These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Canada
|
|
98-0364441
|
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
|
(I.R.S. Employer
Identification Number)
|
|
|
|
Title of Each Class
|
|
Name of Each Exchange on Which Registered
|
|
Class A Subordinate Voting Shares, no par value
|
|
NASDAQ
|
|
|
|
Large accelerated filer
x
|
|
Accelerated filer
o
|
|
Non-accelerated
o
|
|
Smaller reporting company
o
|
|
|
|
Page
|
|
PART I
|
||
|
PART II
|
||
|
PART III
|
||
|
PART IV
|
||
|
|
||
|
•
|
successful completion of the convertible preference financing with Goldman Sachs on the anticipated terms and conditions;
|
|
•
|
risks associated with the one Canadian securities class action litigation claim;
|
|
•
|
risks associated with severe effects of international, national and regional economic conditions;
|
|
•
|
the Company’s ability to attract new clients and retain existing clients;
|
|
•
|
the spending patterns and financial success of the Company’s clients;
|
|
•
|
the Company’s ability to retain and attract key employees;
|
|
•
|
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 successful completion and integration of acquisitions which complement and expand the Company’s business capabilities; and
|
|
•
|
foreign currency fluctuations.
|
|
|
|
Year of Initial
|
|
|
|
Company
|
|
Investment
|
|
Locations
|
|
Consolidated:
|
|
|
|
|
|
Reportable Segment:
|
|
|
|
|
|
72andSunny
|
|
2010
|
|
Los Angeles, New York, Netherlands, UK
|
|
Allison & Partners
|
|
2010
|
|
San Francisco, Los Angeles, New York, China, France, Singapore, UK, Japan, Germany, and other global locations
|
|
Anomaly
|
|
2011
|
|
New York, Los Angeles, Netherlands, Canada, UK, China
|
|
Colle + McVoy
|
|
1999
|
|
Minneapolis
|
|
Concentric Partners
|
|
2011
|
|
New York, UK
|
|
Crispin Porter + Bogusky
|
|
2001
|
|
Miami, Boulder, Los Angeles, UK, Sweden,
Denmark, Brazil, China
|
|
Doner
|
|
2012
|
|
Detroit, Cleveland, Los Angeles, UK
|
|
Forsman & Bodenfors
|
|
2016
|
|
Sweden
|
|
HL Group Partners
|
|
2007
|
|
New York, Los Angeles, China
|
|
Hunter PR
|
|
2014
|
|
New York, UK
|
|
kbs
|
|
2004
|
|
New York, Canada, China, UK, Los Angeles
|
|
Albion
|
|
2014
|
|
UK
|
|
Attention
|
|
2009
|
|
New York, Los Angeles
|
|
Kenna
|
|
2010
|
|
Canada
|
|
The Media Kitchen
|
|
2004
|
|
New York, Canada, UK
|
|
Kwittken
|
|
2010
|
|
New York, UK, Canada
|
|
Laird + Partners
|
|
2011
|
|
New York
|
|
MDC Media Partners
|
|
2010
|
|
|
|
Assembly
|
|
2010
|
|
New York, Detroit, Atlanta, Los Angeles
|
|
EnPlay
|
|
2015
|
|
New York
|
|
LBN Partners
|
|
2013
|
|
Detroit, Los Angeles
|
|
Trade X
|
|
2011
|
|
New York
|
|
Unique Influence
|
|
2015
|
|
Austin
|
|
Varick Media Management
|
|
2008
|
|
New York
|
|
Mono Advertising
|
|
2004
|
|
Minneapolis, San Francisco
|
|
Sloane & Company
|
|
2010
|
|
New York
|
|
Union
|
|
2013
|
|
Canada
|
|
Veritas
|
|
1993
|
|
Canada
|
|
Vitro
|
|
2004
|
|
San Diego, Austin
|
|
Yamamoto
|
|
2000
|
|
Minneapolis
|
|
All Other:
|
|
|
|
|
|
6degrees Communications
|
|
1993
|
|
Canada
|
|
Boom Marketing
|
|
2005
|
|
Canada
|
|
Bruce Mau Design
|
|
2004
|
|
Canada
|
|
Civilian
|
|
2000
|
|
Chicago
|
|
Gale Partners
|
|
2014
|
|
Canada, New York, India
|
|
Hello Design
|
|
2004
|
|
Los Angeles
|
|
Rumble Fox
|
|
2014
|
|
New York
|
|
Kingsdale
|
|
2014
|
|
Canada, New York
|
|
Luntz Global
|
|
2014
|
|
Washington, D.C.
|
|
Northstar Research Partners
|
|
1998
|
|
Canada, New York, UK, Indonesia
|
|
Redscout
|
|
2007
|
|
New York, San Francisco, UK
|
|
Relevent
|
|
2010
|
|
New York
|
|
Source Marketing
|
|
1998
|
|
Connecticut, Pennsylvania
|
|
TEAM
|
|
2010
|
|
Ft. Lauderdale
|
|
Y Media Labs
|
|
2015
|
|
Redwood City, New York, India
|
|
Segment
|
|
Total
|
|
|
Reportable Segment
|
|
5,086
|
|
|
All Other
|
|
974
|
|
|
Corporate Group
|
|
78
|
|
|
Total
|
|
6,138
|
|
|
•
|
sell assets;
|
|
•
|
pay dividends and make other distributions;
|
|
•
|
redeem or repurchase our capital stock;
|
|
•
|
incur additional debt and issue capital stock;
|
|
•
|
create liens;
|
|
•
|
consolidate, merge or sell substantially all of our assets;
|
|
•
|
enter into certain transactions with our affiliates;
|
|
•
|
make loans, investments or advances;
|
|
•
|
repay subordinated indebtedness;
|
|
•
|
undergo a change in control;
|
|
•
|
enter into certain transactions with our affiliates;
|
|
•
|
engage in new lines of business; and
|
|
•
|
enter into sale and leaseback transactions.
|
|
•
|
make it more difficult for us to satisfy our obligations with respect to the 6.50% Notes;
|
|
•
|
make it difficult for us to meet our obligations with respect to our contingent deferred acquisition payments;
|
|
•
|
limit our ability to increase our ownership stake in our Partner Firms;
|
|
•
|
increase our vulnerability to general adverse economic and industry conditions;
|
|
•
|
require us to dedicate a substantial portion of our cash flow from operations to payments on our indebtedness, thereby reducing the availability of our cash flow to fund working capital and other activities;
|
|
•
|
limit our flexibility in planning for, or reacting to, changes in our business and the advertising industry, which may place us at a competitive disadvantage compared to our competitors that have less debt; and
|
|
•
|
limit, particularly in concert with the financial and other restrictive covenants in our indebtedness, our ability to borrow additional funds or take other actions.
|
|
Quarter Ended
|
|
High
|
|
Low
|
||
|
|
|
|
|
|
||
|
|
|
($ per Share)
|
||||
|
March 31, 2015
|
|
28.65
|
|
|
21.20
|
|
|
June 30, 2015
|
|
28.64
|
|
|
18.00
|
|
|
September 30, 2015
|
|
20.99
|
|
|
16.15
|
|
|
December 31, 2015
|
|
22.55
|
|
|
18.25
|
|
|
March 31, 2016
|
|
23.85
|
|
|
16.32
|
|
|
June 30, 2016
|
|
23.90
|
|
|
15.94
|
|
|
September 30, 2016
|
|
18.64
|
|
|
10.42
|
|
|
December 31, 2016
|
|
11.10
|
|
|
2.75
|
|
|
|
Number of Securities to
Be Issued Upon
Exercise of Outstanding
Options, Warrants and Rights
|
|
Weighted Average
Exercise Price of
Outstanding Options, Warrants
and Rights
|
|
Number of Securities
Remaining Available for
Future Issuance
[Excluding Column (a)]
|
||||
|
|
(a)
|
|
(b)
|
|
(c)
|
||||
|
Equity compensation plans approved by stockholders
|
37,500
|
|
|
$
|
5.83
|
|
|
1,934,861
|
|
|
Equity compensation plans not approved by stockholders
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Total
|
37,500
|
|
|
5.83
|
|
|
1,934,861
|
|
|
|
|
Years Ended December 31,
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
(Dollars in Thousands, Except per Share Data)
|
||||||||||||||||||
|
Operating Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Revenues
|
$
|
1,385,785
|
|
|
$
|
1,326,256
|
|
|
$
|
1,223,512
|
|
|
$
|
1,062,478
|
|
|
$
|
972,973
|
|
|
Operating income (loss)
|
$
|
48,431
|
|
|
$
|
72,110
|
|
|
$
|
87,749
|
|
|
$
|
(34,594
|
)
|
|
$
|
(17,969
|
)
|
|
Income (loss) from continuing operations
|
$
|
(42,724
|
)
|
|
$
|
(22,022
|
)
|
|
$
|
4,093
|
|
|
$
|
(133,202
|
)
|
|
$
|
(73,448
|
)
|
|
Stock-based compensation included in income (loss) from continuing operations
|
$
|
21,003
|
|
|
$
|
17,796
|
|
|
$
|
17,696
|
|
|
$
|
100,405
|
|
|
$
|
32,197
|
|
|
Loss per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Continuing operations attributable to MDC Partners Inc. common shareholders
|
$
|
(0.93
|
)
|
|
$
|
(0.62
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
(2.96
|
)
|
|
$
|
(1.74
|
)
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Continuing operations attributable to MDC Partners Inc. common shareholders
|
$
|
(0.93
|
)
|
|
$
|
(0.62
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
(2.96
|
)
|
|
$
|
(1.74
|
)
|
|
Cash dividends declared per share
|
$
|
0.63
|
|
|
$
|
0.84
|
|
|
$
|
0.74
|
|
|
$
|
0.46
|
|
|
$
|
0.38
|
|
|
Financial Position Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total assets
|
$
|
1,577,378
|
|
|
$
|
1,577,625
|
|
|
$
|
1,633,751
|
|
|
$
|
1,408,711
|
|
|
$
|
1,335,422
|
|
|
Total debt
|
$
|
936,436
|
|
|
$
|
728,883
|
|
|
$
|
727,988
|
|
|
$
|
648,612
|
|
|
$
|
422,180
|
|
|
Redeemable noncontrolling interests
|
$
|
60,180
|
|
|
$
|
69,471
|
|
|
$
|
194,951
|
|
|
$
|
148,534
|
|
|
$
|
117,953
|
|
|
Deferred acquisition consideration
|
$
|
229,564
|
|
|
$
|
347,104
|
|
|
$
|
205,368
|
|
|
$
|
153,913
|
|
|
$
|
196,446
|
|
|
Fixed charge coverage ratio
|
N/A
|
|
|
N/A
|
|
|
1.23
|
|
|
N/A
|
|
|
N/A
|
|
|||||
|
Fixed charge deficiency
|
$
|
49,593
|
|
|
$
|
16,764
|
|
|
N/A
|
|
|
$
|
134,754
|
|
|
$
|
63,240
|
|
|
|
|
For the Year Ended December 31, 2016
|
||||||||||||||
|
|
Reportable Segment
|
|
All Other
|
|
Corporate
|
|
Total
|
||||||||
|
Revenue
|
$
|
1,147,173
|
|
|
$
|
238,612
|
|
|
$
|
—
|
|
|
$
|
1,385,785
|
|
|
Cost of services sold
|
775,129
|
|
|
161,004
|
|
|
—
|
|
|
936,133
|
|
||||
|
Office and general expenses
|
223,823
|
|
|
39,895
|
|
|
42,533
|
|
|
306,251
|
|
||||
|
Depreciation and amortization
|
33,848
|
|
|
11,013
|
|
|
1,585
|
|
|
46,446
|
|
||||
|
Goodwill impairment
|
—
|
|
|
48,524
|
|
|
—
|
|
|
48,524
|
|
||||
|
Operating profit (loss)
|
114,373
|
|
|
(21,824
|
)
|
|
(44,118
|
)
|
|
48,431
|
|
||||
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Other income, net
|
|
|
|
|
|
|
|
|
414
|
|
|||||
|
Foreign exchange loss
|
|
|
|
|
|
|
|
|
(213
|
)
|
|||||
|
Interest expense, finance charges, and loss on redemption of notes, net
|
|
|
|
|
|
|
(98,348
|
)
|
|||||||
|
Loss from continuing operations before income taxes and equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
|
|
(49,716
|
)
|
|||||
|
Income tax benefit
|
|
|
|
|
|
|
(7,301
|
)
|
|||||||
|
Loss from continuing operations before equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
|
|
(42,415
|
)
|
|||||
|
Equity in losses of non-consolidated affiliates
|
|
|
|
|
|
|
(309
|
)
|
|||||||
|
Net loss
|
|
|
|
|
|
|
|
|
(42,724
|
)
|
|||||
|
Net income attributable to noncontrolling
interests |
(3,676
|
)
|
|
(1,542
|
)
|
|
—
|
|
|
(5,218
|
)
|
||||
|
Net loss attributable to MDC Partners Inc.
|
|
|
|
|
|
|
$
|
(47,942
|
)
|
||||||
|
Stock-based compensation
|
$
|
14,143
|
|
|
$
|
4,335
|
|
|
$
|
2,525
|
|
|
$
|
21,003
|
|
|
|
For the Year Ended December 31, 2015
|
||||||||||||||
|
|
Reportable Segment
|
|
All Other
|
|
Corporate
|
|
Total
|
||||||||
|
Revenue
|
$
|
1,101,675
|
|
|
$
|
224,581
|
|
|
$
|
—
|
|
|
$
|
1,326,256
|
|
|
Cost of services sold
|
724,749
|
|
|
154,967
|
|
|
—
|
|
|
879,716
|
|
||||
|
Office and general expenses
|
208,837
|
|
|
49,972
|
|
|
63,398
|
|
|
322,207
|
|
||||
|
Depreciation and amortization
|
32,501
|
|
|
17,948
|
|
|
1,774
|
|
|
52,223
|
|
||||
|
Operating profit (loss)
|
135,588
|
|
|
1,694
|
|
|
(65,172
|
)
|
|
72,110
|
|
||||
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Other income, net
|
|
|
|
|
|
|
|
|
|
7,238
|
|
||||
|
Foreign exchange loss
|
|
|
|
|
|
|
|
|
|
(39,328
|
)
|
||||
|
Interest expense and finance charges, net
|
|
|
|
|
|
|
(57,436
|
)
|
|||||||
|
Loss from continuing operations before income taxes and equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
|
|
|
(17,416
|
)
|
||||
|
Income tax expense
|
|
|
|
|
|
|
5,664
|
|
|||||||
|
Loss from continuing operations before equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
|
|
|
(23,080
|
)
|
||||
|
Equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
1,058
|
|
|||||||
|
Loss from continuing operations
|
|
|
|
|
|
|
|
|
|
(22,022
|
)
|
||||
|
Loss from discontinued operations attributable to MDC Partners Inc., net of taxes
|
|
|
|
|
|
|
(6,281
|
)
|
|||||||
|
Net loss
|
|
|
|
|
|
|
|
|
|
(28,303
|
)
|
||||
|
Net income attributable to noncontrolling interests
|
(7,202
|
)
|
|
(1,822
|
)
|
|
(30
|
)
|
|
(9,054
|
)
|
||||
|
Net loss attributable to MDC Partners Inc.
|
|
|
|
|
|
|
$
|
(37,357
|
)
|
||||||
|
Stock-based compensation
|
$
|
10,231
|
|
|
$
|
4,825
|
|
|
$
|
2,740
|
|
|
$
|
17,796
|
|
|
|
For the Year Ended December 31, 2014
|
||||||||||||||
|
|
Reportable Segment
|
|
All Other
|
|
Corporate
|
|
Total
|
||||||||
|
Revenue
|
$
|
991,245
|
|
|
$
|
232,267
|
|
|
$
|
—
|
|
|
$
|
1,223,512
|
|
|
Cost of services sold
|
631,635
|
|
|
166,883
|
|
|
—
|
|
|
798,518
|
|
||||
|
Office and general expenses
|
188,757
|
|
|
35,024
|
|
|
66,292
|
|
|
290,073
|
|
||||
|
Depreciation and amortization
|
30,631
|
|
|
14,756
|
|
|
1,785
|
|
|
47,172
|
|
||||
|
Operating profit (loss)
|
140,222
|
|
|
15,604
|
|
|
(68,077
|
)
|
|
87,749
|
|
||||
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Other income, net
|
|
|
|
|
|
|
|
|
|
689
|
|
||||
|
Foreign exchange loss
|
|
|
|
|
|
|
|
|
|
(18,482
|
)
|
||||
|
Interest expense and finance charges, net
|
|
|
|
|
|
|
(54,847
|
)
|
|||||||
|
Income from continuing operations before income taxes and equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
|
|
|
15,109
|
|
||||
|
Income tax expense
|
|
|
|
|
|
|
12,422
|
|
|||||||
|
Income from continuing operations before equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
|
|
|
2,687
|
|
||||
|
Equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
1,406
|
|
|||||||
|
Income from continuing operations
|
|
|
|
|
|
|
|
|
|
4,093
|
|
||||
|
Loss from discontinued operations attributable to MDC Partners Inc., net of taxes
|
|
|
|
|
|
|
(21,260
|
)
|
|||||||
|
Net loss
|
|
|
|
|
|
|
|
|
|
(17,167
|
)
|
||||
|
Net income attributable to noncontrolling interests
|
(5,398
|
)
|
|
(1,492
|
)
|
|
—
|
|
|
(6,890
|
)
|
||||
|
Net loss attributable to MDC Partners Inc.
