Stagwell Statements
ST
Stagwell Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
671.17
100
438.91
65.4
232.26
34.6
—
0
168.13
25.1
210.13
31.3
22.122
3.3
-24.888
-3.7
0.193
0.03
-2.788
-0.4
1.165
0.2
-2.965
-0.4
-0.026
113.48
670.06
100
444.53
66.3
225.53
33.7
—
0
163.34
24.4
198.18
29.6
27.354
4.1
-23.223
-3.5
-1.267
-0.2
1.364
0.2
2.585
0.4
-1.282
-0.2
-0.011
112.63
654.89
100
419.87
64.1
235.03
35.9
—
0
179.87
27.5
214.91
32.8
20.123
3.1
-23.561
-3.6
0.108
0.02
90.342
13.8
28.132
4.3
3.731
0.6
0.028
132.36
617.6
100
385
62.3
232.6
37.7
—
0
160
25.9
198.8
32.2
33.7
5.5
-26
-4.2
-0.3
-0.05
7.4
1.2
4.3
0.7
0.7
0.1
—
265
632.3
100
402.4
63.6
229.8
36.3
—
0
162.5
25.7
198
31.3
31.9
5
-25.2
-4
-0.4
-0.06
-4.3
-0.7
5.7
0.9
-4.7
-0.7
-0.04
115.4
622.4
100
413.9
66.5
208.5
33.5
—
0
158.8
25.5
192.3
30.9
16.2
2.6
-18.9
-3.04
0.2
0.03
-2.4
-0.4
2.4
0.4
0.4
0.06
—
289.8
708.2
100
419.8
59.3
288.4
40.7
—
0
172.4
24.3
208.1
29.4
80.3
11.3
-18
-2.5
-7.2
-1.02
-39
-5.5
-12.6
-1.8
-6.5
-0.9
-0.05
122.9
663.8
100
417.1
62.8
246.7
37.2
—
0
119.2
18
151.4
22.8
95.3
14.4
-23.6
-3.6
0.1
0.02
46.6
7
11.5
1.7
10.6
1.6
0.08
130.5
672.9
100
424.7
63.1
248.3
36.9
—
0
165.4
24.6
197.6
29.4
50.6
7.5
-18.1
-2.7
-0.1
-0.01
30.1
4.5
5.4
0.8
10.5
1.6
0.04
296.4
642.9
100
412
64.1
230.9
35.9
—
0
144.5
22.5
175.6
27.3
55.3
8.6
-19
-3
0.2
0.03
35.8
5.6
3.2
0.5
12.7
2
0.04
297.5
611.9
100
348
56.9
263.9
43.1
—
0
197.3
32.2
228.7
37.4
35.2
5.8
-18.1
-3
3.3
0.5
19.1
3.1
14.2
2.3
0.8
0.1
0.01
133.4
466.6
100
324.8
69.6
141.9
30.4
—
0
121.8
26.1
146.6
31.4
-4.7
-1.007
-12.8
-2.7
2.6
0.6
13.2
2.8
5.2
1.1
-4.5
-1
-0.06
76.1
83.2
100
47.2
56.7
36.1
43.4
—
0
21
25.2
34.1
41
1.9
2.3
12.6
15.1
0.6
0.7
16
19.2
2.7
3.2
-0.9
-1.08
-0.01
77.6
307.6
100
186.9
60.8
120.7
39.2
—
0
83.9
27.3
92.1
29.9
28.6
9.3
-17
-5.5
0.6
0.2
11.3
3.7
1.3
0.4
0.9
0.3
0.01
75.4
328.2
100
209
63.7
119.1
36.3
—
0
136.5
41.6
146
44.5
-26.9
-8.2
-9.1
-2.8
-2.2
-0.7
-115.4
-35.2
109.5
33.4
-237.1
-72.2
-3.23
73.3
283.4
100
172.5
60.9
110.9
39.1
—
0
72.5
25.6
81.8
28.9
29.1
10.3
-13.1
-4.6
0.5
0.2
16.3
5.8
1.5
0.5
0.4
0.1
—
73.5
259.7
100
165.6
63.8
94
36.2
—
0
66.2
25.5
75.2
29
18.9
7.3
-10.6
-4.08
5.9
2.3
-4.6
-1.8
-7.9
-3.04
-4
-1.5
-0.05
74.3
327.7
100
222.7
68
105
32
—
0
66.4
20.3
75.5
23
29.5
9
-30.4
-9.3
16.3
5
15.3
4.7
13.5
4.1
-2.4
-0.7
-0.03
72.4
382
100
260.7
68.2
121.3
31.8
—
0
94.2
24.7
103.7
27.1
17.6
4.6
-11.3
-3
2.2
0.6
1.8
0.5
4
1
-11.1
-2.9
-0.15
72.1
342.9
100
222.4
64.9
120.5
35.1
—
0
79.7
23.2
89.2
26
31.3
9.1
-20.1
-5.9
-0.4
-0.1
8.9
2.6
3.5
1
-5.1
-1.5
-0.07
72
362.1
100
240.7
66.5
121.4
33.5
—
0
87.3
24.1
98
27.1
23.4
6.5
-13.5
-3.7
-0.7
-0.2
9.2
2.5
2.1
0.6
0.8
