compensation | 13,774 | 47,190 | (33,416) | (70.8) | % | |||||||||
| Depreciation and amortization | 74,609 | 37,646 | 36,963 | 98.2 | % | |||||||||
| Deferred acquisition consideration | 9,157 | 18,457 | (9,300) | (50.4) | % | |||||||||
| Impairment and other losses | 52,360 | 1,394 | 50,966 | NM | ||||||||||
| Other items, net | 4,473 | 2,081 | 2,392 | NM | ||||||||||
| Operating Income | $ | 139,270 | $ | 56,828 | $ | 82,442 | NM |
Revenue
Revenue for the year ended December 31, 2022 was $1,479.8 million compared to $770.1 million for the year ended December 31, 2021, an increase of $709.7 million.
Net Revenue
The components of the fluctuations in net revenue for the year ended December 31, 2022 compared to the year ended December 31, 2021 were as follows:
| Net Revenue - Components of Change | Change | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2021 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Year Ended December 31, 2022 | Organic | Total | ||||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||||||
| Integrated Agencies Network | $ | 683,563 | $ | (4,467) | $ | 458,712 | $ | 109,560 | $ | 563,805 | $ | 1,247,368 | 16.0 | % | 82.5 | % | |||||||||||||
| Component % change | (0.7)% | 67.1% | 16.0% | 82.5% |
The growth in organic net revenue was primarily attributable to increased spending by existing and new clients, primarily driven by creative, digital transformation and consumer insights services. The increase in net acquisitions (divestitures) was primarily driven by the acquisition of MDC.
Operating Income
The increase in expenses was primarily driven by higher costs associated with providing services as well as the acquisition of MDC.
Stock-based compensation expense decreased, primarily driven by awards issued to employees in the third quarter of 2021 in connection with the acquisition of MDC that fully vested in the third quarter of 2021 and the first quarter of 2022 as well as a net decrease in the value of profits interests awards in 2022.
Depreciation and amortization grew due to the recognition of depreciable fixed assets and amortizable intangible assets primarily in connection with the acquisition of MDC.
Deferred acquisition consideration decreased primarily due to the earn-out periods for certain of our Brands ending in the second quarter of 2022 and thus the final payments being made to those Brands at that time.
Impairment and other losses for the year ended December 31, 2022 of $52.4 million relates to the impairment of goodwill, an intangible asset, and right-of-use lease assets in 2022.
50
Table of Contents
Operating income and Adjusted EBITDA were higher driven by the increase in revenues, partially offset by higher expenses as detailed above.
Brand Performance Network
The components of operating results for the year ended December 31, 2022 compared to the year ended December 31, 2021 were as follows:
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | |||||||||||||
| (dollars in thousands) | |||||||||||||||
| $ | % | ||||||||||||||
| Revenue | $ | 757,208 | $ | 424,632 | $ | 332,576 | 78.3 | % | |||||||
| Operating Expenses | |||||||||||||||
| Cost of services | 439,814 | 219,492 | 220,322 | NM | |||||||||||
| Office and general expenses | 217,254 | 148,761 | 68,493 | 46.0 | % | ||||||||||
| Depreciation and amortization | 33,674 | 26,031 | 7,643 | 29.4 | % | ||||||||||
| Impairment and other losses | 50,778 | 14,846 | 35,932 | NM | |||||||||||
| $ | 741,520 | $ | 409,130 | $ | 332,390 | 81.2 | % | ||||||||
| Operating income | $ | 15,688 | $ | 15,502 | $ | 186 | 1.2 | % |
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net Revenue | $ | 667,882 | $ | 393,481 | $ | 274,401 | 69.7 | % | ||||||
| Billable costs | 89,326 | 31,151 | 58,175 | NM | ||||||||||
| Revenue | 757,208 | 424,632 | 332,576 | 78.3 | % | |||||||||
| Billable costs | 89,326 | 31,151 | 58,175 | NM | ||||||||||
| Staff costs | 412,982 | 244,078 | 168,904 | 69.2 | % | |||||||||
| Administrative costs | 90,853 | 58,411 | 32,442 | 55.5 | % | |||||||||
| Unbillable and other costs, net | 48,212 | 25,050 | 23,162 | 92.5 | % | |||||||||
| Adjusted EBITDA | 115,835 | 65,942 | 49,893 | 75.7 | % | |||||||||
| Stock-based compensation | 5,830 | 5,251 | 579 | 11.0 | % | |||||||||
| Depreciation and amortization | 33,674 | 26,031 | 7,643 | 29.4 | % | |||||||||
| Deferred acquisition consideration | 1,736 | 184 | 1,552 | NM | ||||||||||
| Impairment and other losses | 50,778 | 14,846 | 35,932 | NM | ||||||||||
| Other items, net | 8,129 | 4,128 | 4,001 | 96.9 | % | |||||||||
| Operating Income | $ | 15,688 | $ | 15,502 | $ | 186 | 1.2 | % |
Revenue
Revenue for the year ended December 31, 2022 was $757.2 million compared to $424.6 million for the year ended December 31, 2021, an increase of $332.6 million.
51
Table of Contents
Net Revenue
The components of the fluctuations in net revenue for the year ended December 31, 2022 compared to the year ended December 31, 2021 were as follows:
| Net Revenue - Components of Change | Change | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2021 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Year Ended December 31, 2022 | Organic | Total | ||||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||||||
| Brand Performance Network | $ | 393,481 | $ | (9,542) | $ | 188,168 | $ | 95,775 | $ | 274,401 | $ | 667,882 | 24.3 | % | 69.7 | % | |||||||||||||
| Component % change | (2.4)% | 47.8% | 24.3% | 69.7% |
The increase in organic net revenue was primarily attributable to new clients and increased spending by existing clients. The increase in net acquisitions (divestitures) was primarily driven by the acquisitions of MDC and Goodstuff.
Operating Income
The increase in expenses was primarily driven by an increase in the costs associated with providing services as well as the impact of the acquisitions of MDC and Goodstuff.
Depreciation and amortization expense increased primarily due to the recognition of depreciable fixed assets and amortizable intangible assets in connection with the acquisitions of MDC and Goodstuff.
Impairment and other losses for the year ended December 31, 2022 of $50.8 million, relates to the impairment of goodwill, intangible assets, and one right-of-use lease asset. Impairment and other losses of $14.8 million for the year ended December 31, 2021 relates to the write-down of certain trade names no longer in use.
Deferred acquisition consideration increased primarily due to the acquisition of Goodstuff in the fourth quarter of 2021, partially offset by a decrease in the fair value of deferred acquisition consideration for the year ended 2022.
Operating income and Adjusted EBITDA were driven by an increase in revenues, partially offset by higher expenses as detailed above.
Communications Network
The components of operating results for the year ended December 31, 2022 compared to the year ended December 31, 2021 were as follows:
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | |||||||||||||
| (dollars in thousands) | |||||||||||||||
| $ | % | ||||||||||||||
| Revenue | $ | 430,820 | $ | 248,832 | $ | 181,988 | 73.1 | % | |||||||
| Operating Expenses | |||||||||||||||
| Cost of services | 272,752 | 167,303 | 105,449 | 63.0 | % | ||||||||||
| Office and general expenses | 50,638 | 52,106 | (1,468) | (2.8) | % | ||||||||||
| Depreciation and amortization | 10,831 | 7,553 | 3,278 | 43.4 | % | ||||||||||
| $ | 334,221 | $ | 226,962 | $ | 107,259 | 47.3 | % | ||||||||
| Operating income | $ | 96,599 | $ | 21,870 | $ | 74,729 | NM |
52
Table of Contents
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net Revenue | $ | 286,941 | $ | 166,050 | $ | 120,891 | 72.8 | % | ||||||
| Billable costs | 143,879 | 82,782 | 61,097 | 73.8 | % | |||||||||
| Revenue | 430,820 | 248,832 | 181,988 | 73.1 | % | |||||||||
| Billable costs | 143,879 | 82,782 | 61,097 | 73.8 | % | |||||||||
| Staff costs | 169,109 | 104,173 | 64,936 | 62.3 | % | |||||||||
| Administrative costs | 31,721 | 16,106 | 15,615 | 97.0 | % | |||||||||
| Unbillable and other costs, net | 427 | 244 | 183 | 75.0 | % | |||||||||
| Adjusted EBITDA | 85,684 | 45,527 | 40,157 | 88.2 | % | |||||||||
| Stock-based compensation | 1,797 | 15,928 | (14,131) | (88.7) | % | |||||||||
| Depreciation and amortization | 10,831 | 7,553 | 3,278 | 43.4 | % | |||||||||
| Deferred acquisition consideration | (24,298) | 80 | (24,378) | NM | ||||||||||
| Other items, net | 755 | 96 | 659 | NM | ||||||||||
| Operating Income | $ | 96,599 | $ | 21,870 | $ | 74,729 | NM |
Revenue
Revenue for the year ended December 31, 2022 was $430.8 million compared to $248.8 million for the year ended December 31, 2021, an increase of $182.0 million.
Net Revenue
The components of the fluctuations in net revenue for the year ended December 31, 2022 compared to the year ended December 31, 2021 were as follows:
| Net Revenue - Components of Change | Change | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2021 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Year Ended December 31, 2022 | Organic | Total | ||||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||||||
| Communications Network | $ | 166,050 | $ | (484) | $ | 51,460 | $ | 69,915 | $ | 120,891 | $ | 286,941 | 42.1 | % | 72.8 | % | |||||||||||||
| Component % change | (0.3)% | 31.0% | 42.1% | 72.8% |
The increase in organic net revenue was primarily attributable to increased spending by existing and new clients, primarily driven by higher public relations as well as advocacy services, as these are higher during election years. The increase in net acquisitions (divestitures) was driven by the acquisition of MDC.
Operating Income
The increase in expenses was primarily driven by an increase in the costs associated with providing services as well as the impact of the acquisition of MDC.
Deferred acquisition consideration decreased primarily due to the reduction in fair value associated with the deferred acquisition consideration assumed in connection with the purchase of a portion of the remaining interest in one of our Brands in the fourth quarter of 2021.
Stock-based compensation expense decreased primarily due to awards issued to employees in the third quarter of 2021 in connection with the acquisition of MDC that fully vested in the third quarter of 2021 and the first quarter of 2022, partially offset by awards issued to employees in 2022.
Depreciation and amortization increased primarily due to the recognition of amortizable intangible assets in connection with the acquisition of MDC.
53
Table of Contents
Operating income and Adjusted EBITDA were driven by an increase in revenues, partially offset by higher expenses as detailed above.