|
|
|
|
|
|
|
$
|
(24,057
|
)
|
||||||
|
Stock-based compensation
|
$
|
8,559
|
|
|
$
|
3,474
|
|
|
$
|
5,663
|
|
|
$
|
17,696
|
|
|
|
|
|
|
2016 Non-GAAP Activity
|
|
|
|
Change
|
||||||||||||||||||||||||
|
Advertising and Communications
Group |
|
2015 Revenue
|
|
Foreign
Exchange |
|
Non-GAAP Acquisitions
(Dispositions), net |
|
Organic
Revenue Growth (Decline) |
|
2016 Revenue
|
|
Foreign
Exchange |
|
Non-GAAP Acquisitions
(Dispositions), net |
|
Organic
Revenue Growth (Decline) |
|
Total
Revenue |
||||||||||||||
|
|
|
(Dollars in Millions)
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
United States
|
|
$
|
1,085.1
|
|
|
$
|
—
|
|
|
$
|
6.8
|
|
|
$
|
11.9
|
|
|
$
|
1,103.7
|
|
|
—
|
%
|
|
0.6
|
%
|
|
1.1
|
%
|
|
1.7
|
%
|
|
Canada
|
|
129.0
|
|
|
(4.1
|
)
|
|
(0.5
|
)
|
|
(0.3
|
)
|
|
124.1
|
|
|
(3.2
|
)%
|
|
(0.4
|
)%
|
|
(0.2
|
)%
|
|
(3.8
|
)%
|
|||||
|
Other
|
|
112.2
|
|
|
(8.4
|
)
|
|
35.7
|
|
|
18.5
|
|
|
158.0
|
|
|
(7.5
|
)%
|
|
31.9
|
%
|
|
16.5
|
%
|
|
40.8
|
%
|
|||||
|
Total
|
|
$
|
1,326.3
|
|
|
$
|
(12.5
|
)
|
|
$
|
42.0
|
|
|
$
|
30.1
|
|
|
$
|
1,385.8
|
|
|
(0.9
|
)%
|
|
3.2
|
%
|
|
2.3
|
%
|
|
4.5
|
%
|
|
|
Reportable Segment
|
|
All Other
|
|
Total
|
||||||
|
|
(Dollars in Millions)
|
||||||||||
|
Revenue from acquisitions (dispositions), net
(1)
|
$
|
44.4
|
|
|
$
|
6.7
|
|
|
$
|
51.1
|
|
|
Foreign exchange impact
|
1.5
|
|
|
—
|
|
|
1.5
|
|
|||
|
Contribution to organic revenue (growth) decline
(2)
|
(7.3
|
)
|
|
(2.8
|
)
|
|
(10.1
|
)
|
|||
|
Prior year revenue from dispositions
|
—
|
|
|
(0.5
|
)
|
|
(0.5
|
)
|
|||
|
Non-GAAP acquisitions (dispositions), net
|
$
|
38.5
|
|
|
$
|
3.4
|
|
|
$
|
42.0
|
|
|
(1)
|
For the year ended December 31, 2016, revenue from acquisitions was comprised of $11.5 million from 2015 acquisitions and $39.6 million from 2016 acquisitions.
|
|
(2)
|
Contributions to organic revenue growth (decline) represents the change in revenue, measured on a constant currency basis, relative to the comparable pre-acquisition period for acquired businesses that is included in the Company’s organic revenue growth (decline) calculation.
|
|
|
2016
|
|
2015
|
||
|
United States
|
79.6
|
%
|
|
81.8
|
%
|
|
Canada
|
9.0
|
%
|
|
9.7
|
%
|
|
Other
|
11.4
|
%
|
|
8.5
|
%
|
|
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||||
|
Advertising and Communications
Group |
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Revenue
|
|
$
|
1,385.8
|
|
|
|
|
$
|
1,326.3
|
|
|
|
|
$
|
59.5
|
|
|
4.5
|
%
|
||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cost of services sold
|
|
936.1
|
|
|
67.6
|
%
|
|
879.7
|
|
|
66.3
|
%
|
|
56.4
|
|
|
6.4
|
%
|
|||
|
Office and general expenses
|
|
263.7
|
|
|
19.0
|
%
|
|
258.8
|
|
|
19.5
|
%
|
|
4.9
|
|
|
1.9
|
%
|
|||
|
Depreciation and amortization
|
|
44.9
|
|
|
3.2
|
%
|
|
50.4
|
|
|
3.8
|
%
|
|
(5.6
|
)
|
|
(11.1
|
)%
|
|||
|
Goodwill impairment
|
|
48.5
|
|
|
3.5
|
%
|
|
—
|
|
|
—
|
%
|
|
48.5
|
|
|
NA
|
|
|||
|
|
|
$
|
1,293.2
|
|
|
93.3
|
%
|
|
$
|
1,189.0
|
|
|
89.6
|
%
|
|
$
|
104.3
|
|
|
8.8
|
%
|
|
Operating profit
|
|
$
|
92.5
|
|
|
6.7
|
%
|
|
$
|
137.3
|
|
|
10.4
|
%
|
|
$
|
(44.7
|
)
|
|
(32.6
|
)%
|
|
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||||
|
Advertising and Communications
Group |
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Direct costs
(1)
|
|
$
|
212.3
|
|
|
15.3
|
%
|
|
$
|
195.3
|
|
|
14.7
|
%
|
|
$
|
17.0
|
|
|
8.7
|
%
|
|
Staff costs
(2)
|
|
781.9
|
|
|
56.4
|
%
|
|
732.4
|
|
|
55.2
|
%
|
|
49.5
|
|
|
6.8
|
%
|
|||
|
Administrative
|
|
179.2
|
|
|
12.9
|
%
|
|
159.4
|
|
|
12.0
|
%
|
|
19.8
|
|
|
12.4
|
%
|
|||
|
Deferred acquisition consideration
|
|
8.0
|
|
|
0.6
|
%
|
|
36.3
|
|
|
2.7
|
%
|
|
(28.4
|
)
|
|
(78.1
|
)%
|
|||
|
Stock-based compensation
|
|
18.5
|
|
|
1.3
|
%
|
|
15.1
|
|
|
1.1
|
%
|
|
3.4
|
|
|
22.7
|
%
|
|||
|
Depreciation and amortization
|
|
44.9
|
|
|
3.2
|
%
|
|
50.4
|
|
|
3.8
|
%
|
|
(5.6
|
)
|
|
(11.1
|
)%
|
|||
|
Goodwill impairment
|
|
48.5
|
|
|
3.5
|
%
|
|
—
|
|
|
—
|
%
|
|
48.5
|
|
|
NA
|
|
|||
|
Total operating expenses
|
|
$
|
1,293.2
|
|
|
93.3
|
%
|
|
$
|
1,189.0
|
|
|
89.6
|
%
|
|
$
|
104.3
|
|
|
8.8
|
%
|
|
(1)
|
Excludes staff costs.
|
|
(2)
|
Excludes stock-based compensation and is comprised of amounts reported in both cost of services and office and general expenses.
|
|
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||||
|
Reportable Segment
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Revenue
|
|
$
|
1,147.2
|
|
|
|
|
$
|
1,101.7
|
|
|
|
|
$
|
45.5
|
|
|
4.1
|
%
|
||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cost of services sold
|
|
775.1
|
|
|
67.6
|
%
|
|
724.7
|
|
|
65.8
|
%
|
|
50.4
|
|
|
7.0
|
%
|
|||
|
Office and general expenses
|
|
223.8
|
|
|
19.5
|
%
|
|
208.8
|
|
|
19.0
|
%
|
|
15.0
|
|
|
7.2
|
%
|
|||
|
Depreciation and amortization
|
|
33.8
|
|
|
3.0
|
%
|
|
32.5
|
|
|
3.0
|
%
|
|
1.3
|
|
|
4.1
|
%
|
|||
|
|
|
$
|
1,032.8
|
|
|
90.0
|
%
|
|
$
|
966.1
|
|
|
87.7
|
%
|
|
$
|
66.7
|
|
|
6.9
|
%
|
|
Operating profit
|
|
$
|
114.4
|
|
|
10.0
|
%
|
|
$
|
135.6
|
|
|
12.3
|
%
|
|
$
|
(21.2
|
)
|
|
(15.6
|
)%
|
|
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||||
|
Reportable Segment
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Direct costs
(1)
|
|
$
|
148.2
|
|
|
12.9
|
%
|
|
$
|
132.4
|
|
|
12.0
|
%
|
|
$
|
15.8
|
|
|
11.9
|
%
|
|
Staff costs
(2)
|
|
673.2
|
|
|
58.7
|
%
|
|
634.2
|
|
|
57.6
|
%
|
|
39.0
|
|
|
6.1
|
%
|
|||
|
Administrative
|
|
156.3
|
|
|
13.6
|
%
|
|
138.8
|
|
|
12.6
|
%
|
|
17.4
|
|
|
12.6
|
%
|
|||
|
Deferred acquisition consideration
|
|
7.2
|
|
|
0.6
|
%
|
|
18.0
|
|
|
1.6
|
%
|
|
(10.8
|
)
|
|
(59.9
|
)%
|
|||
|
Stock-based compensation
|
|
14.1
|
|
|
1.2
|
%
|
|
10.2
|
|
|
0.9
|
%
|
|
3.9
|
|
|
38.2
|
%
|
|||
|
Depreciation and amortization
|
|
33.8
|
|
|
3.0
|
%
|
|
32.5
|
|
|
3.0
|
%
|
|
1.3
|
|
|
4.1
|
%
|
|||
|
Total operating expenses
|
|
$
|
1,032.8
|
|
|
90.0
|
%
|
|
$
|
966.1
|
|
|
87.7
|
%
|
|
$
|
66.7
|
|
|
6.9
|
%
|
|
(1)
|
Excludes staff costs.
|
|
(2)
|
Excludes stock-based compensation and is comprised of amounts reported in both cost of services and office and general expenses.
|
|
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||||
|
All Other
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Revenue
|
|
$
|
238.6
|
|
|
|
|
$
|
224.6
|
|
|
|
|
$
|
14.0
|
|
|
6.2
|
%
|
||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cost of services sold
|
|
161.0
|
|
|
67.5
|
%
|
|
155.0
|
|
|
69.0
|
%
|
|
6.0
|
|
|
3.9
|
%
|
|||
|
Office and general expenses
|
|
39.9
|
|
|
16.7
|
%
|
|
50.0
|
|
|
22.3
|
%
|
|
(10.1
|
)
|
|
(20.2
|
)%
|
|||
|
Depreciation and amortization
|
|
11.0
|
|
|
4.6
|
%
|
|
17.9
|
|
|
8.0
|
%
|
|
(6.9
|
)
|
|
(38.6
|
)%
|
|||
|
Goodwill impairment
|
|
48.5
|
|
|
20.3
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
48.5
|
|
|
NA
|
|
||
|
|
|
$
|
260.4
|
|
|
109.1
|
%
|
|
$
|
222.9
|
|
|
99.2
|
%
|
|
$
|
37.5
|
|
|
16.8
|
%
|
|
Operating profit (loss)
|
|
$
|
(21.8
|
)
|
|
(9.1
|
)%
|
|
$
|
1.7
|
|
|
0.8
|
%
|
|
$
|
(23.5
|
)
|
|
(1388.3
|
)%
|
|
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||||
|
All Other
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Direct costs
(1)
|
|
$
|
64.1
|
|
|
26.9
|
%
|
|
$
|
62.9
|
|
|
28.0
|
%
|
|
$
|
1.2
|
|
|
1.9
|
%
|
|
Staff costs
(2)
|
|
108.8
|
|
|
45.6
|
%
|
|
98.2
|
|
|
43.7
|
%
|
|
10.6
|
|
|
10.8
|
%
|
|||
|
Administrative
|
|
22.9
|
|
|
9.6
|
%
|
|
20.6
|
|
|
9.2
|
%
|
|
2.3
|
|
|
11.2
|
%
|
|||
|
Deferred acquisition consideration
|
|
0.8
|
|
|
0.3
|
%
|
|
18.4
|
|
|
8.2
|
%
|
|
(17.6
|
)
|
|
(95.8
|
)%
|
|||
|
Stock-based compensation
|
|
4.3
|
|
|
1.8
|
%
|
|
4.8
|
|
|
2.1
|
%
|
|
(0.5
|
)
|
|
(10.4
|
)%
|
|||
|
Depreciation and amortization
|
|
11.0
|
|
|
4.6
|
%
|
|
17.9
|
|
|
8.0
|
%
|
|
(6.9
|
)
|
|
(38.4
|
)%
|
|||
|
Goodwill impairment
|
|
48.5
|
|
|
20.3
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
48.5
|
|
|
NA
|
|
||
|
Total operating expenses
|
|
$
|
260.4
|
|
|
109.1
|
%
|
|
$
|
222.9
|
|
|
99.2
|
%
|
|
$
|
37.6
|
|
|
16.9
|
%
|
|
(1)
|
Excludes staff costs.
|
|
(2)
|
Excludes stock-based compensation and is comprised of amounts reported in both cost of services and office and general expenses.
|
|
|
|
|
|
|
|
Variance
|
|||||||||
|
Corporate
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||
|
Staff costs
(1)
|
|
$
|
27.8
|
|
|
$
|
42.4
|
|
|
$
|
(14.6
|
)
|
|
(34.4
|
)%
|
|
Administrative
|
|
12.2
|
|
|
18.2
|
|
|
(6.1
|
)
|
|
(33.3
|
)%
|
|||
|
Stock-based compensation
|
|
2.5
|
|
|
2.7
|
|
|
(0.2
|
)
|
|
(7.8
|
)%
|
|||
|
Depreciation and amortization
|
|
1.6
|
|
|
1.8
|
|
|
(0.2
|
)
|
|
(10.7
|
)%
|
|||
|
Total operating expenses
|
|
$
|
44.1
|
|
|
$
|
65.2
|
|
|
$
|
(21.1
|
)
|
|
(32.3
|
)%
|
|
(1)
|
Excludes stock-based compensation.
|
|
|
|
|
|
2015 Non-GAAP Activity
|
|
|
|
Change
|
||||||||||||||||||||||||
|
Advertising and Communications Group
|
|
2014 Revenue
|
|
Foreign
Exchange |
|
Non-GAAP Acquisitions
(Dispositions), net |
|
Organic
Revenue Growth (Decline) |
|
2015 Revenue
|
|
Foreign
Exchange |
|
Non-GAAP Acquisitions
(Dispositions), net |
|
Organic
Revenue Growth (Decline) |
|
Total
Revenue |
||||||||||||||
|
|
|
(Dollars in Millions)
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
United States
|
|
$
|
993.5
|
|
|
$
|
—
|
|
|
$
|
28.2
|
|
|
$
|
63.4
|
|
|
$
|
1,085.1
|
|
|
—
|
%
|
|
2.8
|
%
|
|
6.4
|
%
|
|
9.2
|
%
|
|
Canada
|
|
150.4
|
|
|
(20.6
|
)
|
|
1.4
|
|
|
(2.1
|
)
|
|
129.0
|
|
|
(13.7
|
)%
|
|
0.9
|
%
|
|
(1.4
|
)%
|
|
(14.2
|
)%
|
|||||
|
Other
|
|
79.6
|
|
|
(9.6
|
)
|
|
16.7
|
|
|
25.4
|
|
|
112.2
|
|
|
(12.1
|
)%
|
|
21.0
|
%
|
|
31.9
|
%
|
|
40.8
|
%
|
|||||
|
Total
|
|
$
|
1,223.5
|
|
|
$
|
(30.2
|
)
|
|
$
|
46.3
|
|
|
$
|
86.7
|
|
|
$
|
1,326.3
|
|
|
(2.5
|
)%
|
|
3.8
|
%
|
|
7.1
|
%
|
|
8.4
|
%
|
|
|
Reportable Segment
|
|
All Other
|
|
Total
|
||||||
|
|
(Dollars in Millions)
|
||||||||||
|
Revenue from acquisitions (dispositions), net
(1)
|
$
|
31.4
|
|
|
$
|
14.4
|
|
|
$
|
45.8
|
|
|
Foreign exchange impact
|
1.3
|
|
|
—
|
|
|
1.3
|
|
|||
|
Deductions from (contributions to) organic revenue growth (decline)
(2)
|
4.9
|
|
|
(5.7
|
)
|
|
(0.8
|
)
|
|||
|
Non-GAAP acquisitions (dispositions), net
|
$
|
37.6
|
|
|
$
|
8.7
|
|
|
$
|
46.3
|
|
|
(1)
|
For the year ended December 31, 2015
, revenue from acquisitions was comprised of
$32.0 million
from
2014
acquisitions and
$13.8 million
from
2015
acquisitions.
|
|
(2)
|
Deductions from (contributions to) organic revenue growth (decline) represents the change in revenue, measured on a constant currency basis, relative to the comparable pre-acquisition period for acquired businesses that is included in the Company’s organic revenue growth (decline) calculation.
