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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Canada
|
|
98-0364441
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(IRS Employer Identification No.)
|
|
|
|
|
|
745 Fifth Avenue
New York, New York
|
|
10151
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated Filer
x
|
Accelerated filer
¨
|
|
Non-accelerated Filer
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
¨
|
|
|
|
Page
|
|
|
PART I. FINANCIAL INFORMATION
|
|
|
Item 1.
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
|
|
|
|
|
PART II. OTHER INFORMATION
|
|
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
Item 5.
|
||
|
Item 6.
|
||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
||||||
|
Services
|
$
|
337,047
|
|
|
$
|
336,606
|
|
|
$
|
646,089
|
|
|
$
|
638,828
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of services sold
|
228,835
|
|
|
225,042
|
|
|
440,281
|
|
|
435,461
|
|
||||
|
Office and general expenses
|
72,709
|
|
|
53,075
|
|
|
150,537
|
|
|
127,383
|
|
||||
|
Depreciation and amortization
|
11,436
|
|
|
14,007
|
|
|
22,656
|
|
|
26,307
|
|
||||
|
|
312,980
|
|
|
292,124
|
|
|
613,474
|
|
|
589,151
|
|
||||
|
Operating profit
|
24,067
|
|
|
44,482
|
|
|
32,615
|
|
|
49,677
|
|
||||
|
Other Income (Expense):
|
|
|
|
|
|
|
|
||||||||
|
Other, net
|
26
|
|
|
4,348
|
|
|
15,538
|
|
|
(13,692
|
)
|
||||
|
Interest expense and finance charges
|
(17,174
|
)
|
|
(13,288
|
)
|
|
(32,749
|
)
|
|
(28,384
|
)
|
||||
|
Loss on redemption of notes
|
—
|
|
|
—
|
|
|
(33,298
|
)
|
|
—
|
|
||||
|
Interest income
|
203
|
|
|
105
|
|
|
381
|
|
|
224
|
|
||||
|
|
(16,945
|
)
|
|
(8,835
|
)
|
|
(50,128
|
)
|
|
(41,852
|
)
|
||||
|
Income (loss) from continuing operations before income taxes and equity in earnings of non-consolidated affiliates
|
7,122
|
|
|
35,647
|
|
|
(17,513
|
)
|
|
7,825
|
|
||||
|
Income tax expense
|
4,405
|
|
|
4,679
|
|
|
2,433
|
|
|
625
|
|
||||
|
Income (loss) from continuing operations before equity in earnings of non-consolidated affiliates
|
2,717
|
|
|
30,968
|
|
|
(19,946
|
)
|
|
7,200
|
|
||||
|
Equity in earnings (loss) of non-consolidated affiliates
|
(290
|
)
|
|
104
|
|
|
(61
|
)
|
|
455
|
|
||||
|
Income (loss) from continuing operations
|
2,427
|
|
|
31,072
|
|
|
(20,007
|
)
|
|
7,655
|
|
||||
|
Loss from discontinued operations attributable to MDC Partners Inc., net of taxes
|
—
|
|
|
1,329
|
|
|
—
|
|
|
(4,965
|
)
|
||||
|
Net income (loss)
|
2,427
|
|
|
32,401
|
|
|
(20,007
|
)
|
|
2,690
|
|
||||
|
Net income attributable to the noncontrolling interests
|
(1,254
|
)
|
|
(2,841
|
)
|
|
(2,113
|
)
|
|
(5,221
|
)
|
||||
|
Net income (loss) attributable to MDC Partners Inc.
|
$
|
1,173
|
|
|
$
|
29,560
|
|
|
$
|
(22,120
|
)
|
|
$
|
(2,531
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income/(loss) Per Common Share
|
|
|
|
|
|
|
|
|
|
||||||
|
Basic
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Income (loss) from continuing operations attributable to MDC Partners Inc. common shareholders
|
$
|
0.02
|
|
|
$
|
0.57
|
|
|
$
|
(0.44
|
)
|
|
$
|
0.05
|
|
|
Discontinued operations attributable to MDC Partners Inc. common shareholders
|
—
|
|
|
0.03
|
|
|
—
|
|
|
(0.10
|
)
|
||||
|
Net income (loss) attributable to MDC Partners Inc. common shareholders
|
$
|
0.02
|
|
|
$
|
0.60
|
|
|
$
|
(0.44
|
)
|
|
$
|
(0.05
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted
|
|
|
|
|
|
|
|
|
|
||||||
|
Income (loss) from continuing operations attributable to MDC Partners Inc. common shareholders
|
$
|
0.02
|
|
|
$
|
0.56
|
|
|
$
|
(0.44
|
)
|
|
$
|
0.05
|
|
|
Discontinued operations attributable to MDC Partners Inc. common shareholders
|
—
|
|
|
0.03
|
|
|
—
|
|
|
(0.10
|
)
|
||||
|
Net income (loss) attributable to MDC Partners Inc. common shareholders
|
$
|
0.02
|
|
|
$
|
0.59
|
|
|
$
|
(0.44
|
)
|
|
$
|
(0.05
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted Average Number of Common Shares Outstanding:
|
|
|
|
|
|
|
|
|
|
||||||
|
Basic
|
50,322,757
|
|
|
49,859,300
|
|
|
50,162,654
|
|
|
49,807,419
|
|
||||
|
Diluted
|
50,703,548
|
|
|
50,399,936
|
|
|
50,162,654
|
|
|
50,365,119
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Stock-based compensation expense is included in the following line items above:
|
|
|
|
|
|
|
|
|
|
||||||
|
Cost of services sold
|
$
|
4,231
|
|
|
$
|
3,950
|
|
|
$
|
7,367
|
|
|
$
|
6,688
|
|
|
Office and general expenses
|
1,299
|
|
|
1,364
|
|
|
2,848
|
|
|
3,071
|
|
||||
|
Total
|
$
|
5,530
|
|
|
$
|
5,314
|
|
|
$
|
10,215
|
|
|
$
|
9,759
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Comprehensive Income (Loss)
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income (loss)
|
$
|
2,427
|
|
|
$
|
32,401
|
|
|
$
|
(20,007
|
)
|
|
$
|
2,690
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other comprehensive income (loss), net of applicable tax:
|
|
|
|
|
|
|
|
|
|
||||||
|
Foreign currency translation adjustment
|
(1,860
|
)
|
|
(1,737
|
)
|
|
(10,685
|
)
|
|
3,444
|
|
||||
|
Other comprehensive income (loss)
|
(1,860
|
)
|
|
(1,737
|
)
|
|
(10,685
|
)
|
|
3,444
|
|
||||
|
Comprehensive income (loss) for the period
|
567
|
|
|
30,664
|
|
|
(30,692
|
)
|
|
6,134
|
|
||||
|
Comprehensive income attributable to noncontrolling interests
|
(1,397
|
)
|
|
(3,216
|
)
|
|
(3,912
|
)
|
|
(3,065
|
)
|
||||
|
Comprehensive income (loss) attributable to MDC Partners Inc.
