Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      STAGWELL INC. (NASDAQ: STGW) REPORTS RESULTS FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2022

      Stagwell is the challenger network built to transform marketing. (PRNewsfoto/Stagwell Inc.)

      News provided by

      Stagwell Inc.

      Aug 04, 2022, 07:00 ET

      Share this article

      Share this article


      Delivers Double-Digit 2Q 2022 Revenue Growth; Reiterates guidance driven by global media performance and continued digital acceleration

      • 2Q GAAP Revenue grew 221.1% and 21.2% on a Pro Forma basis; YTD Pro Forma growth of 26.0%
      • Pro-Forma Organic Net Revenue grew 16.0% in 2Q and 19.1% YTD
      • Net Income of $24.5M in 2Q and Diluted EPS of $0.08 per share
      • Net Income attributable to Stagwell of $10.5M in 2Q
      • Adjusted EBITDA of $111.3M in 2Q representing a 20.0% margin on Net Revenue
      • 57% of 2Q Net Revenue came from high-growth digital services
      • Reaffirming 2022 full-year organic net revenue growth outlook of 18%-22%

      NEW YORK, Aug. 4, 2022 /PRNewswire/ -- (NASDAQ: STGW) -- Stagwell Inc. ("Stagwell") today announced financial results for the three and six months ended June 30, 2022.

      SECOND QUARTER AND YTD HIGHLIGHTS:

      Continue Reading

      "Stagwell is executing exactly as we said we would, and doing so profitably," said Mark Penn, Chairman, CEO, Stagwell.

      Post this
      Stagwell's Q2 2022 performance in 60 seconds.
      Stagwell's Q2 2022 performance in 60 seconds.
      Stagwell Delivers Double-Digit 2Q 2022 Revenue Growth; Reiterates guidance driven by global media performance and continued digital acceleration.
      Stagwell Delivers Double-Digit 2Q 2022 Revenue Growth; Reiterates guidance driven by global media performance and continued digital acceleration.

      • Second quarter revenue of $672.9 million, an increase of 221.1% versus the prior year period; YTD revenue of $1,315.8 million, an increase of 236.7% versus the prior year period.
      • Second quarter Pro Forma GAAP revenue growth of 21.2% versus the prior year period and 19.3% ex-Advocacy; YTD Pro Forma GAAP revenue growth of 26.0% versus the prior year period and 24.4% ex-Advocacy
      • Second quarter net revenue of $556.3 million, an increase of 205.9% versus the prior period; YTD net revenue of $1,083.0 million, an increase of 218.6% versus the prior year period.
      • Second quarter Pro Forma net revenue growth of 15.8% versus the prior year period and 14.6% ex-Advocacy; YTD Pro Forma net revenue growth of 19.1% versus the prior year period and 18.3% ex-Advocacy
      • Second quarter Pro Forma organic net revenue growth of 16.0% versus the prior year period and 14.8% ex-Advocacy; YTD Pro Forma organic net revenue growth of 19.6% versus the prior year period and 18.8% ex-Advocacy.
      • Second quarter net income of $24.5 million versus $18.7 million in the prior year period; YTD net income of $58.1 million versus $23.3 million in the prior year period.
      • Second quarter net income attributable to Stagwell Inc. common shareholders of $10.5 million versus $17.3 million in the prior year period; YTD net income attributable to Stagwell Inc. common shareholders of $23.1 million versus $21.7 million in the prior year period.
      • Second quarter adjusted EBITDA of $111.3 million, an increase of 187.5% versus the prior year period; YTD adjusted EBITDA of $212.7 million, an increase of 240.0% versus the prior year period.
      • Pro Forma adjusted EBITDA growth of 13.0% versus the prior period and 11.4% ex-Advocacy; YTD adjusted EBITDA growth of 22.0% versus the prior period and 20.5% ex-Advocacy.
      • Second quarter Adjusted EBITDA Margin of 20.0% of net revenue; YTD Adjusted EBITDA Margin of 19.6% of net revenue.
      • Net New Business wins totaled $31 million in the quarter.