|
|
Advertising and Communications Group
|
|
2015
|
|
2014
|
||
|
United States
|
|
81.8
|
%
|
|
81.2
|
%
|
|
Canada
|
|
9.7
|
%
|
|
12.3
|
%
|
|
Other
|
|
8.5
|
%
|
|
6.5
|
%
|
|
|
|
2015
|
|
2014
|
|
Change
|
|||||||||||||||
|
Advertising and Communications Group
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Revenue
|
|
$
|
1,326.3
|
|
|
|
|
$
|
1,223.5
|
|
|
|
|
$
|
102.7
|
|
|
8.4
|
%
|
||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cost of services sold
|
|
879.7
|
|
|
66.3
|
%
|
|
798.5
|
|
|
65.3
|
%
|
|
81.2
|
|
|
10.2
|
%
|
|||
|
Office and general expenses
|
|
258.8
|
|
|
19.5
|
%
|
|
223.8
|
|
|
18.3
|
%
|
|
35.0
|
|
|
15.7
|
%
|
|||
|
Depreciation and amortization
|
|
50.4
|
|
|
3.8
|
%
|
|
45.4
|
|
|
3.7
|
%
|
|
5.1
|
|
|
11.2
|
%
|
|||
|
|
|
1,189.0
|
|
|
89.6
|
%
|
|
1,067.7
|
|
|
87.3
|
%
|
|
121.3
|
|
|
11.4
|
%
|
|||
|
Operating profit (loss)
|
|
$
|
137.3
|
|
|
10.4
|
%
|
|
$
|
155.8
|
|
|
12.7
|
%
|
|
$
|
(18.5
|
)
|
|
(11.9
|
)%
|
|
|
|
2015
|
|
2014
|
|
Change
|
|||||||||||||||
|
Advertising and Communications Group
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Direct costs
(1)
|
|
$
|
195.3
|
|
|
14.7
|
%
|
|
$
|
192.7
|
|
|
15.8
|
%
|
|
$
|
2.5
|
|
|
1.3
|
%
|
|
Staff costs
(2)
|
|
732.4
|
|
|
55.2
|
%
|
|
652.8
|
|
|
53.4
|
%
|
|
79.6
|
|
|
12.2
|
%
|
|||
|
Administrative
|
|
159.4
|
|
|
12.0
|
%
|
|
148.3
|
|
|
12.1
|
%
|
|
11.1
|
|
|
7.5
|
%
|
|||
|
Deferred acquisition consideration
|
|
36.3
|
|
|
2.7
|
%
|
|
16.5
|
|
|
1.3
|
%
|
|
19.9
|
|
|
120.7
|
%
|
|||
|
Stock-based compensation
|
|
15.1
|
|
|
1.1
|
%
|
|
12.0
|
|
|
1.0
|
%
|
|
3.0
|
|
|
25.1
|
%
|
|||
|
Depreciation and amortization
|
|
50.4
|
|
|
3.8
|
%
|
|
45.4
|
|
|
3.7
|
%
|
|
5.1
|
|
|
11.2
|
%
|
|||
|
Total operating expenses
|
|
$
|
1,189.0
|
|
|
89.6
|
%
|
|
$
|
1,067.7
|
|
|
87.3
|
%
|
|
$
|
121.3
|
|
|
11.4
|
%
|
|
(1)
|
Exclude staff costs.
|
|
(2)
|
Excludes stock-based compensation and is comprised of amounts reported in both cost of services and office and general expenses.
|
|
|
|
2015
|
|
2014
|
|
Change
|
|||||||||||||||
|
Reportable Segment
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Revenue
|
|
$
|
1,101.7
|
|
|
|
|
$
|
991.2
|
|
|
|
|
$
|
110.4
|
|
|
11.1
|
%
|
||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cost of services sold
|
|
724.7
|
|
|
65.8
|
%
|
|
631.6
|
|
|
63.7
|
%
|
|
93.1
|
|
|
14.7
|
%
|
|||
|
Office and general expenses
|
|
208.8
|
|
|
19.0
|
%
|
|
188.8
|
|
|
19.0
|
%
|
|
20.1
|
|
|
10.6
|
%
|
|||
|
Depreciation and amortization
|
|
32.5
|
|
|
3.0
|
%
|
|
30.6
|
|
|
3.1
|
%
|
|
1.9
|
|
|
6.1
|
%
|
|||
|
|
|
$
|
966.1
|
|
|
87.7
|
%
|
|
$
|
851.0
|
|
|
85.9
|
%
|
|
$
|
115.1
|
|
|
13.5
|
%
|
|
Operating profit
|
|
$
|
135.6
|
|
|
12.3
|
%
|
|
$
|
140.2
|
|
|
14.1
|
%
|
|
$
|
(4.6
|
)
|
|
(3.3
|
)%
|
|
|
|
2015
|
|
2014
|
|
Change
|
|||||||||||||||
|
Reportable Segment
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Direct costs
(1)
|
|
$
|
132.4
|
|
|
12.0
|
%
|
|
$
|
110.8
|
|
|
11.2
|
%
|
|
$
|
21.6
|
|
|
19.5
|
%
|
|
Staff costs
(2)
|
|
634.2
|
|
|
57.6
|
%
|
|
561.4
|
|
|
56.6
|
%
|
|
72.8
|
|
|
13.0
|
%
|
|||
|
Administrative
|
|
138.8
|
|
|
12.6
|
%
|
|
128.5
|
|
|
13.0
|
%
|
|
10.3
|
|
|
8.0
|
%
|
|||
|
Deferred acquisition consideration
|
|
18.0
|
|
|
1.6
|
%
|
|
11.2
|
|
|
1.1
|
%
|
|
6.8
|
|
|
61.0
|
%
|
|||
|
Stock-based compensation
|
|
10.2
|
|
|
0.9
|
%
|
|
8.6
|
|
|
0.9
|
%
|
|
1.7
|
|
|
19.5
|
%
|
|||
|
Depreciation and amortization
|
|
32.5
|
|
|
3.0
|
%
|
|
30.6
|
|
|
3.1
|
%
|
|
1.9
|
|
|
6.1
|
%
|
|||
|
Total operating expenses
|
|
$
|
966.1
|
|
|
87.7
|
%
|
|
$
|
851.0
|
|
|
85.9
|
%
|
|
$
|
115.1
|
|
|
13.5
|
%
|
|
(1)
|
Excludes staff costs.
|
|
(2)
|
Excludes stock-based compensation and is comprised of amounts reported in both cost of services and office and general expenses.
|
|
|
|
2015
|
|
2014
|
|
Change
|
|||||||||||||||
|
All Other
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Revenue
|
|
$
|
224.6
|
|
|
|
|
$
|
232.3
|
|
|
|
|
$
|
(7.7
|
)
|
|
(3.3
|
)%
|
||
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cost of services sold
|
|
155.0
|
|
|
69.0
|
%
|
|
166.9
|
|
|
71.8
|
%
|
|
(11.9
|
)
|
|
(7.1
|
)%
|
|||
|
Office and general expenses
|
|
50.0
|
|
|
22.3
|
%
|
|
35.0
|
|
|
15.1
|
%
|
|
14.9
|
|
|
42.7
|
%
|
|||
|
Depreciation and amortization
|
|
17.9
|
|
|
8.0
|
%
|
|
14.8
|
|
|
6.4
|
%
|
|
3.2
|
|
|
21.6
|
%
|
|||
|
|
|
$
|
222.9
|
|
|
99.2
|
%
|
|
$
|
216.7
|
|
|
93.3
|
%
|
|
$
|
6.2
|
|
|
2.9
|
%
|
|
Operating profit
|
|
$
|
1.7
|
|
|
0.8
|
%
|
|
$
|
15.6
|
|
|
6.7
|
%
|
|
$
|
(13.9
|
)
|
|
(89.1
|
)%
|
|
|
|
2015
|
|
2014
|
|
Change
|
|||||||||||||||
|
All Other
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Direct costs
(1)
|
|
$
|
62.9
|
|
|
28.0
|
%
|
|
$
|
81.9
|
|
|
35.3
|
%
|
|
$
|
(19.0
|
)
|
|
(23.2
|
)%
|
|
Staff costs
(2)
|
|
98.2
|
|
|
43.7
|
%
|
|
91.4
|
|
|
39.3
|
%
|
|
6.8
|
|
|
7.5
|
%
|
|||
|
Administrative
|
|
20.6
|
|
|
9.2
|
%
|
|
19.8
|
|
|
8.5
|
%
|
|
0.8
|
|
|
4.1
|
%
|
|||
|
Deferred acquisition consideration
|
|
18.4
|
|
|
8.2
|
%
|
|
5.3
|
|
|
2.3
|
%
|
|
13.1
|
|
|
246.3
|
%
|
|||
|
Stock-based compensation
|
|
4.8
|
|
|
2.1
|
%
|
|
3.5
|
|
|
1.5
|
%
|
|
1.4
|
|
|
38.9
|
%
|
|||
|
Depreciation and amortization
|
|
17.9
|
|
|
8.0
|
%
|
|
14.8
|
|
|
6.4
|
%
|
|
3.2
|
|
|
21.6
|
%
|
|||
|
Total operating expenses
|
|
$
|
222.9
|
|
|
99.2
|
%
|
|
$
|
216.7
|
|
|
93.3
|
%
|
|
$
|
6.2
|
|
|
2.9
|
%
|
|
(1)
|
Excludes staff costs.
|
|
(2)
|
Excludes stock-based compensation and is comprised of amounts reported in both cost of services and office and general expenses.
|
|
|
|
|
|
|
|
Variance
|
|||||||||
|
Corporate Group
|
|
2015
|
|
2014
|
|
$
|
|
%
|
|||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||
|
Staff costs
(1)
|
|
$
|
42.4
|
|
|
$
|
37.9
|
|
|
$
|
4.5
|
|
|
11.9
|
%
|
|
Administrative
|
|
18.2
|
|
|
22.7
|
|
|
(4.5
|
)
|
|
(19.7
|
)%
|
|||
|
Stock-based compensation
|
|
2.7
|
|
|
5.7
|
|
|
(2.9
|
)
|
|
(51.6
|
)%
|
|||
|
Depreciation and amortization
|
|
1.8
|
|
|
1.8
|
|
|
—
|
|
|
(0.6
|
)%
|
|||
|
Total operating expenses
|
|
$
|
65.2
|
|
|
$
|
68.1
|
|
|
$
|
(2.9
|
)
|
|
(4.3
|
)%
|
|
(1)
|
Excludes stock-based compensation.
|
|
Liquidity
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
(In Thousands, Except for Long-Term Debt to Shareholders’ Equity Ratio)
|
||||||||||
|
Cash and cash equivalents
|
|
$
|
27,921
|
|
|
$
|
61,458
|
|
|
$
|
113,348
|
|
|
Working capital (deficit)
|
|
$
|
(313,239
|
)
|
|
$
|
(417,997
|
)
|
|
$
|
(275,987
|
)
|
|
Cash from operating activities
|
|
$
|
5,424
|
|
|
$
|
162,805
|
|
|
$
|
127,523
|
|
|
Cash used in investing activities
|
|
$
|
(25,196
|
)
|
|
$
|
(29,893
|
)
|
|
$
|
(99,686
|
)
|
|
Cash used in financing activities
|
|
$
|
(15,893
|
)
|
|
$
|
(190,020
|
)
|
|
$
|
(15,428
|
)
|
|
Ratio of long-term debt to shareholders’ deficit
|
|
(1.86
|
)
|
|
(1.50
|
)
|
|
(2.09
|
)
|
|||
|
|
December 31, 2016
|
|
|
Total Senior Leverage Ratio
|
0.28
|
|
|
Maximum per covenant
|
2.00
|
|
|
Total Leverage Ratio
|
5.03
|
|
|
Maximum per covenant
|
5.50
|
|
|
Fixed Charges Ratio
|
1.95
|
|
|
Minimum per covenant
|
1.00
|
|
|
Earnings before interest, taxes, depreciation and amortization
|
$190.4 million
|
|
|
Minimum per covenant
|
$105.0 million
|
|
|
|
|
Payments Due by Period
|
||||||||||||||||||
|
Contractual Obligations
|
|
Total
|
|
Less than
1 Year |
|
1 – 3 Years
|
|
3 – 5 Years
|
|
After
5 Years |
||||||||||
|
Indebtedness
(1)
|
|
$
|
954,425
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
54,425
|
|
|
$
|
900,000
|
|
|
Capital lease obligations
|
|
431
|
|
|
228
|
|
|
177
|
|
|
26
|
|
|
—
|
|
|||||
|
Operating leases
|
|
391,847
|
|
|
57,294
|
|
|
107,303
|
|
|
92,765
|
|
|
134,485
|
|
|||||
|
Interest on debt
|
|
429,040
|
|
|
58,520
|
|
|
117,018
|
|
|
117,002
|
|
|
136,500
|
|
|||||
|
Deferred acquisition consideration
(2)
|
|
229,564
|
|
|
108,290
|
|
|
80,452
|
|
|
40,822
|
|
|
—
|
|
|||||
|
Other long-term liabilities
|
|
14,176
|
|
|
5,530
|
|
|
7,721
|
|
|
925
|
|
|
—
|
|
|||||
|
Total contractual obligations
(3)
|
|
$
|
2,019,483
|
|
|
$
|
229,862
|
|
|
$
|
312,671
|
|
|
$
|
305,965
|
|
|
$
|
1,170,985
|
|
|
(1)
|
Indebtedness includes
$54,425
of borrowings under the Credit Agreement due in 2021.
|
|
(2)
|
Deferred acquisition consideration excludes future payments with an estimated fair value of
$36,437
that are contingent upon employment terms as well as financial performance and will be expensed as stock-based compensation over the required retention period. Of this amount, the Company estimates
$3,535
will be paid in less than one year,
$11,717
will be paid in one to three years,
$18,077
will be paid in three to five years, and
$3,108
will be paid after five years.
|
|
(3)
|
Pension obligations of
$16,257
are not included since the timing of payments are not known.
|
|
|
|
Payments Due by Period
|
||||||||||||||||||
|
Other Commercial Commitments
|
|
Total
|
|
Less than
1 Year
|
|
1 – 3 Years
|
|
3 – 5 Years
|
|
After
5 Years
|
||||||||||
|
Lines of credit
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Letters of credit
|
|
$
|
4,360
|
|
|
4,360
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total Other Commercial Commitments
|
|
$
|
4,360
|
|
|
$
|
4,360
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
|
|
Reportable
Segment
|
|
All Other
|
|
Total
|
|
Reportable
Segment
|
|
All Other
|
|
Total
|
||||||||||||
|
Beginning Balance of contingent payments
|
$
|
213,211
|
|
|
$
|
93,523
|
|
|
$
|
306,734
|
|
|
$
|
112,635
|
|
|
$
|
59,592
|
|
|
$
|
172,227
|
|
|
Payments
(1)
|
(66,759
|
)
|
|
(38,410
|
)
|
|
(105,169
|
)
|
|
(62,461
|
)
|
|
(14,840
|
)
|
|
(77,301
|
)
|
||||||
|
Additions
(2)
|
16,132
|
|
|
—
|
|
|
16,132
|
|
|
142,800
|
|
|
31,730
|
|
|
174,530
|
|
||||||
|
Redemption value adjustments
(3)
|
11,683
|
|
|
2,247
|
|
|
13,930
|
|
|
20,493
|
|
|
21,143
|
|
|
41,636
|
|
||||||
|
Other
(4)
|
(2,360
|
)
|
|
(4,052
|
)
|
|
(6,412
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Foreign translation adjustment
|
(1,762
|
)
|
|
1,301
|
|
|
(461
|
)
|
|
(256
|
)
|
|
(4,102
|
)
|
|
(4,358
|
)
|
||||||
|
Ending Balance of contingent payments
|
170,145
|
|
|
54,609
|
|
|
224,754
|
|
|
213,211
|
|
|
93,523
|
|
|
306,734
|
|
||||||
|
Fixed payments
(5)
|
3,596
|
|
|
1,214
|
|
|
4,810
|
|
|
32,780
|
|
|
7,590
|
|
|
40,370
|
|
||||||
|
|
$
|
173,741
|
|
|
$
|
55,823
|
|
|
$
|
229,564
|
|
|
$
|
245,991
|
|
|
$
|
101,113
|
|
|
$
|
347,104
|
|
|
(1)
|
For the year ended December 31, 2016, payments include
$10.5 million
of deferred acquisition consideration settled through the issuance of
691,559
MDC Class A subordinate voting shares in lieu of cash.
|
|
(2)
|
Additions are the initial estimated deferred acquisition payments of new acquisitions and step-up transactions completed within that fiscal period.
|
|
(3)
|
Redemption value adjustments are fair value changes from the Company’s initial estimates of deferred acquisition payments, including the accretion of present value and stock-based compensation charges relating to acquisition payments that are tied to continued employment. For the year ended December 31, 2016, redemption value adjustments include
$2.4 million
of expense related to
100,000
MDC Class A subordinate voting shares to be issued.
|
|
(4)
|
Other is comprised of (i)
$2.4 million
transfered to shares to be issued related to
100,000
MDC Class A subordinate voting shares that are contingent on specific thresholds of future earnings that management expects to be attained; and, (ii)
$4.1 million
of contingent payments eliminated through the acquisition of incremental ownership interests.
|
|
(5)
|
The reduction in the fixed payments for the year ended December 31, 2016, was attributable to payments of approximately
$40.1 million
, partially offset by redemption value and foreign translation adjustments.
|
|
Consideration
(4)
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021 &
Thereafter
|
|
Total
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
(Dollars in Millions)
|
|
||||||||||||||||||||||
|
Cash
|
|
$
|
3.2
|
|
|
$
|
3.0
|
|
|
$
|
2.0
|
|
|
$
|
2.6
|
|
|
$
|
1.6
|
|
|
$
|
12.4
|
|
|
|
Shares
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|
||||||
|
|
|
$
|
3.2
|
|
|
$
|
3.0
|
|
|
$
|
2.1
|
|
|
$
|
2.6
|
|
|
$
|
1.6
|
|
|
$
|
12.5
|
|
(1)
|
|
Operating income before depreciation and amortization to be received
(2)
|
|
$
|
2.8
|
|
|
$
|
0.9
|
|
|
$
|
0.1
|
|
|
$
|
1.1
|
|
|
$
|
—
|
|
|
$
|
4.9
|
|
|
|
Cumulative operating income before depreciation and amortization
(3)
|
|
$
|
2.8
|
|
|
$
|
3.7
|
|
|
$
|
3.8
|
|
|
$
|
4.9
|
|
|
$
|
4.9
|
|
|
|
(5)
|
||
|
(1)
|
This amount is in addition to
$43.1 million
of (i) options to purchase only exercisable upon termination not within the control of the Company, or death, and (ii) the excess of the initial redemption value recorded in redeemable noncontrolling interests over the amount the Company would be required to pay to the holders should the Company acquire the remaining ownership interests.
|
|
(2)
|
This financial measure is presented because it is the basis of the calculation used in the underlying agreements relating to the put rights and is based on actual operating results. This amount represents additional amounts to be attributable to MDC Partners Inc., commencing in the year the put is exercised.