|
$
|
(830
|
)
|
|
$
|
27,448
|
|
|
$
|
(34,604
|
)
|
|
$
|
3,069
|
|
|
|
June 30,
2016 |
|
December 31,
2015 |
||||
|
|
(Unaudited)
|
|
|
||||
|
ASSETS
|
|
|
|
|
|
||
|
Current Assets:
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
$
|
16,062
|
|
|
$
|
61,458
|
|
|
Cash held in trusts
|
5,345
|
|
|
5,122
|
|
||
|
Accounts receivable, less allowance for doubtful accounts of $1,719 and $1,306
|
421,270
|
|
|
361,044
|
|
||
|
Expenditures billable to clients
|
51,708
|
|
|
44,012
|
|
||
|
Other current assets
|
51,327
|
|
|
37,109
|
|
||
|
Total Current Assets
|
545,712
|
|
|
508,745
|
|
||
|
Fixed assets, at cost, less accumulated depreciation of $105,947 and $96,554
|
66,763
|
|
|
63,557
|
|
||
|
Investments in non-consolidated affiliates
|
6,392
|
|
|
6,263
|
|
||
|
Goodwill
|
876,644
|
|
|
870,301
|
|
||
|
Other intangible assets, net
|
61,418
|
|
|
72,382
|
|
||
|
Deferred tax asset
|
20,159
|
|
|
15,367
|
|
||
|
Other assets
|
39,065
|
|
|
41,010
|
|
||
|
|
|
|
|
||||
|
Total Assets
|
$
|
1,616,153
|
|
|
$
|
1,577,625
|
|
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS, AND SHAREHOLDERS’ DEFICIT
|
|
|
|
|
|
||
|
Current Liabilities:
|
|
|
|
|
|
||
|
Accounts payable
|
$
|
308,909
|
|
|
$
|
359,568
|
|
|
Trust liability
|
5,345
|
|
|
5,122
|
|
||
|
Accruals and other liabilities
|
236,986
|
|
|
297,964
|
|
||
|
Advance billings
|
159,279
|
|
|
119,100
|
|
||
|
Current portion of long-term debt
|
361
|
|
|
470
|
|
||
|
Current portion of deferred acquisition consideration
|
102,985
|
|
|
130,400
|
|
||
|
Total Current Liabilities
|
813,865
|
|
|
912,624
|
|
||
|
Long-term debt, less current portion
|
987,381
|
|
|
728,413
|
|
||
|
Long-term portion of deferred acquisition consideration
|
129,059
|
|
|
216,704
|
|
||
|
Other liabilities
|
45,003
|
|
|
44,905
|
|
||
|
Deferred tax liabilities
|
98,191
|
|
|
92,581
|
|
||
|
|
|
|
|
||||
|
Total Liabilities
|
2,073,499
|
|
|
1,995,227
|
|
||
|
|
|
|
|
||||
|
Redeemable Noncontrolling Interests (Note 2)
|
65,367
|
|
|
69,471
|
|
||
|
Commitments, Contingencies and Guarantees (Note 11)
|
|
|
|
|
|
||
|
Shareholders’ Deficit:
|
|
|
|
|
|
||
|
Class A Shares, no par value, unlimited authorized, 50,349,056 and 49,986,705 issued and outstanding in 2016 and 2015, respectively
|
275,882
|
|
|
269,841
|
|
||
|
Class B Shares, no par value, unlimited authorized, 3,755 issued and outstanding in 2016 and 2015, respectively, each convertible into one Class A share
|
1
|
|
|
1
|
|
||
|
Shares to be issued, 100,000 shares in 2016
|
2,360
|
|
|
—
|
|
||
|
Charges in excess of capital
|
(307,323
|
)
|
|
(315,261
|
)
|
||
|
Accumulated deficit
|
(549,110
|
)
|
|
(526,990
|
)
|
||
|
Accumulated other comprehensive income (loss)
|
(6,227
|
)
|
|
6,257
|
|
||
|
MDC Partners Inc. Shareholders' Deficit
|
(584,417
|
)
|
|
(566,152
|
)
|
||
|
Noncontrolling Interests
|
61,704
|
|
|
79,079
|
|
||
|
Total Shareholders' Deficit
|
(522,713
|
)
|
|
(487,073
|
)
|
||
|
Total Liabilities, Redeemable Noncontrolling Interests and Shareholders’ Deficit
|
$
|
1,616,153
|
|
|
$
|
1,577,625
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||
|
Net income (loss)
|
$
|
(20,007
|
)
|
|
$
|
2,690
|
|
|
Loss from discontinued operations attributable to MDC Partners Inc., net of taxes
|
—
|
|
|
(4,965
|
)
|
||
|
Income (loss) from continuing operations
|
(20,007
|
)
|
|
7,655
|
|
||
|
Adjustments to reconcile net income (loss) from continuing operations to cash provided by (used in) operating activities:
|
|
|
|
|
|
||
|
Stock-based compensation
|
10,215
|
|
|
9,759
|
|
||
|
Depreciation
|
10,146
|
|
|
9,042
|
|
||
|
Amortization of intangibles
|
12,510
|
|
|
17,265
|
|
||
|
Amortization of deferred finance charges and debt discount
|
7,999
|
|
|
1,135
|
|
||
|
Loss on redemption of notes
|
26,873
|
|
|
—
|
|
||
|
Adjustment to deferred acquisition consideration
|
6,180
|
|
|
(9,563
|
)
|
||
|
Deferred income tax
|
986
|
|
|
385
|
|
||
|
Loss on sale of assets
|
285
|
|
|
—
|
|
||
|
Losses (earnings) of non-consolidated affiliates
|
61
|
|
|
(455
|
)
|
||
|
Other non-current assets and liabilities
|
3,519
|
|
|
4,042
|
|
||
|
Foreign exchange
|
(17,245
|
)
|
|
12,274
|
|
||
|
Changes in working capital:
|
|
|
|
|
|
||
|
Accounts receivable
|
(60,217
|
)
|
|
(58,373
|
)
|
||
|
Expenditures billable to clients
|
(7,696
|
)
|
|
(6,415
|
)
|
||
|
Prepaid expenses and other current assets
|
(14,957
|
)
|
|
(10,862
|
)
|
||
|
Accounts payable, accruals and other liabilities
|
(137,328
|
)
|
|
79,539
|
|
||
|
Advance billings
|
40,179
|
|
|
14,050
|
|
||
|
Cash flows provided by (used in) continuing operating activities
|
(138,497
|
)
|
|
69,478
|
|
||
|
Discontinued operations
|
—
|
|
|
(995
|
)
|
||
|
Net cash provided by (used in) operating activities
|
(138,497
|
)
|
|
68,483
|
|
||
|
Cash flows used in investing activities:
|
|
|
|
|
|
||
|
Capital expenditures
|
(13,448
|
)
|
|
(9,504
|
)
|
||
|
Deposits
|
—
|
|
|
(3,222
|
)
|
||
|
Acquisitions, net of cash acquired
|
(2,216
|
)
|
|
(21,027
|
)
|
||
|
Proceeds from sale of assets
|
212
|
|
|
8
|
|
||
|
Other investments
|
(1,317
|
)
|
|
(4,708
|
)
|
||
|
Distributions from non-consolidated affiliates
|
7
|
|
|
2,380
|
|
||
|
Cash flows used in continuing investing activities
|
(16,762
|
)
|
|
(36,073
|
)
|
||
|
Discontinued operations
|
—
|
|
|
18,070
|
|
||
|
Net cash used in investing activities
|
(16,762
|
)
|
|
(18,003
|
)
|
||
|
Cash flows provided by (used in) financing activities:
|
|
|
|
|
|
||
|
Proceeds from issuance of 6.50% Notes
|
900,000
|
|
|
—
|
|
||
|
Repayment of 6.75% Notes
|
(735,000
|
)
|
|
—
|
|
||
|
Repayments of revolving credit agreement
|
(791,808
|
)
|
|
(346,611
|
)
|
||
|
Proceeds from revolving credit agreement
|
899,206
|
|
|
346,611
|
|
||
|
Acquisition related payments
|
(114,140
|
)
|
|
(107,042
|
)
|
||
|
Repayment of long-term debt