All Other
The components of operating results for the year ended December 31, 2022 compared to the year ended December 31, 2021 were as follows:
| Year Ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | |||||||||||||
| (dollars in thousands) | |||||||||||||||
| $ | % | ||||||||||||||
| Revenue | $ | 19,962 | $ | 25,843 | $ | (5,881) | (22.8) | % | |||||||
| Operating Expenses | |||||||||||||||
| Cost of services | 10,007 | 13,866 | (3,859) | (27.8) | % | ||||||||||
| Office and general expenses | 10,951 | 12,785 | (1,834) | (14.3) | % | ||||||||||
| Depreciation and amortization | 5,234 | 2,498 | 2,736 | NM | |||||||||||
| Impairment and other losses | 19,041 | — | 19,041 | 100.0 | % | ||||||||||
| $ | 45,233 | $ | 29,149 | $ | 16,084 | 55.2 | % | ||||||||
| Operating loss | $ | (25,271) | $ | (3,306) | $ | (21,965) | NM |
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net Revenue | $ | 19,962 | $ | 25,843 | $ | (5,881) | (22.8) | % | ||||||
| Revenue | 19,962 | 25,843 | (5,881) | (22.8) | % | |||||||||
| Staff costs | 14,011 | 16,454 | (2,443) | (14.8) | % | |||||||||
| Administrative costs | 3,894 | 9,481 | (5,587) | (58.9) | % | |||||||||
| Unbillable and other costs, net | 2,990 | 677 | 2,313 | NM | ||||||||||
| Adjusted EBITDA | (933) | (769) | (164) | 21.3 | % | |||||||||
| Stock-based compensation | 41 | 39 | 2 | 5.1 | % | |||||||||
| Depreciation and amortization | 5,234 | 2,498 | 2,736 | NM | ||||||||||
| Impairment and other losses | 19,041 | — | 19,041 | 100.0 | % | |||||||||
| Other items, net | 22 | — | 22 | 100.0 | % | |||||||||
| Operating Loss | $ | (25,271) | $ | (3,306) | $ | (21,965) | NM |
Revenue
Revenue for the year ended December 31, 2022 was $20.0 million compared to $25.8 million for the year ended December 31, 2021, a decrease of $5.9 million.
54
Net Revenue
The components of the fluctuations in net revenue for the year ended December 31, 2022 compared to the year ended December 31, 2021 were as follows:
| Net Revenue - Components of Change | Change | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2021 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Year Ended December 31, 2022 | Organic | Total | ||||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||||||
| All Other | $ | 25,843 | $ | (835) | $ | (4,616) | $ | (430) | $ | (5,881) | $ | 19,962 | (1.7) | % | (22.8) | % | |||||||||||||
| Component % change | (3.2)% | (17.9)% | (1.7)% | (22.8)% |
Organic net revenue remained relatively flat. The decrease related to net acquisitions (divestitures) was primarily attributable to the sale of Reputation Defender in 2021.
Operating Loss
The increase in operating loss was primarily driven by a decrease in revenues and an increase in impairment and other losses due to the impairment of goodwill. The decrease in Adjusted EBITDA was primarily driven by a decrease in revenue.
Corporate
The components of operating results for the year ended December 31, 2022 compared to the year ended December 31, 2021 were as follows:
| Year Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | ||||||||||||
| (dollars in thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Staff costs | $ | 25,109 | $ | 19,827 | $ | 5,282 | 26.6 | % | ||||||
| Administrative costs | 18,002 | 817 | 17,185 | NM | ||||||||||
| Adjusted EBITDA | (43,111) | (20,644) | (22,467) | NM | ||||||||||
| Stock-based compensation | 11,710 | 6,624 | 5,086 | 76.8 | % | |||||||||
| Depreciation and amortization | 6,925 | 3,775 | 3,150 | 83.4 | % | |||||||||
| Other items, net | 5,312 | 15,125 | (9,813) | (64.9) | % | |||||||||
| Operating Loss | $ | (67,058) | $ | (46,168) | $ | (20,890) | 45.2 | % |
Operating expenses increased primarily in connection with the acquisition of MDC. In addition, stock-based compensation expense increased, primarily driven by awards issued to employees in the first quarter of 2022. Other items, net decreased primarily due to professional fees associated with the acquisition of MDC in 2021.
55
Liquidity and Capital Resources:
The following table provides summary information about the Company’s liquidity position:
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| (dollars in thousands) | ||||||
| Net cash provided by operating activities | $ | 347,586 | $ | 200,856 | ||
| Net cash (used in) provided by investing activities | (116,275) | 163,952 | ||||
| Net cash used in financing activities | (186,736) | (273,414) |
The Company had cash and cash equivalents of $220.6 million and $184.0 million as of December 31, 2022 and December 31, 2021, respectively. The Company expects to maintain sufficient cash and/or available borrowings to fund operations for the next twelve months and subsequent periods. The Company has historically maintained and expanded its business using cash generated from operating activities, funds available under its revolving credit agreement, and other initiatives, such as obtaining additional debt and equity financing. On December 31, 2022, the Company had $100.0 million of borrowings outstanding, $25.3 million of outstanding and undrawn letters of credit resulting in $374.7 million available under its $500.0 million Combined Credit Agreement (as defined and discussed in Note 11 of the Notes to the Audited Consolidated Financial Statements included herein).
The Company enters into agreements with third parties to accelerate the collection of certain accounts receivable by transferring ownership of those receivables to the third parties. Accordingly, the Company accounts for the transfers as sales of trade receivables by recognizing an increase to cash and a decrease to accounts receivable when proceeds from the transactions are received, with the proceeds being included in Cash flows from operating activities in the Consolidated Statements of Cash Flows.
The amount transferred to the third parties under these arrangements was $176.5 million, $42.1 million and $44.2 million during the years ended December 31, 2022, 2021 and 2020, respectively. The amount collected and due to the third parties under the arrangements was $5.7 million as of December 31, 2022. No amounts were collected and due to third parties during the years ended December 31, 2021 and 2020. Fees for the arrangements were recorded in Office and general expenses in the Consolidated Statements of Operations and totaled $1.8 million, $0.1 million, and $0.2 million for the years ended December 31, 2022, 2021 and 2020. The fees are almost entirely offset by reduced interest expense from lower borrowings driven by the acceleration of cash collections.
On March 23, 2022, the Board authorized the Repurchase Program under which we may repurchase up to $125.0 million of shares of our outstanding Class A Common Stock. Under the Repurchase Program, share repurchases may be made at our discretion from time to time in open market transactions at prevailing market prices (including through trading plans that may be adopted in accordance with Rule 10b5-1 of the Exchange Act), in privately negotiated transactions, or through other means. The timing and number of shares repurchased under the Repurchase Program will depend on a variety of factors, including the performance of our stock price, general market and economic conditions, regulatory requirements, the availability of funds, and other considerations we deem relevant. The Repurchase Program may be suspended, modified or discontinued at any time without prior notice. Our board of directors will review the Repurchase Program periodically and may authorize adjustments of its terms.
See Note 1 of the Notes included herein for information regarding amendments to the Repurchase Program.
As of December 31, 2022, there were 7.2 million shares of Class A Common Stock repurchased under the Repurchase Program at an aggregate value, excluding fees, of $51.5 million. These were purchased at an average share price of $7.17 per share. The remaining value of shares of Class A Common Stock permitted to be repurchased under the Repurchase Program was $73.3 million as of December 31, 2022. On March 1, 2023, the Board authorized an extension and a $125.0 million increase in the size of the Repurchase Program to an aggregate of $250.0 million, with any previous purchases under the Repurchase Program continuing to count against that limit. The Repurchase Program, as amended, will expire on March 1, 2026.
The Company’s obligations extending beyond twelve months primarily consist of deferred acquisition consideration payments, purchases of noncontrolling interests, subsidiary awards, capital expenditures, scheduled lease obligation payments, and interest payments on borrowings under the Company’s 5.625% Notes and Combined Credit Agreement. The Company expects to make estimated cash payments in the future to satisfy obligations under the Tax Receivables Agreement (“TRA”) (see Note 17 of the Notes included herein for additional details). The amount and timing of payments are contingent on the Company achieving certain tax savings, if any, that we actually realize, or in certain circumstances are deemed to realize as a result of (i) increases in the tax basis of OpCo’s assets resulting from exchanges of Paired Units (each as defined in Note 15 of
56
the Notes included herein) for shares of Class A Common Stock or cash, as applicable, and (ii) certain other tax benefits related to the Company making payments under the TRA. Based on the current outlook, the Company believes future cash flows from operations, together with the Company’s existing cash balance and availability of funds under the Combined Credit Agreement, will be sufficient to meet the Company’s anticipated cash needs for the next twelve months and subsequent periods. The Company’s ability to make scheduled deferred acquisition consideration payments, to make principal and interest payments, to refinance indebtedness or to fund planned capital expenditures or other obligations will depend on future performance, which is subject to general economic conditions, the competitive environment and other factors, including those described in this Form 10-K and in the Company’s other SEC filings.
Cash Flows
Operating Activities
Cash flows provided by operating activities for the year ended December 31, 2022 were $347.6 million, primarily driven by earnings as well as favorable working capital requirements.
Cash flows provided by operating activities for the year ended December 31, 2021 were $200.9 million, primarily driven by earnings and favorable working capital requirements.
Investing Activities
Cash flows used in investing activities were $116.3 million for the year ended December 31, 2022, primarily driven by $74.2 million in acquisitions and $22.7 million in capital expenditures.
Cash flows provided by investing activities were $164.0 million for the year ended December 31, 2021, primarily driven by the addition of $150.3 million of cash in connection with the acquisition of MDC, and $37.2 million from the sale of Reputation Defender, partially offset by capital expenditures of $8.8 million.
Financing Activities
During the year ended December 31, 2022, cash flows used in financing activities were $186.7 million, primarily driven by $63.2 million of deferred acquisition consideration payments, $39.2 million of distributions to noncontrolling interests, $51.5 million in stock repurchases under the Repurchase Program, and $18.7 million related to shares acquired and cancelled in connection with the vesting of stock awards.
During the year ended December 31, 2021, cash flows used in financing activities were $273.4 million, which primarily consisted of $884.4 million for the repurchase of the Company’s 7.50% Senior Notes due 2024, $202.4 million in net payments under the Company’s previous revolving credit agreement, and distributions of $233.2 million to Stagwell Media, offset by receipt of $1.1 billion from the issuance of the 5.625% Notes.
Total Debt
Debt, net of debt issuance costs, as of December 31, 2022 was $1,184.7 million as compared to $1,191.6 million outstanding at December 31, 2021. See Note 11 to the Audited Consolidated Financial Statements included herein for information regarding the Company’s 5.625% Notes, and the Combined Credit Agreement, which provides for a $500.0 million senior secured revolving credit facility with a five-year maturity.
The Company is currently in compliance with all of the terms and conditions of the Combined Credit Agreement, and management believes, based on its current financial projections, that the Company will be in compliance with its covenants over the next twelve months.
If the Company loses all or a substantial portion of its lines of credit under the Combined Credit Agreement, or if the Company uses the maximum available amount under the agreement, it will be required to seek other sources of liquidity. If the Company were unable to find these sources of liquidity, for example through an equity offering or access to the capital markets, the Company’s ability to fund its working capital needs and any contingent obligations with respect to acquisitions and redeemable noncontrolling interests would be adversely affected.
On April 28, 2022, the Company amended the Combined Credit Agreement. Among other things, this amendment replaced any references to LIBOR with references to the Secured Overnight Financing Rate (“SOFR”). Borrowings pursuant to the Combined Credit Agreement, as amended, bear interest at a rate equal to, at the Company’s option, (i) the greatest of (a) the prime rate of interest in effect on such day, (b) the federal funds effective rate plus 0.50% and (c) SOFR plus 1% in each case, plus the applicable margin (calculated based on the Company’s Total Leverage Ratio, as defined in the Combined Credit Agreement) at that time. Additionally, the Combined Credit Agreement was amended to remove certain pre-commencement notice provisions for certain acquisitions under $50.0 million in the aggregate, to increase the amount permitted for certain investments allowed under the Combined Credit Agreement, and, subject to certain conditions, to allow for the repurchase of
57
Stagwell Inc. stock in an amount not to exceed $100.0 million in any fiscal year. All other substantive terms of the Combined Credit Agreement remain unchanged.