|
|
(3)
|
Cumulative operating income before depreciation and amortization represents the cumulative amounts to be received by the Company.
|
|
(4)
|
The timing of consideration to be paid varies by contract and does not necessarily correspond to the date of the exercise of the put.
|
|
(5)
|
Amounts are not presented as they would not be meaningful due to multiple periods included.
|
|
|
October 1,
|
||
|
|
2016
|
|
2015
|
|
Long-term growth rate
|
3%
|
|
3%
|
|
WACC
|
10.39% - 13.45%
|
|
8.92% - 11.95%
|
|
|
Page
|
|
Financial Statements:
|
|
|
Financial Statement Schedules:
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|||
|
Services
|
$
|
1,385,785
|
|
|
$
|
1,326,256
|
|
|
$
|
1,223,512
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|||
|
Cost of services sold
|
936,133
|
|
|
879,716
|
|
|
798,518
|
|
|||
|
Office and general expenses
|
306,251
|
|
|
322,207
|
|
|
290,073
|
|
|||
|
Depreciation and amortization
|
46,446
|
|
|
52,223
|
|
|
47,172
|
|
|||
|
Goodwill impairment
|
48,524
|
|
|
—
|
|
|
—
|
|
|||
|
|
1,337,354
|
|
|
1,254,146
|
|
|
1,135,763
|
|
|||
|
Operating income
|
48,431
|
|
|
72,110
|
|
|
87,749
|
|
|||
|
Other Income (Expenses):
|
|
|
|
|
|
|
|
|
|||
|
Other, net
|
414
|
|
|
7,238
|
|
|
689
|
|
|||
|
Foreign exchange loss
|
(213
|
)
|
|
(39,328
|
)
|
|
(18,482
|
)
|
|||
|
Interest expense and finance charges
|
(65,858
|
)
|
|
(57,903
|
)
|
|
(55,265
|
)
|
|||
|
Loss on redemption of Notes
|
(33,298
|
)
|
|
—
|
|
|
—
|
|
|||
|
Interest income
|
808
|
|
|
467
|
|
|
418
|
|
|||
|
|
(98,147
|
)
|
|
(89,526
|
)
|
|
(72,640
|
)
|
|||
|
Income (loss) from continuing operations before income taxes and equity in earnings of non-consolidated affiliates
|
(49,716
|
)
|
|
(17,416
|
)
|
|
15,109
|
|
|||
|
Income tax (benefit) expense
|
(7,301
|
)
|
|
5,664
|
|
|
12,422
|
|
|||
|
Income (loss) from continuing operations before equity in earnings of non-consolidated affiliates
|
(42,415
|
)
|
|
(23,080
|
)
|
|
2,687
|
|
|||
|
Equity in earnings (losses) of non-consolidated affiliates
|
(309
|
)
|
|
1,058
|
|
|
1,406
|
|
|||
|
Income (loss) from continuing operations
|
(42,724
|
)
|
|
(22,022
|
)
|
|
4,093
|
|
|||
|
Loss from discontinued operations attributable to MDC Partners Inc., net of taxes
|
—
|
|
|
(6,281
|
)
|
|
(21,260
|
)
|
|||
|
Net loss
|
(42,724
|
)
|
|
(28,303
|
)
|
|
(17,167
|
)
|
|||
|
Net income attributable to the noncontrolling interests
|
(5,218
|
)
|
|
(9,054
|
)
|
|
(6,890
|
)
|
|||
|
Net loss attributable to MDC Partners Inc.
|
$
|
(47,942
|
)
|
|
$
|
(37,357
|
)
|
|
$
|
(24,057
|
)
|
|
Loss Per Common Share:
|
|
|
|
|
|
|
|
|
|||
|
Basic and Diluted
|
|
|
|
|
|
|
|
|
|||
|
Loss from continuing operations attributable to MDC Partners Inc. common shareholders
|
$
|
(0.93
|
)
|
|
$
|
(0.62
|
)
|
|
$
|
(0.06
|
)
|
|
Discontinued operations attributable to MDC Partners Inc. common shareholders
|
—
|
|
|
(0.13
|
)
|
|
(0.43
|
)
|
|||
|
Net loss attributable to MDC Partners Inc. common shareholders
|
$
|
(0.93
|
)
|
|
$
|
(0.75
|
)
|
|
$
|
(0.49
|
)
|
|
|
|
|
|
|
|
||||||
|
Weighted Average Number of Common Shares Outstanding:
|
|
|
|
|
|
|
|
|
|||
|
Basic and Diluted
|
51,345,807
|
|
|
49,875,282
|
|
|
49,545,350
|
|
|||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
Stock-based compensation expense is included in the following line items above:
|
|
|
|
|
|
|
|
|
|||
|
Cost of services sold
|
$
|
14,237
|
|
|
$
|
11,710
|
|
|
$
|
9,883
|
|
|
Office and general expenses
|
6,766
|
|
|
6,086
|
|
|
7,813
|
|
|||
|
Total
|
$
|
21,003
|
|
|
$
|
17,796
|
|
|
$
|
17,696
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Comprehensive Loss
|
|
|
|
|
|
|
|
|
|||
|
Net loss
|
$
|
(42,724
|
)
|
|
$
|
(28,303
|
)
|
|
$
|
(17,167
|
)
|
|
Other comprehensive income (loss), net of applicable tax:
|
|
|
|
|
|
|
|
|
|||
|
Foreign currency translation adjustment
|
(4,586
|
)
|
|
9,564
|
|
|
1,736
|
|
|||
|
Benefit plan adjustment, net of income tax benefit, nil for 2016, nil for 2015, and income tax benefit of $1,112 for 2014
|
(3,101
|
)
|
|
(423
|
)
|
|
(10,403
|
)
|
|||
|
Other comprehensive income (loss)
|
(7,687
|
)
|
|
9,141
|
|
|
(8,667
|
)
|
|||
|
Comprehensive loss for the year
|
(50,411
|
)
|
|
(19,162
|
)
|
|
(25,834
|
)
|
|||
|
Comprehensive income attributable to the noncontrolling interests
|
(5,612
|
)
|
|
(4,186
|
)
|
|
(5,178
|
)
|
|||
|
Comprehensive loss attributable to MDC Partners Inc.
|
$
|
(56,023
|
)
|
|
$
|
(23,348
|
)
|
|
$
|
(31,012
|
)
|
|
|
December 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
ASSETS
|
|
|
|
|
|
||
|
Current Assets:
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
$
|
27,921
|
|
|
$
|
61,458
|
|
|
Cash held in trusts
|
5,341
|
|
|
5,122
|
|
||
|
Accounts receivable, less allowance for doubtful accounts of $1,523 and $1,306
|
388,340
|
|
|
361,044
|
|
||
|
Expenditures billable to clients
|
33,118
|
|
|
44,012
|
|
||
|
Other current assets
|
34,862
|
|
|
22,728
|
|
||
|
Total Current Assets
|
489,582
|
|
|
494,364
|
|
||
|
Fixed assets, at cost, less accumulated depreciation of $105,134 and $96,554
|
78,377
|
|
|
63,557
|
|
||
|
Investment in non-consolidated affiliates
|
4,745
|
|
|
6,263
|
|
||
|
Goodwill
|
844,759
|
|
|
870,301
|
|
||
|
Other intangible assets, net
|
85,071
|
|
|
72,382
|
|
||
|
Deferred tax assets
|
41,793
|
|
|
29,748
|
|
||
|
Other assets
|
33,051
|
|
|
41,010
|
|
||
|
Total Assets
|
$
|
1,577,378
|
|
|
$
|
1,577,625
|
|
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS, AND SHAREHOLDERS’ DEFICIT
|
|
|
|
|
|
||
|
Current Liabilities:
|
|
|
|
|
|
||
|
Accounts payable
|
$
|
251,456
|
|
|
$
|
359,568
|
|
|
Trust liability
|
5,341
|
|
|
5,122
|
|
||
|
Accruals and other liabilities
|
303,581
|
|
|
297,701
|
|
||
|
Advance billings
|
133,925
|
|
|
119,100
|
|
||
|
Current portion of long-term debt
|
228
|
|
|
470
|
|
||
|
Current portion of deferred acquisition consideration
|
108,290
|
|
|
130,400
|
|
||
|
Total Current Liabilities
|
802,821
|
|
|
912,361
|
|
||
|
Long-term debt, less current portion
|
936,208
|
|
|
728,413
|
|
||
|
Long-term portion of deferred acquisition consideration
|
121,274
|
|
|
216,704
|
|
||
|
Other liabilities
|
56,012
|
|
|
44,905
|
|
||
|
Deferred tax liabilities
|
103,443
|
|
|
92,844
|
|
||
|
Total Liabilities
|
2,019,758
|
|
|
1,995,227
|
|
||
|
Redeemable Noncontrolling Interests (Note 2)
|
60,180
|
|
|
69,471
|
|
||
|
Commitments, Contingencies and Guarantees (Note 16)
|
|
|
|
|
|
||
|
Shareholders’ Deficit:
|
|
|
|
|
|
||
|
Preferred shares, unlimited authorized, none issued
|
—
|
|
|
—
|
|
||
|
Class A Shares, no par value, unlimited authorized, 52,798,303 and 49,986,705 shares issued and outstanding in 2016 and 2015, respectively
|
317,783
|
|
|
269,841
|
|
||
|
Class B Shares, no par value, unlimited authorized, 3,755 issued and outstanding in 2016 and 2015, respectively, convertible into one Class A share
|
1
|
|
|
1
|
|
||
|
Shares to be issued, 100,000 shares in 2016
|
2,360
|
|
|
—
|
|
||
|
Charges in excess of capital
|
(311,581
|
)
|
|
(315,261
|
)
|
||
|
Accumulated deficit
|
(574,932
|
)
|
|
(526,990
|
)
|
||
|
Accumulated other comprehensive income (loss)
|
(1,824
|
)
|
|
6,257
|
|
||
|
MDC Partners Inc. Shareholders’ Deficit
|
(568,193
|
)
|
|
(566,152
|
)
|
||
|
Noncontrolling Interests
|
65,633
|
|
|
79,079
|
|
||
|
Total Shareholders’ Deficit
|
(502,560
|
)
|
|
(487,073
|
)
|
||
|
Total Liabilities, Redeemable Noncontrolling Interests and Shareholders’ Deficit
|
$
|
1,577,378
|
|
|
$
|
1,577,625
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|||
|
Net loss
|
$
|
(42,724
|
)
|
|
$
|
(28,303
|
)
|
|
$
|
(17,167
|
)
|
|
Loss from discontinued operations
|
—
|
|
|
(6,281
|
)
|
|
(21,260
|
)
|
|||
|
Income (loss) from continuing operations
|
(42,724
|
)
|
|
(22,022
|
)
|
|
4,093
|
|
|||
|
Adjustments to reconcile income (loss) from continuing operations to cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|||
|
Stock-based compensation
|
21,003
|
|
|
17,796
|
|
|
17,696
|
|
|||
|
Depreciation
|
22,293
|
|
|
18,871
|
|
|
16,462
|
|
|||
|
Amortization of intangibles
|
24,153
|
|
|
33,352
|
|
|
30,710
|
|
|||
|
Amortization of deferred finance charges and debt discount
|
9,135
|
|
|
2,270
|
|
|
2,247
|
|
|||
|
Goodwill impairment
|
48,524
|
|
|
—
|
|
|
—
|
|
|||
|
Loss on redemption of Notes
|
26,873
|
|
|
—
|
|
|
—
|
|
|||
|
Adjustment to deferred acquisition consideration
|
8,227
|
|
|
38,887
|
|
|
18,652
|
|
|||
|
Deferred income taxes
|
(7,935
|
)
|
|
1,824
|
|
|
10,963
|
|
|||
|
Gain on sale of assets
|
(424
|
)
|
|
(6,526
|
)
|
|
—
|
|
|||
|
Earnings (losses) of non-consolidated affiliates
|
309
|
|
|
(1,058
|
)
|
|
(1,406
|
)
|
|||
|
Other and non-current assets and liabilities
|
13,527
|
|
|
4,680
|
|
|
(7,805
|
)
|
|||
|
Foreign exchange
|
(8,240
|
)
|
|
30,185
|
|
|
14,821
|
|
|||
|
Changes in working capital:
|
|
|
|
|
|
|
|
|
|||
|
Accounts receivable
|
(16,752
|
)
|
|
(4,796
|
)
|
|
(35,800
|
)
|
|||
|
Expenditures billable to clients
|
13,048
|
|
|
(3,879
|
)
|
|
23,351
|
|
|||
|
Prepaid expenses and other current assets
|
(13,608
|
)
|
|
1,550
|
|
|
(1,949
|
)
|
|||
|
Accounts payable, accruals and other current liabilities
|
(103,382
|
)
|
|
76,521
|
|
|
51,120
|
|
|||
|
Advance billings
|
11,397
|
|
|
(23,508
|
)
|
|
(13,805
|
)
|
|||
|
Cash flows provided by continuing operating activities
|
5,424
|
|
|
164,147
|
|
|
129,350
|
|
|||
|
Discontinued operations
|
—
|
|
|
(1,342
|
)
|
|
(1,827
|
)
|
|||
|
Net cash provided by operating activities
|
5,424
|
|
|
162,805
|
|
|
127,523
|
|
|||
|
Cash flows used in investing activities:
|
|
|
|
|
|
|
|
|
|||
|
Capital expenditures
|
(29,432
|
)
|
|
(23,575
|
)
|
|
(26,416
|
)
|
|||
|
Deposits
|
(2,528
|
)
|
|
—
|
|
|
—
|
|
|||
|
Proceeds from sale of assets
|
666
|
|
|
8,631
|
|
|
85
|
|
|||
|
Acquisitions, net of cash acquired
|
2,531
|
|
|
(24,778
|
)
|
|
(68,344
|
)
|
|||
|
Distributions from non-consolidated affiliates
|
7,402
|
|
|
—
|
|
|
3,409
|
|
|||
|
Other investments
|
(3,835
|
)
|
|
(7,272
|
)
|
|
(6,312
|
)
|
|||
|
Cash flows used in continuing investing activities
|
(25,196
|
)
|
|
(46,994
|
)
|
|
(97,578
|
)
|
|||
|
Discontinued operations
|
—
|
|
|
17,101
|
|
|
(2,108
|
)
|
|||
|
Net cash used in investing activities
|
(25,196
|
)
|
|
(29,893
|
)
|
|
(99,686
|
)
|
|||
|
|
Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Cash flows used in financing activities:
|
|
|
|
|
|
|
|
|
|||
|
Proceeds from issuance of 6.50% Notes
|
900,000
|
|
|
—
|
|
|
—
|
|
|||
|
Repayment of 6.75% Notes
|
(735,000
|
)
|
|
—
|
|
|
—
|
|
|||
|
Proceeds from issuance of 6.75% Notes
|
—
|
|
|
—
|
|
|
78,937
|
|
|||
|
Repayments of revolving credit facility
|
(1,790,108
|
)
|
|
(703,020
|
)
|
|
(378,985
|
)
|
|||
|
Proceeds from revolving credit facility
|
1,844,533
|
|
|
703,020
|
|
|
378,985
|
|
|||
|
Acquisition related payments
|
(135,693
|
)
|
|
(134,056
|
)
|
|
(78,322
|
)
|
|||
|
Cash overdrafts
|
(6,636
|
)
|
|
(1,410
|
)
|
|
37,835
|
|
|||
|
Distributions to noncontrolling interests
|
(7,772
|
)
|
|
(9,503
|
)
|
|
(6,523
|
)
|
|||
|
Payment of dividends
|
(32,918
|
)
|
|
(42,313
|
)
|
|
(37,698
|
)
|
|||
|
Repayment of long-term debt
|
(507
|
)
|
|
(534
|
)
|
|
(656
|
)
|
|||
|
Premium paid on redemption of Notes
|
(26,873
|
)
|
|
—
|
|
|
—
|
|
|||
|
Deferred financing costs
|
(21,569
|
)
|
|
—
|
|
|
(3,659
|
)
|
|||
|
Purchase of shares
|
(3,350
|
)
|
|
(2,388
|
)
|
|
(5,414
|
)
|
|||
|
Other
|
—
|
|
|
224
|
|
|
112
|
|
|||
|
Cash flows used in continuing financing activities
|
(15,893
|
)
|
|
(189,980
|
)
|
|
(15,388
|
)
|
|||
|
Discontinued operations
|
—
|
|
|
(40
|
)
|
|
(40
|
)
|
|||
|
Net cash used in financing activities
|
(15,893
|
)
|
|
(190,020
|
)
|
|
(15,428
|
)
|
|||
|
Effect of exchange rate changes on cash and cash equivalents
|
2,128
|
|
|
5,218
|
|
|
(1,068
|
)
|
|||
|
(Decrease) increase in cash and cash equivalents
|
(33,537
|
)
|
|
(51,890
|
)
|
|
11,341
|
|
|||
|
Cash and cash equivalents at beginning of year
|
61,458
|
|
|
113,348
|
|
|
102,007
|
|
|||
|
Cash and cash equivalents at end of year
|
$
|
27,921
|
|
|
$
|
61,458
|
|
|
$
|
113,348
|
|
|
Supplemental disclosures:
|
|
|
|
|
|
|
|
|
|||
|
Cash income taxes paid
|
$
|
2,895
|
|
|
$
|
1,887
|
|
|
$
|
431
|
|
|
Cash interest paid
|
$
|
64,671
|
|
|
$
|
52,666
|
|
|
$
|
49,253
|
|
|
Change in cash held in trusts
|
$
|
219
|
|
|
$
|
(1,297
|
)
|
|
$
|
6,419
|
|
|
Non-cash transactions:
|
|
|
|
|
|
|
|
|
|||
|
Capital leases
|
$
|
265
|
|
|
$
|
140
|
|
|
$
|
773
|
|
|
Note receivable exchanged for shares of subsidiary
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,746
|
|
|
Dividends payable
|
$
|
739
|
|
|
$
|
912
|
|
|
$
|
1,347
|
|
|
Deferred acquisition consideration settled through issuance of shares
|
$
|
10,458
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Value of shares issued for acquisition
|
$
|
34,219
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Leasehold improvements paid for by landlord
|
$
|
7,250
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Common Stock
|
|
Share Capital
to Be Issued
|
|
Additional
Paid-in Capital
|
|
Charges
in Excess
of Capital
|
|
Accumulated
Deficit
|
|
Stock
Subscription
Receivable
|
|
Accumulated Other
Comprehensive
Loss
|
|
MDC Partners Inc.