|
(272
|
)
|
|
(269
|
)
|
||
|
Purchase of shares
|
(2,474
|
)
|
|
(1,497
|
)
|
||
|
Premium paid on redemption of notes
|
(26,873
|
)
|
|
—
|
|
||
|
Deferred financing costs
|
(20,329
|
)
|
|
—
|
|
||
|
Distributions to noncontrolling interests
|
(5,413
|
)
|
|
(6,971
|
)
|
||
|
Cash overdrafts
|
28,300
|
|
|
7,829
|
|
||
|
Payment of dividends
|
(21,525
|
)
|
|
(21,155
|
)
|
||
|
Cash flows provided by (used in) continuing financing activities
|
109,672
|
|
|
(129,105
|
)
|
||
|
Discontinued operations
|
—
|
|
|
(40
|
)
|
||
|
Net cash provided by (used in) financing activities
|
109,672
|
|
|
(129,145
|
)
|
||
|
Effect of exchange rate changes on cash and cash equivalents
|
191
|
|
|
168
|
|
||
|
Decrease in cash and cash equivalents
|
(45,396
|
)
|
|
(78,497
|
)
|
||
|
Cash and cash equivalents at beginning of period
|
61,458
|
|
|
113,348
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
16,062
|
|
|
$
|
34,851
|
|
|
|
|
|
|
||||
|
Supplemental disclosures:
|
|
|
|
|
|
||
|
Cash income taxes paid
|
$
|
807
|
|
|
$
|
715
|
|
|
Cash interest paid
|
$
|
30,600
|
|
|
$
|
25,768
|
|
|
Change in cash held in trusts
|
$
|
223
|
|
|
$
|
199,678
|
|
|
|
|
|
|
||||
|
Non-cash transactions:
|
|
|
|
|
|
||
|
Capital leases
|
$
|
—
|
|
|
$
|
42
|
|
|
Dividends payable
|
$
|
966
|
|
|
$
|
1,504
|
|
|
|
Common Stock
|
|
Share Capital to Be Issued
|
|
Additional
Paid-in Capital
|
|
Charges in
Excess of
Capital
|
|
Accumulated
Deficit
|
|
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
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(22,120
|
)
|
|
—
|
|
|
(22,120
|
)
|
|
—
|
|
|
(22,120
|
)
|
||||||||||
|
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,484
|
)
|
|
(12,484
|
)
|
|
1,799
|
|
|
(10,685
|
)
|
||||||||||
|
Issuance of restricted stock and stock options
|
242,124
|
|
|
2,930
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,930
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
|
Deferred acquisition consideration settled through issuance of shares
|
237,013
|
|
|
5,585
|
|
|
—
|
|
|
—
|
|
|
100,000
|
|
|
2,360
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,945
|
|
|
—
|
|
|
7,945
|
|
||||||||||
|
Shares acquired and canceled
|
(116,786
|
)
|
|
(2,474
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,474
|
)
|
|
—
|
|
|
(2,474
|
)
|
||||||||||
|
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,290
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,290
|
|
|
—
|
|
|
5,290
|
|
||||||||||
|
Changes in redemption value of redeemable noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,141
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,141
|
|
|
—
|
|
|
4,141
|
|
||||||||||
|
Changes in noncontrolling interests and redeemable noncontrolling interests from business acquisitions and step-up transactions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23,018
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23,018
|
|
|
(19,174
|
)
|
|
3,844
|
|
||||||||||
|
Dividends paid and to be paid
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21,581
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21,581
|
)
|
|
—
|
|
|
(21,581
|
)
|
||||||||||
|
Transfer to charges in excess of capital
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,938
|
)
|
|
7,938
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
|
Balance at June 30, 2016
|
50,349,056
|
|
|
$
|
275,882
|
|
|
3,755
|
|
|
$
|
1
|
|
|
100,000
|
|
|
$
|
2,360
|
|
|
$
|
—
|
|
|
$
|
(307,323
|
)
|
|
$
|
(549,110
|
)
|
|
$
|
(6,227
|
)
|
|
$
|
(584,417
|
)
|
|
$
|
61,704
|
|
|
$
|
(522,713
|
)
|
|
•
|
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.
|
|
|
Six Months Ended June 30, 2016
|
|
Year Ended December 31, 2015
|
||||
|
Beginning Balance
|
$
|
69,471
|
|
|
$
|
194,951
|
|
|
Redemptions
|
—
|
|
|
(155,042
|
)
|
||
|
Additions
(1)
|
—
|
|
|
7,703
|
|
||
|
Changes in redemption value
|
(4,141
|
)
|
|
22,809
|
|
||
|
Currency Translation Adjustments
|
37
|
|
|
(950
|
)
|
||
|
Ending Balance
|
$
|
65,367
|
|
|
$
|
69,471
|
|
|
(1)
|
Additions in 2015 consisted of transfers from noncontrolling interests related to step-up transactions and new acquisitions.
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Numerator
|
|
|
|
|
|
|
|
|
|||||||
|
Numerator for basic income (loss) per common share - income (loss) from continuing operations
|
$
|
2,427
|
|
|
$
|
31,072
|
|
|
$
|
(20,007
|
)
|
|
$
|
7,655
|
|
|
Net income attributable to the noncontrolling interests
|
(1,254
|
)
|
|
(2,841
|
)
|
|
(2,113
|
)
|
|
(5,221
|
)
|
||||
|
Net income (loss) from continuing operations attributable to MDC Partners Inc. common shareholders
|
1,173
|
|
|
28,231
|
|
|
(22,120
|
)
|
|
2,434
|
|
||||
|
Effect of dilutive securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Numerator for diluted income (loss) per common share - income (loss) attributable to MDC Partners Inc. common shareholders from continuing operations
|
$
|
1,173
|
|
|
$
|
28,231
|
|
|
$
|
(22,120
|
)
|
|
$
|
2,434
|
|
|
Denominator
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Denominator for basic income (loss) per common share - weighted average common shares
|
50,322,757
|
|
|
49,859,300
|
|
|
50,162,654
|
|
|
49,807,419
|
|
||||
|
Effect of dilutive securities
|
380,791
|
|
|
540,636
|
|
|
—
|
|
|
557,700
|
|
||||
|
Denominator for diluted income (loss) per common share - adjusted weighted shares and assumed conversions
|
50,703,548
|
|
|
50,399,936
|
|
|
50,162,654
|
|
|
50,365,119
|
|
||||
|
Basic income (loss) per common share from continuing operations
|
$
|
0.02
|
|
|
$
|
0.57
|
|
|
$
|
(0.44
|
)
|
|
$
|
0.05
|
|
|
Diluted income (loss) per common share from continuing operations
|
$
|
0.02
|
|
|
$
|
0.56
|
|
|
$
|
(0.44
|
)
|
|
$
|
0.05
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Net income (loss) attributable to MDC Partners Inc.