0.2
0.01
72
328.8
100
237.2
72.1
91.6
27.9
—
0
67.1
20.4
75.9
23.1
15.7
4.8
-11.3
-3.4
-3.4
-1.03
1
0.3
0.7
0.2
-2.2
-0.7
-0.03
69
393.7
100
256.1
65
137.6
35
—
0
78.9
20
89.9
22.8
47.6
12.1
-30.4
-7.7
-1
-0.3
-40.4
-10.3
35
8.9
-83.7
-21.3
-1.46
57.5
375.8
100
238.7
63.5
137.1
36.5
—
0
102.4
27.2
113.5
30.2
23.6
6.3
-13.8
-3.7
0.2
0.05
-11
-2.9
3
0.8
-18.2
-4.8
-0.32
57.5
379.7
100
253.4
66.7
126.4
33.3
—
0
83.9
22.1
95.6
25.2
30.8
8.1
-23.4
-6.2
0.6
0.2
8
2.1
2
0.5
1.1
0.3
0.02
57.8
327
100
243
74.3
83.9
25.7
—
0
83.9
25.7
96.3
29.4
-12.3
-3.8
-22.7
-6.9
0.4
0.1
-36.9
-11.3
-8.3
-2.5
-31.2
-9.5
-0.55
57.2
402.7
100
268.7
66.7
134.1
33.3
—
0
59.1
14.7
69.7
17.3
64.4
16
-16.7
-4.1
2.3
0.6
45.6
11.3
-85.3
-21.2
192.6
47.8
3.47
55.5
375.8
100
249.4
66.4
126.4
33.6
—
0
77.9
20.7
89.2
23.7
37.2
9.9
-6.3
-1.7
-1.3
-0.3
29.6
7.9
9
2.4
14.1
3.8
0.24
57.9
390.5
100
267.8
68.6
122.7
31.4
—
0
85.6
21.9
96.4
24.7
26.4
6.8
-9.1
-2.3
0.2
0.05
17.5
4.5
4.6
1.2
10
2.6
0.16
59.1
344.7
100
237.6
68.9
107.1
31.1
—
0
87.8
25.5
98.7
28.6
8.4
2.4
-14.1
-4.09
0.1
0.03
-5.6
-1.6
4
1.2
-11.1
-3.2
-0.21
53
390.4
100
260.2
66.6
130.2
33.4
—
0
72.4
18.5
84.8
21.7
45.4
11.6
-26.2
-6.7
0.6
0.2
0.9
0.2
-10.6
-2.7
9.1
2.3
0.17
52.8
349.3
100
235.7
67.5
113.6
32.5
—
0
83.3
23.8
94.7
27.1
18.8
5.4
-21.6
-6.2
—
0
-33.1
-9.5
-1.9
-0.5
-32.1
-9.2
-0.62
52.2
337
100
228.8
67.9
108.2
32.1
—
0
72.7
21.6
84.2
25
24.1
7.2
-16.6
-4.9
-0.3
-0.09
7.1
2.1
4.7
1.4
0.8
0.2
0.02
50.7
309
100
211.4
68.4
97.6
31.6
—
0
77.8
25.2
89.1
28.8
8.5
2.8
-33.2
-10.7
0.1
0.03
-24.6
-8
-1.6
-0.5
-23.6
-7.6
-0.47
50.2
359
100
231.3
64.4
127.7
35.6
—
0
116
32.3
128.9
35.9
-1.2
-0.3
-24.3
-6.8
6.8
1.9
-18.7
-5.2
4.3
1.2
-24.3
-6.8
-0.49
50
328.4
100
212.9
64.8
115.5
35.2
—
0
78.8
24
91.9
28
23.6
7.2
-30.2
-9.2
—
0
-6.5
-2
-1.2
-0.4
-8.6
-2.6
-0.17
49.9
336.6
100
225
66.8
111.6
33.2
—
0
53.1
15.8
67.1
19.9
44.5
13.2
-8.8
-2.6
—
0
35.6
10.6
4.7
1.4
29.6
8.8
0.58
50.4
302.2
100
210.4
69.6
91.8
30.4
—
0
74.3
24.6
86.6
28.7
5.2
1.7
-33.5
-11.09
0.5
0.2
-27.8
-9.2
-4.1
-1.4
-32.1
-10.6
-0.64
49.8
286.3
100
190.1
66.4
96.2
33.6
—
0
55.5
19.4
68.2
23.8
28
9.8
-32.8
-11.5
9.6
3.4
4.8
1.7
9.6
3.4
-26.8
-9.4
-0.53
49.7
309.4
100
205.5
66.4
103.8
33.5
—
0
70.8
22.9
82.5
26.7
21.3
6.9
-24.9
-8.05
1.4
0.5
-2.2
-0.7
-0.3
-0.1
-4.9
-1.6
-0.09
49.6
299.4
100
188.9
63.1
110.5
36.9
—
0
71.4
23.8
81.3
27.2
29.1
9.7
-6.7
-2.2
0.4
0.1
22.9
7.6
3.4
1.1
16.5
5.5
0.32
50.2
274.9
100
181.5
66
93.4
34
—
0
71.3
25.9
81.8
29.8
11.6
4.2
-19.2
-7
—
0
-7.6
-2.8
-0.3
-0.1
-8.8
-3.2
-0.17
49.3
220.7
100
148.2
67.1
72.4
32.8
—
0
138.9
62.9
146.7
66.5
-74.2
-33.6
-17
-7.7
1
0.5
-90.2
-40.9
3.8
1.7
-94.3
-42.7
-1.99
47.3