Shareholders’
Deficit
|
|
Noncontrolling
Interests
|
|
Total
Shareholders’
Deficit
|
||||||||||||||||||||||||||||||||||
|
|
Class A
|
|
Class B
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
|||||||||||||||||||||||||||||||||||||||||
|
Balance at December 31, 2013
|
49,092,427
|
|
|
$
|
262,655
|
|
|
3,755
|
|
|
$
|
1
|
|
|
42,000
|
|
|
$
|
424
|
|
|
$
|
—
|
|
|
$
|
(126,352
|
)
|
|
$
|
(465,576
|
)
|
|
$
|
(55
|
)
|
|
$
|
(797
|
)
|
|
$
|
(329,700
|
)
|
|
$
|
53,088
|
|
|
$
|
(276,612
|
)
|
|
|
Net loss attributable to MDC Partners
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24,057
|
)
|
|
—
|
|
|
—
|
|
|
(24,057
|
)
|
|
—
|
|
|
(24,057
|
)
|
||||||||||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,955
|
)
|
|
(6,955
|
)
|
|
(1,712
|
)
|
|
(8,667
|
)
|
||||||||||||
|
Shares acquired and canceled
|
(216,004
|
)
|
|
(5,414
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,414
|
)
|
|
—
|
|
|
(5,414
|
)
|
||||||||||||
|
Issuance of restricted stock
|
761,686
|
|
|
7,661
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,661
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||||
|
Stock subscription receipts
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
55
|
|
|
—
|
|
|
55
|
|
|
—
|
|
|
55
|
|
||||||||||||
|
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,868
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,868
|
|
|
—
|
|
|
9,868
|
|
||||||||||||
|
Changes in redemption value of redeemable noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(38,850
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(38,850
|
)
|
|
—
|
|
|
(38,850
|
)
|
||||||||||||
|
Decrease in noncontrolling interests and redeemable noncontrolling interests from business acquisitions and step-up transactions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,992
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,992
|
)
|
|
(8,839
|
)
|
|
(17,831
|
)
|
||||||||||||
|
Increase in noncontrolling interests from business acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
50,118
|
|
|
50,118
|
|
||||||||||||
|
Dividends paid and to be paid
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(37,244
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(37,244
|
)
|
|
—
|
|
|
(37,244
|
)
|
||||||||||||
|
Other
|
42,000
|
|
|
915
|
|
|
—
|
|
|
—
|
|
|
(42,000
|
)
|
|
(424
|
)
|
|
(437
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
54
|
|
|
—
|
|
|
54
|
|
||||||||||||
|
Transfer to charges in excess of capital
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
83,316
|
|
|
(83,316
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||||
|
Balance at December 31, 2014
|
$
|
49,680,109
|
|
|
$
|
265,817
|
|
|
3,755
|
|
|
$
|
1
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(209,668
|
)
|
|
$
|
(489,633
|
)
|
|
$
|
—
|
|
|
$
|
(7,752
|
)
|
|
$
|
(441,235
|
)
|
|
$
|
92,655
|
|
|
$
|
(348,580
|
)
|
|
|
Common Stock
|
|
Share Capital to Be Issued
|
|
Additional Paid-in Capital
|
|
Charges in Excess of Capital
|
|
Accumulated Deficit
|
|
Stock Subscription Receivable
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
MDC Partners Inc.
Shareholders’
Deficit
|
|
Noncontrolling
Interests
|
|
Total
Shareholders’
Deficit
|
|||||||||||||||||||||||||||||||||
|
|
Class A
|
|
Class B
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
||||||||||||||||||||||||||||||||||||||||
|
Balance at December 31, 2014
|
49,680,109
|
|
|
$
|
265,817
|
|
|
3,755
|
|
|
$
|
1
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(209,668
|
)
|
|
$
|
(489,633
|
)
|
|
$
|
—
|
|
|
$
|
(7,752
|
)
|
|
$
|
(441,235
|
)
|
|
$
|
92,655
|
|
|
$
|
(348,580
|
)
|
|
Net loss attributable to MDC Partners
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(37,357
|
)
|
|
—
|
|
|
—
|
|
|
(37,357
|
)
|
|
—
|
|
|
(37,357
|
)
|
|||||||||||
|
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,009
|
|
|
14,009
|
|
|
(4,868
|
)
|
|
9,141
|
|
|||||||||||
|
Issuance of restricted stock
|
365,873
|
|
|
6,069
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,069
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
|
Shares acquired and canceled
|
(96,777
|
)
|
|
(2,388
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,388
|
)
|
|
—
|
|
|
(2,388
|
)
|
|||||||||||
|
Options exercised
|
37,500
|
|
|
343
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(119
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
224
|
|
|
—
|
|
|
224
|
|
|||||||||||
|
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,437
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,437
|
|
|
—
|
|
|
8,437
|
|
|||||||||||
|
Changes in redemption value of redeemable noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(22,809
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(22,809
|
)
|
|
—
|
|
|
(22,809
|
)
|
|||||||||||
|
Decrease in noncontrolling interests and redeemable noncontrolling interests from business acquisitions and step-up transactions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(42,780
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(42,780
|
)
|
|
(8,708
|
)
|
|
(51,488
|
)
|
|||||||||||
|
Dividends paid and to be paid
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(42,253
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(42,253
|
)
|
|
—
|
|
|
(42,253
|
)
|
|||||||||||
|
Transfer to charges in excess of capital
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
105,593
|
|
|
(105,593
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
|
Balance at December 31, 2015
|
49,986,705
|
|
|
$
|
269,841
|
|
|
3,755
|
|
|
$
|
1
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(315,261
|
)
|
|
$
|
(526,990
|
)
|
|
$
|
—
|
|
|
$
|
6,257
|
|
|
$
|
(566,152
|
)
|
|
$
|
79,079
|
|
|
$
|
(487,073
|
)
|
|
|
Common Stock
|
|
Share Capital to Be Issued
|
|
Additional Paid-in Capital
|
|
Charges in Excess of Capital
|
|
Accumulated Deficit
|
|
Stock Subscription Receivable
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
MDC Partners Inc.
Shareholders’
Deficit
|
|
Noncontrolling
Interests
|
|
Total
Shareholders’
Deficit
|
|||||||||||||||||||||||||||||||||
|
|
Class A
|
|
Class B
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
||||||||||||||||||||||||||||||||||||||||
|
Balance at December 31, 2015
|
49,986,705
|
|
|
$
|
269,841
|
|
|
3,755
|
|
|
$
|
1
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(315,261
|
)
|
|
$
|
(526,990
|
)
|
|
$
|
—
|
|
|
$
|
6,257
|
|
|
$
|
(566,152
|
)
|
|
$
|
79,079
|
|
|
$
|
(487,073
|
)
|
|
Net loss attributable to MDC Partners
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(47,942
|
)
|
|
—
|
|
|
—
|
|
|
(47,942
|
)
|
|
—
|
|
|
(47,942
|
)
|
|||||||||||
|
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,081
|
)
|
|
(8,081
|
)
|
|
394
|
|
|
(7,687
|
)
|
|||||||||||
|
Deferred acquisition consideration settled through issuance of shares
|
691,559
|
|
|
10,458
|
|
|
—
|
|
|
—
|
|
|
100,000
|
|
|
2,360
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,818
|
|
|
—
|
|
|
12,818
|
|
|||||||||||
|
Issuance of restricted stock and stock options
|
425,915
|
|
|
6,615
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,615
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
|
Shares issued, acquisition
|
1,900,000
|
|
|
34,219
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
34,219
|
|
|
—
|
|
|
34,219
|
|
|||||||||||
|
Shares acquired and canceled
|
(205,876
|
)
|
|
(3,350
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,350
|
)
|
|
—
|
|
|
(3,350
|
)
|
|||||||||||
|
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,662
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,662
|
|
|
—
|
|
|
10,662
|
|
|||||||||||
|
Changes in redemption value of redeemable noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,604
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,604
|
|
|
—
|
|
|
9,604
|
|
|||||||||||
|
Changes in noncontrolling interests and redeemable noncontrolling interests from business acquisitions and step-up transactions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22,776
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22,776
|
|
|
(13,840
|
)
|
|
8,936
|
|
|||||||||||
|
Dividends paid and to be paid
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(32,747
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(32,747
|
)
|
|
—
|
|
|
(32,747
|
)
|
|||||||||||
|
Transfer to charges in excess of capital
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,680
|
)
|
|
3,680
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
|
Balance at December 31, 2016
|
52,798,303
|
|
|
$
|
317,783
|
|
|
3,755
|
|
|
$
|
1
|
|
|
100,000
|
|
|
$
|
2,360
|
|
|
$
|
—
|
|
|
$
|
(311,581
|
)
|
|
$
|
(574,932
|
)
|
|
$
|
—
|
|
|
$
|
(1,824
|
)
|
|
$
|
(568,193
|
)
|
|
$
|
65,633
|
|
|
$
|
(502,560
|
)
|
|
•
|
Level 1 - Quoted prices for identical instruments in active markets.
|
|
•
|
Level 2 - Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations where inputs are observable or where significant value drivers are observable.
|
|
•
|
Level 3 - Instruments where significant value drivers are unobservable to third parties.
|
|
|
October 1,
|
||
|
|
2016
|
|
2015
|
|
Long-term growth rate
|
3%
|
|
3%
|
|
WACC
|
10.39% - 13.45%
|
|
8.92% - 11.95%
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Beginning Balance as of January 1,
|
$
|
69,471
|
|
|
$
|
194,951
|
|
|
$
|
148,534
|
|
|
Redemptions
|
(1,708
|
)
|
|
(155,042
|
)
|
|
(4,820
|
)
|
|||
|
Granted
(1)
|
2,274
|
|
|
7,703
|
|
|
13,327
|
|
|||
|
Changes in redemption value
|
(9,604
|
)
|
|
22,809
|
|
|
38,850
|
|
|||
|
Currency translation adjustments
|
(253
|
)
|
|
(950
|
)
|
|
(940
|
)
|
|||
|
Ending Balance as of December 31,
|
$
|
60,180
|
|
|
$
|
69,471
|
|
|
$
|
194,951
|
|
|
(1)
|
Grants in 2015 consisted of transfers from noncontrolling interests related to step-up transactions and new acquisitions.
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Numerator
|
|
|
|
|
|
|
|
|
|||
|
Numerator for diluted loss per common share – income (loss) from continuing operations
|
$
|
(42,724
|
)
|
|
$
|
(22,022
|
)
|
|
$
|
4,093
|
|
|
Net income attributable to the noncontrolling interests
|
(5,218
|
)
|
|
(9,054
|
)
|
|
(6,890
|
)
|
|||
|
Loss attributable to MDC Partners Inc. common shareholders from continuing operations
|
(47,942
|
)
|
|
(31,076
|
)
|
|
(2,797
|
)
|
|||
|
Effect of dilutive securities
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Numerator for diluted loss per common share – loss attributable to MDC Partners Inc. common shareholders from continuing operations
|
$
|
(47,942
|
)
|
|
$
|
(31,076
|
)
|
|
$
|
(2,797
|
)
|
|
Denominator
|
|
|
|
|
|
|
|
|
|||
|
Denominator for basic loss per common share – weighted average common shares
|
51,345,807
|
|
|
49,875,282
|
|
|
49,545,350
|
|
|||
|
Effect of dilutive securities:
|
|
|
|
|
|
||||||
|
Dilutive potential common shares
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Denominator for diluted loss per common share – adjusted weighted shares and assumed conversions
|
51,345,807
|
|
|
49,875,282
|
|
|
49,545,350
|
|
|||
|
Basic and Diluted loss per common share from continuing operations
|
$
|
(0.93
|
)
|
|
$
|
(0.62
|
)
|
|
$
|
(0.06
|
)
|
|
|
Year Ended December 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Revenues
|
$
|
1,426,770
|
|
|
$
|
1,398,756
|
|
|
Net loss attributable to MDC Partners Inc.
|
$
|
(41,859
|
)
|
|
$
|
(36,301
|
)
|
|
Loss per common share:
|
|
|
|
||||
|
Basic and Diluted
|
|
|
|
||||
|
Net loss attributable to MDC Partners Inc. common shareholders
|
$
|
(0.80
|
)
|
|
$
|
(0.70
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Net loss attributable to MDC Partners Inc.
|
$
|
(47,942
|
)
|
|
$
|
(37,357
|
)
|
|
$
|
(24,057
|
)
|
|
Transfers (to) from the noncontrolling interests
|
|
|
|
|
|
|
|
|
|||
|
Increase (decrease) in MDC Partners Inc. paid-in capital for purchase of equity interests in excess of noncontrolling interests and redeemable noncontrolling interests
|
22,776
|
|
|
(42,780
|
)
|
|
(8,992
|
)
|
|||
|
Net transfers (to) from noncontrolling interests
|
$
|
22,776
|
|
|
$
|
(42,780
|
)
|
|
$
|
(8,992
|
)
|
|
Change from net loss attributable to MDC Partners Inc. and transfers (to) from noncontrolling interests
|
$
|
(25,166
|
)
|
|
$
|
(80,137
|
)
|
|
$
|
(33,049
|
)
|
|
|
2016
|
|
2015
|
||||||||||||||||||||
|
|
Cost
|
|
Accumulated Depreciation
|
|
Net Book Value
|
|
Cost
|
|
Accumulated Depreciation
|
|
Net Book Value
|
||||||||||||
|
Computers, furniture and fixtures
|
$
|
91,909
|
|
|
$
|
(64,030
|
)
|
|
$
|
27,879
|
|
|
$
|
87,213
|
|
|
$
|
(62,901
|
)
|
|
$
|
24,312
|
|
|
Leasehold improvements
|
91,601
|
|
|
(41,103
|
)
|
|
50,498
|
|
|
72,898
|
|
|
(33,653
|
)
|
|
39,245
|
|
||||||
|
|
$
|
183,510
|
|
|
$
|
(105,133
|
)
|
|
$
|
78,377
|
|
|
$
|
160,111
|
|
|
$
|
(96,554
|
)
|
|
$
|
63,557
|
|
|
|
Noncontrolling Interests
|
||
|
Balance at December 31, 2013
|
$
|
5,210
|
|
|
Income attributable to noncontrolling interests
|
6,890
|
|
|
|
Distributions made
|
(6,523
|
)
|
|
|
Other
(1)
|
437
|
|
|
|
Balance at December 31, 2014
|
$
|
6,014
|
|
|
Income attributable to noncontrolling interests
|
9,054
|
|
|
|
Distributions made
|
(9,503
|
)
|
|
|
Other
(1)
|
(92
|
)
|
|
|
Balance at December 31, 2015
|
$
|
5,473
|
|
|
Income attributable to noncontrolling interests
|
5,218
|
|
|
|
Distributions made
|
(7,772
|
)
|
|
|
Other
(1)
|
1,235
|
|
|
|
Balance at December 31, 2016
|
$
|
4,154
|
|
|
(1)
|
Other consists primarily of business acquisitions, sale of a business, step-up transactions, and cumulative translation adjustments.
|
|
Goodwill
|
Reportable Segment
|
|
All Other
|
|
Total
|
||||||
|
Balance at December 31, 2014
|
$
|
660,793
|
|
|
$
|
190,580
|
|
|
$
|
851,373
|
|
|
Acquired goodwill
|
6,253
|
|
|
37,401
|
|
|
43,654
|
|
|||
|
Acquisition purchase price adjustments
|
(1,744
|
)
|
|
(684
|
)
|
|
(2,428
|
)
|
|||
|
Foreign currency translation
|
(10,263
|
)
|
|
(12,035
|
)
|
|
(22,298
|
)
|
|||
|
Balance at December 31, 2015
|
$
|
655,039
|
|
|
$
|
215,262
|
|
|
$
|
870,301
|
|
|
Acquired goodwill
|
24,778
|
|
|
—
|
|
|
24,778
|
|
|||
|
Disposition
|
—
|
|
|
(764
|
)
|
|
(764
|
)
|
|||
|
Impairment loss recognized
|
—
|
|
|
(48,524
|
)
|
|
(48,524
|
)
|
|||
|
Foreign currency translation
|
(2,973
|
)
|
|
1,941
|
|
|
(1,032
|
)
|
|||
|
Balance at December 31, 2016
|
$
|
676,844
|
|
|
$
|
167,915
|
|
|
$
|
844,759
|
|
|
|
|
For the Year Ended December 31,
|
||||||
|
Intangible Assets
|
|
2016
|
|
2015
|
||||
|
Trademarks (indefinite life)
|
|
$
|
17,780
|
|
|
$
|
17,780
|
|
|
Customer relationships – gross
|
|
$
|
121,408
|
|
|
$
|
135,919
|
|
|
Less accumulated amortization
|
|
(80,432
|
)
|
|
(97,604
|
)
|
||
|
Customer relationships – net
|
|
$
|
40,976
|
|
|
$
|
38,315
|
|
|
Other intangibles – gross
|
|
$
|
43,656
|
|
|
$
|
33,638
|
|
|
Less accumulated amortization
|
|
(17,341
|
)
|
|
(17,351
|
)
|
||
|
Other intangibles – net
|
|
$
|
26,315
|
|
|
$
|
16,287
|
|
|
Total intangible assets
|
|
$
|
182,844
|
|
|
$
|
187,337
|
|
|
Less accumulated amortization
|
|
(97,773
|
)
|
|
(114,955
|
)
|
||
|
Total intangible assets – net
|
|
$
|
85,071
|
|
|
$
|
72,382
|
|
|
Year
|
|
Amortization
|
||
|
2017
|
|
$
|
16,677
|
|
|
2018
|
|
$
|
11,525
|
|
|
2019
|
|
$
|
7,346
|
|
|
2020
|
|
$
|
4,999
|
|
|
2021
|
|
$
|
3,411
|
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Income (Loss):
|
|
|
|
|
|
|
|
|
|||
|
U.S.