|
$
|
1,173
|
|
|
$
|
29,560
|
|
|
$
|
(22,120
|
)
|
|
$
|
(2,531
|
)
|
|
Transfers from the noncontrolling interest:
|
|
|
|
|
|
|
|
||||||||
|
Decrease in MDC Partners Inc. paid-in capital for purchase of equity interests in excess of Redeemable Noncontrolling Interests and Noncontrolling Interests
|
(19,174
|
)
|
|
(30,282
|
)
|
|
(19,174
|
)
|
|
(33,199
|
)
|
||||
|
Net transfers from noncontrolling interests
|
$
|
(19,174
|
)
|
|
$
|
(30,282
|
)
|
|
$
|
(19,174
|
)
|
|
$
|
(33,199
|
)
|
|
Change from net income (loss) attributable to MDC Partners Inc. and transfers to noncontrolling interests
|
$
|
(18,001
|
)
|
|
$
|
(722
|
)
|
|
$
|
(41,294
|
)
|
|
$
|
(35,730
|
)
|
|
|
Noncontrolling
Interests |
||
|
Balance, December 31, 2014
|
$
|
6,014
|
|
|
Income attributable to noncontrolling interests
|
9,054
|
|
|
|
Distributions made
|
(9,503
|
)
|
|
|
Other
(1)
|
(92
|
)
|
|
|
Balance, December 31, 2015
|
$
|
5,473
|
|
|
Income attributable to noncontrolling interests
|
2,113
|
|
|
|
Distributions made
|
(5,413
|
)
|
|
|
Other
(1)
|
29
|
|
|
|
Balance, June 30, 2016
|
$
|
2,202
|
|
|
(1)
|
Other consists primarily of step-up transactions and cumulative translation adjustments.
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||
|
|
2015
|
|
2015
|
||||
|
Revenue
|
$
|
11,501
|
|
|
$
|
27,025
|
|
|
Operating income (loss)
|
903
|
|
|
(322
|
)
|
||
|
Other expense
|
(683
|
)
|
|
(752
|
)
|
||
|
Gain (loss) on disposal
|
1,109
|
|
|
(3,891
|
)
|
||
|
Net income (loss) from discontinued operations attributable to MDC Partners Inc., net of taxes
|
$
|
1,329
|
|
|
$
|
(4,965
|
)
|
|
|
June 30,
2016 |
|
December 31, 2015
|
||||
|
Revolving credit agreement
|
$
|
107,398
|
|
|
$
|
—
|
|
|
6.50% Senior Notes due 2024
|
900,000
|
|
|
—
|
|
||
|
6.75% Senior Notes due 2020
|
—
|
|
|
735,000
|
|
||
|
Original issue premium
|
—
|
|
|
5,838
|
|
||
|
Debt issuance costs
|
(20,059
|
)
|
|
(12,625
|
)
|
||
|
|
987,339
|
|
|
728,213
|
|
||
|
Obligations under capital leases
|
403
|
|
|
670
|
|
||
|
|
987,742
|
|
|
728,883
|
|
||
|
|
|
|
|
||||
|
Less current portion:
|
361
|
|
|
470
|
|
||
|
|
$
|
987,381
|
|
|
$
|
728,413
|
|
|
•
|
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
|
|
Level 1
|
||||||||||||
|
|
June 30, 2016
|
|
December 31, 2015
|
||||||||||||
|
|
Carrying
Amount |
|
Fair Value
|
|
Carrying
Amount |
|
Fair Value
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
6.50% Senior Notes due 2024
|
$
|
900,000
|
|
|
$
|
895,500
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
6.75% Senior Notes due 2020
|
—
|
|
|
—
|
|
|
740,838
|
|
|
765,319
|
|
||||
|
|
Fair Value Measurements Using Significant Unobservable Inputs
(Level 3) |
||||||
|
|
June 30,
|
|
December 31,
|
||||
|
|
2016
|
|
2015
|
||||
|
Beginning Balance of contingent payments
|
$
|
306,734
|
|
|
$
|
172,227
|
|
|
Payments
(1)
|
(81,702
|
)
|
|
(77,301
|
)
|
||
|
Additions
(2)
|
514
|
|
|
174,530
|
|
||
|
Redemption value adjustments
(3)
|
8,880
|
|
|
41,636
|
|
||
|
Other
(4)
|
(6,412
|
)
|
|
—
|
|
||
|
Foreign translation adjustment
|
1,813
|
|
|
(4,358
|
)
|
||
|
Ending Balance of contingent payments
|
$
|
229,827
|
|
|
$
|
306,734
|
|
|
(1)
|
For the
six months ended June 30, 2016
, payments include
$5,585
of deferred acquisition consideration settled through the issuance of
237,013
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.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Other income (expense)
|
$
|
(304
|
)
|
|
$
|
(12
|
)
|
|
$
|
(246
|
)
|
|
$
|
478
|
|
|
Foreign currency gain (loss)
|
330
|
|
|
4,360
|
|
|
15,784
|
|
|
(14,170
|
)
|
||||
|
|
$
|
26
|
|
|
$
|
4,348
|
|
|
$
|
15,538
|
|
|
$
|
(13,692
|
)
|
|
•
|
The Advertising and Communications segment consists of Partner Firms that deliver innovative, value-added marketing, activation, communications and strategic consulting services to their clients. MDC and its Partner Firms deliver a wide range of customized services, including (1) multi-channel media management and optimization, (2) interactive and mobile marketing, (3) direct marketing, (4) database and customer relationship management, (5) sales promotion, (6) corporate communications, (7) market research, (8) data analytics and insights, (9) corporate identity, design and branding services, (10) social media communications, (11) product and service innovation and (12) e-commerce management.
|
|
•
|
The Corporate Group consists of corporate office expenses incurred in connection with the strategic resources provided to the Advertising and Communications segment, as well as certain other centrally managed expenses that are not fully allocated to the reportable segment. 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 (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 segment.
|
|
|
Advertising and Communications
|
|
Corporate
|
|
Total
|
||||||
|
Revenue
|
$
|
337,047
|
|
|
$
|
—
|
|
|
$
|
337,047
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Cost of services sold
|
228,835
|
|
|
—
|
|
|
228,835
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Office and general expenses
|
60,418
|
|
|
12,291
|
|
|
72,709
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Depreciation and amortization
|
10,926
|
|
|
510
|
|
|
11,436
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Operating profit (loss)
|
36,868
|
|
|
(12,801
|
)
|
|
24,067
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|||
|
Other income, net
|
|
|
|
|
|
|
26
|
|
|||
|
Interest expense and finance charges, net
|
|
|
|
|
|
|
(16,971
|
)
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations before income taxes and equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
7,122
|
|
|||
|
Income tax expense
|
|
|
|
|
|
|
4,405
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations before equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
2,717
|
|
|||
|
Equity in losses of non-consolidated affiliates
|
|
|
|
|
|
|
(290
|
)
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Net income
|
|
|
|
|
|
|
2,427
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Net income attributable to the noncontrolling interests
|
(1,254
|
)
|
|
—
|
|
|
(1,254
|
)
|
|||
|
Net income attributable to MDC Partners Inc.