      "Stagwell is executing exactly as we said we would, and doing so profitably. We delivered significant organic net revenue growth of 16% in the second quarter, which has the toughest comparisons of the year. Our high-growth digital capabilities expanded to 57% of net revenue and grew 28% organically versus the prior year period. Due to our unique mix of digital and creative capabilities, clients now recognize Stagwell as a serious alternative to legacy incumbents – and we are now a regular contender in many of the largest global pitches," said Mark Penn, Chairman and Chief Executive Officer of Stagwell. "Our disciplined financial management and strong cost controls allow us to maintain leading margins, even while making smart investments in our corporate infrastructure to scale the network. We are optimistic about the back half of the year as our world-class advocacy businesses prepare for a record cycle of US political advertising spend and our year-over-year comparisons ease. We remain very confident in our full-year guidance of 18-22% organic net revenue growth and $450-$480 million of adjusted EBITDA."

      Frank Lanuto, Chief Financial Officer, commented: "The Company reported strong second quarter results with GAAP revenue of $673 million, net revenue of $556 million and Adjusted EBITDA of $111 million. Pro forma organic net revenue increased 16% over the prior period and Adjusted EBITDA margins remained strong at 20% of net revenue as we remain diligent around cost controls. Our balance sheet is in a good position and should benefit as we head into the seasonally strong back half of the year when we expect cash flow to increase significantly."

      Financial Outlook

      2022 financial guidance is as follows:

      • Pro Forma Organic Net Revenue growth of 18% – 22%
      • Pro Forma Organic Net Revenue growth ex-Advocacy of 13% – 17%
      • Adjusted EBITDA of $450 million - $480 million, excluding the contribution from 2022 acquisitions
      • Pro Forma Free Cash Flow growth of approximately 30%
      • Guidance assumes no impact from foreign exchange, acquisitions or dispositions.

      * The Company has excluded a quantitative reconciliation with respect to the Company's 2022 guidance under the "unreasonable efforts" exception in Item 10(e)(1)(i)(B) of Regulation S-K. See "Non-GAAP Financial Measures" below for additional information.

      Conference Call

      Management will host a video webcast and conference call on Thursday, August 4, 2022, at 8:30 a.m. (ET) to discuss results for Stagwell Inc. for the three and six months ended June 30, 2022.  The video webcast will be accessible at https://bit.ly/STGWEarningsQ2. An investor presentation has been posted on our website at www.stagwellglobal.com and may be referred to during the conference call.

      A recording of the conference call will be accessible one hour after the call and available for ninety days at www.stagwellglobal.com.

      Stagwell Inc.

      Stagwell is the challenger network built to transform marketing. We deliver scaled creative performance for the world's most ambitious brands, connecting culture-moving creativity with leading-edge technology to harmonize the art and science of marketing.  Led by entrepreneurs, our 13,000+ specialists in 34+ countries are unified under a single purpose: to drive effectiveness and improve business results for their clients. Join us at www.stagwellglobal.com.

      Basis of Presentation

      The acquisition of MDC Partners (MDC) by Stagwell Marketing Group (SMG) was completed on August 2, 2021. The results of MDC are included within the Statements of Operations for the period beginning on the date of the acquisition through the end of the respective period presented and the results of SMG are included for the entirety of all periods presented.

      Non-GAAP Financial Measures

      In addition to its reported results, Stagwell Inc. has included in this earnings release certain financial results that the Securities and Exchange Commission (SEC) defines as "non-GAAP Financial Measures."  Management believes that such non-GAAP financial measures, when read in conjunction with the Company's reported results, can provide useful supplemental information for investors analyzing period to period comparisons of the Company's results. Such non-GAAP financial measures include the following:

      Pro Forma Results: The Pro Forma amounts presented for each period were prepared by combining the historical standalone statements of operations for each of legacy MDC and SMG. The unaudited pro forma results are provided for illustrative purposes only and do not purport to represent what the actual consolidated results of operations or consolidated financial condition would have been had the combination actually occurred on the date indicated, nor do they purport to project the future consolidated results of operations or consolidated financial condition for any future period or as of any future date. The Company has excluded a quantitative reconciliation of adjusted Pro Forma EBITDA to net income under the "unreasonable efforts" exception in Item 10(e)(1)(i)(B) of Regulation S-K.

      (1) Organic Revenue: "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 partner firms that the Company has held throughout each of the comparable periods presented, and (b) "non-GAAP acquisitions (dispositions), net". Non-GAAP acquisitions (dispositions), net 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 same 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.

      (2) Net New Business: Estimate of annualized revenue for new wins less annualized revenue for losses incurred in the period.

      (3) Adjusted EBITDA: defined as Net income excluding non-operating income or expense to achieve operating income, 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.