|
$
|
(16,661
|
)
|
|
$
|
23,180
|
|
|
$
|
46,728
|
|
|
Non-U.S.
|
(33,055
|
)
|
|
(40,596
|
)
|
|
(31,619
|
)
|
|||
|
|
$
|
(49,716
|
)
|
|
$
|
(17,416
|
)
|
|
$
|
15,109
|
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Current tax provision
|
|
|
|
|
|
|
|
|
|||
|
U.S. federal
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
U.S. state and local
|
(1,520
|
)
|
|
1,375
|
|
|
907
|
|
|||
|
Non-U.S.
|
2,154
|
|
|
2,465
|
|
|
552
|
|
|||
|
|
634
|
|
|
3,840
|
|
|
1,459
|
|
|||
|
Deferred tax provision (benefit):
|
|
|
|
|
|
|
|
|
|||
|
U.S. federal
|
7,624
|
|
|
6,944
|
|
|
13,402
|
|
|||
|
U.S. state and local
|
(3,286
|
)
|
|
3,195
|
|
|
1,971
|
|
|||
|
Non-U.S.
|
(12,273
|
)
|
|
(8,315
|
)
|
|
(4,410
|
)
|
|||
|
|
(7,935
|
)
|
|
1,824
|
|
|
10,963
|
|
|||
|
Income tax provision (benefit)
|
$
|
(7,301
|
)
|
|
$
|
5,664
|
|
|
$
|
12,422
|
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Income (loss) from continuing operations before income taxes, equity in non-consolidated affiliates and noncontrolling interest
|
$
|
(49,716
|
)
|
|
$
|
(17,416
|
)
|
|
$
|
15,109
|
|
|
Statutory income tax rate
|
26.5
|
%
|
|
26.5
|
%
|
|
26.5
|
%
|
|||
|
Tax expense (benefit) using statutory income tax rate
|
(13,175
|
)
|
|
(4,615
|
)
|
|
4,004
|
|
|||
|
State and foreign taxes
|
(94
|
)
|
|
3,524
|
|
|
1,459
|
|
|||
|
Non-deductible stock-based compensation
|
4,060
|
|
|
3,354
|
|
|
1,982
|
|
|||
|
Other non-deductible expense
|
(1,170
|
)
|
|
(2,102
|
)
|
|
2,151
|
|
|||
|
Change to valuation allowance on items affecting taxable income
|
8,707
|
|
|
5,468
|
|
|
2,003
|
|
|||
|
Effect of the difference in federal and statutory rates
|
(4,579
|
)
|
|
1,906
|
|
|
2,222
|
|
|||
|
Noncontrolling interests
|
(1,287
|
)
|
|
(2,399
|
)
|
|
(1,826
|
)
|
|||
|
Other, net
|
237
|
|
|
528
|
|
|
427
|
|
|||
|
Income tax expense (benefit)
|
$
|
(7,301
|
)
|
|
$
|
5,664
|
|
|
$
|
12,422
|
|
|
Effective income tax rate
|
14.7
|
%
|
|
(32.5
|
)%
|
|
82.2
|
%
|
|||
|
|
2016
|
|
2015
|
||||
|
Deferred tax assets:
|
|
|
|
|
|
||
|
Capital assets and other
|
$
|
41,443
|
|
|
$
|
43,031
|
|
|
Net operating loss carry forwards
|
41,989
|
|
|
37,490
|
|
||
|
Interest deductions
|
17,227
|
|
|
17,347
|
|
||
|
Refinancing charge
|
7,413
|
|
|
144
|
|
||
|
Deferred acquisition consideration
|
26,203
|
|
|
16,197
|
|
||
|
Stock compensation
|
2,581
|
|
|
3,033
|
|
||
|
Pension plan
|
5,095
|
|
|
3,770
|
|
||
|
Unrealized foreign exchange
|
15,237
|
|
|
15,548
|
|
||
|
Capital loss carry forwards
|
10,957
|
|
|
10,630
|
|
||
|
Accounting reserves
|
7,138
|
|
|
6,701
|
|
||
|
Gross deferred tax asset
|
175,283
|
|
|
153,891
|
|
||
|
Less: valuation allowance
|
(133,490
|
)
|
|
(124,143
|
)
|
||
|
Net deferred tax assets
|
41,793
|
|
|
29,748
|
|
||
|
Deferred tax liabilities:
|
|
|
|
|
|
||
|
Deferred finance charges
|
(333
|
)
|
|
(323
|
)
|
||
|
Capital assets and other
|
(388
|
)
|
|
(797
|
)
|
||
|
Goodwill amortization
|
(102,722
|
)
|
|
(91,724
|
)
|
||
|
Total deferred tax liabilities
|
(103,443
|
)
|
|
(92,844
|
)
|
||
|
Net deferred tax asset (liability)
|
$
|
(61,650
|
)
|
|
$
|
(63,096
|
)
|
|
Disclosed as:
|
|
|
|
|
|
||
|
Deferred tax assets
|
$
|
41,793
|
|
|
$
|
29,748
|
|
|
Deferred tax liabilities
|
(103,443
|
)
|
|
(92,844
|
)
|
||
|
|
$
|
(61,650
|
)
|
|
$
|
(63,096
|
)
|
|
Changes in the Company’s reserve is as follows:
|
|
||
|
Balance at December 31, 2013
|
$
|
3,073
|
|
|
Charges to income tax expense
|
—
|
|
|
|
Balance at December 31, 2014
|
3,073
|
|
|
|
Charges to income tax expense
|
960
|
|
|
|
Settlement of uncertainty
|
(428
|
)
|
|
|
Balance at December 31, 2015
|
3,605
|
|
|
|
Charges to income tax expense
|
(1,261
|
)
|
|
|
Settlement of uncertainty
|
(879
|
)
|
|
|
Balance at December 31, 2016
|
$
|
1,465
|
|
|
|
Years Ended December 31,
|
|||||||
|
|
|
2015
|
|
2014
|
||||
|
Revenue
|
|
$
|
27,025
|
|
|
$
|
70,041
|
|
|
Operating loss
|
|
(322
|
)
|
|
(4,704
|
)
|
||
|
Other expense
|
|
(752
|
)
|
|
(458
|
)
|
||
|
Loss on disposal
|
|
(5,207
|
)
|
|
(16,098
|
)
|
||
|
Net loss from discontinued operations
|
|
$
|
(6,281
|
)
|
|
$
|
(21,260
|
)
|
|
|
2016
|
|
2015
|
||||
|
Revolving credit facility
|
$
|
54,425
|
|
|
$
|
—
|
|
|
6.50% Notes due 2024
|
900,000
|
|
|
—
|
|
||
|
6.75% Notes due 2020
|
—
|
|
|
735,000
|
|
||
|
Original issue premium
|
—
|
|
|
5,838
|
|
||
|
Debt issuance costs
|
(18,420
|
)
|
|
(12,625
|
)
|
||
|
|
936,005
|
|
|
728,213
|
|
||
|
Obligations under capital leases
|
431
|
|
|
670
|
|
||
|
|
936,436
|
|
|
728,883
|
|
||
|
Less:
|
|
|
|
|
|||
|
Current portion
|
228
|
|
|
470
|
|
||
|
|
$
|
936,208
|
|
|
$
|
728,413
|
|
|
|
|
|
||
|
Period
|
|
Amount
|
||
|
2016
|
|
$
|
228
|
|
|
2017
|
|
91
|
|
|
|
2018
|
|
86
|
|
|
|
2019
|
|
22
|
|
|
|
2020
|
|
54,429
|
|
|
|
2021 and thereafter
|
|
900,000
|
|
|
|
|
|
$
|
954,856
|
|
|
Period
|
|
Amount
|
||
|
2016
|
|
$
|
248
|
|
|
2017
|
|
102
|
|
|
|
2018
|
|
93
|
|
|
|
2019
|
|
23
|
|
|
|
2020
|
|
5
|
|
|
|
2021 and thereafter
|
|
—
|
|
|
|
|
|
471
|
|
|
|
Less: imputed interest
|
|
(40
|
)
|
|
|
|
|
431
|
|
|
|
Less: current portion
|
|
(228
|
)
|
|
|
|
|
$
|
203
|
|
|
|
Performance Based Awards
|
|
Time Based Awards
|
||||||||||
|
|
Shares
|
|
Weighted Average Grant Date Fair
Value |
|
Shares
|
|
Weighted Average
Grant Date Fair Value |
||||||
|
Balance at December 31, 2013
|
462,666
|
|
|
$
|
9.79
|
|
|
913,788
|
|
|
$
|
12.54
|
|
|
Granted
|
120,578
|
|
|
25.09
|
|
|
293,705
|
|
|
21.99
|
|
||
|
Vested
|
(497,214
|
)
|
|
9.62
|
|
|
(264,478
|
)
|
|
10.88
|
|
||
|
Forfeited
|
—
|
|
|
—
|
|
|
(26,874
|
)
|
|
11.52
|
|
||
|
Balance at December 31, 2014
|
86,030
|
|
|
$
|
23.14
|
|
|
916,141
|
|
|
$
|
16.36
|
|
|
Granted
|
80,000
|
|
|
21.76
|
|
|
191,155
|
|
|
20.42
|
|
||
|
Vested
|
(68,067
|
)
|
|
25.21
|
|
|
(297,794
|
)
|
|
12.35
|
|
||
|
Forfeited
|
—
|
|
|
—
|
|
|
(35,000
|
)
|
|
21.69
|
|
||
|
Balance at December 31, 2015
|
97,963
|
|
|
$
|
19.61
|
|
|
774,502
|
|
|
$
|
18.71
|
|
|
Granted
|
10,000
|
|
|
14.00
|
|
|
392,500
|
|
|
12.53
|
|
||
|
Vested
|
(17,963
|
)
|
|
10.02
|
|
|
(380,367
|
)
|
|
16.02
|
|
||
|
Forfeited
|
—
|
|
|
—
|
|
|
(46,000
|
)
|
|
20.39
|
|
||
|
Balance at December 31, 2016
|
90,000
|
|
|
$
|
20.90
|
|
|
740,635
|
|
|
$
|
16.71
|
|
|
|
Options Outstanding
|
|
Options Exercisable
|
|
Non Vested Options
|
|||||||||||
|
|
Number Outstanding
|
|
Weighted Average
Price per Share |
|
Number Outstanding
|
|
Weighted Average
Price per Share |
|
|
|||||||
|
Balance at December 31, 2013
|
112,500
|
|
|
$
|
6.03
|
|
|
112,500
|
|
|
$
|
6.03
|
|
|
—
|
|
|
Vested
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
—
|
|
||
|
Granted
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
—
|
|
||
|
Exercised
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
—
|
|
||
|
Expired and cancelled
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
—
|
|
||
|
Balance at December 31, 2014
|
112,500
|
|
|
$
|
5.70
|
|
|
112,500
|
|
|
$
|
5.70
|
|
|
—
|
|
|
Vested
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
—
|
|
||
|
Granted
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
—
|
|
||
|
Exercised
|
37,500
|
|
|
4.72
|
|
|
|
|
|
|
|
|
—
|
|
||
|
Expired and cancelled
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
—
|
|
||
|
Balance at December 31, 2015
|
75,000
|
|
|
$
|
5.28
|
|
|
75,000
|
|
|
$
|
5.28
|
|
|
—
|
|
|
Vested
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
—
|
|
||
|
Granted
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
—
|
|
||
|
Exercised
|
37,500
|
|
|
5.97
|
|
|
|
|
|
|
|
|
—
|
|
||
|
Expired and cancelled
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
—
|
|
||
|
Balance at December 31, 2016
|
37,500
|
|
|
$
|
5.83
|
|
|
37,500
|
|
|
$
|
5.83
|
|
|
—
|
|
|
|
|
Options Outstanding
|
|
Options Exercisable
|
||||||||||||||
|
Exercise Price
|
|
Outstanding Number
|
|
Weighted Average Contractual
Life |
|
Weighted Average
Price per Share |
|
Exercisable Number
|
|
Weighted Average
Price per Share |
|
Weighted Average Contractual
Life |
||||||
|
$5.83
|
|
37,500
|
|
|
0.50
|
|
$
|
5.83
|
|
|
37,500
|
|
|
$
|
5.83
|
|
|
0.50
|
|
•
|
Level 1 - Quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities. The fair value hierarchy gives the highest priority to Level 1 inputs.
|
|
•
|
Level 2 - Observable prices that are based on inputs not quoted on active markets, but corroborated by market data.
|
|
•
|
Level 3 - Unobservable inputs are used when little or no market data is available. The fair value hierarchy gives the lowest priority to Level 3 inputs.
|
|
|
Level 1 2016
|
|
Level 1 2015
|
||||||||
|
|
Carrying Amount
|
|
Fair Value
|
|
Carrying Amount
|
|
Fair Value
|
||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
6.50% Senior Notes due 2024
|
900,000
|
|
|
812,250
|
|
|
—
|
|
|
—
|
|
|
6.75% Senior Notes due 2020
|
—
|
|
|
—
|
|
|
740,838
|
|
|
765,319
|
|
|
|
Fair Value Measurements Using
Significant Unobservable Inputs (Level 3) |
||||||
|
|
2016
|
|
2015
|
||||
|
Beginning balance of contingent payments
|
$
|
306,734
|
|
|
$
|
172,227
|
|
|
Payments
(1)
|
(105,169
|
)
|
|
(77,301
|
)
|
||
|
Additions
(2)
|
16,132
|
|
|
174,530
|
|
||
|
Redemption value adjustments
(3)
|
13,930
|
|
|
41,636
|
|
||
|
Other
(4)
|
(6,412
|
)
|
|
—
|
|
||
|
Foreign translation adjustment
|
(461
|
)
|
|
(4,358
|
)
|
||
|
Ending balance of contingent payments
|
$
|
224,754
|
|
|
$
|
306,734
|
|
|
(1)
|
For the year ended December 31, 2016, payments include
$10,458
of deferred acquisition consideration settled through the issuance of
691,559
MDC Class A subordinate voting shares in lieu of cash.
|
|
(2)
|
Additions are the initial estimated deferred acquisition payments of new acquisitions and step-up transactions completed within that fiscal period.
|
|
(3)
|
Redemption value adjustments are fair value changes from the Company’s initial estimates of deferred acquisition payments, including the accretion of present value and stock-based compensation charges relating to acquisition payments that are tied to continued employment.
|
|
(4)
|
Other is comprised of (i)
$2,360
transfered to shares to be issued related to
100,000
MDC Class A subordinate voting shares to be issued contingent on specific thresholds of future earnings that management expects to be attained; and, (ii)
$4,052
of contingent payments eliminated through the acquisition of incremental ownership interests. See Note 4.
|
|
•
|
The Reportable segment is comprised of the Company’s integrated advertising, media, and public relations service firms. These core or principal service offerings are similar and/or complementary in many respects and the firms that provide these service offerings both compete and/or collaborate with each other for new business. Each Partner Firm represents an operating segment and the Company aggregates its Partner Firms to report in one Reportable segment along with an “all other” segment. Firms within this segment include Allison & Partners, Anomaly, Crispin Porter + Bogusky, Doner, Forsman & Bodenfors, Hunter PR, kbs, MDC Media Partners, and 72andSunny, among others. These firms share similar characteristics related to the nature of their services as well as the type of clients and the methods used to provide their services. In addition, the class of customer is also common among the Partner Firms in this Reportable segment. This results in the firms having similar economics of their business and the Company believes the average long-term gross margin expectations are similar among the firms aggregated in the Reportable segment.
|
|
•
|
The “all other” segment is comprised of the firms that provide the Company’s specialist marketing offerings such as direct marketing, sales promotion, market research, strategic communications, database and customer relationship management, data analytics and insights, corporate identity, design and branding, and product and service innovation. Firms within this segment include Gale Partners, Kingsdale, Relevent, Team, Redscout and Y Media Labs. The nature of the specialized services provided by these firms vary from those firms aggregated into the Reportable segment in that such services are generally complimentary and are provided to round out the portfolio of services offered by the Company. This results in these firms having different current and long-term performance expectations from those firms aggregated in the Reportable segment.
|
|
•
|
The Corporate Group consists of corporate office expenses incurred in connection with the strategic resources provided to the Partner Firms, as well as certain other centrally managed expenses that are not fully allocated to the Reportable segments. These office and general expenses include (1) salaries and related expenses for corporate office employees including employees dedicated to supporting the Partner Firms, (2) occupancy expense relating to properties occupied by all corporate office employees, (3) other office and general expenses including professional fees for the financial statement audits and other public company costs, and (4) certain other professional fees managed by the corporate office. Additional expenses managed by the corporate office that are directly related to the Partner Firms are allocated to the Reportable and “all other” segments.