|
|
|
|
|
|
|
$
|
1,173
|
|
||
|
|
|
|
|
|
|
||||||
|
Stock-based compensation
|
$
|
4,880
|
|
|
$
|
650
|
|
|
$
|
5,530
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Supplemental Segment Information:
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Capital expenditures
|
$
|
7,905
|
|
|
$
|
4
|
|
|
$
|
7,909
|
|
|
|
Advertising and Communications
|
|
Corporate
|
|
Total
|
||||||
|
Revenue
|
$
|
336,606
|
|
|
$
|
—
|
|
|
$
|
336,606
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Cost of services sold
|
225,042
|
|
|
—
|
|
|
225,042
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Office and general expenses
|
43,638
|
|
|
9,437
|
|
|
53,075
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Depreciation and amortization
|
13,554
|
|
|
453
|
|
|
14,007
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Operating profit (loss)
|
54,372
|
|
|
(9,890
|
)
|
|
44,482
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|||
|
Other income, net
|
|
|
|
|
|
|
4,348
|
|
|||
|
Interest expense and finance charges, net
|
|
|
|
|
|
|
(13,183
|
)
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations before income taxes and equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
35,647
|
|
|||
|
Income tax expense
|
|
|
|
|
|
|
4,679
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations before equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
30,968
|
|
|||
|
Equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
104
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations
|
|
|
|
|
|
|
31,072
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Income from discontinued operations attributable to MDC Partners Inc., net of taxes
|
|
|
|
|
|
|
1,329
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Net income
|
|
|
|
|
|
|
32,401
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Net income attributable to the noncontrolling interests
|
(2,841
|
)
|
|
—
|
|
|
(2,841
|
)
|
|||
|
Net income attributable to MDC Partners Inc.
|
|
|
|
|
|
|
$
|
29,560
|
|
||
|
|
|
|
|
|
|
|
|
|
|||
|
Stock-based compensation
|
$
|
4,863
|
|
|
$
|
451
|
|
|
$
|
5,314
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Supplemental Segment Information:
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Capital expenditures
|
$
|
3,653
|
|
|
$
|
195
|
|
|
$
|
3,848
|
|
|
|
Advertising and Communications
|
|
Corporate
|
|
Total
|
||||||
|
Revenue
|
$
|
646,089
|
|
|
$
|
—
|
|
|
$
|
646,089
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Cost of services sold
|
440,281
|
|
|
—
|
|
|
440,281
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Office and general expenses
|
125,513
|
|
|
25,024
|
|
|
150,537
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Depreciation and amortization
|
21,749
|
|
|
907
|
|
|
22,656
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Operating profit (loss)
|
58,546
|
|
|
(25,931
|
)
|
|
32,615
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|||
|
Other income, net
|
|
|
|
|
|
|
15,538
|
|
|||
|
Interest expense and finance charges, net
|
|
|
|
|
|
|
(32,368
|
)
|
|||
|
Loss on redemption of notes
|
|
|
|
|
(33,298
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|||
|
Loss from continuing operations before income taxes and equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
(17,513
|
)
|
|||
|
Income tax expense
|
|
|
|
|
|
|
2,433
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Loss from continuing operations before equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
(19,946
|
)
|
|||
|
Equity in losses of non-consolidated affiliates
|
|
|
|
|
|
|
(61
|
)
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Net loss
|
|
|
|
|
|
|
(20,007
|
)
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Net income attributable to the noncontrolling interests
|
(2,113
|
)
|
|
—
|
|
|
(2,113
|
)
|
|||
|
Net loss attributable to MDC Partners Inc.
|
|
|
|
|
|
|
$
|
(22,120
|
)
|
||
|
|
|
|
|
|
|
|
|
|
|||
|
Stock-based compensation
|
$
|
8,761
|
|
|
$
|
1,454
|
|
|
$
|
10,215
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Supplemental Segment Information:
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Capital expenditures
|
$
|
13,416
|
|
|
$
|
32
|
|
|
$
|
13,448
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Goodwill and intangibles
|
$
|
938,062
|
|
|
$
|
—
|
|
|
$
|
938,062
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Total Assets
|
$
|
1,484,027
|
|
|
$
|
132,126
|
|
|
$
|
1,616,153
|
|
|
|
Advertising and Communications
|
|
Corporate
|
|
Total
|
||||||
|
Revenue
|
$
|
638,828
|
|
|
$
|
—
|
|
|
$
|
638,828
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Cost of services sold
|
435,461
|
|
|
—
|
|
|
435,461
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Office and general expenses
|
97,574
|
|
|
29,809
|
|
|
127,383
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Depreciation and amortization
|
25,408
|
|
|
899
|
|
|
26,307
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Operating profit (loss)
|
80,385
|
|
|
(30,708
|
)
|
|
49,677
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|||
|
Other expense, net
|
|
|
|
|
|
|
(13,692
|
)
|
|||
|
Interest expense and finance charges, net
|
|
|
|
|
|
|
(28,160
|
)
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations before income taxes and equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
7,825
|
|
|||
|
Income tax expense
|
|
|
|
|
|
|
625
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations before equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
7,200
|
|
|||
|
Equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
455
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations
|
|
|
|
|
|
|
7,655
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Loss from discontinued operations attributable to MDC Partners Inc., net of taxes
|
|
|
|
|
|
|
(4,965
|
)
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Net income
|
|
|
|
|
|
|
2,690
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Net income attributable to the noncontrolling interests
|
(5,221
|
)
|
|
—
|
|
|
(5,221
|
)
|
|||
|
Net loss attributable to MDC Partners Inc.
|
|
|
|
|
|
|
$
|
(2,531
|
)
|
||
|
|
|
|
|
|
|
|
|
|
|||
|
Stock-based compensation
|
$
|
8,363
|
|
|
$
|
1,396
|
|
|
$
|
9,759
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Supplemental Segment Information:
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Capital expenditures
|
$
|
9,241
|
|
|
$
|
263
|
|
|
$
|
9,504
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Goodwill and intangibles
|
$
|
961,860
|
|
|
$
|
—
|
|
|
$
|
961,860
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Total Assets
|
$
|
1,657,959
|
|
|
$
|
176,806
|
|
|
$
|
1,834,765
|
|
|
|
United
States |
|
Canada
|
|
Other
|
|
Total
|
||||||||
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Three Months Ended June 30,
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
2016
|
$
|
272,992
|
|
|
$
|
33,614
|
|
|
$
|
30,441
|
|
|
$
|
337,047
|
|
|
2015
|
$
|
271,375
|
|
|
$
|
35,432
|
|
|
$
|
29,799
|
|
|
$
|
336,606
|
|
|
Six Months Ended June 30,
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
2016
|
$
|
525,190
|
|
|
$
|
62,020
|
|
|
$
|
58,879
|
|
|
$
|
646,089
|
|
|
2015
|
$
|
523,392
|
|
|
$
|
65,258
|
|
|
$
|
50,178
|
|
|
$
|
638,828
|
|
|
|
Advertising and Communications
|
|
Corporate
|
|
Total
|
||||||
|
Revenue
|
$
|
337,047
|
|
|
$
|
—
|
|
|
$
|
337,047
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Cost of services sold
|
228,835
|
|
|
—
|
|
|
228,835
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Office and general expenses
|
60,418
|
|
|
12,291
|
|
|
72,709
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Depreciation and amortization
|
10,926
|
|
|
510
|
|
|
11,436
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Operating profit (loss)
|
36,868
|
|
|
(12,801
|
)
|
|
24,067
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|||
|
Other income, net
|
|
|
|
|
|
|
26
|
|
|||
|
Interest expense and finance charges, net
|
|
|
|
|
|
|
(16,971
|
)
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations before income taxes and equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
7,122
|
|
|||
|
Income tax expense
|
|
|
|
|
|
|
4,405
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations before equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
2,717
|
|
|||
|
Equity in losses of non-consolidated affiliates
|
|
|
|
|
|
|
(290
|
)
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Net income
|
|
|
|
|
|
|
2,427
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Net income attributable to the noncontrolling interests
|
(1,254
|
)
|
|
—
|
|
|
(1,254
|
)
|
|||
|
Net income attributable to MDC Partners Inc.