On December 14, 2022, the Company amended the Combined Credit Agreement to allow for the sale of accounts receivable summarized above and in Note 2 of the Notes included herein. All other substantive terms of the Combined Credit Agreement remained unchanged.
Pursuant to the Combined Credit Agreement, the Company must maintain a Total Leverage Ratio (as defined in the Combined Credit Agreement) below a threshold established in the Combined Credit Agreement. For the period ended December 31, 2022, the Company’s calculation of each of this ratio, and the maximum permitted under the Combined Credit Agreement, respectively, were calculated based on the trailing twelve months as follows:
| December 31, 2022 | |
|---|---|
| Total Leverage Ratio | 2.42 |
| Maximum per covenant | 4.50 |
These ratios and measures are not based on GAAP and are not presented as alternative measures of operating performance or liquidity. Some of these ratios and measures include, among other things, pro forma adjustments for acquisitions, one-time charges, and other items, as defined in the Combined Credit Agreement. They are presented here to demonstrate compliance with the covenants in the Combined Credit Agreement, as non-compliance with such covenants could have a material adverse effect on the Company.
Material Cash Requirements
The Company’s Brands enter into contractual commitments with media providers and agreements with production companies on behalf of its clients at levels that exceed the revenue from services. Some of our Brands purchase media for clients and act as an agent for a disclosed principal. These commitments are included in Accounts payable and Accrued media when the media services are delivered by the media providers. Stagwell takes precautions against default on payment for these services and has historically had a very low incidence of default. Stagwell is still exposed to the risk of significant uncollectible receivables from our clients. The risk of a material loss could significantly increase in periods of severe economic downturn.
The following table summarizes current and long-term requirements as of December 31, 2022. Management anticipates that the obligations outstanding at December 31, 2022 will be repaid with new financing, equity offerings, asset sales and/or cash flow from operations:
| Payments Due by Period | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Material Cash Requirements | Total | Less than 1 Year | 1 – 3 Years | 3 – 5 Years | After 5 Years | ||||||||||||||
| (dollars in thousands) | |||||||||||||||||||
| Indebtedness (1) | $ | 1,100,000 | $ | — | $ | — | $ | — | $ | 1,100,000 | |||||||||
| Operating lease obligations | 432,241 | 91,084 | 137,286 | 84,752 | 119,119 | ||||||||||||||
| Interest on debt | 433,125 | 61,875 | 123,750 | 123,750 | 123,750 | ||||||||||||||
| Deferred acquisition consideration | 161,323 | 90,183 | 66,937 | 4,203 | — | ||||||||||||||
| Total | $ | 2,126,689 | $ | 243,142 | $ | 327,973 | $ | 212,705 | $ | 1,342,869 |
(1) Includes the principal amount of the 5.625% Notes which are due in 2029 and does not include borrowings under the Combined Credit Agreement.
Deferred acquisition consideration on the balance sheet consists of deferred obligations related to contingent and fixed purchase price payments. See Note 9 of the Notes included herein for additional information regarding contingent deferred acquisition consideration. As of December 31, 2022, approximately, $51.0 million of the deferred acquisition consideration is expected to be settled in shares of Class A Common Stock.
When acquiring less than 100% ownership of an entity, the Company may enter into agreements that give the Company an option to purchase, or require the Company to purchase, the incremental ownership interests under certain circumstances. Where the incremental purchase may be required of the Company, the amounts are recorded as redeemable noncontrolling interests in mezzanine equity. See Note 13 of the Notes included herein for additional information regarding noncontrolling interests and redeemable noncontrolling interests.
Certain of the Company’s subsidiaries grant awards to their employees providing them with an equity interest in the respective subsidiary (the “profits interests awards”). The awards generally provide the employee the right, but not the
58
obligation, to sell its interest in the subsidiary to the Company based on a performance-based formula and, in certain cases, receive a profit share distribution.
The Company intends to finance the cash portion of these contingent payment obligations using available cash from operations, borrowings under the Combined Credit Agreement (or any refinancings thereof), and, if necessary, through the incurrence of additional debt and/or issuance of additional equity. The ultimate amount payable in the future relating to these transactions will vary because it is dependent on the future results of operations of the subject businesses and the timing of when these rights are exercised.
Critical Accounting Estimates
Stagwell has prepared the Audited Consolidated Financial Statements in accordance with GAAP and pursuant to the rules and regulations of the SEC for reporting financial information on Form 10-K. Preparation of the Audited Consolidated Financial Statements and related disclosures requires us to make judgments, assumptions and estimates that affect the amounts reported and disclosed in the accompanying financial statements and footnotes. Our significant accounting policies are discussed in Note 2 of the Notes included herein. Our critical accounting estimates are those that are considered by management to require significant judgment, use of estimates and that could have a significant impact on our financial statements. An understanding of our critical accounting estimates is necessary to analyze our financial results.
Our critical accounting estimates include our accounting for revenue recognition, business combinations, deferred acquisition consideration, redeemable noncontrolling interests, goodwill and intangible assets, income taxes and stock-based compensation. The financial statements are evaluated on an ongoing basis and estimates are based on historical experience, current conditions and various other assumptions believed to be reasonable under the circumstances. Actual results can differ from those estimates, and it is possible that the differences could be material.
Revenue Recognition. The Company’s revenue is recognized when control of the promised goods or services is transferred to our clients, in an amount that reflects the consideration we expect to be entitled to in exchange for those goods or services. See Note 5 of the Notes included herein for further information.
Business Combinations. Business combinations are accounted for using the acquisition method and accordingly, the assets acquired (including identified intangible assets), the liabilities assumed and any noncontrolling interest in the acquired business are recorded at their acquisition date fair values.
For each acquisition, the Company undertakes a detailed review to identify other intangible assets and a valuation is performed for all such identified assets. The Company uses several market participant measurements to determine the estimated value. This approach includes consideration of similar and recent transactions, as well as utilizing discounted expected cash flow methodologies. A substantial portion of the intangible asset value that the Company acquires is the specialized know-how of the workforce, which is treated as part of goodwill and is not required to be valued separately. The majority of the value of the identifiable intangible assets acquired is derived from customer relationships, including the related customer contracts, trademarks, developed technology and other intangible assets.
Deferred Acquisition Consideration. Certain acquisitions include an initial payment at the time of closing and provide for future additional contingent purchase price payments. Contingent purchase price obligations for these transactions are recorded as deferred acquisition consideration liabilities on the balance sheet, at the acquisition date fair value and are remeasured at each reporting period. These liabilities are derived from the projected performance of the acquired entity. These arrangements may be dependent on future events, such as the growth rate of the earnings of the relevant subsidiary during the contractual period. At each reporting date, the Company models each business’ future performance, including revenue growth and free cash flows, to estimate the value of each deferred acquisition consideration liability. The liability is adjusted quarterly based on changes in current information affecting each subsidiary’s current operating results and the impact this information will have on future results included in the calculation of the estimated liability. These adjustments are recorded in the Consolidated Statements of Operations. In instances where such contingent payments require the sellers’ continuous employment with the Company after the transaction, they are recorded as compensation expense in the Consolidated Statements of Operations.
Redeemable Noncontrolling Interests. Many of the Company’s acquisitions include contractual arrangements where the noncontrolling shareholders may require the Company to purchase such noncontrolling shareholders’ incremental ownership interests under certain circumstances. The Company has similar call options under the same contractual terms. The amount of consideration under these contractual arrangements is not a fixed amount, but rather is dependent upon various valuation formulas, such as the average earnings of the relevant subsidiary through the date of exercise or the growth rate of the earnings of the relevant subsidiary during that period. In the event that an incremental purchase may be required by the Company, the amounts are recorded in Redeemable Noncontrolling Interests in mezzanine equity on the Consolidated Balance Sheets at their acquisition date fair value and adjusted for changes to their estimated redemption value through Retained earnings or Paid-in capital (when at an accumulated deficit) in the Consolidated Balance Sheets (but not less than their initial redemption value),
59
except for foreign currency translation adjustments. These adjustments will not impact the calculation of earnings (loss) per share if the redemption values are less than the estimated fair values.
Goodwill. Goodwill (the excess of the acquisition cost over the fair value of the net assets acquired) acquired as a result of a business combination which is not subject to amortization is tested for impairment, at the reporting unit level, annually as of October 1st of each year, or more frequently if indicators of potential impairment exist.
For the annual impairment test, the Company has the option of assessing qualitative factors to determine whether it is more likely than not that the carrying amount of a reporting unit exceeds its fair value or performing a quantitative goodwill impairment test. Qualitative factors considered in the assessment include industry and market considerations, the competitive environment, overall financial performance, changing cost factors such as labor costs, and other factors specific to each reporting unit such as change in management or key personnel.
If the Company elects to perform the qualitative assessment and concludes that it is more likely than not that the fair value of the reporting unit is more than its carrying amount, then goodwill is not considered impaired and the quantitative impairment test is not necessary. For reporting units for which the qualitative assessment concludes that it is more likely than not that the fair value of the reporting unit is less than its carrying amount, the Company will perform the quantitative impairment test, which compares the fair value of the reporting unit to its carrying amount. If the fair value of the reporting unit exceeds the carrying amount of the net assets assigned to that reporting unit, goodwill is not considered impaired. However, if the fair value of the reporting unit is lower than the carrying amount of the net assets assigned to the reporting unit, an impairment charge is recognized equal to the excess of the carrying amount over the fair value.
Determining the fair value of a reporting unit involves the use of significant estimates and assumptions. The Company uses a combination of the income approach, which incorporates the use of the discounted cash flow (“DCF”) method, and the market approach, which incorporates the use of earnings and revenue multiples based on market data. The Company generally applies an equal weighting to the income and market approaches for the impairment test. The income approach and the market approach both require the exercise of significant judgment, including judgment about the amount and timing of expected future cash flows, assumed terminal value and appropriate discount rates.
The DCF estimates incorporate expected cash flows that represent a spectrum of the amount and timing of possible cash flows of each reporting unit from a market participant perspective. The expected cash flows are developed from the Company’s long-range planning process using projections of operating results and related cash flows based on assumed long-term growth rates, demand trends and appropriate discount rates based on a reporting unit’s weighted average cost of capital (“WACC”) as determined by considering the observable WACC of comparable companies and factors specific to the reporting unit. The terminal value is estimated using a constant growth method which requires an assumption about the expected long-term growth rate. The estimates are based on historical data and experience, industry projections, economic conditions, and the Company’s expectations.
At each reporting period, the Company assesses whether it is more likely than not that the carrying amount of its reporting units exceed their fair value. As of October 1, 2022 (the annual impairment test date) and December 31, 2022, the Company performed this assessment and determined that certain reporting units’ carrying values exceeded their fair value. As of October 1, 2022, the Company performed a quantitative impairment test for all reporting units (37) and as of December 31, 2022, the Company performed a quantitative impairment test for certain reporting units that were determined to be more likely than not impaired. As a result of these tests, management concluded there to be 8 reporting units with a carrying value in excess of their fair value resulting in an impairment of $116.7 million in 2022. The difference in carrying value versus fair value was primarily due to a combination of changes in fair value measures such as an increase in interest rates and decrease in market multiples of comparable public companies and financial forecasts below previous forecasts. The Company utilized a long-term average growth rate ranging from 1% to 4% and a WACC ranging from 11.50% to 20.00%. Of the remaining reporting units, approximately 50% have fair values that are substantially in excess of the carrying amounts. For the other reporting units, we performed a sensitivity analysis using the latest impairment assessment performed, which included an approximate 2% increase in the WACC (with the exception of one reporting unit where we utilized 1%), and concluded that this would not result in an impairment.