      (4) Free Cash Flow:  defined as Adjusted EBITDA less capital expenditures, change in net working capital, cash taxes, interest, and distributions to minority interests, but excludes contingent M&A payments.

      (5) Financial Guidance:  The Company provides guidance on a non-GAAP basis as it cannot predict certain elements which are included in reported GAAP results.

      Included in this earnings release are tables reconciling reported Stagwell Inc. results to arrive at certain of these non-GAAP financial measures.

      This press release contains forward-looking statements. Statements in this press release that are not historical facts, including without limitation the information under the heading "Financial Outlook" and statements about the Company's beliefs and expectations, earnings (loss) guidance, recent business and economic trends, potential acquisitions, and estimates of amounts for redeemable noncontrolling interests and deferred acquisition consideration, constitute forward-looking statements. Words such as "estimates", "expects", "contemplates", "will", "anticipates", "projects", "plans", "intends", "believes", "forecasts", "may", "should", and variations of such words or similar expressions are intended to identify forward-looking statements. These statements are based on current plans, estimates and projections, and are subject to change based on a number of factors, including those outlined in this section.  Forward-looking statements speak only as of the date they are made, and the Company undertakes no obligation to update publicly any of them in light of new information or future events, if any.

      Some of the factors that could materially and adversely affect our business, financial condition, results of operations and cash flows include, but are not limited to, the following:

      • risks associated with international, national and regional unfavorable economic conditions that could affect the Company or its clients;
      • the continued impact of the coronavirus pandemic ("COVID-19"), and evolving strains of COVID-19 on the economy and demand for the Company's services, which may precipitate or exacerbate other risks and uncertainties;
      • an inability to realize expected benefits of the combination of the Company's business with the business of MDC (the "Business Combination" and, together with the related transactions, the "Transactions");
      • adverse tax consequences in connection with the Transactions for the Company, its operations and its shareholders, that may differ from the expectations of the Company, including that future changes in tax law, potential increases to corporate tax rates in the United States and disagreements with the tax authorities on the Company's determination of value and computations of its attributes may result in increased tax costs;
      • the occurrence of material Canadian federal income tax (including material "emigration tax") as a result of the Transactions;
      • the Company's ability to attract new clients and retain existing clients;
      • the impact of a reduction in client spending and changes in client advertising, marketing and corporate communications requirements;
      • financial failure of the Company's clients;
      • the Company's ability to retain and attract key employees;
      • the Company's ability to compete in the markets in which it operates;
      • the Company's ability to achieve its cost saving initiatives;
      • the Company's implementation of strategic initiatives;
      • the Company's ability to remain in compliance with its debt agreements and the Company's ability to finance its contingent payment obligations when due and payable, including but not limited to those relating to redeemable noncontrolling interests and deferred acquisition consideration;
      • the Company's ability to manage its growth effectively, including the successful completion and integration of acquisitions which complement and expand the Company's business capabilities;
      • the Company's material weaknesses in internal control over financial reporting and its ability to establish and maintain an effective system of internal control over financial reporting;
      • the Company's ability to protect client data from security incidents or cyberattacks;
      • economic disruptions resulting from war and other geopolitical tensions (such as the ongoing military conflict between Russia and Ukraine), terrorist activities and natural disasters;
      • stock price volatility; and
      • foreign currency fluctuations.

      Investors should carefully consider these risk factors, other risk factors described herein, and the additional risk factors outlined in more detail in our 2021 Form 10-K, filed with the Securities and Exchange Commission (the "SEC") on March 17, 2022, and accessible on the SEC's website at www.sec.gov, under the caption "Risk Factors," and in the Company's other SEC filings.

      CONTACTS:















      For Investors:



      For Media:



      Michaela Pewarski



      Beth Sidhu



      (646) 429-1812



      (202) 423-4414



      [email protected]



      [email protected]










      SCHEDULE 1
      STAGWELL INC.
      UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
      (amounts in thousands)



      Three Months

      Ended June 30,


      Six Months

      Ended June 30,


      2022


      2021


      2022


      2021

      Revenue

      $        672,913


      $        209,560


      $     1,315,816


      $        390,802

      Operating Expenses








      Cost of services

      424,661


      122,074


      836,631


      234,073

      Office and general expenses

      165,423


      52,674


      309,935


      104,952

      Depreciation and amortization

      32,231


      10,381


      63,435


      21,331

      Impairment and other losses

      2,266


      —


      2,823


      —


      624,581


      185,129


      1,212,824


      360,356

      Operating Income

      48,332


      24,431


      102,992


      30,446

      Other income (expenses):