|
|
|
|
|
|
|
$
|
1,173
|
|
||
|
|
|
|
|
|
|
|
|
|
|||
|
Stock-based compensation
|
$
|
4,880
|
|
|
$
|
650
|
|
|
$
|
5,530
|
|
|
|
Advertising and Communications
|
|
Corporate
|
|
Total
|
||||||
|
Revenue
|
$
|
336,606
|
|
|
$
|
—
|
|
|
$
|
336,606
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Cost of services sold
|
225,042
|
|
|
—
|
|
|
225,042
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Office and general expenses
|
43,638
|
|
|
9,437
|
|
|
53,075
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Depreciation and amortization
|
13,554
|
|
|
453
|
|
|
14,007
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Operating profit (loss)
|
54,372
|
|
|
(9,890
|
)
|
|
44,482
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|||
|
Other income, net
|
|
|
|
|
|
|
4,348
|
|
|||
|
Interest expense and finance charges, net
|
|
|
|
|
|
|
(13,183
|
)
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations before income taxes and equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
35,647
|
|
|||
|
Income tax expense
|
|
|
|
|
|
|
4,679
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations before equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
30,968
|
|
|||
|
Equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
104
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations
|
|
|
|
|
|
|
31,072
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Income from discontinued operations attributable to MDC Partners Inc., net of taxes
|
|
|
|
|
|
|
1,329
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Net income
|
|
|
|
|
|
|
32,401
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Net income attributable to the noncontrolling interests
|
(2,841
|
)
|
|
—
|
|
|
(2,841
|
)
|
|||
|
Net income attributable to MDC Partners Inc.
|
|
|
|
|
|
|
$
|
29,560
|
|
||
|
|
|
|
|
|
|
|
|
|
|||
|
Stock-based compensation
|
$
|
4,863
|
|
|
$
|
451
|
|
|
$
|
5,314
|
|
|
|
Advertising and Communications
|
|
Corporate
|
|
Total
|
||||||
|
Revenue
|
$
|
646,089
|
|
|
$
|
—
|
|
|
$
|
646,089
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Cost of services sold
|
440,281
|
|
|
—
|
|
|
440,281
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Office and general expenses
|
125,513
|
|
|
25,024
|
|
|
150,537
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Depreciation and amortization
|
21,749
|
|
|
907
|
|
|
22,656
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Operating profit (loss)
|
58,546
|
|
|
(25,931
|
)
|
|
32,615
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|||
|
Other income, net
|
|
|
|
|
|
|
15,538
|
|
|||
|
Interest expense and finance charges, net
|
|
|
|
|
|
|
(32,368
|
)
|
|||
|
Loss on redemption of notes
|
|
|
|
|
(33,298
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|||
|
Loss from continuing operations before income taxes and equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
(17,513
|
)
|
|||
|
Income tax expense
|
|
|
|
|
|
|
2,433
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Loss from continuing operations before equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
(19,946
|
)
|
|||
|
Equity in losses of non-consolidated affiliates
|
|
|
|
|
|
|
(61
|
)
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Net loss
|
|
|
|
|
|
|
(20,007
|
)
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Net income attributable to the noncontrolling interests
|
(2,113
|
)
|
|
—
|
|
|
(2,113
|
)
|
|||
|
Net loss attributable to MDC Partners Inc.
|
|
|
|
|
|
|
$
|
(22,120
|
)
|
||
|
|
|
|
|
|
|
|
|
|
|||
|
Stock-based compensation
|
$
|
8,761
|
|
|
$
|
1,454
|
|
|
$
|
10,215
|
|
|
|
Advertising and Communications
|
|
Corporate
|
|
Total
|
||||||
|
Revenue
|
$
|
638,828
|
|
|
$
|
—
|
|
|
$
|
638,828
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Cost of services sold
|
435,461
|
|
|
—
|
|
|
435,461
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Office and general expenses
|
97,574
|
|
|
29,809
|
|
|
127,383
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Depreciation and amortization
|
25,408
|
|
|
899
|
|
|
26,307
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Operating profit (loss)
|
80,385
|
|
|
(30,708
|
)
|
|
49,677
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|||
|
Other expense, net
|
|
|
|
|
|
|
(13,692
|
)
|
|||
|
Interest expense and finance charges, net
|
|
|
|
|
|
|
(28,160
|
)
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations before income taxes and equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
7,825
|
|
|||
|
Income tax expense
|
|
|
|
|
|
|
625
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations before equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
7,200
|
|
|||
|
Equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
|
455
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations
|
|
|
|
|
|
|
7,655
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Loss from discontinued operations attributable to MDC Partners Inc., net of taxes
|
|
|
|
|
|
|
(4,965
|
)
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Net income
|
|
|
|
|
|
|
2,690
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
Net income attributable to the noncontrolling interests
|
(5,221
|
)
|
|
—
|
|
|
(5,221
|
)
|
|||
|
Net loss attributable to MDC Partners Inc.
|
|
|
|
|
|
|
$
|
(2,531
|
)
|
||
|
|
|
|
|
|
|
|
|
|
|||
|
Stock-based compensation
|
$
|
8,363
|
|
|
$
|
1,396
|
|
|
$
|
9,759
|
|
|
|
|
|
|
2016 Activity
|
|
|
|
Change
|
||||||||||||||||||||||||
|
Advertising and Communications
|
|
2015 Revenue
|
|
Foreign
Exchange |
|
Acquisitions
(Dispositions), net |
|
Organic
Revenue Growth (Decline) |
|
2016 Revenue
|
|
Foreign
Exchange |
|
Acquisitions
(Dispositions), net |
|
Organic
Revenue Growth (Decline) |
|
Total
Revenue |
||||||||||||||
|
|
|
(Dollars in Millions)