60
Based on our December 31, 2022 assessment, the fair value of two reporting units, with goodwill of approximately $13 million, exceeded their carrying value by less than 20%. The Company believes the estimates and assumptions used in the calculations are reasonable. However, if there were an adverse change in the facts and circumstances, then an impairment charge may be necessary in the future. As a result, to the extent that, among other factors, (i) there is underperformance in one or more reporting units, (ii) a potential recession further disrupts the economic environment or (iii) interest rates continue to rise in response to persistent inflation, the fair value of one or more of these reporting units could fall below their carrying value, resulting in a goodwill impairment charge. The Company monitors its reporting units to determine if there is an indicator of potential impairment.
Income Taxes. We account for income taxes using the asset and liability method. Under the asset and liability method, deferred tax assets and liabilities are recognized based on the differences between the financial statement carrying value of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates and laws expected to be in effect when the differences are expected to reverse. The Company records associated interest and penalties as a component of income tax expense. The Company records a valuation allowance against deferred income tax assets when management believes it is more likely than not that some portion or all of the deferred income tax assets will not be realized. Management evaluates on a quarterly basis all available positive and negative evidence considering factors such as the reversal of deferred income tax liabilities, taxable income in eligible carryback years, projected future taxable income, the character of the income tax asset, tax planning strategies, changes in tax laws and other factors. The periodic assessment of the net carrying value of the Company’s deferred tax assets under the applicable accounting rules requires significant management judgment. A change to any of these factors could impact the estimated valuation allowance and income tax expense.
Stock-Based Compensation. Compensation cost is measured at fair value at the date of grant and is expensed over the service period, generally the award’s vesting period. The Company recognizes forfeitures as they occur.
Certain of our awards are settled in cash (stock appreciation awards) and are recorded at fair value on the date of grant and remeasured as each reporting period. The measurement of the compensation cost for these awards is based on using the Black-Scholes option pricing model and is recorded in Operating income over the service period, in this case the award’s vesting period. The assumption for expected volatility is based on the historical volatility of a peer group of market participants as the Company has limited historical volatility.
The Company has adopted the straight-line attribution method for determining the compensation cost to be recorded during each accounting period. The Company commences recording compensation expense related to awards that are based on performance conditions under the straight-line attribution method when it is probable that such performance conditions will be met.
New Accounting Pronouncements
In March 2020, the Financial Accounting Standards Board issued Accounting Standards Update (“ASU”) 2020-04, and in January 2021 subsequently issued ASU 2021-01, Facilitation of the Effects of Reference Rate Reform on Financial Reporting, to provide optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. ASU 2020-04 is effective upon issuance, through December 31, 2022. The Combined Credit Agreement is the Company’s only contractual arrangement that referenced LIBOR and is impacted by ASU 2020-04. On April 28, 2022, the Company amended the Combined Credit Agreement. Among other things, this amendment replaced any references to LIBOR with references to SOFR. Based on the Company’s assessment, the Company has elected to apply the optional expedient and treat the contract modifications as a continuation of an existing contract. This election does not have a material effect on our results of operations or financial position.
FY 2021 10-K MD&A
SEC filing source: 0000876883-22-000011.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis are based on and should be read in conjunction with our consolidated financial statements and the notes thereto included elsewhere in this Form 10-K. The following discussion and analysis contains forward-looking statements and should be read in conjunction with the disclosures and information contained and referenced under the captions “Forward-Looking Statements” and “Risk Factors” in this Form 10-K. The following discussion and analysis also includes a discussion of certain non-GAAP financial measures. A description of the non-GAAP measures discussed in this section and reconciliations to the comparable GAAP measures are below.
In this section, the terms “Stagwell,” “we,” “us,” “our” and the “Company” refer (i) with respect to events occurring or periods ending before August 2, 2021, to Stagwell Marketing Group LLC and its direct and indirect subsidiaries and (ii) with respect to events occurring or periods ending on or after August 2, 2021, to Stagwell Inc. and its direct and indirect subsidiaries. References to a “fiscal year” mean the Company’s year commencing on January 1 of that year and ending December 31 of that year (e.g., fiscal 2021 means the period beginning January 1, 2021, and ending December 31, 2021).
Executive Summary
Business Combination
On December 21, 2020, MDC Partners Inc. (“MDC”) and Stagwell Media LP (“Stagwell Media”) announced that they had entered into the Transaction Agreement, providing for the combination of MDC with the operating businesses and subsidiaries of Stagwell Media (the “Stagwell Subject Entities”). The Stagwell Subject Entities comprised Stagwell Marketing Group LLC (“Stagwell Marketing” or “SMG”) and its direct and indirect subsidiaries.
On August 2, 2021 (the “Closing Date”), we completed the previously announced combination of MDC and the Stagwell Subject Entities and a series of steps and related transactions (such combination transactions, the “Transactions”). In connection with the Transactions, among other things, (i) MDC completed a series of transactions pursuant to which it emerged as a wholly owned subsidiary of the Company, converted into a Delaware limited liability company and changed its name to Midas OpCo Holdings LLC (“OpCo”); (ii) Stagwell Media contributed the equity interests of Stagwell Marketing and its direct and indirect subsidiaries to OpCo; and (iii) the Company converted into a Delaware corporation, succeeded MDC as the publicly-traded company and changed its name to Stagwell Inc.
41
Table of Contents
The Transactions were treated as a reverse acquisition for financial reporting purposes, with MDC treated as the legal acquirer and Stagwell Marketing treated as the accounting acquirer. As a result of the Transactions and the change in our business and operations, under applicable accounting principles, the historical financial results of Stagwell Marketing prior to August 2, 2021 are considered our historical financial results. Accordingly, historical information presented in this Form 10-K for events occurring or periods ending before August 2, 2021 does not reflect the impact of the Transactions and may not be comparable with historical information for events occurring or periods ending on or after August 2, 2021, which do not include the financial results of MDC. See Note 4 of the Notes included herein for additional information in connection with the Transaction.
Overview
Stagwell conducts its business through its networks, which provide marketing and business solutions that realize the potential of combining data and creativity. Stagwell’s strategy is to build, grow and acquire market-leading businesses that deliver the modern suite of services that marketers need to thrive in a rapidly evolving business environment. Stagwell’s differentiation lies in its creative roots and proven entrepreneurial leaders, which together with innovations in technology and data, bring transformational marketing, activation, communications and strategic consulting services to clients. Stagwell leverages its range of services in an integrated manner, offering strategic, creative and innovative solutions that are technologically forward and media-agnostic. The Company’s work is designed to challenge the industry status quo, realize outsized returns on investment, and drive transformative growth and business performance for its clients and stakeholders.
Stagwell manages its business by monitoring several financial and non-financial performance indicators. The key indicators that we focus on are revenue, operating expenses, capital expenditures and the non-GAAP measures described below. Revenue growth is analyzed by reviewing a mix of measurements, including (i) growth by major geographic location, (ii) growth by line of business, (iii) growth from existing clients and the addition of new clients, (iv) growth by principal capability, (v) growth from currency changes, and (vi) growth from acquisitions. In addition to monitoring the foregoing financial indicators, the Company assesses and monitors several non-financial performance indicators relating to the business performance of our networks. These indicators may include a network’s recent new client win/loss record; the depth and scope of a pipeline of potential new client account activity; the overall quality of the services provided to clients; and the relative strength of the network’s next generation team that is in place as part of a potential succession plan to succeed the current senior executive team.
While a recovery from the COVID-19 pandemic appears to be underway, we expect economic conditions will continue to be volatile as long as COVID-19 remains a public health threat. We will continue to monitor the worldwide public health threat, government actions to combat COVID-19 and the impact or potential impact that such developments may have on the overall economy, our clients and our operations. If the impact of the pandemic continues to go beyond expectations, we believe we are well positioned through the actions implemented at the onset of the pandemic to successfully work through the effects of COVID-19 on our business. The impact of the pandemic and the corresponding actions are reflected in our judgments, assumptions and estimates in the preparation of our financial statements. The judgments, assumptions and estimates will be updated and could result in different results in the future depending on the severity, duration and continued impact of the COVID-19 pandemic.
Recent Developments
On March 11, 2022, the Company and Mark Penn, Chief Executive Officer of the Company, entered into (i) a Second Amended and Restated Employment Agreement (the “Second A&R Employment Agreement”) and (ii) an Amended and Restated Stock Appreciation Rights Agreement (the “A&R SARs Agreement”). The Second A&R Employment Agreement and the A&R SARs Agreement provide that, with respect to the December 14, 2021 award to Mr. Penn of 1,500,000 stock appreciation rights (“SARs”) in respect of the Company’s Class A common stock with a base price equal to $8.27 under the Company’s 2016 Stock Incentive Plan (the “Plan”), (i) the SARs will be settled only in cash upon any exercise, and (ii) the SARs will be considered to have been granted outside of the Plan and are not subject to stockholder approval.
Significant Factors Affecting our Business and Results of Operations
The most significant factors affecting our business and results of operations include national, regional, and local economic conditions, our clients’ profitability, mergers and acquisitions of our clients, changes in top management of our clients and our ability to retain and attract key employees. New business wins and client losses occur due to a variety of factors. The two most significant factors are (i) our clients’ desire to change marketing communication firms, and (ii) the digital and data-driven products that our Brands offer. A client may choose to change marketing communication firms for several reasons, such as a change in leadership where new management wants to retain an agency that it may have previously worked with. In addition, if the client is merged or acquired by another company, the marketing communication firm is often changed. Clients also change firms as a result of the firm’s failure to meet marketing performance targets or other expectations in client service delivery.
42
Table of Contents
Seasonality
Historically, we typically generate the highest quarterly revenue during the fourth quarter in each year, In addition, client concentration increases during election years due to the cyclical nature of our advocacy Brands. The highest volumes of retail related consumer marketing increase with the back-to-school season through the end of the holiday season.
Non-GAAP Measures
The Company reports its financial results in accordance with accounting principles generally accepted in the United States (“GAAP”). In addition, the Company has included non-GAAP financial measures and ratios, which management uses to operate the business, which it believes provide useful supplemental information to both management and readers of this report in making period-to-period comparisons in measuring the financial performance and financial condition of the Company. These measures do not have a standardized meaning prescribed by GAAP and should not be construed as an alternative to other titled measures determined in accordance with GAAP. The non-GAAP measures included are “organic revenue growth or decline” and “Adjusted EBITDA.”
“Organic revenue growth” and “organic revenue decline” refer to the positive or negative results, respectively, of subtracting both the foreign exchange and acquisition (disposition) components from total revenue growth. The acquisition (disposition) component is calculated by aggregating prior period revenue for any acquired businesses, less the prior period revenue of any businesses that were disposed of during the current period. The organic revenue growth (decline) component reflects the constant currency impact of (a) the change in revenue of the brands that the Company has held throughout each of the comparable periods presented, and (b) “Net acquisitions, (divestitures).” Net acquisitions, (divestitures) consists of (i) for acquisitions during the current year, the revenue effect from such acquisition as if the acquisition had been owned during the equivalent period in the prior year and (ii) for acquisitions during the previous year, the revenue effect from such acquisitions as if they had been owned during that entire year (or the same prior year period as the current reportable period), taking into account their respective pre-acquisition revenues for the applicable periods, and (iii) for dispositions, the revenue effect from such disposition as if they had been disposed of during the equivalent period in the prior year.