      Interest expense, net

      (18,151)


      (1,935)


      (36,880)


      (3,286)

      Foreign exchange, net

      70


      (385)


      (236)


      (1,062)

      Other, net

      (121)


      (101)


      35


      1,184


      (18,202)


      (2,421)


      (37,081)


      (3,164)

      Income before income taxes and equity in earnings of non-consolidated affiliates

      30,130


      22,010


      65,911


      27,282

      Income tax expense

      5,421


      3,348


      8,610


      4,021

      Income before equity in earnings of non-consolidated affiliates

      24,709


      18,662


      57,301


      23,261

      Equity in income (loss) of non-consolidated affiliates

      (190)


      (3)


      840


      1

      Net income

      24,519


      18,659


      58,141


      23,262

      Net income attributable to noncontrolling and redeemable noncontrolling interests

      (14,056)


      (1,314)


      (35,003)


      (1,552)

      Net income attributable to Stagwell Inc. common shareholders

      $          10,463


      $          17,345


      $          23,138


      $          21,710

      Income Per Common Share:








      Basic








      Net income attributable to Stagwell Inc. common shareholders

      $               0.08


      N/A


      $               0.19


      N/A

      Diluted








      Net income attributable to Stagwell Inc. common shareholders

      $               0.08


      N/A


      $               0.18


      N/A

      Weighted Average Number of Common Shares Outstanding:








      Basic

      126,425


      N/A


      124,367


      N/A

      Diluted

      296,414


      N/A


      298,843


      N/A

      SCHEDULE 2
      STAGWELL INC.
      UNAUDITED PRO FORMA COMPONENTS OF NET REVENUE CHANGE
      (amounts in thousands)





      Net Revenue - Components of Change






      Change


      Three Months
      Ended June
      30, 2021


      Foreign
      Currency


      Net
      Acquisitions
      (Divestitures)


      Organic


      Total Change


      Three Months
      Ended June
      30, 2022


      Organic


      Total







      Integrated Agencies Network

      $        289,065


      $          (2,597)


      $           1,370


      $         27,004


      $         25,777


      $       314,842


      9.3 %


      8.9 %

      Media Network

      129,195


      (3,633)


      10,010


      36,303


      42,680


      171875


      28.1 %


      33.0 %

      Communications Network

      52,328


      (292)


      302


      14,582


      14,592


      66920


      27.9 %


      27.9 %

      All Other

      9,623


      (96)


      (5,694)


      (1,154)


      (6,944)


      2,679


      (12.0) %


      (72.2) %


      $        480,211


      $          (6,618)


      $           5,988


      $         76,735


      $         76,105


      $       556,316


      16.0 %


      15.8 %










      Net Revenue - Components of Change






      Change


      Six Months
      Ended June
      30, 2021


      Foreign
      Currency


      Net
      Acquisitions
      (Divestitures)


      Organic


      Total Change


      Six Months
      Ended June
      30, 2022


      Organic


      Total







      Integrated Agencies Network

      $        543,371


      $          (3,718)


      $           1,370


      $         79,413


      $         77,065


      $       620,436


      14.6 %


      14.2 %

      Media Network

      250,277


      (4,879)


      14,217


      67,741


      77,079


      327356


      27.1 %


      30.8 %

      Communications Network

      99,859


      (388)


      302


      29,599


      29,513


      129372


      29.6 %


      29.6 %

      All Other

      15,485


      (107)


      (10,950)


      1,361


      (9,696)


      5,789


      8.8 %


      (62.6) %


      $        908,992


      $          (9,092)


      $           4,939


      $       178,114


      $       173,961


      $    1,082,953


      19.6 %


      19.1 %


      Note: 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.