|
|
|
For the year ended December 31, 2016
|
||||||||||||||
|
|
Reportable Segment
|
|
All Other
|
|
Corporate
|
|
Total
|
||||||||
|
Revenue
|
$
|
1,147,173
|
|
|
238,612
|
|
|
—
|
|
|
1,385,785
|
|
|||
|
Cost of services sold
|
775,129
|
|
|
161,004
|
|
|
—
|
|
|
936,133
|
|
||||
|
Office and general expenses
|
223,823
|
|
|
39,895
|
|
|
42,533
|
|
|
306,251
|
|
||||
|
Depreciation and amortization
|
33,848
|
|
|
11,013
|
|
|
1,585
|
|
|
46,446
|
|
||||
|
Goodwill impairment
|
—
|
|
|
48,524
|
|
|
—
|
|
|
48,524
|
|
||||
|
Operating profit (loss)
|
114,373
|
|
|
(21,824
|
)
|
|
(44,118
|
)
|
|
48,431
|
|
||||
|
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Other income, net
|
|
|
|
|
|
|
|
|
414
|
|
|||||
|
Foreign exchange loss
|
|
|
|
|
|
|
|
|
(213
|
)
|
|||||
|
Interest expense, finance charges, and loss on redemption of notes, net
|
|
|
|
|
|
|
(98,348
|
)
|
|||||||
|
Loss from continuing operations before income taxes and equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
|
|
(49,716
|
)
|
|||||
|
Income tax benefit
|
|
|
|
|
|
|
(7,301
|
)
|
|||||||
|
Loss from continuing operations before equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
|
|
(42,415
|
)
|
|||||
|
Equity in losses of non-consolidated affiliates
|
|
|
|
|
|
|
(309
|
)
|
|||||||
|
Net loss
|
|
|
|
|
|
|
|
|
(42,724
|
)
|
|||||
|
Net income attributable to noncontrolling interests
|
(3,676
|
)
|
|
(1,542
|
)
|
|
—
|
|
|
(5,218
|
)
|
||||
|
Net loss attributable to MDC Partners Inc.
|
|
|
|
|
|
|
(47,942
|
)
|
|||||||
|
Stock-based compensation
|
$
|
14,143
|
|
|
$
|
4,335
|
|
|
$
|
2,525
|
|
|
$
|
21,003
|
|
|
Capital expenditures from continuing operations
|
$
|
26,856
|
|
|
$
|
2,543
|
|
|
$
|
33
|
|
|
$
|
29,432
|
|
|
Goodwill and intangibles
|
$
|
742,454
|
|
|
$
|
187,376
|
|
|
$
|
—
|
|
|
$
|
929,830
|
|
|
Total assets
|
$
|
1,150,318
|
|
|
$
|
266,316
|
|
|
$
|
160,744
|
|
|
$
|
1,577,378
|
|
|
|
For the year ended December 31, 2015
|
||||||||||||||
|
|
Reportable Segment
|
|
All other
|
|
Corporate
|
|
Total
|
||||||||
|
Revenue
|
$
|
1,101,675
|
|
|
$
|
224,581
|
|
|
$
|
—
|
|
|
$
|
1,326,256
|
|
|
Cost of services sold
|
724,749
|
|
|
154,967
|
|
|
—
|
|
|
879,716
|
|
||||
|
Office and general expenses
|
208,837
|
|
|
49,972
|
|
|
63,398
|
|
|
322,207
|
|
||||
|
Depreciation and amortization
|
32,501
|
|
|
17,948
|
|
|
1,774
|
|
|
52,223
|
|
||||
|
Operating profit (loss)
|
135,588
|
|
|
1,694
|
|
|
(65,172
|
)
|
|
72,110
|
|
||||
|
Other Income (Expense):
|
|
|
|
|
|
|
|
||||||||
|
Other income, net
|
|
|
|
|
|
|
7,238
|
|
|||||||
|
Foreign exchange loss
|
|
|
|
|
|
|
(39,328
|
)
|
|||||||
|
Interest expense and finance charges, net
|
|
|
|
|
|
|
(57,436
|
)
|
|||||||
|
Loss from continuing operations before income taxes and equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
(17,416
|
)
|
|||||||
|
Income tax expense
|
|
|
|
|
|
|
5,664
|
|
|||||||
|
Loss from continuing operations before equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
(23,080
|
)
|
|||||||
|
Equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
1,058
|
|
|||||||
|
Loss from continuing operations
|
|
|
|
|
|
|
(22,022
|
)
|
|||||||
|
Loss from discontinued operations attributable to MDC Partners Inc., net of taxes
|
|
|
|
|
|
|
(6,281
|
)
|
|||||||
|
Net loss
|
|
|
|
|
|
|
(28,303
|
)
|
|||||||
|
Net income attributable to noncontrolling interests
|
(7,202
|
)
|
|
(1,822
|
)
|
|
(30
|
)
|
|
(9,054
|
)
|
||||
|
Net loss attributable to MDC Partners Inc.
|
|
|
|
|
|
|
$
|
(37,357
|
)
|
||||||
|
Stock-based compensation
|
$
|
10,231
|
|
|
$
|
4,825
|
|
|
$
|
2,740
|
|
|
$
|
17,796
|
|
|
Capital expenditures from continuing operations
|
$
|
21,434
|
|
|
$
|
1,770
|
|
|
$
|
371
|
|
|
$
|
23,575
|
|
|
Goodwill and intangibles
|
$
|
699,730
|
|
|
$
|
242,953
|
|
|
$
|
—
|
|
|
$
|
942,683
|
|
|
Total assets
|
$
|
1,057,512
|
|
|
$
|
317,861
|
|
|
$
|
202,252
|
|
|
$
|
1,577,625
|
|
|
|
For the year ended December 31, 2014
|
||||||||||||||
|
|
Reportable Segment
|
|
All other
|
|
Corporate
|
|
Total
|
||||||||
|
Revenue
|
$
|
991,245
|
|
|
$
|
232,267
|
|
|
$
|
—
|
|
|
$
|
1,223,512
|
|
|
Cost of services sold
|
631,635
|
|
|
166,883
|
|
|
—
|
|
|
798,518
|
|
||||
|
Office and general expenses
|
188,757
|
|
|
35,024
|
|
|
66,292
|
|
|
290,073
|
|
||||
|
Depreciation and amortization
|
30,631
|
|
|
14,756
|
|
|
1,785
|
|
|
47,172
|
|
||||
|
Operating profit (loss)
|
140,222
|
|
|
15,604
|
|
|
(68,077
|
)
|
|
87,749
|
|
||||
|
Other Income (Expense):
|
|
|
|
|
|
|
|
||||||||
|
Other income, net
|
|
|
|
|
|
|
689
|
|
|||||||
|
Foreign exchange loss
|
|
|
|
|
|
|
(18,482
|
)
|
|||||||
|
Interest expense and finance charges, net
|
|
|
|
|
|
|
(54,847
|
)
|
|||||||
|
Income from continuing operations before income taxes and equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
15,109
|
|
|||||||
|
Income tax expense
|
|
|
|
|
|
|
12,422
|
|
|||||||
|
Income from continuing operations before equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
2,687
|
|
|||||||
|
Equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
1,406
|
|
|||||||
|
Income from continuing operations
|
|
|
|
|
|
|
4,093
|
|
|||||||
|
Loss from discontinued operations attributable to MDC Partners Inc., net of taxes
|
|
|
|
|
|
|
(21,260
|
)
|
|||||||
|
Net loss
|
|
|
|
|
|
|
(17,167
|
)
|
|||||||
|
Net income attributable to noncontrolling interests
|
(5,398
|
)
|
|
(1,492
|
)
|
|
—
|
|
|
(6,890
|
)
|
||||
|
Net loss attributable to MDC Partners Inc.
|
|
|
|
|
|
|
$
|
(24,057
|
)
|
||||||
|
Stock-based compensation
|
$
|
8,559
|
|
|
$
|
3,474
|
|
|
$
|
5,663
|
|
|
$
|
17,696
|
|
|
Capital expenditures from continuing operations
|
$
|
23,280
|
|
|
$
|
1,799
|
|
|
$
|
1,337
|
|
|
$
|
26,416
|
|
|
Goodwill and intangibles
|
$
|
715,092
|
|
|
$
|
222,402
|
|
|
$
|
—
|
|
|
$
|
937,494
|
|
|
Total assets
|
$
|
1,052,419
|
|
|
$
|
315,717
|
|
|
$
|
280,754
|
|
|
$
|
1,648,890
|
|
|
|
United States
|
|
Canada
|
|
Other
|
|
Total
|
||||||||
|
Long-lived Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
2016
|
$
|
67,617
|
|
|
$
|
5,887
|
|
|
$
|
4,873
|
|
|
$
|
78,377
|
|
|
2015
|
$
|
52,305
|
|
|
$
|
6,817
|
|
|
$
|
4,435
|
|
|
$
|
63,557
|
|
|
Goodwill and Intangible Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
2016
|
$
|
736,334
|
|
|
$
|
121,987
|
|
|
$
|
71,509
|
|
|
$
|
929,830
|
|
|
2015
|
$
|
798,746
|
|
|
$
|
122,821
|
|
|
$
|
21,116
|
|
|
$
|
942,683
|
|
|
|
United States
|
|
Canada
|
|
Other
|
|
Total
|
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
2016
|
$
|
1,103,714
|
|
|
$
|
124,101
|
|
|
$
|
157,970
|
|
|
$
|
1,385,785
|
|
|
2015
|
$
|
1,085,051
|
|
|
$
|
129,039
|
|
|
$
|
112,166
|
|
|
$
|
1,326,256
|
|
|
2014
|
$
|
993,474
|
|
|
$
|
150,390
|
|
|
$
|
79,648
|
|
|
$
|
1,223,512
|
|
|
Period
|
|
Amount
|
||
|
2017
|
|
$
|
57,294
|
|
|
2018
|
|
55,445
|
|
|
|
2019
|
|
51,858
|
|
|
|
2020
|
|
49,068
|
|
|
|
2021
|
|
43,697
|
|
|
|
2022 and thereafter
|
|
134,485
|
|
|
|
|
|
$
|
391,847
|
|
|
|
Pension
Benefits |
|
Pension
Benefits |
||||
|
|
2016
|
|
2015
|
||||
|
Service cost
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest cost on benefit obligation
|
1,855
|
|
|
1,864
|
|
||
|
Expected return on plan assets
|
(1,863
|
)
|
|
(2,069
|
)
|
||
|
Curtailment and settlements
|
929
|
|
|
—
|
|
||
|
Amortization of prior service cost
|
—
|
|
|
—
|
|
||
|
Amortization of actuarial (gains) losses
|
137
|
|
|
103
|
|
||
|
Net periodic benefit cost (benefit)
|
$
|
1,058
|
|
|
$
|
(102
|
)
|
|
|
Pension
Benefits |
|
Pension
Benefits |
||||
|
|
2016
|
|
2015
|
||||
|
Curtailment/settlement
|
$
|
—
|
|
|
$
|
—
|
|
|
Current year actuarial (gain) loss
|
3,238
|
|
|
526
|
|
||
|
Amortization of actuarial gain (loss)
|
(137
|
)
|
|
(103
|
)
|
||
|
Current year prior service (credit) cost
|
—
|
|
|
—
|
|
||
|
Amortization of prior service credit (cost)
|
—
|
|
|
—
|
|
||
|
Amortization of transition asset (obligation)
|
—
|
|
|
—
|
|
||
|
Total recognized in other comprehensive (income) loss
|
$
|
3,101
|
|
|
$
|
423
|
|
|
Total recognized in net periodic benefit cost and other comprehensive (income) loss
|
4,159
|
|
|
$
|
321
|
|
|
|
|
Pension
Benefits |
|
Pension
Benefits |
||||
|
|
2016
|
|
2015
|
||||
|
Change in benefit obligation:
|
|
|
|
|
|
||
|
Benefit obligation, Beginning balance
|
$
|
40,296
|
|
|
$
|
43,799
|
|
|
Service Cost
|
—
|
|
|
—
|
|
||
|
Interest Cost
|
1,855
|
|
|
1,864
|
|
||
|
Change in Mortality
|
—
|
|
|
—
|
|
||
|
Plan amendments
|
—
|
|
|
—
|
|
||
|
Curtailment/settlement
|
—
|
|
|
—
|
|
||
|
Actuarial (gains) losses
|
2,502
|
|
|
(2,774
|
)
|
||
|
Benefits paid
|
(3,931
|
)
|
|
(2,593
|
)
|
||
|
Benefit obligation, Ending balance
|
40,722
|
|
|
40,296
|
|
||
|
Change in plan assets:
|
|
|
|
|
|
||
|
Fair value of plan assets, Beginning balance
|
25,190
|
|
|
28,360
|
|
||
|
Actual return on plan assets
|
198
|
|
|
(1,232
|
)
|
||
|
Employer contributions
|
3,025
|
|
|
655
|
|
||
|
Benefits paid
|
(3,931
|
)
|
|
(2,593
|
)
|
||
|
Fair value of plan assets, Ending balance
|
24,482
|
|
|
25,190
|
|
||
|
Unfunded status
|
$
|
16,240
|
|
|
$
|
15,106
|
|
|
|
Pension
Benefits |
|
Pension
Benefits |
||||
|
|
2016
|
|
2015
|
||||
|
Non-current liability
|
$
|
16,240
|
|
|
$
|
15,106
|
|
|
Net amount recognized
|
$
|
16,240
|
|
|
$
|
15,106
|
|
|
|
Pension
Benefits |
|
Pension
Benefits |
||||
|
|
2016
|
|
2015
|
||||
|
Accumulated net actuarial losses
|
$
|
12,320
|
|
|
$
|
9,219
|
|
|
Accumulated prior service cost
|
—
|
|
|
—
|
|
||
|
Accumulated transition obligation
|
—
|
|
|
—
|
|
||
|
Amount recognized, net of tax
|
$
|
12,320
|
|
|
$
|
9,219
|
|
|
|
Pension
Benefits |
|
Pension
Benefits |
||
|
|
2016
|
|
2015
|
||
|
Discount rate
|
4.32
|
%
|
|
4.69
|
%
|
|
Rate of compensation increase
|
N/A
|
|
|
N/A
|
|
|
|
Pension
Benefits |
|
Pension
Benefits |
||
|
|
2016
|
|
2015
|
||
|
Discount rate
|
4.69
|
%
|
|
4.38
|
%
|
|
Expected return on plan assets
|
7.40
|
%
|
|
7.40
|
%
|
|
Rate of compensation increase
|
N/A
|
|
|
N/A
|
|
|
|
December 31, 2016
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Asset Category:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Money Market Fund – Short Term Investments
|
$
|
1,687
|
|
|
$
|
1,687
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Common Stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Corporate Bonds
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Mutual Funds
|
22,795
|
|
|
22,795
|
|
|
—
|
|
|
—
|
|
||||
|
Foreign Stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total
|
$
|
24,482
|
|
|
$
|
24,482
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
December 31, 2015
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Asset Category:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Money Market Fund – Short Term Investments
|
$
|
1,580
|
|
|
$
|
145
|
|
|
$
|
1,435
|
|
|
$
|
—
|
|
|
Common Stock
|
9,479
|
|
|
9,479
|
|
|
—
|
|
|
—
|
|
||||
|
Corporate Bonds
|
3,834
|
|
|
—
|
|
|
3,834
|
|
|
—
|
|
||||
|
Mutual Funds
|
10,006
|
|
|
10,006
|
|
|
—
|
|
|
—
|
|
||||
|
Foreign Stock
|
291
|
|
|
291
|
|
|
—
|
|
|
—
|
|
||||
|
Total
|
$
|
25,190
|
|
|
$
|
19,921
|
|
|
$
|
5,269
|
|
|
$
|
—
|
|
|
|
Target Allocation
|
|
Actual Allocation
|
|
Actual Allocation
|
|||
|
|
2016
|
|
2016
|
|
2015
|
|||
|
Asset Category:
|
|
|
|
|
|
|
|
|
|
Equity Securities
|
68.0
|
%
|
|
65.5
|
%
|
|
68.0
|
%
|
|
Debt Securities
|
31.0
|
%
|
|
27.6
|
%
|
|
25.7
|
%
|
|
Cash/Cash Equivalents and Short Term Investments
|
1.0
|
%
|
|
6.9
|
%
|
|
6.3
|
%
|
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
|
|
Pension
Benefits |
||
|
Estimated Amortization:
|
|
2017
|
||
|
Prior service cost (credit) amortization
|
|
$
|
—
|
|
|
Net loss amortization
|
|
222
|
|
|
|
Total
|
|
$
|
222
|
|
|
Period
|
|
Amount
|
||
|
2017
|
|
$
|
1,613
|
|
|
2018
|
|
$
|
1,762
|
|
|
2019
|
|
$
|
1,858
|
|
|
2020
|
|
$
|
2,028
|
|
|
2021
|
|
$
|
2,020
|
|
|
2022 and thereafter
|
|
$
|
11,269
|
|
|
|
Defined
Benefit Pension |
|
Foreign Currency Translation
|
|
Total
|
||||||
|
Balance December 31, 2014
|
$
|
(8,796
|
)
|
|
$
|
1,044
|
|
|
$
|
(7,752
|
)
|
|
Other comprehensive income before reclassifications
|
—
|
|
|
14,432
|
|
|
14,432
|
|
|||
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
(423
|
)
|
|
—
|
|
|
(423
|
)
|
|||
|
Other comprehensive income (loss)
|
$
|
(423
|
)
|
|
$
|
14,432
|
|
|
$
|
14,009
|
|
|
Balance December 31, 2015
|
$
|
(9,219
|
)
|
|
$
|
15,476
|
|
|
$
|
6,257
|
|
|
Other comprehensive income before reclassifications
|
—
|
|
|
(4,980
|
)
|
|
(4,980
|
)
|
|||
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
(3,101
|
)
|
|
—
|
|
|
(3,101
|
)
|
|||
|
Other comprehensive income (loss)
|
(3,101
|
)
|
|
(4,980
|
)
|
|
(8,081
|
)
|
|||
|
Balance December 31, 2016
|
$
|
(12,320
|
)
|
|
$
|
10,496
|
|
|
$
|
(1,824
|
)
|
|
|
2016
|
|
2015
|
||||
|
Amortization of defined pension plan:
|
|
|
|
|
|||
|
Prior service cost
|
$
|
—
|
|
|
$
|
—
|
|
|
Actuarial losses
|
137
|
|
|
103
|
|
||
|
Net periodic benefit cost
|
137
|
|
|
103
|
|
||
|
Income tax expense
|
55
|
|
|
41
|
|
||
|
Net of tax
|
$
|
82
|
|
|
$
|
62
|
|
|
|
Quarters
|
|
||||||||||||||
|
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
|
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
||||||||
|
2016
|
$
|
309,042
|
|
|
$
|
337,047
|
|
|
$
|
349,254
|
|
|
$
|
390,442
|
|
|
|
2015
|
$
|
302,222
|
|
|
$
|
336,606
|
|
|
$
|
328,415
|
|
|
$
|
359,013
|
|
|
|
Cost of services sold:
|
|
|
|
|
|
|
|
|
||||||||
|
2016
|
$
|
211,446
|
|
|
$
|
228,835
|
|
|
$
|
235,659
|
|
|
$
|
260,193
|
|
|
|
2015
|
$
|
210,419
|
|
|
$
|
225,042
|
|
|
$
|
212,925
|
|
|
$
|
231,330
|
|
|
|
Income (loss) from continuing operations:
|
|
|
|
|
|
|
|
|
||||||||
|
2016
|
$
|
(22,434
|
)
|
|
$
|
2,427
|
|
|
$
|
(32,471
|
)
|
|
$
|
9,754
|
|
|
|
2015
|
$
|
(23,417
|
)
|
|
$
|
31,072
|
|
|
$
|
(5,166
|
)
|
|
$
|
(24,511
|
)
|
|
|
Net income (loss) attributable to MDC Partners Inc.:
|
|
|
|
|
|
|
|
|
||||||||
|
2016
|
$
|
(23,293
|
)
|
|
$
|
1,173
|
|
|
$
|
(33,530
|
)
|
|
$
|
7,708
|
|
|
|
2015
|
$
|
(32,091
|
)
|
|
$
|
29,560
|
|
|
$
|
(8,604
|
)
|
|
$
|
(26,222
|
)
|
|
|
Income (loss) per common share:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
|
|
|
|
|
|
|
||||||||
|
Continuing operations:
|
|
|
|
|
|
|
|
|
||||||||
|
2016
|
$
|
(0.47
|
)
|
|
$
|
0.02
|
|
|
$
|
(0.64
|
)
|
|
$
|
0.15
|
|
|
|
2015
|
$
|
(0.52
|
)
|
|
$
|
0.57
|
|
|
$
|
(0.15
|
)
|
|
$
|
(0.52
|
)
|
|
|
Net income (loss):
|
|
|
|
|
|
|
|
|
||||||||
|
2016
|
$
|
(0.47
|
)
|
|
$
|
0.02
|
|
|
$
|
(0.64
|
)
|
|
$
|
0.15
|
|
|
|
2015
|
$
|
(0.65
|
)
|
|
$
|
0.60
|
|
|
$
|
(0.17
|
)
|
|
$
|
(0.52
|
)
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
||||||||
|
Continuing operations:
|
|
|
|
|
|
|
|
|
||||||||
|
2016
|
$
|
(0.47
|
)
|
|
$
|
0.02
|
|
|
$
|
(0.64
|
)
|
|
$
|
0.15
|
|
(1)
|
|
2015
|
$
|
(0.52
|
)
|
|
$
|
0.56
|
|
|
$
|
(0.15
|
)
|
|
$
|
(0.52
|
)
|
|
|
Net income (loss):
|
|
|
|
|
|
|
|
|
||||||||
|
2016
|
$
|
(0.47
|
)
|
|
$
|
0.02
|
|
|
$
|
(0.64
|
)
|
|
$
|
0.15
|
|
(1)
|
|
2015
|
$
|
(0.65
|
)
|
|
$
|
0.59
|
|
|
$
|
(0.17
|
)
|
|
$
|
(0.52
|
)
|
|
|
(1)
|
The diluted income per share calculation for the fourth quarter of 2016 excludes the Company's option to settle the deferred acquisition consideration in shares related to F&B. If such shares were included, the diluted income per common share would be
$0.14
.