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
United States
|
|
$
|
271.4
|
|
|
$
|
—
|
|
|
$
|
1.8
|
|
|
$
|
(0.2
|
)
|
|
$
|
273.0
|
|
|
—
|
%
|
|
0.7
|
%
|
|
(0.1
|
)%
|
|
0.6
|
%
|
|
Canada
|
|
35.4
|
|
|
(1.6
|
)
|
|
—
|
|
|
(0.2
|
)
|
|
33.6
|
|
|
(4.6
|
)%
|
|
—
|
%
|
|
(0.6
|
)%
|
|
(5.1
|
)%
|
|||||
|
Other
|
|
29.8
|
|
|
(0.9
|
)
|
|
0.2
|
|
|
1.4
|
|
|
30.4
|
|
|
(3.0
|
)%
|
|
0.5
|
%
|
|
4.7
|
%
|
|
2.2
|
%
|
|||||
|
Total
|
|
$
|
336.6
|
|
|
$
|
(2.5
|
)
|
|
$
|
1.9
|
|
|
$
|
1.0
|
|
|
$
|
337.0
|
|
|
(0.7
|
)%
|
|
0.6
|
%
|
|
0.3
|
%
|
|
0.1
|
%
|
|
|
2016
|
|
2015
|
||
|
United States
|
81
|
%
|
|
81
|
%
|
|
Canada
|
10
|
%
|
|
11
|
%
|
|
Other
|
9
|
%
|
|
8
|
%
|
|
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||||
|
Advertising and Communications
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Revenue
|
|
$
|
337.0
|
|
|
|
|
$
|
336.6
|
|
|
|
|
$
|
0.4
|
|
|
0.1
|
%
|
||
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cost of services sold
|
|
228.8
|
|
|
67.9
|
%
|
|
225.0
|
|
|
66.9
|
%
|
|
3.8
|
|
|
1.7
|
%
|
|||
|
Office and general expenses
|
|
60.4
|
|
|
17.9
|
%
|
|
43.6
|
|
|
13.0
|
%
|
|
16.8
|
|
|
38.5
|
%
|
|||
|
Depreciation and amortization
|
|
10.9
|
|
|
3.2
|
%
|
|
13.6
|
|
|
4.0
|
%
|
|
(2.6
|
)
|
|
(19.4
|
)%
|
|||
|
|
|
$
|
300.2
|
|
|
89.1
|
%
|
|
$
|
282.2
|
|
|
83.8
|
%
|
|
$
|
17.9
|
|
|
6.4
|
%
|
|
Operating profit
|
|
$
|
36.9
|
|
|
10.9
|
%
|
|
$
|
54.4
|
|
|
16.2
|
%
|
|
$
|
(17.5
|
)
|
|
(32.2
|
)%
|
|
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||||
|
Advertising and Communications
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Direct costs
(1)
|
|
$
|
52.6
|
|
|
15.6
|
%
|
|
$
|
52.7
|
|
|
15.7
|
%
|
|
$
|
(0.1
|
)
|
|
(0.3
|
)%
|
|
Staff costs
(2)
|
|
188.3
|
|
|
55.9
|
%
|
|
182.9
|
|
|
54.3
|
%
|
|
5.4
|
|
|
3.0
|
%
|
|||
|
Administrative
|
|
43.8
|
|
|
13.0
|
%
|
|
41.0
|
|
|
12.2
|
%
|
|
2.8
|
|
|
6.9
|
%
|
|||
|
Deferred acquisition consideration
|
|
(0.3
|
)
|
|
(0.1
|
)%
|
|
(12.7
|
)
|
|
(3.8
|
)%
|
|
12.4
|
|
|
(97.7
|
)%
|
|||
|
Stock-based compensation
|
|
4.9
|
|
|
1.4
|
%
|
|
4.9
|
|
|
1.4
|
%
|
|
—
|
|
|
0.3
|
%
|
|||
|
Depreciation and amortization
|
|
10.9
|
|
|
3.2
|
%
|
|
13.6
|
|
|
4.0
|
%
|
|
(2.6
|
)
|
|
(19.4
|
)%
|
|||
|
Total operating expenses
|
|
$
|
300.2
|
|
|
89.1
|
%
|
|
$
|
282.2
|
|
|
83.8
|
%
|
|
$
|
17.9
|
|
|
6.4
|
%
|
|
(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.
|
|
|
|
|
|
|
|
Change
|
|||||||||
|
Corporate Group
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||
|
Staff costs
(1)
|
|
$
|
7.8
|
|
|
$
|
9.2
|
|
|
$
|
(1.4
|
)
|
|
(15.5
|
)%
|
|
Administrative
|
|
3.9
|
|
|
(0.2
|
)
|
|
4.1
|
|
|
(2,019.8
|
)%
|
|||
|
Stock-based compensation
|
|
0.7
|
|
|
0.5
|
|
|
0.2
|
|
|
44.1
|
%
|
|||
|
Depreciation and amortization
|
|
0.5
|
|
|
0.5
|
|
|
0.1
|
|
|
12.6
|
%
|
|||
|
Total operating expenses
|
|
$
|
12.8
|
|
|
$
|
9.9
|
|
|
$
|
2.9
|
|
|
29.4
|
%
|
|
(1)
|
Excludes stock-based compensation.
|
|
|
|
|
|
2016 Activity
|
|
|
|
Change
|
||||||||||||||||||||||||
|
Advertising and Communications
|
|
2015 Revenue
|
|
Foreign
Exchange |
|
Acquisitions
(Dispositions), net |
|
Organic
Revenue Growth (Decline) |
|
2016 Revenue
|
|
Foreign
Exchange |
|
Acquisitions
(Dispositions), net |
|
Organic
Revenue Growth (Decline) |
|
Total
Revenue |
||||||||||||||
|
|
|
(Dollars in Millions)
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
United States
|
|
$
|
523.4
|
|
|
$
|
—
|
|
|
$
|
5.1
|
|
|
$
|
(3.3
|
)
|
|
$
|
525.2
|
|
|
—
|
%
|
|
1.0
|
%
|
|
(0.6
|
)%
|
|
0.3
|
%
|
|
Canada
|
|
65.3
|
|
|
(4.4
|
)
|
|
—
|
|
|
1.1
|
|
|
62.0
|
|
|
(6.7
|
)%
|
|
—
|
%
|
|
1.7
|
%
|
|
(5.0
|
)%
|
|||||
|
Other
|
|
50.2
|
|
|
(1.8
|
)
|
|
0.6
|
|
|
9.8
|
|
|
58.9
|
|
|
(3.5
|
)%
|
|
1.3
|
%
|
|
19.6
|
%
|
|
17.3
|
%
|
|||||
|
Total
|
|
$
|
638.8
|
|
|
$
|
(6.2
|
)
|
|
$
|
5.7
|
|
|
$
|
7.7
|
|
|
$
|
646.1
|
|
|
(1.0
|
)%
|
|
0.9
|
%
|
|
1.2
|
%
|
|
1.1
|
%
|
|
|
2016
|
|
2015
|
||
|
United States
|
81
|
%
|
|
82
|
%
|
|
Canada
|
10
|
%
|
|
10
|
%
|
|
Other
|
9
|
%
|
|
8
|
%
|
|
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||||
|
Advertising and Communications
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Revenue
|
|
$
|
646.1
|
|
|
|
|
$
|
638.8
|
|
|
|
|
$
|
7.3
|
|
|
1.1
|
%
|
||
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cost of services sold
|
|
440.3
|
|
|
68.1
|
%
|
|
435.5
|
|
|
68.2
|
%
|
|
4.8
|
|
|
1.1
|
%
|
|||
|
Office and general expenses
|
|
125.5
|
|
|
19.4
|
%
|
|
97.6
|
|
|
15.3
|
%
|
|
27.9
|
|
|
28.6
|
%
|
|||
|
Depreciation and amortization
|
|
21.7
|
|
|
3.4
|
%
|
|
25.4
|
|
|
4.0
|
%
|
|
(3.7
|
)
|
|
(14.4
|
)%
|
|||
|
|
|
$
|
587.5
|
|
|
90.9
|
%
|
|
$
|
558.4
|
|
|
87.4
|
%
|
|
$
|
29.1
|
|
|
5.2
|
%
|
|
Operating profit
|
|
$
|
58.5
|
|
|
9.1
|
%
|
|
$
|
80.4
|
|
|
12.6
|
%
|
|
$
|
(21.8
|
)
|
|
(27.2
|
)%
|
|
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||||
|
Advertising and Communications
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Direct costs
(1)
|
|
$
|
92.9
|
|
|
14.4
|
%
|
|
$
|
97.5
|
|
|
15.3
|
%
|
|
$
|
(4.6
|
)
|
|
(4.7
|
)%
|
|
Staff costs
(2)
|
|
373.9
|
|
|
57.9
|
%
|
|
359.3
|
|
|
56.3
|
%
|
|
14.6
|
|
|
4.1
|
%
|
|||
|
Administrative
|
|
84.2
|
|
|
13.0
|
%
|
|
78.3
|
|
|
12.3
|
%
|
|
5.9
|
|
|
7.5
|
%
|
|||
|
Deferred acquisition consideration
|
|
6.0
|
|
|
0.9
|
%
|
|
(10.5
|
)
|
|
(1.6
|
)%
|
|
16.5
|
|
|
(157.4
|
)%
|
|||
|
Stock-based compensation
|
|
8.8
|
|
|
1.4
|
%
|
|
8.4
|
|
|
1.3
|
%
|
|
0.4
|
|
|
4.8
|
%
|
|||
|
Depreciation and amortization
|
|
21.7
|
|
|
3.4
|
%
|
|
25.4
|
|
|
4.0
|
%
|
|
(3.7
|
)
|
|
(14.4
|
)%
|
|||
|
Total operating expenses
|
|
$
|
587.5
|
|
|
90.9
|
%
|
|
$
|
558.4
|
|
|
87.4
|
%
|
|
$
|
29.1
|
|
|
5.2
|
%
|
|
(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.