      SCHEDULE 3
      STAGWELL INC.
      UNAUDITED PRO FORMA SEGMENT OPERATING RESULTS
      (amounts in thousands)


      For the Three Months Ended June 30, 2022



      Integrated
      Agencies
      Network


      Media
      Network


      Communications
      Network


      All Other


      Corporate


      Total

      Net Revenue

      $     314,842


      $     171,875


      $                   66,920


      $         2,679


      $               —


      $     556,316

      Billable costs

      63,326


      22,421


      30,850


      —


      —


      116,597

      Revenue

      378,168


      194,296


      97,770


      2,679


      —


      672,913













      Billable costs

      63,326


      22,421


      30,850


      —


      —


      116,597

      Staff costs

      195,942


      102,285


      42,014


      2,664


      6,563


      349,468

      Administrative costs

      31,465


      24,001


      7,520


      493


      2,870


      66,349

      Unbillable and other costs, net

      17,128


      11,890


      155


      7


      —


      29,180

      Adjusted EBITDA (1)

      70,307


      33,699


      17,231


      (485)


      (9,433)


      111,319













      Stock-based compensation

      4,663


      4,969


      649


      —


      2,850


      13,131

      Depreciation and amortization

      18,010


      8,643


      2,524


      750


      2,304


      32,231

      Deferred acquisition consideration

      6,181


      3,773


      3,518


      —


      —


      13,472

      Impairment and other losses

      784


      —


      —


      1,482


      —


      2,266

      Other items, net (1)

      751


      1,449


      44


      22


      (379)


      1,887

      Operating income (loss)

      $       39,918


      $       14,865


      $                   10,496


      $        (2,739)


      $      (14,208)


      $       48,332


      (1) See Non-GAAP Financial Measures section above for the definition of Adjusted EBITDA, Other items, net and Pro Forma adjusted EBITDA.


      Note: 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.

      SCHEDULE 4
      STAGWELL INC.
      UNAUDITED PRO FORMA SEGMENT OPERATING RESULTS
      (amounts in thousands)


      For the Six Months Ended June 30, 2022



      Integrated
      Agencies
      Network


      Media
      Network


      Communications
      Network


      All Other


      Corporate


      Total

      Net Revenue

      $    620,436


      $    327,356


      $               129,372


      $         5,789


      $              —


      $ 1,082,953

      Billable costs

      108,203


      64,727


      59,933


      —


      —


      232,863

      Revenue

      728,639


      392,083


      189,305


      5,789


      —


      1,315,816













      Billable costs

      108,203


      64,727


      59,933


      —


      —


      232,863

      Staff costs

      389,242


      198,308


      81,637


      5,200


      15,719


      690,106

      Administrative costs

      57,297


      41,042


      14,364


      1,188


      8,752


      122,643

      Unbillable and other costs, net

      34,201


      23,059


      203


      10


      —


      57,473

      Adjusted EBITDA (1)

      139,696


      64,947


      33,168


      (609)


      (24,471)


      212,731













      Stock-based compensation

      9,736


      6,229


      406


      8


      4,773


      21,152

      Depreciation and amortization

      36,890


      16,839


      5,064


      1,251


      3,391


      63,435

      Deferred acquisition consideration

      4,856


      5,905


      4,608


      —


      —


      15,369

      Impairment and other losses

      784


      557


      —


      1,482


      —


      2,823

      Other items, net (1)

      1,515


      2,510


      116


      22


      2,797


      6,960

      Operating income (loss)

      $      85,915


      $      32,907


      $                 22,974


      $       (3,372)


      $     (35,432)


      $    102,992


      (1) See Non-GAAP Financial Measures section above for the definition of Adjusted EBITDA, Other items, net and Pro Forma adjusted EBITDA.


      Note: 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.

      SCHEDULE 5
      STAGWELL INC.
      UNAUDITED PRO FORMA SEGMENT OPERATING RESULTS
      (amounts in thousands)


      For the Three Months Ended June 30, 2021



      Integrated
      Agencies
      Network


      Media
      Network


      Communications
      Network


      All Other


      Corporate


      Total

      Net Revenue

      $    289,065


      $    129,195


      $                   52,328


      $        9,623


      $              —


      $    480,211

      Billable costs

      41,397


      12,693


      20,857


      7


      —


      74,954

      Revenue

      330,462


      141,888


      73,185


      9,630


      —


      555,165













      Billable costs

      41,397


      12,693


      20,857


      7


      —


      74,954

      Staff costs

      178,093


      86,377


      33,478


      5,093


      9,527


      312,568

      Administrative costs

      26,050


      19,044


      4,855


      2,902


      866


      53,717

      Unbillable and other costs, net

      9,504


      4,870


      (560)


      1,708


      (132)


      15,390

      Adjusted EBITDA (1)

      75,418


      18,904


      14,555


      (80)


