Biggest changeCommon 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.
Biggest changeEarnings (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.
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.
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.
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.
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 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’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 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 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.
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.
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.
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.
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.
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.
“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.
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 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.
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.
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.
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.
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.
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” 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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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’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.
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.
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.
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 (“Stagwell Marketing” or ”SMG”) 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.
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, 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.
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.
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.
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.
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.
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.
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.
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.
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 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.
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.
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.
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.
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).
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 2023 means the period beginning January 1, 2023, and ending December 31, 2023). 40 Table of Contents For similar operating and financial data and discussion of the Company’s year ended December 31, 2021, refer to Part II Item 7.
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.
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.
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.
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.
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 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 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 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.
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 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.
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.
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.
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 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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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).
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.
“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.
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.
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.
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.
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.
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.