Adjusted EBITDA is defined as Net income (loss) attributable to Stagwell Inc. common shareholders excluding non-operating income or expense to achieve operating income (loss), plus depreciation and amortization, stock-based compensation, deferred acquisition consideration adjustments, and other items. Other items include restructuring costs, acquisition-related expenses, and non-recurring items.
All amounts are in dollars unless otherwise stated. Amounts reported in millions herein are computed based on the amounts in thousands. As a result, the sum of the components, and related calculations, reported in millions may not equal the total amounts due to rounding.
The percentage changes included in the tables herein that are not considered meaningful are presented as “NM.”
Segments
The Company determines an operating segment if a component (i) engages in business activities from which it earns revenues and incurs expenses, (ii) has discrete financial information, and is (iii) regularly reviewed by the Chief Operating Decision Maker (“CODM”), who is Mark Penn, Chief Executive Officer and Chairman, to make decisions regarding resource allocation for the segment and assess its performance. Once operating segments are identified, the Company performs an analysis to determine if aggregation of operating segments is applicable. This determination is based upon a quantitative analysis of the expected and historic average long-term profitability for each operating segment, together with a qualitative assessment to determine if operating segments have similar operating characteristics.
The CODM uses Adjusted EBITDA as a key metric, to evaluate the operating and financial performance of a segment, identify trends affecting the segments, develop projections and make strategic business decisions.
The Company has three reportable segments as follows: “Integrated Agencies Network,” “Media Network” and the “Communications Network.” In addition, the Company combines and discloses operating segments that do not meet the aggregation criteria as “All Other.” The Company also reports corporate expenses, as further detailed below, as “Corporate.” All segments follow the same basis of presentation and accounting policies. See Note 2 of the Notes included herein for the Company’s significant accounting policies.
In addition, Stagwell reports its corporate office expenses incurred in connection with the strategic resources provided to the networks, as well as certain other centrally managed expenses that are not fully allocated to the operating segments as Corporate. Corporate provides client and business development support to the networks as well as certain strategic resources, including accounting, administrative, financial, real estate, human resource and legal functions.
The following discussion focuses on the operating performance of the Company for the twelve months ended December 31, 2021 and 2020 and the financial condition of the Company as of December 31, 2021.
43
Table of Contents
Results of Operations:
| Twelve Months Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| (Dollars in Thousands) | ||||||
| Revenue | ||||||
| Integrated Agencies Network | $ | 819,758 | $ | 229,646 | ||
| Media Network | 374,930 | 254,311 | ||||
| Communications Network | 248,832 | 382,815 | ||||
| All Other | 25,843 | 21,260 | ||||
| Total Revenue | $ | 1,469,363 | $ | 888,032 | ||
| Operating Income | $ | 44,726 | $ | 83,740 | ||
| Other Income (Expenses) | ||||||
| Interest expense, net | (31,894) | (6,223) | ||||
| Foreign exchange, net | (3,332) | (721) | ||||
| Gain on sale of business and other, net | 50,058 | 544 | ||||
| Income before income taxes and equity in earnings of non-consolidated affiliates | 59,558 | 77,340 | ||||
| Income tax expense | 23,398 | 5,937 | ||||
| Income before equity in earnings of non-consolidated affiliates | 36,160 | 71,403 | ||||
| Equity in (income) losses of non-consolidated affiliates | (240) | 58 | ||||
| Net income | 35,920 | 71,461 | ||||
| Net income attributable to noncontrolling and redeemable noncontrolling interests | (14,884) | (15,105) | ||||
| Net income attributable to Stagwell Inc. common shareholders | $ | 21,036 | $ | 56,356 | ||
| Reconciliation to Adjusted EBITDA | ||||||
| Net income attributable to Stagwell Inc. common shareholders | $ | 21,036 | $ | 56,356 | ||
| Non-operating items | 23,690 | 27,384 | ||||
| Operating income | 44,726 | 83,740 | ||||
| Depreciation and amortization | 77,503 | 41,025 | ||||
| Impairment and other losses | 16,240 | — | ||||
| Stock-based compensation | 75,032 | — | ||||
| Deferred acquisition consideration | 18,721 | 4,497 | ||||
| Total other items, net | 21,430 | 13,906 | ||||
| Adjusted EBITDA | $ | 253,652 | $ | 143,168 |
44
Table of Contents
TWELVE MONTHS ENDED DECEMBER 31, 2021 COMPARED TO TWELVE MONTHS ENDED DECEMBER 31, 2020
Consolidated Results of Operations
The components of operating results for the twelve months ended December 31, 2021 compared to the twelve months ended December 31, 2020 were as follows:
| Twelve Months Ended December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | |||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||
| $ | % | ||||||||||||||||||
| Revenue: | $ | 1,469,363 | $ | 888,032 | $ | 581,331 | 65.5 | % | |||||||||||
| Operating Expenses: | |||||||||||||||||||
| Cost of services sold | 906,856 | 571,588 | 335,268 | 58.7 | % | ||||||||||||||
| Office and general expenses | 424,038 | 191,679 | 232,359 | NM | |||||||||||||||
| Depreciation and amortization | 77,503 | 41,025 | 36,478 | 88.9 | % | ||||||||||||||
| Impairment and other losses | 16,240 | — | 16,240 | 100.0 | % | ||||||||||||||
| $ | 1,424,637 | $ | 804,292 | $ | 620,345 | 77.1 | % | ||||||||||||
| Operating income | $ | 44,726 | $ | 83,740 | $ | (39,014) | (46.6) | % |
| Twelve Months Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | ||||||||||||
| (Dollars in Thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net Revenue | $ | 1,268,937 | $ | 633,230 | $ | 635,707 | NM | |||||||
| Billable costs | 200,426 | 254,802 | (54,376) | (21.3) | % | |||||||||
| Revenue | 1,469,363 | 888,032 | 581,331 | 65.5 | % | |||||||||
| Billable costs | 200,426 | 254,802 | (54,376) | (21.3) | % | |||||||||
| Staff costs | 790,121 | 359,679 | 430,442 | NM | ||||||||||
| Administrative costs | 144,294 | 83,295 | 60,999 | 73.2 | % | |||||||||
| Unbillable and other costs, net | 80,870 | 47,088 | 33,782 | 71.7 | % | |||||||||
| Adjusted EBITDA | 253,652 | 143,168 | 110,484 | 77.2 | % | |||||||||
| Stock-based compensation | 75,032 | — | 75,032 | 100.0 | % | |||||||||
| Depreciation and amortization | 77,503 | 41,025 | 36,478 | 88.9 | % | |||||||||
| Deferred acquisition consideration | 18,721 | 4,497 | 14,224 | NM | ||||||||||
| Impairment and other losses | 16,240 | — | 16,240 | 100.0 | % | |||||||||
| Other items, net | 21,430 | 13,906 | 7,524 | 54.1 | % | |||||||||
| Operating Income (1) | $ | 44,726 | $ | 83,740 | $ | (39,014) | (46.6) | % | ||||||
| (1) See the Results of Operations section above for a reconciliation of Operating Income to Net Income attributable to Stagwell Inc. common shareholders. |
45
Table of Contents
Revenue
Revenue for the twelve months ended December 31, 2021 was $1,469.4 million compared to $888.0 million for the twelve months ended December 31, 2020, an increase of $581.3 million.
Net Revenue
The components of the fluctuations in net revenue for the twelve months ended December 31, 2021 compared to the twelve months ended December 31, 2020 were as follows:
| Net Revenue - Components of Change | Change | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Twelve Months Ended December 31, 2020 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Twelve Months Ended December 31, 2021 | Organic | Total | |||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||
| Integrated Agencies Network | $ | 220,502 | $ | 3,172 | $ | 379,467 | $ | 128,084 | $ | 510,723 | $ | 731,225 | 58.1 | % | NM | |||||||||||||
| Media Network | 233,189 | 3,993 | 52,925 | 55,712 | 112,630 | 345,819 | 23.9 | % | 48.3 | % | ||||||||||||||||||
| Communications Network | 158,279 | 202 | 31,096 | (23,527) | 7,771 | 166,050 | (14.9) | % | 4.9 | % | ||||||||||||||||||
| All Other | 21,260 | 561 | (5,826) | 9,848 | 4,583 | 25,843 | 46.3 | % | 21.6 | % | ||||||||||||||||||
| $ | 633,230 | $ | 7,928 | $ | 457,662 | $ | 170,117 | $ | 635,707 | $ | 1,268,937 | 26.9 | % | NM | ||||||||||||||
| Component % change | 1.3% | 72.3% | 26.9% |
For the twelve months ended December 31, 2021, organic net revenue increased $170.1 million, or 26.9%, primarily attributable to higher spending by clients in connection with the recovery from the COVID-19 pandemic.
The geographic mix in net revenues for the twelve months ended December 31, 2021 and 2020 was as follows:
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| (Dollars in Thousands) | ||||||
| United States | $ | 1,039,934 | $ | 550,274 | ||
| United Kingdom | 101,900 | 55,915 | ||||
| Other | 127,103 | 27,041 | ||||
| Total | $ | 1,268,937 | $ | 633,230 |
Operating Income
Operating income for the twelve months ended December 31, 2021 was $44.7 million compared to $83.7 million for the twelve months ended December 31, 2020, representing a decrease of $39.0 million, primarily driven by the increase in revenue, more than offset by higher operating expenses. The twelve months ended December 31, 2021 was impacted by an increase in stock-based compensation expense and amortization expense in connection with the merger as well as an impairment and other loss of $16.2 million in connection with a write-down of trade names no longer in use.
Adjusted EBITDA
Adjusted EBITDA for the twelve months ended December 31, 2021 was $253.7 million, compared to $143.2 million for the twelve months ended December 31, 2020, representing an increase of $110.5 million, principally resulting from the acquisition of MDC.
Gain on Sale of Business and Other, net
Gain on sale of business and other, net, for the twelve months ended December 31, 2021 was income of $50.1 million, compared to $0.5 million for the twelve months ended December 31, 2020, primarily due to a gain of approximately $43.0 million in connection with the sale of Reputation Defender in the third quarter of 2021.
46
Table of Contents
Foreign Exchange Transaction Loss
The foreign exchange loss for the twelve months ended December 31, 2021 was $3.3 million compared to a loss of $0.7 million for the twelve months ended December 31, 2020.
Interest Expense, Net
Interest expense, net, for the twelve months ended December 31, 2021 was $31.9 million compared to $6.2 million for the twelve months ended December 31, 2020, representing an increase of $25.7 million, primarily driven by a higher level of debt in connection with the acquisition of MDC.
Income Tax Expense
The Company had an income tax expense for the twelve months ended December 31, 2021 of $23.4 million (on a pre-tax income of $59.6 million resulting in an effective tax rate of 39.3%) compared to income tax expense of $5.9 million (on pre-tax income of $77.3 million resulting in an effective tax rate of 7.7%) for the twelve months ended December 31, 2020.
The difference in the effective tax rate of 39.3% in the twelve months ended December 31, 2021 as compared to 7.7% in the same period in 2020 primarily results from a larger portion of income being subject to entity level tax as a result of the merger and non-deductible stock compensation in 2021.