      (10,261)


      98,536













      Stock-based compensation

      6,132


      71


      181


      —


      554


      6,938

      Depreciation and amortization

      7,200


      7,430


      1,587


      499


      1,669


      18,385

      Deferred acquisition consideration

      7,529


      75


      106


      —


      —


      7,710

      Impairment and other losses

      1


      —


      —


      (1)


      —


      —

      Other items, net (1)

      1,924


      1,935


      259


      —


      4,310


      8,428

      Operating income (loss)

      $      52,632


      $        9,393


      $                   12,422


      $          (578)


      $     (16,794)


      $      57,075


      (1) See Non-GAAP Financial Measures section above for the definition of Adjusted EBITDA, Other items, net and Pro Forma adjusted EBITDA.


      Note: 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.

      SCHEDULE 6
      STAGWELL INC.
      UNAUDITED PRO FORMA SEGMENT OPERATING RESULTS
      (amounts in thousands)


      For the Six Months Ended June 30, 2021



      Integrated
      Agencies
      Network


      Media
      Network


      Communications
      Network


      All Other


      Corporate


      Total

      Net Revenue

      $    543,371


      $    250,277


      $                  99,859


      $      15,485


      $              —


      $    908,992

      Billable costs

      73,257


      23,972


      37,764


      7


      —


      135,000

      Revenue

      616,628


      274,249


      137,623


      15,492


      —


      1,043,992













      Billable costs

      73,257


      23,972


      37,764


      7


      —


      135,000

      Staff costs

      333,401


      166,977


      66,189


      10,346


      16,821


      593,734

      Administrative costs

      50,123


      36,649


      9,693


      6,746


      2,410


      105,621

      Unbillable and other costs, net

      22,504


      13,088


      (656)


      386


      13


      35,335

      Adjusted EBITDA (1)

      137,343


      33,563


      24,633


      (1,993)


      (19,244)


      174,302













      Stock-based compensation

      3,454


      95


      242


      —


      1,184


      4,975

      Depreciation and amortization

      14,329


      14,878


      3,413


      1,521


      3,371


      37,512

      Deferred acquisition consideration

      23,417


      102


      (188)


      —


      —


      23,331

      Impairment and other losses

      875


      —


      —


      —


      —


      875

      Other items, net (1)

      4,057


      3,364


      317


      —


      9,115


      16,853

      Operating income (loss)

      $      91,211


      $      15,124


      $                  20,849


      $       (3,514)


      $     (32,914)


      $      90,756


      (1) See Non-GAAP Financial Measures section above for the definition of Adjusted EBITDA, Other items, net and Pro Forma adjusted EBITDA.


      Note: 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.

      SCHEDULE 7
      STAGWELL INC.
      UNAUDITED CONSOLIDATED BALANCE SHEETS
      (amounts in thousands)



      June 30, 2022


      December 31, 2021





      ASSETS




      Current Assets




      Cash and cash equivalents

      $               93,402


      $                  184,009

      Accounts receivable, net

      782,927


      696,937

      Expenditures billable to clients

      43,583


      63,065

      Other current assets

      73,251


      61,830

      Total Current Assets

      993,163


      1,005,841

      Fixed assets, net

      123,662


      118,603

      Right-of-use lease assets - operating leases

      299,553


      311,654

      Goodwill

      1,668,892


      1,652,723

      Other intangible assets, net

      904,812


      937,695

      Other assets

      34,936


      29,064

      Total Assets

      $          4,025,018


      $               4,055,580

      LIABILITIES, RNCI, AND SHAREHOLDERS' EQUITY




      Current Liabilities




      Accounts payable

      $             254,650


      $                  271,769

      Accrued media

      195,939


      237,794

      Accruals and other liabilities

      222,699


      272,533

      Advance billings

      316,654


      361,885

      Current portion of lease liabilities - operating leases

      68,785


      72,255

      Current portion of deferred acquisition consideration

      76,661


      77,946

      Total Current Liabilities

      1,135,388


      1,294,182

      Long-term debt

      1,381,560


      1,191,601

      Long-term portion of deferred acquisition consideration

      119,853


      144,423

      Long-term lease liabilities - operating leases

      327,677


      342,730

      Deferred tax liabilities, net

      80,311


      103,093

      Other liabilities

      73,148


      57,147

      Total Liabilities

      3,117,937


      3,133,176

      Redeemable Noncontrolling Interests

      49,697


      43,364

      Commitments, Contingencies and Guarantees




      Shareholders' Equity:




