XML 114 R97.htm IDEA: XBRL DOCUMENT v3.22.4
Segment Information (Details 1)
$ in Thousands
12 Months Ended
Dec. 31, 2022
USD ($)
reportable_segment
Dec. 31, 2021
USD ($)
Dec. 31, 2020
USD ($)
Segment Reporting Information [Line Items]      
Number of reportable segments | reportable_segment 3    
Revenues $ 2,687,792 $ 1,469,363 $ 888,032
Adjusted EBITDA 451,118 253,652 143,168
Depreciation, Depletion and Amortization, Nonproduction (131,273) (77,503) (41,025)
Asset Impairment Charges (122,179) (16,240) 0
Stock-based compensation (33,152) (75,032)  
Deferred Acquisition Consideration Expense (Income) 13,405 (18,721) (4,497)
Other items, net (18,691) (21,430) (13,906)
Operating income 159,228 44,726 83,740
Interest and Debt Expense (76,062) (31,894) (6,223)
Foreign exchange, net (2,606) (3,332) (721)
Other Nonoperating Income (Expense) (7,059) 50,058 544
Income (Loss) from Continuing Operations before Equity Method Investments, Income Taxes, Noncontrolling Interest 73,501 59,558 77,340
Income tax expense 7,580 23,398 5,937
Income Loss From Continuing Operations Before Equity In Earnings Of Non-consolidated Affiliates 65,921 36,160 71,403
Income (Loss) from Equity Method Investments (79) (240) 58
Net income 65,842 35,920 71,461
Net Income (Loss) Attributable to Noncontrolling Interest (38,573) (14,884) (15,105)
Net Income (Loss) Attributable to Parent 27,269 21,036 56,356
Severance Costs 10,600    
Operating Segments | Integrated Agencies Network      
Segment Reporting Information [Line Items]      
Revenues 1,479,802 770,056 221,595
Adjusted EBITDA 293,643 163,596 42,332
Depreciation, Depletion and Amortization, Nonproduction 74,609 37,646 9,360
Stock-based compensation (13,774) (47,190)  
Operating Segments | Brand Performance Network      
Segment Reporting Information [Line Items]      
Revenues 757,208 424,632 262,362
Adjusted EBITDA 115,835 65,942 27,697
Depreciation, Depletion and Amortization, Nonproduction 33,674 26,031 20,117
Stock-based compensation (5,830) (5,251)  
Operating Segments | Communications Network      
Segment Reporting Information [Line Items]      
Revenues 430,820 248,832 382,815
Adjusted EBITDA 85,684 45,527 78,562
Depreciation, Depletion and Amortization, Nonproduction 10,831 7,553 5,903
Stock-based compensation (1,797) (15,928)  
Operating Segments | All Other      
Segment Reporting Information [Line Items]      
Revenues 19,962 25,843 21,260
Adjusted EBITDA (933) (769) (1,893)
Depreciation, Depletion and Amortization, Nonproduction 5,234 2,498 3,681
Stock-based compensation (41) (39)  
Corporate, Non-Segment      
Segment Reporting Information [Line Items]      
Adjusted EBITDA (43,111) (20,644) (3,530)
Depreciation, Depletion and Amortization, Nonproduction 6,925 3,775 $ 1,964
Stock-based compensation $ (11,710) $ (6,624)