Noncontrolling and Redeemable Noncontrolling Interests
The effect of noncontrolling and redeemable noncontrolling interests for the twelve months ended December 31, 2021 was $14.9 million compared to $15.1 million for the twelve months ended December 31, 2020.
Net Income Attributable to Stagwell Inc. Common Shareholders
As a result of the foregoing, net income attributable to Stagwell Inc. common shareholders for the twelve months ended December 31, 2021 was $21.0 million compared to net income attributable to Stagwell Inc. common shareholders of $56.4 million for the twelve months ended December 31, 2020.
Integrated Agencies Network
The components of operating results for the twelve months ended December 31, 2021 compared to the twelve months ended December 31, 2020 were as follows:
| Twelve Months Ended December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | |||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||
| $ | % | ||||||||||||||||||
| Revenue | $ | 819,758 | $ | 229,646 | $ | 590,112 | NM | ||||||||||||
| Operating expenses | |||||||||||||||||||
| Cost of services sold | 537,642 | 134,513 | 403,129 | NM | |||||||||||||||
| Office and general expenses | 184,085 | 56,592 | 127,493 | NM | |||||||||||||||
| Depreciation and amortization | 40,087 | 9,616 | 30,471 | NM | |||||||||||||||
| Impairment and other losses | 1,394 | — | 1,394 | 100.0 | % | ||||||||||||||
| $ | 763,208 | $ | 200,721 | $ | 562,487 | NM | |||||||||||||
| Operating income | $ | 56,550 | $ | 28,925 | $ | 27,625 | 95.5 | % |
47
Table of Contents
| Twelve Months Ended December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | |||||||||||
| (Dollars in Thousands) | |||||||||||||
| $ | % | ||||||||||||
| Net Revenue | $ | 731,225 | $ | 220,502 | $ | 510,723 | NM | ||||||
| Billable costs | 88,533 | 9,144 | 79,389 | NM | |||||||||
| Revenue | 819,758 | 229,646 | 590,112 | NM | |||||||||
| Billable costs | 88,533 | 9,144 | 79,389 | NM | |||||||||
| Staff costs | 440,670 | 119,184 | 321,486 | NM | |||||||||
| Administrative costs | 68,531 | 23,827 | 44,704 | NM | |||||||||
| Unbillable and other costs, net | 55,256 | 35,131 | 20,125 | 57.3% | |||||||||
| Adjusted EBITDA | 166,768 | 42,360 | 124,408 | NM | |||||||||
| Stock-based compensation | 47,584 | — | 47,584 | 100.0% | |||||||||
| Depreciation and amortization | 40,087 | 9,616 | 30,471 | NM | |||||||||
| Deferred acquisition consideration | 18,457 | 2,240 | 16,217 | NM | |||||||||
| Impairment | 1,394 | — | 1,394 | 100.0% | |||||||||
| Other items, net | 2,696 | 1,579 | 1,117 | 70.7% | |||||||||
| Operating Income | $ | 56,550 | $ | 28,925 | $ | 27,625 | 95.5% |
Revenue
Revenue for the twelve months ended December 31, 2021 was $819.8 million compared to $229.6 million for the twelve months ended December 31, 2020, an increase of $590.1 million.
Net Revenue
The components of the fluctuations in net revenue for the twelve months ended December 31, 2021 compared to the twelve months ended December 31, 2020 were as follows:
| Net Revenue - Components of Change | Change | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Twelve Months Ended December 31, 2020 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Twelve Months Ended December 31, 2021 | Organic | Total | |||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||
| Integrated Agencies Network | $ | 220,502 | $ | 3,172 | $ | 379,467 | $ | 128,084 | $ | 510,723 | $ | 731,225 | 58.1 | % | NM | |||||||||||||
| Component % change | 1.4 | % | NM | 58.1 | % |
The increase in organic net revenue was primarily attributable to increased spending by clients in connection with the recovery from the COVID-19 pandemic. The increase in net acquisition (divestitures) was driven by the acquisition of MDC.
The increase in expenses was driven by the impact from the acquisition of MDC. Stock-based compensation expense increased, driven by awards issued to SMG employees in connection with the merger, depreciation and amortization grew due to the recognition of amortizable intangible assets in connection with the acquisition of MDC.
Operating income and Adjusted EBITDA were higher driven by an increase in revenues, partially offset by higher expenses as detailed above.
48
Table of Contents
Media Network
The components of operating results for the twelve months ended December 31, 2021 compared to the twelve months ended December 31, 2020 were as follows:
| Twelve Months Ended December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | |||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||
| $ | % | ||||||||||||||||||
| Revenue | $ | 374,930 | $ | 254,311 | $ | 120,619 | 47.4 | % | |||||||||||
| Operating expenses | |||||||||||||||||||
| Cost of services sold | 188,045 | 149,354 | 38,691 | 25.9 | % | ||||||||||||||
| Office and general expenses | 132,669 | 79,751 | 52,918 | 66.4 | % | ||||||||||||||
| Depreciation and amortization | 23,590 | 19,861 | 3,729 | 18.8 | % | ||||||||||||||
| Impairment and other losses | 14,846 | — | 14,846 | 100.0 | % | ||||||||||||||
| $ | 359,150 | $ | 248,966 | $ | 110,184 | 44.3 | % | ||||||||||||
| Operating income | $ | 15,780 | $ | 5,345 | $ | 10,435 | NM |
| Twelve Months Ended December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | |||||||||||
| (Dollars in Thousands) | |||||||||||||
| $ | % | ||||||||||||
| Net Revenue | $ | 345,819 | $ | 233,189 | $ | 112,630 | 48.3% | ||||||
| Billable costs | 29,111 | 21,122 | 7,989 | 37.8% | |||||||||
| Revenue | 374,930 | 254,311 | 120,619 | 47.4% | |||||||||
| Billable costs | 29,111 | 21,122 | 7,989 | 37.8% | |||||||||
| Staff costs | 208,997 | 143,749 | 65,248 | 45.4% | |||||||||
| Administrative costs | 49,359 | 39,239 | 10,120 | 25.8% | |||||||||
| Unbillable and other costs, net | 24,693 | 22,532 | 2,161 | 9.6% | |||||||||
| Adjusted EBITDA | 62,770 | 27,669 | 35,101 | NM | |||||||||
| Stock-based compensation | 4,857 | — | 4,857 | 100.0% | |||||||||
| Depreciation and amortization | 23,590 | 19,861 | 3,729 | 18.8% | |||||||||
| Deferred acquisition consideration | 184 | — | 184 | 100.0% | |||||||||
| Impairment | 14,846 | — | 14,846 | 100.0% | |||||||||
| Other items, net | 3,513 | 2,463 | 1,050 | 42.6% | |||||||||
| Operating Income | $ | 15,780 | $ | 5,345 | $ | 10,435 | NM |
49
Table of Contents
Revenue
Revenue for the twelve months ended December 31, 2021 was $374.9 million compared to $254.3 million for the twelve months ended December 31, 2020, an increase of $120.6 million.
Net Revenue
The components of the fluctuations in net revenue for the twelve months ended December 31, 2021 compared to the twelve months ended December 31, 2020 were as follows:
| Net Revenue - Components of Change | Change | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Twelve Months Ended December 31, 2020 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Twelve Months Ended December 31, 2021 | Organic | Total | ||||||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||||||||
| Media Network | $ | 233,189 | $ | 3,993 | $ | 52,925 | $ | 55,712 | $ | 112,630 | $ | 345,819 | 23.9 | % | 48.3 | % | |||||||||||||
| Component % change | 1.7 | % | 22.7 | % | 23.9 | % | 48.3 | % |
The increase in organic net revenue was primarily attributable to increased spending by clients in connection with the recovery from the COVID-19 pandemic. The increase in net acquisition (divestitures) was driven by the acquisition of MDC.
The increase in expenses was driven by the impact from the acquisition of MDC. Stock-based compensation expense increased, driven by awards issued to SMG employees in connection with the merger and an impairment loss of $14.8 million was recognized in connection with a write-down of trade names no longer in use.
Operating income and Adjusted EBITDA were higher driven by an increase in revenues, partially offset by higher expenses as detailed above.
Communications Network
The components of operating results for the twelve months ended December 31, 2021 compared to the twelve months ended December 31, 2020 were as follows:
| Twelve Months Ended December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | |||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||
| $ | % | ||||||||||||||||||
| Revenue | $ | 248,832 | $ | 382,815 | $ | (133,983) | (35.0) | % | |||||||||||
| Operating expenses | |||||||||||||||||||
| Cost of services sold | 167,303 | 281,040 | (113,737) | (40.5) | % | ||||||||||||||
| Office and general expenses | 52,106 | 25,815 | 26,291 | NM | |||||||||||||||
| Depreciation and amortization | 7,553 | 5,903 | 1,650 | 28.0 | % | ||||||||||||||
| $ | 226,962 | $ | 312,758 | $ | (85,796) | (27.4) | % | ||||||||||||
| Operating income | $ | 21,870 | $ | 70,057 | $ | (48,187) | (68.8) | % |
50
Table of Contents
| Twelve Months Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | ||||||||||||
| (Dollars in Thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net Revenue | $ | 166,050 | $ | 158,279 | $ | 7,771 | 4.9 | % | ||||||
| Billable costs | 82,782 | 224,536 | (141,754) | (63.1) | % | |||||||||
| Revenue | 248,832 | 382,815 | (133,983) | (35.0) | % | |||||||||
| Billable costs | 82,782 | 224,536 | (141,754) | (63.1) | % | |||||||||
| Staff costs | 104,173 | 69,493 | 34,680 | 49.9 | % | |||||||||
| Administrative costs | 16,106 | 10,416 | 5,690 | 54.6 | % | |||||||||
| Unbillable and other costs, net | 244 | (192) | 436 | NM | ||||||||||
| Adjusted EBITDA | 45,527 | 78,562 | (33,035) | (42.0) | % | |||||||||
| Stock-based compensation | 15,928 | — | 15,928 | 100.0 | % | |||||||||
| Depreciation and amortization | 7,553 | 5,903 | 1,650 | 28.0 | % | |||||||||
| Deferred acquisition consideration | 80 | 2,257 | (2,177) | (96.5) | % | |||||||||
| Other items, net | 96 | 345 | (249) | (72.2) | % | |||||||||
| Operating Income | $ | 21,870 | $ | 70,057 | $ | (48,187) | (68.8) | % |
Revenue
Revenue for the twelve months ended December 31, 2021 was $248.8 million compared to $382.8 million for the twelve months ended December 31, 2020, a decrease of $134.0 million.
Net Revenue
The components of the fluctuations in net revenue for the twelve months ended December 31, 2021 compared to the twelve months ended December 31, 2020 were as follows:
| Net Revenue - Components of Change | Change | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Twelve Months Ended December 31, 2020 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Twelve Months Ended December 31, 2021 | Organic | Total | ||||||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||||||||
| Communications Network | $ | 158,279 | $ | 202 | $ | 31,096 | $ | (23,527) | $ | 7,771 | $ | 166,050 | (14.9) | % | 4.9 | % | |||||||||||||
| Component % change | 0.1 | % | 19.6 | % | (14.9) | % | 4.9 | % |
The decrease in organic net revenue was attributable to lower advocacy business compared to the prior year period that included higher levels of business in connection with the 2020 elections. The increase in net acquisition (divestitures) was driven by the acquisition of MDC.