      Common shares - Class A & B

      135


      118

      Common shares - Class C

      2


      2

      Paid-in capital

      368,345


      382,893

      Retained earnings (loss)

      10,268


      (6,982)

      Accumulated other comprehensive loss

      (34,451)


      (5,278)

      Stagwell Inc. Shareholders' Equity

      344,299


      370,753

      Noncontrolling interests

      513,085


      508,287

      Total Shareholders' Equity

      857,384


      879,040

      Total Liabilities, Redeemable Noncontrolling Interests and Shareholders' Equity

      $          4,025,018


      $               4,055,580

      SCHEDULE 8
      STAGWELL INC.
      UNAUDITED SUMMARY CASH FLOW DATA
      (amounts in thousands)



      Six Months Ended June 30,


      2022


      2021

      Cash flows from operating activities:




      Net income

      $                   58,141


      $                   23,261

      Adjustments to reconcile net income to cash (used in) provided by operating activities:




      Stock-based compensation

      21,152


      —

      Depreciation and amortization

      63,435


      21,331

      Impairment and other losses

      2,823


      —

      Provision for bad debt expense

      1,641


      381

      Deferred income taxes

      (1,325)


      138

      Adjustment to deferred acquisition consideration

      15,390


      2,359

      Transaction costs contributed by Stagwell Media LP

      —


      5,042

      Other

      (6,059)


      952

      Changes in working capital:




      Accounts receivable

      (78,342)


      28,960

      Expenditures billable to clients

      20,386


      (4,752)

      Other assets

      (8,555)


      (676)

      Accounts payable

      (33,228)


      (40,344)

      Accrued expenses and other liabilities

      (109,232)


      (1,037)

      Advance billings

      (46,391)


      3,603

      Deferred acquisition related payments

      (7,107)


      —

      Net cash (used in) provided by operating activities

      (107,271)


      39,218

      Cash flows from investing activities:




      Capital expenditures

      (14,467)


      (7,288)

      Current period acquisitions, net of cash acquired

      (38,326)


      —

      Other

      (2,144)


      —

      Net cash used in investing activities

      (54,937)


      (7,288)

      Cash flows from financing activities:




      Repayment of borrowings under revolving credit facility

      (473,000)


      (25,496)

      Proceeds from borrowings under revolving credit facility

      660,500


      10,000

      Shares acquired and cancelled

      (14,926)


      —

      Distributions to noncontrolling interests and other

      (36,498)


      —

      Payment of deferred consideration

      (52,431)


      —

      Purchase of noncontrolling interest

      (3,600)


      —

      Distributions

      —


      (37,214)

      Repurchase of Common Stock

      (14,839)


      —

      Net cash provided by (used in) financing activities

      65,206


      (52,710)

      Effect of exchange rate changes on cash and cash equivalents

      6,395


      1,773

      Net decrease in cash and cash equivalents

      (90,607)


      (19,007)

      Cash and cash equivalents at beginning of period

      184,009


      92,457

      Cash and cash equivalents at end of period

      $                   93,402


      $                   73,450

      SOURCE Stagwell Inc.

      Modal title

      Also from this source

      HarrisQuest's QuestDIY Launches New AI-Powered Reporting Capabilities with Industry Leading Partner, Displayr, Allowing Clients to Dive Deeper into Survey Insights

      HarrisQuest's QuestDIY Launches New AI-Powered Reporting Capabilities with Industry Leading Partner, Displayr, Allowing Clients to Dive Deeper into Survey Insights

      HarrisQuest, part of The Marketing Cloud within the Stagwell (NASDAQ: STGW) network announced a new QuestDIY product integration with analysis and...

      ASSEMBLY APPOINTS BRIDGET HOPKINS AS NEW EUROPE CEO

      ASSEMBLY APPOINTS BRIDGET HOPKINS AS NEW EUROPE CEO

      Assembly, the leading global omnichannel media agency within the Stagwell (NASDAQ: STGW) network, today announced the promotion of Bridget Hopkins to ...

      More Releases From This Source

      Explore

      Advertising

      Advertising

      Earnings

      Earnings

      Earnings Forecasts & Projections

      Earnings Forecasts & Projections

      Dividends

      Dividends

      News Releases in Similar Topics

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.