|
|
|
|
|
|
|
|
Change
|
|||||||||
|
Corporate Group
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||
|
Staff costs
(1)
|
|
$
|
14.9
|
|
|
$
|
17.9
|
|
|
$
|
(3.0
|
)
|
|
(17.0
|
)%
|
|
Administrative
|
|
8.7
|
|
|
10.5
|
|
|
(1.8
|
)
|
|
(17.2
|
)%
|
|||
|
Stock-based compensation
|
|
1.5
|
|
|
1.4
|
|
|
0.1
|
|
|
4.2
|
%
|
|||
|
Depreciation and amortization
|
|
0.9
|
|
|
0.9
|
|
|
—
|
|
|
0.9
|
%
|
|||
|
Total operating expenses
|
|
$
|
25.9
|
|
|
$
|
30.7
|
|
|
$
|
(4.8
|
)
|
|
(15.6
|
)%
|
|
(1)
|
Excludes stock-based compensation.
|
|
|
As of and for the six months ended June 30, 2016
|
|
As of and for the six months ended June 30, 2015
|
|
As of and for the year ended December 31, 2015
|
||||||
|
|
(000’s)
|
|
(000’s)
|
|
(000’s)
|
||||||
|
Cash and cash equivalents
|
$
|
16,062
|
|
|
$
|
34,851
|
|
|
$
|
61,458
|
|
|
Working capital (deficit)
|
$
|
(268,153
|
)
|
|
$
|
(394,675
|
)
|
|
$
|
(403,879
|
)
|
|
Cash from (used in) operations
|
$
|
(138,497
|
)
|
|
$
|
68,483
|
|
|
$
|
162,805
|
|
|
Cash from (used in) investing
|
$
|
(16,762
|
)
|
|
$
|
(18,003
|
)
|
|
$
|
(29,893
|
)
|
|
Cash from (used in) financing
|
$
|
109,672
|
|
|
$
|
(129,145
|
)
|
|
$
|
(190,020
|
)
|
|
Long-term debt to total equity ratio
|
(1.89
|
)
|
|
(1.76
|
)
|
|
(1.50
|
)
|
|||
|
Fixed charge coverage ratio
|
N/A
|
|
1.22
|
|
|
N/A
|
|
||||
|
|
June 30, 2016
|
||
|
Total Senior Leverage Ratio
|
0.6
|
|
|
|
Maximum per covenant
|
2.0
|
|
|
|
|
|
|
|
|
Total Leverage Ratio
|
5.0
|
|
|
|
Maximum per covenant
|
5.5
|
|
|
|
|
|
|
|
|
Fixed Charges Ratio
|
2.4
|
|
|
|
Minimum per covenant
|
1.0
|
|
|
|
|
|
|
|
|
Earnings before interest, taxes, depreciation and amortization
|
$
|
201,906
|
|
|
Minimum per covenant
|
$
|
105,000
|
|
|
|
Advertising and Communications
|
||||||
|
|
June 30, 2016
|
|
December 31, 2015
|
||||
|
Beginning Balance of contingent payments
|
$
|
306,734
|
|
|
$
|
172,227
|
|
|
Payments
(1)
|
(81,702
|
)
|
|
(77,301
|
)
|
||
|
Additions
(2)
|
514
|
|
|
174,530
|
|
||
|
Redemption value adjustments
(3)
|
8,880
|
|
|
41,636
|
|
||
|
Other
(4)
|
(6,412
|
)
|
|
—
|
|
||
|
Foreign translation adjustment
|
1,813
|
|
|
(4,358
|
)
|
||
|
Ending Balance of contingent payments
|
229,827
|
|
|
306,734
|
|
||
|
Fixed payments
(5)
|
2,217
|
|
|
40,370
|
|
||
|
|
$
|
232,044
|
|
|
$
|
347,104
|
|
|
(1)
|
For the
six months ended June 30, 2016
, payments include
$5.6 million
of deferred acquisition consideration settled through the issuance of
237,013
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.
|
|
(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
six months ended June 30, 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)
$2,360
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 certain incremental ownership interests.
|
|
(5)
|
The reduction in the fixed payments for the
six months ended June 30, 2016
was attributable to payments of approximately $39.5 million, partially offset by redemption value and foreign translation adjustments.
|
|
Consideration
(4)
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
2020 &
Thereafter
|
|
Total
|
|
||||||||||||
|
|
|
(Dollars in Millions)
|
|
||||||||||||||||||||||
|
Cash
|
|
$
|
2.6
|
|
|
$
|
3.6
|
|
|
$
|
2.7
|
|
|
$
|
1.5
|
|
|
$
|
4.9
|
|
|
$
|
15.3
|
|
|
|
Shares
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|
||||||
|
|
|
$
|
2.6
|
|
|
$
|
3.6
|
|
|
$
|
2.8
|
|
|
$
|
1.5
|
|
|
$
|
4.9
|
|
|
$
|
15.4
|
|
(1)
|
|
Operating income before depreciation and amortization to be received
(2)
|
|
$
|
1.1
|
|
|
$
|
—
|
|
|
$
|
2.4
|
|
|
$
|
—
|
|
|
$
|
1.9
|
|
|
$
|
5.4
|
|
|
|
Cumulative operating income before depreciation and amortization
(3)
|
|
$
|
1.1
|
|
|
$
|
1.1
|
|
|
$
|
3.5
|
|
|
$
|
3.5
|
|
|
$
|
5.4
|
|
|
|
(5)
|
||
|
(1)
|
This amount is in addition to (i)
$47.1 million
of 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 of
$2.8 million
.
|
|
(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.
|
|
•
|
risks associated with the SEC’s ongoing investigation and the related class action litigation claims;
|
|
•
|
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 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.
|
|
MDC PARTNERS INC.
|
|
|
|
|
|
/s/ David Doft
|
|
|
David Doft
|
|
|
Chief Financial Officer and Authorized Signatory
|
|
|
|
|
|
August 3, 2016
|
|
|
Exhibit No.
|
|
Description
|
|
2.1
|
|
Share Sale and Purchase Agreement dated June 27, 2016 (incorporated by reference to Exhibit 2.1 to the Company’s Form 8-K filed on July 1, 2016).
|
|
10.1
|
|
Separation Agreement and General Release between the Company and Andre Coste, dated as of June 1, 2016.*
|
|
10.2
|
|
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 4, 2016).
|
|
12
|
|
Statement of computation of ratio of earnings to fixed charges.*
|
|
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.*
|
|
99.1
|
|
Schedule of Advertising and Communications Companies.*
|
|
101
|
|
Interactive data file.*
|
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 |
|---|