The decrease in operating income was primarily due to higher expenses in connection with the acquisition of MDC, including stock-based compensation expense for awards issued to SMG employees in connection with the merger.
The decrease in Adjusted EBITDA was due to higher expenses as discussed above.
51
Table of Contents
All Other
The components of operating results for the twelve months ended December 31, 2021 compared to the twelve months ended December 31, 2020 were as follows:
| Twelve Months Ended December 31, | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | |||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||
| $ | % | ||||||||||||||||||
| Revenue | $ | 25,843 | $ | 21,260 | $ | 4,583 | 21.6 | % | |||||||||||
| Operating expenses | |||||||||||||||||||
| Cost of services sold | 13,866 | 6,681 | 7,185 | NM | |||||||||||||||
| Office and general expenses | 12,785 | 16,473 | (3,688) | (22.4) | % | ||||||||||||||
| Depreciation and amortization | 2,498 | 3,681 | (1,183) | (32.1) | % | ||||||||||||||
| $ | 29,149 | $ | 26,835 | $ | 2,314 | 8.6 | % | ||||||||||||
| Operating loss | $ | (3,306) | $ | (5,575) | $ | 2,269 | (40.7) | % |
| Twelve Months Ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | ||||||||||||
| (Dollars in Thousands) | ||||||||||||||
| $ | % | |||||||||||||
| Net Revenue | $ | 25,843 | $ | 21,260 | $ | 4,583 | 21.6 | % | ||||||
| Billable costs | — | — | — | — | % | |||||||||
| Revenue | 25,843 | 21,260 | 4,583 | 21.6 | % | |||||||||
| Billable costs | — | — | — | — | % | |||||||||
| Staff costs | 16,454 | 20,830 | (4,376) | (21.0) | % | |||||||||
| Administrative costs | 9,481 | 12,732 | (3,251) | (25.5) | % | |||||||||
| Unbillable and other costs, net | 677 | (10,409) | 11,086 | NM | ||||||||||
| Adjusted EBITDA | (769) | (1,893) | 1,124 | 59.4 | % | |||||||||
| Stock-based compensation | 39 | — | 39 | 100.0 | % | |||||||||
| Depreciation and amortization | 2,498 | 3,681 | (1,183) | (32.1) | % | |||||||||
| Other items, net | — | 1 | (1) | (100.0) | % | |||||||||
| Operating Loss | $ | (3,306) | $ | (5,575) | $ | 2,269 | (40.7) | % |
Revenue
Revenue for the twelve months ended December 31, 2021 was $25.8 million compared to $21.3 million for the twelve months ended December 31, 2020, an increase of $4.6 million.
52
Table of Contents
Net Revenue
The components of the fluctuations in net revenue for the twelve months ended December 31, 2021 compared to the twelve months ended December 31, 2020 were as follows:
| Net Revenue - Components of Change | Change | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Twelve Months Ended December 31, 2020 | Foreign Currency | Net Acquisitions (Divestitures) | Organic | Total Change | Twelve Months Ended December 31, 2021 | Organic | Total | ||||||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||||||||
| All Other | $ | 21,260 | $ | 561 | $ | (5,826) | $ | 9,848 | $ | 4,583 | $ | 25,843 | 46.3 | % | 21.6 | % | |||||||||||||
| Component % change | 2.6 | % | (27.4) | % | 46.3 | % | 21.6 | % |
The increase in organic net revenue was attributable to higher levels of business at the central innovations group.
The decrease related to net acquisitions (divestitures) was attributable to the sale of Reputation Defender in the third quarter of 2021.
The increase in revenue was more than offset by higher expenses resulting in an operating loss in both periods.
Corporate
The components of operating results for the twelve months ended December 31, 2021 compared to the twelve months ended December 31, 2020 were as follows:
| Twelve Months Ended December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Change | |||||||||||
| (Dollars in Thousands) | |||||||||||||
| $ | % | ||||||||||||
| Staff costs | $ | 19,827 | $ | 6,423 | $ | 13,404 | NM | ||||||
| Administrative costs | 817 | (2,919) | 3,736 | NM | |||||||||
| Other, net | — | 26 | (26) | (100.0) | % | ||||||||
| Adjusted EBITDA | (20,644) | (3,530) | (17,114) | NM | |||||||||
| Stock-based compensation | 6,624 | — | 6,624 | 100.0 | % | ||||||||
| Depreciation and amortization | 3,775 | 1,964 | 1,811 | 92.2 | % | ||||||||
| Other items, net | 15,125 | 9,518 | 5,607 | 58.9 | % | ||||||||
| Operating Loss | $ | (46,168) | $ | (15,012) | $ | (31,156) | NM |
Operating expenses increased primarily in connection with the acquisition of MDC, including professional fees associated with the transaction.
Liquidity and Capital Resources:
Liquidity
The following table provides summary information about the Company’s liquidity position:
| December 31, 2021 | December 31, 2020 | |||||
|---|---|---|---|---|---|---|
| (Dollars in Thousands) | ||||||
| Net cash provided by operating activities | $ | 200,856 | $ | 138,080 | ||
| Net cash provided by (used in) investing activities | $ | 163,952 | $ | (29,021) | ||
| Net cash used in financing activities | $ | (273,414) | $ | (80,141) |
53
Table of Contents
We continue to monitor the worldwide public health threat, government actions to combat COVID-19 and the impact such developments may have on our liquidity. If the impact of the pandemic is beyond our expectation, the Company believes it is well positioned through the actions implemented at the beginning of the pandemic to successfully work through the effects of COVID-19 for the foreseeable future.
The Company had cash and cash equivalents of $184.0 million and $92.5 million as of December 31, 2021 and 2020, respectively. The Company intends to maintain sufficient cash and/or available borrowings to fund operations for the next twelve months. The Company has historically been able to maintain and expand its business using cash generated from operating activities, funds available under its revolving credit agreement, and other initiatives, such as obtaining additional debt and equity financing. At December 31, 2021, the Company had $110.2 million of borrowings outstanding, $24.3 million of outstanding and undrawn letters of credit resulting in $365.5 million available under its $500.0 million revolving credit agreement.
The Company’s obligations extending beyond twelve months primarily consist of deferred acquisition payments, purchases of noncontrolling interests, capital expenditures, scheduled lease obligation payments, and interest payments on borrowings under the Company’s 5.625% Notes (as defined below). Based on the current outlook, the Company believes future cash flows from operations, together with the Company’s existing cash balance and the availability of funds under the Company’s revolving credit agreement, will be sufficient to meet the Company’s anticipated cash needs for the next twelve months. The Company’s ability to make scheduled deferred acquisition payments, to make principal and interest payments, to refinance indebtedness or to fund planned capital expenditures will depend on future performance, which is subject to general economic conditions, the competitive environment and other factors, including those described in this Form 10-K and in the Company’s other SEC filings.
Cash Flows
Operating Activities
Cash flows provided by operating activities for the twelve months ended December 31, 2021 were $200.9 million, primarily reflecting earnings and favorable working capital requirements.
Cash flows provided by operating activities for the twelve months ended December 31, 2020 were $138.1 million, primarily reflecting earnings and favorable working capital requirements.
Investing Activities
During the twelve months ended December 31, 2021, cash flows provided by investing activities were $164.0 million, which was primarily driven by $150.3 million of MDC cash in connection with the combination, $37.2 million from the sale of Reputation Defender, partially offset by capital expenditures of $22.6 million.
During the twelve months ended December 31, 2020, cash flows used in investing activities were $29.0 million, which primarily consisted of $12.1 million of capital expenditures and $14.7 million for acquisitions.
Financing Activities
During the twelve months ended December 31, 2021, cash flows used in financing activities were $273.4 million, which primarily consisted of $884.4 million for the repurchase of the 7.50% Notes, $202.4 million in net repayments under the revolving credit agreement, $0.0 million in distributions to minority interest holders, as well as distributions of $233.2 million to Stagwell Media, offset by receipt of $1.1 billion from the issuance of the 5.625% Notes.
During the twelve months ended December 31, 2020, cash flows used in financing activities was $80.1 million, primarily driven by $40.0 million in net borrowings under the revolving credit agreement and $0.0 million in distributions to minority interest holders.
Total Debt
Debt, net of debt issuance costs, as of December 31, 2021 was $1,191.6 million as compared to $198.0 million outstanding at December 31, 2020. The increase of $993.6 million in debt was primarily a result of the Company’s issuance of the $1.1 billion aggregate principal amount of its 5.625% senior notes due 2029 (the “5.625% Notes”) in August 2021. See Note 11 of the Notes included herein for information regarding the 5.625% Notes and the $500.0 million revolving credit agreement.
The Company is currently in compliance with the terms and conditions of its revolving credit agreement, and management believes, based on its current financial projections, that the Company will be in compliance with its covenants over the next twelve months.
If the Company loses all or a substantial portion of its lines of credit under its revolving credit agreement, or if the Company uses the maximum available amount under the agreement, it will be required to seek other sources of liquidity. If the Company were unable to find these sources of liquidity, for example through an equity offering or access to the capital markets,
54
Table of Contents
the Company’s ability to fund its working capital needs and any contingent obligations with respect to acquisitions and redeemable noncontrolling interests would be adversely affected.
Pursuant to the revolving credit agreement, the Company must comply with its total leverage ratio covenant, as such term is specifically defined in the agreement. For the period ended December 31, 2021, the Company’s calculation of each of these covenants, and the specific requirements under the revolving credit agreement, respectively, were calculated based on the trailing twelve months as follows:
| December 31, 2021 | |
|---|---|
| Total Leverage Ratio | 3.04 |
| Maximum per covenant | 4.75 |
These ratios and measures are not based on GAAP and are not presented as alternative measures of operating performance or liquidity. Some of these ratios and measures include, among other things, pro forma adjustments for acquisitions, one-time charges, and other items, as defined in the Credit Agreement. They are presented here to demonstrate compliance with the covenants in the Credit Agreement, as non-compliance with such covenants could have a material adverse effect on the Company.
Material Cash Requirements
The Company’s Agencies enter into contractual commitments with media providers and agreements with production companies on behalf of its clients at levels that exceed the revenue from services. Some of our agencies purchase media for clients and act as an agent for a disclosed principal. These commitments are included in Accounts payable and Accruals and other liabilities when the media services are delivered by the media providers. Stagwell takes precautions against default on payment for these services and has historically had a very low incidence of default. Stagwell is still exposed to the risk of significant uncollectible receivables from our clients. The risk of a material loss could significantly increase in periods of severe economic downturn.
The following table summarizes current and long-term requirements as of December 31, 2021. Management anticipates that the obligations outstanding at December 31, 2021 will be repaid with new financing, equity offerings, asset sales and/or cash flow from operations:
| Payments Due by Period | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Material Cash Requirements | Total | Less than 1 Year | 1 – 3 Years | 3 – 5 Years | After 5 Years | ||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||
| Indebtedness (1) | $ | 1,100,000 | $ | — | $ | — | $ | — | $ | 1,100,000 | |||||||||
| Operating lease obligations | 477,439 | 87,311 | 152,966 | 93,764 | 143,398 | ||||||||||||||
| Interest on debt | 495,000 | 61,875 | 123,750 | 123,750 | 185,625 | ||||||||||||||
| Deferred acquisition consideration | 222,369 | 77,946 | 144,423 | — | — | ||||||||||||||
| Total | $ | 2,294,808 | $ | 227,132 | $ | 421,139 | $ | 217,514 | $ | 1,429,023 |
(1)Indebtedness includes no borrowings under the revolving credit agreement, which is due in 2026.
