XML 24 R7.htm IDEA: XBRL DOCUMENT v3.22.4
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' DEFICIT - USD ($)
Total
Approved plan
Members' capital
Stagwell Inc. Shareholders' Equity
Stagwell Inc. Shareholders' Equity
Approved plan
Common Shares
Common Class A & B
Common Shares
Common Class A & B
Approved plan
Common Shares
Class C
Paid-in Capital
Paid-in Capital
Approved plan
Retained Earnings
Accumulated Other Comprehensive Loss
Noncontrolling Interests
Beginning balance at Dec. 31, 2019 $ 348,537,000   $ 316,960,000 $ 316,960,000                 $ 31,577,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net income prior to reorganization 74,587,000   56,356,000 56,356,000                 18,231,000
Other comprehensive loss (2,785,000)   (2,785,000) (2,785,000)                  
Contributions (95,434,000)   (95,434,000) (95,434,000)                  
Distributions, net (115,543,000)   (108,468,000) (108,468,000)                 (7,075,000)
Changes in redemption value (128,000)   (128,000) (128,000)                  
Other (1,559,000)   1,387,000 1,387,000                 (2,946,000)
Ending balance at Dec. 31, 2020     $ 358,756,000                    
Balance (in shares) at Dec. 31, 2020           358,756,000              
Balance at Dec. 31, 2020 398,543,000     358,756,000                 39,787,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Other comprehensive loss (5,278,000)                        
Changes in redemption value 3,834,000                        
Reclass NCI to Liability (8,475,000)                       (8,475,000)
Balance (in shares) at Dec. 31, 2021           118,252,000   179,970,000          
Balance at Dec. 31, 2021 879,040,000     370,753,000   $ 118,000   $ 2,000 $ 382,893,000   $ (6,982,000) $ (5,278,000) 508,287,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net income       27,269,000                  
Net income prior to reorganization 57,707,000                        
Other comprehensive loss (33,663,000)     (33,663,000)               (33,663,000)  
Distributions to noncontrolling interests (29,957,000)                       (29,957,000)
Changes in redemption value (8,711,000)                        
Purchases of noncontrolling interests 4,600,000     1,000,000         1,000,000       3,600,000
Acquisition of noncontrolling interest 2,667,000                       2,667,000
Stock Issued During Period, Shares, Acquisitions           175,000              
Stock Issued During Period, Value, Acquisitions 1,178,000     1,178,000         1,178,000        
Changes in redemption value of RNCI 8,711,000     8,711,000             8,711,000    
Restricted Awards Granted or Vested (in shares)           3,940,000              
Restricted awards granted or vested 0         $ (4,000)     (4,000)        
Shares acquired and cancelled (in shares)           (2,531,000) (7,194,000)            
Shares acquired and cancelled (18,732,000) $ (51,547,000)   (18,732,000) $ (51,547,000) $ (3,000) $ (7,000)   (18,729,000) $ (51,540,000)      
Restricted shares forfeited           (221,000)              
Stock-based compensation 34,974,000     34,974,000         34,974,000        
Conversion of shares (in shares)           19,061,000   (19,061,000)          
Conversion of Class C to Class A shares 0     47,930,000   $ 19,000     47,911,000       (47,930,000)
Finalization of MDC acquisition accounting (13,993,000)     (16,294,000)         (16,294,000)       2,301,000
Other, Shares           242,000              
Other (6,621,000)     (6,512,000)   $ (1,000)     (6,960,000)   447,000   (109,000)
Balance (in shares) at Dec. 31, 2022           131,724,000   160,909,000          
Balance at Dec. 31, 2022 $ 944,634,000     $ 482,537,000   $ 132,000   $ 2,000 $ 491,899,000   $ 29,445,000 $ (38,941,000) $ 462,097,000