|
|
•
|
The fourth quarter of
2016
and
2015
included a foreign exchange loss of
$10,081
and
$9,531
, respectively.
|
|
•
|
The fourth quarter of
2016
and
2015
included stock-based compensation charges of
$5,560
and
$4,771
, respectively.
|
|
•
|
The fourth quarter of
2016
and
2015
included deferred acquisition adjustments of
$(9,211)
and
$41,913
, respectively.
|
|
•
|
The third and fourth quarter of 2016 included goodwill impairment charges of
$29,631
and
$18,893
, respectively.
|
|
Name
|
|
Age
|
|
Office
|
|
Scott L. Kauffman
(1)
|
|
61
|
|
Chairman of the Board and Chief Executive Officer
|
|
David B. Doft
|
|
45
|
|
Chief Financial Officer
|
|
Mitchell S. Gendel
|
|
51
|
|
Executive Vice President, General Counsel and Corporate Secretary
|
|
Bob Kantor
|
|
59
|
|
Executive Vice President, Global Chief Marketing Officer
|
|
David C. Ross
|
|
36
|
|
Executive Vice President, Strategy and Corporate Development
|
|
Alexandra Delanghe Ewing
|
|
37
|
|
Chief Communications Officer
|
|
(1)
|
Also a member of MDC’s Board of Directors.
|
|
Column A
|
|
Column B
|
|
Column C
|
|
Column D
|
|
Column E
|
|
Column F
|
||||||||||
|
Description
|
|
Balance at
Beginning of Period |
|
Charged to
Costs and Expenses |
|
Removal of Uncollectible Receivables
|
|
Translation Adjustments
Increase (Decrease) |
|
Balance at
the End of Period |
||||||||||
|
Valuation accounts deducted from assets to which they apply – allowance for doubtful accounts:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
December 31, 2016
|
|
$
|
1,306
|
|
|
$
|
1,053
|
|
|
$
|
(830
|
)
|
|
$
|
(6
|
)
|
|
$
|
1,523
|
|
|
December 31, 2015
|
|
$
|
1,409
|
|
|
$
|
750
|
|
|
$
|
(799
|
)
|
|
$
|
(54
|
)
|
|
$
|
1,306
|
|
|
December 31, 2014
|
|
$
|
2,011
|
|
|
$
|
556
|
|
|
$
|
(1,127
|
)
|
|
$
|
(31
|
)
|
|
$
|
1,409
|
|
|
Column A
|
|
Column B
|
|
Column C
|
|
Column D
|
|
Column E
|
|
Column F
|
||||||||||
|
Description
|
|
Balance at
Beginning of Period |
|
Charged to
Costs and Expenses |
|
Other
(1)
|
|
Translation Adjustments
Increase (Decrease) |
|
Balance at
the End of Period |
||||||||||
|
Valuation accounts deducted from assets to which they apply – valuation allowance for deferred income taxes:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
December 31, 2016
|
|
$
|
124,143
|
|
|
$
|
9,004
|
|
|
$
|
16
|
|
|
$
|
327
|
|
|
$
|
133,490
|
|
|
December 31, 2015
|
|
$
|
119,117
|
|
|
$
|
9,381
|
|
|
$
|
(149
|
)
|
|
$
|
(4,206
|
)
|
|
$
|
124,143
|
|
|
December 31, 2014
|
|
$
|
137,961
|
|
|
$
|
(10,437
|
)
|
|
$
|
(7,062
|
)
|
|
$
|
(1,345
|
)
|
|
$
|
119,117
|
|
|
(1)
|
Adjustment to reconcile actual net operating loss carry forwards to prior year tax accrued, utilization of net operating loss carry forwards, which were fully reserved, adjustment for net operating loss relating to sale of business and pension plan adjustment.
|
|
Date:
|
March 1, 2017
|
|
/s/ Scott L. Kauffman
|
|
|
|
|
Name: Scott L. Kauffman
Title: Chairman and Chief Executive Officer
|
|
Signature
|
|
Title
|
|
Date
|
|
/s/ Scott L. Kauffman
|
|
Chairman and Chief Executive Officer
|
|
March 1, 2017
|
|
Scott L. Kauffman
|
|
|
|
|
|
/s/ David Doft
|
|
Chief Financial Officer (Principal Accounting Officer)
|
|
March 1, 2017
|
|
David Doft
|
|
|
|
|
|
/s/ Clare Copeland
|
|
Director
|
|
March 1, 2017
|
|
Clare Copeland
|
|
|
|
|
|
/s/ Daniel Goldberg
|
|
Director
|
|
March 1, 2017
|
|
Daniel Goldberg
|
|
|
|
|
|
/s/ Lawrence S. Kramer
|
|
Director
|
|
March 1, 2017
|
|
Lawrence S. Kramer
|
|
|
|
|
|
/s/ Anne Marie O'Donovan
|
|
Director
|
|
March 1, 2017
|
|
Anne Marie O'Donovan
|
|
|
|
|
|
/s/ Irwin D. Simon
|
|
Director
|
|
March 1, 2017
|
|
Irwin D. Simon
|
|
|
|
|
|
Exhibit No.
|
|
Description
|
|
3.1
|
|
Articles of Amalgamation, dated January 1, 2004 (incorporated by reference to Exhibit 3.1 to the Company’s Form 10-Q filed on May 10, 2004);
|
|
3.1.1
|
|
Articles of Continuance, dated June 28, 2004 (incorporated by reference to Exhibit 3.3 to the Company’s Form 10-Q filed on August 4, 2004);
|
|
3.1.2
|
|
Articles of Amalgamation, dated July 1, 2010 (incorporated by reference to Exhibit 3.1 to the Company’s Form 10-Q filed on July 30, 2010);
|
|
3.1.3
|
|
Articles of Amalgamation, dated May 1, 2011 (incorporated by reference to Exhibit 3.1 to the Company’s Form 10-Q filed on May 2, 2011);
|
|
3.1.4
|
|
Articles of Amalgamation, dated January 1, 2013 (incorporated by reference to Exhibit 3.1.4 to the Company’s Form 10-K filed on March 10, 2014);
|
|
3.1.5
|
|
Articles of Amalgamation, dated April 1, 2013 (incorporated by reference to Exhibit 3.1.5 to the Company’s Form 10-K filed on March 10, 2014);
|
|
3.1.6
|
|
Articles of Amalgamation, dated July 1, 2013 (incorporated by reference to Exhibit 3.1.6 to the Company’s Form 10-K filed on March 10, 2014);
|
|
3.2
|
|
General By-law No. 1, as amended on April 29, 2005 (incorporated by reference to Exhibit 3.2 to the Company’s Form 10-K filed on March 16, 2007);
|
|
4.1
|
|
Indenture, dated as of March 23, 2016, among the Company, the Guarantors and The Bank of New York Mellon, as trustee (incorporated by reference to Exhibit 4.1 to the Company’s Form 8-K filed on March 23, 2016);
|
|
4.1.1
|
|
6.50% Senior Notes due 2024 (incorporated by reference to Exhibit 4.2 to the Company’s Form 8-K filed on March 23, 2016);
|
|
10.1
|
|
Second Amended and Restated Credit Agreement, dated as of May 3, 2016, among the Company, Maxxcom Inc., a Delaware corporation, each of their subsidiaries party thereto, Wells Fargo Capital Finance, LLC, as agent, and the lenders from time to time party thereto (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on May 3, 2016);
|
|
10.2
|
|
Employment Agreement between the Company and Scott Kauffman, dated as of August 6, 2015 (incorporated by reference to Exhibit 10.2 to the Company’s Form 10-K filed on February 26, 2016);
|
|
10.3
|
|
Separation Agreement, by and among the Company, Nadal Management Limited, Nadal Financial Corporation and Miles Nadal, dated as of July 20, 2015 (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on July 20, 2015);
|
|
10.4
|
|
Employment Agreement between the Company and David Doft, dated as of July 19, 2007 (effective August 10, 2007) (incorporated by reference to Exhibit 10.7 to the Company’s Form 10-Q filed on August 7, 2007);
|
|
10.4.1
|
|
Amendment No. 1 dated March 7, 2011, to the Amended and Restated Employment Agreement made as of July 19, 2007, by and between the Company and David Doft (incorporated by reference to Exhibit 10.2 to the Company’s Form 10-Q filed on May 2, 2011);
|
|
10.5
|
|
Amended and Restated Employment Agreement between the Company and Mitchell Gendel, dated as of July 6, 2007 (incorporated by reference to Exhibit 10.5 to the Company’s Form 10-Q filed on August 7, 2007);
|
|
10.5.1
|
|
Amendment No. 1 dated March 7, 2011, to the Amended and Restated Employment Agreement made as of July 6, 2007, by and between the Company and Mitchell Gendel (incorporated by reference to Exhibit 10.3 to the Company’s Form 10-Q filed on May 2, 2011);
|
|
10.6
|
|
Amended and Restated Employment Agreement between the Company and Robert Kantor, dated as of May 5, 2014 (incorporated by reference to Exhibit 10.2 to the Company’s 10-Q filed on May 4, 2016);
|
|
10.7
|
|
Second Amended and Restated Employment Agreement between the Company and David Ross, dated as of February 27, 2017*;
|
|
10.8
|
|
Amended and Restated Stock Appreciation Rights Plan, as adopted by the shareholders of the Company at the 2009 Annual and Special Meeting of Shareholders on June 2, 2009 (incorporated by reference to Exhibit 10.2 to the Company’s Form 8-K filed on June 5, 2009);
|
|
10.8.1
|
|
Form of Stock Appreciation Rights Agreement (incorporated by reference to Exhibit 10.2 to the Company’s 10-Q filed on May 5, 2006);
|
|
10.9
|
|
Amended 2005 Stock Incentive Plan of the Company, as approved and adopted by the shareholders of the Company at the 2009 Annual and Special Meeting of Shareholders on June 2, 2009 (incorporated by reference to Exhibit 10.1 to the Company’s 8-K filed on June 5, 2009);
|
|
10.10
|
|
2008 Key Partner Incentive Plan, as approved and adopted by the shareholders of the Company at the 2008 Annual and Special Meeting of Shareholders on May 30, 2008 (incorporated by reference to Exhibit 10.1 to the Company’s Form 10-Q filed on July 31, 2008);
|
|
10.11
|
|
2011 Stock Incentive Plan of the Company, as approved and adopted by the shareholders of the Company on June 1, 2011 (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on June 1, 2011);
|
|
10.11.1
|
|
Form of Restricted Stock Grant Agreement (2011 Plan) (incorporated by reference to Exhibit 10.2 to the Company’s Form 8-K filed on June 1, 2011);
|
|
10.11.2
|
|
Form of Restricted Stock Unit (RSU) Grant Agreement (2011 Plan) (incorporated by reference to Exhibit 10.3 to the Company's Form 8-K filed on June 1, 2011);
|
|
10.11.3
|
|
Form of Restricted Stock Grant Agreement (2012) (incorporated by reference to Exhibit 10.13.3 of the Company’s Form 10-K filed on March 15, 2012);
|
|
10.11.4
|
|
Form of Restricted Stock Unit (RSU) Grant Agreement (2012) (incorporated by reference to Exhibit 10.13.4 of the Company’s Form 10-K filed on March 15, 2012);
|
|
10.11.5
|
|
Form of 2014 Financial-Performance Based Restricted Stock Grant Agreement (incorporated by reference to Exhibit 10.10.5 to the Company’s Form 10-K filed on March 10, 2014);
|
|
10.11.6
|
|
Form of Financial-Performance Based Restricted Stock Grant Agreement (2016) under the 2011 Stock Incentive Plan (incorporated by reference to Exhibit 10.15 to the Company’s Form 10-K filed on February 26, 2016);
|
|
10.12
|
|
Form of Incentive/Retention Payment letter agreement (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on August 1, 2011);
|
|
10.13
|
|
MDC Partners Inc. 2014 Long Term Cash Incentive Compensation Plan, as adopted March 6, 2014, including forms of 2014 Award Agreement (incorporated by reference to Exhibit 10.12 to the Company’s Form 10-K filed on March 10, 2014);
|
|
10.14
|
|
2016 Stock Incentive Plan, as adopted by the shareholders of the Company at the 2016 Annual and Special Meeting of Shareholders on June 1, 2016*;
|
|
10.14.1
|
|
Form of Financial-Performance Based Restricted Stock Grant Agreement (2017) under the 2016 Stock Incentive Plan*;
|
|
12
|
|
Statement of computation of ratio of earnings to fixed charges*;
|
|
14
|
|
Code of Conduct of MDC Partners Inc. (as amended, November 2015) (as amended, February 2016) (incorporated by reference to Exhibit 14 to the Company’s Form 10-K filed on February 26, 2016);
|
|
14.1
|
|
MDC Partners’ Corporate Governance Guidelines (as amended, February 2016) (incorporated by reference to Exhibit 14.1 to the Company’s Form 10-K filed on February 26, 2016);
|
|
21
|
|
Subsidiaries of Registrant*;
|
|
23
|
|
Consent of Independent Registered Public Accounting Firm BDO USA LLP*;
|
|
31.1
|
|
Certification by Chief Executive Officer pursuant to Rules 13a 14(a) and 15d 14(a) under the Securities Exchange Act of 1934 and Section 302 of the Sarbanes-Oxley Act of 2002*;
|
|
31.2
|
|
Certification by Chief Financial Officer pursuant to Rules 13a 14(a) and 15d 14(a) under the Securities Exchange Act of 1934 and Section 302 of the Sarbanes-Oxley Act of 2002*;
|
|
32.1
|
|
Certification by Chief Executive Officer pursuant to 18 USC. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*;
|
|
32.2
|
|
Certification by Chief Financial Officer pursuant to 18 USC. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|