Deferred acquisition consideration on the balance sheet consists of deferred obligations related to contingent and fixed purchase price payments. See Note 9 of the Notes included herein for additional information regarding contingent deferred acquisition consideration.
When acquiring less than 100% ownership of an entity, the Company may enter into agreements that give the Company an option to purchase, or require the Company to purchase, the incremental ownership interests under certain circumstances. Where the incremental purchase may be required of the Company, the amounts are recorded as redeemable noncontrolling interests in mezzanine equity. See Note 13 of the Notes included herein for additional information regarding noncontrolling and redeemable noncontrolling interests.
The Company intends to finance the cash portion of these contingent payment obligations using available cash from operations, borrowings under the revolving credit agreement (and refinancings thereof), and, if necessary, through the incurrence of additional debt and/or issuance of additional equity. The ultimate amount payable in the future relating to these transactions will vary because it is dependent on the future results of operations of the subject businesses and the timing of when these rights are exercised.
55
Table of Contents
Guarantees
Generally, the Company has indemnified the purchasers of certain of its assets in the event that a third party asserts a claim against the purchaser that relates to a liability retained by the Company. These types of indemnification guarantees typically extend for a number of years. Historically, the Company has not made any significant indemnification payments under such agreements and no amounts has been accrued in the accompanying consolidated financial statements with respect to these indemnification guarantees. The Company continues to monitor the conditions that are subject to guarantees and indemnifications to identify whether it is probable that a loss has occurred, and would recognize any such losses under any guarantees or indemnifications in the period when those losses are probable and estimable.
Critical Accounting Estimates
Stagwell has prepared the consolidated financial statements in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) for reporting financial information on Form 10-K. Preparation of the consolidated financial statements and related disclosures requires us to make judgments, assumptions and estimates that affect the amounts reported and disclosed in the accompanying financial statements and footnotes. Our significant accounting policies are discussed in Note 2 of the Notes included herein. Our critical accounting policies are those that are considered by management to require significant judgment, use of estimates and that could have a significant impact on our financial statements. An understanding of our critical accounting policies is necessary to analyze our financial results.
Our critical accounting policies include our accounting for revenue recognition, business combinations, deferred acquisition consideration, redeemable noncontrolling interests, goodwill and intangible assets, income taxes and stock-based compensation. The financial statements are evaluated on an ongoing basis and estimates are based on historical experience, current conditions and various other assumptions believed to be reasonable under the circumstances. Actual results can differ from those estimates, and it is possible that the differences could be material.
Revenue Recognition. The Company’s revenue is recognized when control of the promised goods or services is transferred to our clients, in an amount that reflects the consideration we expect to be entitled to in exchange for those goods or services. See Note 5 of the Notes included herein for further information.
Business Combinations. Business combinations are accounted for using the acquisition method and accordingly, the assets acquired (including identified intangible assets), the liabilities assumed and any noncontrolling interest in the acquired business are recorded at their acquisition date fair values.
For each acquisition, the Company undertakes a detailed review to identify other intangible assets and a valuation is performed for all such identified assets. The Company uses several market participant measurements to determine the estimated value. This approach includes consideration of similar and recent transactions, as well as utilizing discounted expected cash flow methodologies. A substantial portion of the intangible assets value that the Company acquires is the specialized know-how of the workforce, which is treated as part of goodwill and is not required to be valued separately. The majority of the value of the identifiable intangible assets acquired is derived from customer relationships, including the related customer contracts, as well as trade names and trademarks.
Deferred Acquisition Consideration. Certain acquisitions include an initial payment at the time of closing and provide for future additional contingent purchase price payments. Contingent purchase price obligations for these transactions are recorded as deferred acquisition consideration liabilities on the balance sheet, at the acquisition date fair value and are remeasured at each reporting period. These liabilities are derived from the projected performance of the acquired entity. These arrangements may be dependent on future events, such as the growth rate of the earnings of the relevant subsidiary during the contractual period. At each reporting date, the Company models each business’ future performance, including revenue growth and free cash flows, to estimate the value of each deferred acquisition consideration liability. The liability is adjusted quarterly based on changes in current information affecting each subsidiary’s current operating results and the impact this information will have on future results included in the calculation of the estimated liability. These adjustments are recorded in the results of operations. In instances where such contingent payments require the sellers’ continuous employment with the Company after the transaction, they are recorded as compensation expense in the Audited Consolidated Statements of Operations.
Redeemable Noncontrolling Interests. Many of the Company’s acquisitions include contractual arrangements where the noncontrolling shareholders have an option to purchase, or may require the Company to purchase, such noncontrolling shareholders’ incremental ownership interests under certain circumstances. The Company typically has similar call options under the same contractual terms. The amount of consideration under these contractual arrangements is not a fixed amount, but rather is dependent upon various valuation formulas, such as the average earnings of the relevant subsidiary through the date of exercise or the growth rate of the earnings of the relevant subsidiary during that period. In the event that an incremental purchase may be required by the Company, the amounts are recorded as redeemable noncontrolling interests in mezzanine
56
Table of Contents
equity on the Audited Consolidated Balance Sheets at their acquisition date fair value and adjusted for changes to their estimated redemption value through Retained earnings or Paid-in capital (when at an accumulated deficit) in the Audited Consolidated Balance Sheets (but not less than their initial redemption value), except for foreign currency translation adjustments. These adjustments will not impact the calculation of earnings (loss) per share if the redemption values are less than the estimated fair values.
Goodwill. Goodwill (the excess of the acquisition cost over the fair value of the net assets acquired) acquired as a result of a business combination which is not subject to amortization is tested for impairment, at the reporting unit level, annually as of October 1st of each year, or more frequently if indicators of potential impairment exist.
For the annual impairment test, the Company has the option of assessing qualitative factors to determine whether it is more likely than not that the carrying amount of a reporting unit exceeds its fair value or performing a quantitative goodwill impairment test. Qualitative factors considered in the assessment include industry and market considerations, the competitive environment, overall financial performance, changing cost factors such as labor costs, and other factors specific to each reporting unit such as change in management or key personnel.
If the Company elects to perform the qualitative assessment and concludes that it is more likely than not that the fair value of the reporting unit is more than its carrying amount, then goodwill is not considered impaired and the quantitative impairment test is not necessary. For reporting units for which the qualitative assessment concludes that it is more likely than not that the fair value of the reporting unit is less than its carrying amount and for reporting units for which the qualitative assessment is not performed, the Company will perform the quantitative impairment test, which compares the fair value of the reporting unit to its carrying amount. If the fair value of the reporting unit exceeds the carrying amount of the net assets assigned to that reporting unit, goodwill is not considered impaired. However, if the fair value of the reporting unit is lower than the carrying amount of the net assets assigned to the reporting unit, an impairment charge is recognized equal to the excess of the carrying amount over the fair value.
Determining the fair value of a reporting unit involves the use of significant estimates and assumptions. The Company uses a combination of the income approach, which incorporates the use of the discounted cash flow (“DCF”) method, and the market approach, which incorporates the use of earnings and revenue multiples based on market data. The Company generally applies an equal weighting to the income and market approaches for the impairment test. The income approach and the market approach both require the exercise of significant judgment, including judgment about the amount and timing of expected future cash flows, assumed terminal value and appropriate discount rates.
The DCF estimates incorporate expected cash flows that represent a spectrum of the amount and timing of possible cash flows of each reporting unit from a market participant perspective. The expected cash flows are developed from the Company’s long-range planning process using projections of operating results and related cash flows based on assumed long-term growth rates, demand trends and appropriate discount rates based on a reporting unit’s WACC as determined by considering the observable WACC of comparable companies and factors specific to the reporting unit. The terminal value is estimated using a constant growth method which requires an assumption about the expected long-term growth rate. The estimates are based on historical data and experience, industry projections, economic conditions, and the Company’s expectations.
For the 2021 annual goodwill impairment test, the Company had approximately 35 reporting units, all of which were subject to the qualitative assessment, except four reporting units that were subject to the quantitative goodwill impairment test. For the reporting units under a qualitative assessment, we concluded that it is more likely than not that their fair value is in excess of the carrying value. The reporting units subject to the quantitative impairment test had a fair value in excess of their carrying amount (“headroom”) above 10%. The Company utilized a long-term growth rate of 3% and a WACC ranging from 13% to 25%. The Company performed a sensitivity analysis which included a 1% increase in the WACC, which would not result in an impairment.
The Company believes the estimates and assumptions used in the calculations are reasonable. However, if there was an adverse change in the facts and circumstances, then an impairment charge may be necessary in the future. Should the fair value of any of the Company’s reporting units fall below its carrying amount because of reduced operating performance, market declines, changes in the discount rate, or other conditions, charges for impairment may be necessary. The Company monitors its reporting units to determine if there is an indicator of potential impairment.
Income Taxes. We account for income taxes using the asset and liability method. Under the asset and liability method, deferred tax assets and liabilities are recognized based on the differences between the financial statement carrying value of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates and laws expected to be in effect when the differences are expected to reverse. The Company records associated interest and penalties as a component of income tax expense. The Company records a valuation allowance against deferred income tax assets when management believes it is more likely than not that some portion or all of the deferred income tax assets will not be realized. Management evaluates on a quarterly basis all available positive and negative evidence considering factors such as the reversal of deferred income tax liabilities, taxable income in eligible carryback years, projected future taxable income, the
57
Table of Contents
character of the income tax asset, tax planning strategies, changes in tax laws and other factors. The periodic assessment of the net carrying value of the Company’s deferred tax assets under the applicable accounting rules requires significant management judgment. A change to any of these factors could impact the estimated valuation allowance and income tax expense.
Stock-Based Compensation. Under the fair value method, compensation cost is measured at fair value at the date of grant and is expensed over the service period, generally the award’s vesting period. The Company uses its historical volatility derived over the expected term of the award to determine the volatility factor used in determining the fair value of the award. The Company recognizes forfeitures as they occur.
Stock-based awards that are settled in cash or equity at the option of the Company are recorded at fair value on the date of grant. The fair value measurement of the compensation cost for these awards is based on using the Black-Scholes option pricing model or other acceptable method and is recorded in Operating income over the service period, in this case the award’s vesting period.
The Company has adopted the straight-line attribution method for determining the compensation cost to be recorded during each accounting period. The Company commences recording compensation expense related to awards that are based on performance conditions under the straight-line attribution method when it is probable that such performance conditions will be met.
New Accounting Pronouncements
In October 2021, the FASB issued ASU 2021-08, Accounting for Contract Assets and Contract Liabilities from Contracts with Customers, to improve the accounting for acquired revenue contracts with customers in a business combination by addressing diversity in practice and inconsistency related to the recognition of an acquired contract liability and other items. ASU 2021-08 is effective January 1, 2023; however, the Company has early adopted the standard and retrospectively applied it to the financial statements herein.
In March 2020, the FASB issued ASU 2020-04, and in January 2021 subsequently issued ASU 2021-01, Facilitation of the Effects of Reference Rate Reform on Financial Reporting, to provide optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. ASU 2020-04 is effective upon issuance, through December 31, 2022. The Company is evaluating the impact of the adoption of this guidance on the Company’s financial statements and disclosures.