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
¨
|
|
Emerging growth 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 March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Revenue:
|
|
|
|
|
|
||
|
Services
|
$
|
326,968
|
|
|
$
|
344,700
|
|
|
Operating expenses:
|
|
|
|
||||
|
Cost of services sold
|
243,030
|
|
|
237,563
|
|
||
|
Office and general expenses
|
83,879
|
|
|
87,840
|
|
||
|
Depreciation and amortization
|
12,375
|
|
|
10,898
|
|
||
|
Other asset impairment
|
2,317
|
|
|
—
|
|
||
|
|
341,601
|
|
|
336,301
|
|
||
|
Operating profit (loss)
|
(14,633
|
)
|
|
8,399
|
|
||
|
Other Income (Expense):
|
|
|
|
||||
|
Other, net
|
(6,219
|
)
|
|
2,567
|
|
||
|
Interest expense and finance charges
|
(16,231
|
)
|
|
(16,768
|
)
|
||
|
Interest income
|
148
|
|
|
227
|
|
||
|
|
(22,302
|
)
|
|
(13,974
|
)
|
||
|
Loss before income taxes and equity in earnings (losses) of non-consolidated affiliates
|
(36,935
|
)
|
|
(5,575
|
)
|
||
|
Income tax expense (benefit)
|
(8,330
|
)
|
|
3,969
|
|
||
|
Loss before equity in earnings of non-consolidated affiliates
|
(28,605
|
)
|
|
(9,544
|
)
|
||
|
Equity in earnings (losses) of non-consolidated affiliates
|
86
|
|
|
(139
|
)
|
||
|
Net loss
|
(28,519
|
)
|
|
(9,683
|
)
|
||
|
Net income attributable to noncontrolling interests
|
(897
|
)
|
|
(883
|
)
|
||
|
Net loss attributable to MDC Partners Inc.
|
(29,416
|
)
|
|
(10,566
|
)
|
||
|
Accretion on convertible preference shares
|
(2,027
|
)
|
|
(507
|
)
|
||
|
Net loss attributable to MDC Partners Inc. common shareholders
|
$
|
(31,443
|
)
|
|
$
|
(11,073
|
)
|
|
|
|
|
|
||||
|
Loss per common share:
|
|
|
|
|
|
||
|
Basic and diluted
|
|
|
|
|
|
||
|
Net loss attributable to MDC Partners Inc. common shareholders
|
$
|
(0.56
|
)
|
|
$
|
(0.21
|
)
|
|
|
|
|
|
||||
|
Weighted Average Number of Common Shares Outstanding:
|
|
|
|
|
|
||
|
Basic and diluted
|
56,415,042
|
|
|
52,998,244
|
|
||
|
|
|
|
|
||||
|
Stock-based compensation expense is included in the following line items above:
|
|
|
|
|
|
||
|
Cost of services sold
|
$
|
3,347
|
|
|
$
|
3,511
|
|
|
Office and general expenses
|
1,690
|
|
|
1,439
|
|
||
|
Total
|
$
|
5,037
|
|
|
$
|
4,950
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Comprehensive Income (Loss)
|
|
|
|
|
|
||
|
Net loss
|
$
|
(28,519
|
)
|
|
$
|
(9,683
|
)
|
|
|
|
|
|
||||
|
Other comprehensive income, net of applicable tax:
|
|
|
|
|
|
||
|
Foreign currency translation adjustment
|
2,278
|
|
|
68
|
|
||
|
Other comprehensive income
|
2,278
|
|
|
68
|
|
||
|
Comprehensive loss for the period
|
(26,241
|
)
|
|
(9,615
|
)
|
||
|
Comprehensive loss (income) attributable to the noncontrolling interests
|
204
|
|
|
(1,148
|
)
|
||
|
Comprehensive loss attributable to MDC Partners Inc.
|
$
|
(26,037
|
)
|
|
$
|
(10,763
|
)
|
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
|
|
(Unaudited)
|
|
|
||||
|
ASSETS
|
|
|
|
|
|
||
|
Current assets:
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
$
|
29,202
|
|
|
$
|
46,179
|
|
|
Cash held in trusts
|
4,467
|
|
|
4,632
|
|
||
|
Accounts receivable, less allowance for doubtful accounts of $2,524 and $2,453
|
424,918
|
|
|
434,072
|
|
||
|
Expenditures billable to clients
|
57,885
|
|
|
31,146
|
|
||
|
Other current assets
|
36,273
|
|
|
26,742
|
|
||
|
Total Current Assets
|
552,745
|
|
|
542,771
|
|
||
|
Fixed assets, at cost, less accumulated depreciation of $120,119 and $123,599
|
85,370
|
|
|
90,306
|
|
||
|
Investments in non-consolidated affiliates
|
6,442
|
|
|
6,307
|
|
||
|
Goodwill
|
832,510
|
|
|
835,935
|
|
||
|
Other intangible assets, net
|
66,353
|
|
|
70,605
|
|
||
|
Deferred tax assets
|
126,252
|
|
|
115,325
|
|
||
|
Other assets
|
31,405
|
|
|
37,643
|
|
||
|
Total Assets
|
$
|
1,701,077
|
|
|
$
|
1,698,892
|
|
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS, AND SHAREHOLDERS’ DEFICIT
|
|
|
|
|
|
||
|
Current Liabilities:
|
|
|
|
|
|
||
|
Accounts payable
|
$
|
202,724
|
|
|
$
|
244,527
|
|
|
Trust liability
|
4,467
|
|
|
4,632
|
|
||
|
Accruals and other liabilities
|
290,003
|
|
|
327,812
|
|
||
|
Advance billings
|
210,245
|
|
|
148,133
|
|
||
|
Current portion of long-term debt
|
322
|
|
|
313
|
|
||
|
Current portion of deferred acquisition consideration
|
40,909
|
|
|
50,213
|
|
||
|
Total Current Liabilities
|
748,670
|
|
|
775,630
|
|
||
|
Long-term debt, less current portion
|
942,806
|
|
|
882,806
|
|
||
|
Long-term portion of deferred acquisition consideration
|
82,822
|
|
|
72,213
|
|
||
|
Other liabilities
|
55,197
|
|
|
54,110
|
|
||
|
Deferred tax liabilities
|
6,899
|
|
|
6,760
|
|
||
|
Total Liabilities
|
1,836,394
|
|
|
1,791,519
|
|
||
|
|
|
|
|
||||
|
Redeemable Noncontrolling Interests (Note 2)
|
54,345
|
|
|
62,886
|
|
||
|
Commitments, Contingencies, and Guarantees (Note 13)
|
|
|
|
|
|
||
|
Shareholders’ Deficit:
|
|
|
|
|
|
||
|
Convertible preference shares (liquidation preference $103,379)
|
90,123
|
|
|
90,220
|
|
||
|
Common shares
|
353,074
|
|
|
352,432
|
|
||
|
Charges in excess of capital
|
(314,662
|
)
|
|
(314,241
|
)
|
||
|
Accumulated deficit
|
(370,586
|
)
|
|
(340,000
|
)
|
||
|
Accumulated other comprehensive gain (loss)
|
1,425
|
|
|
(1,954
|
)
|
||
|
MDC Partners Inc. Shareholders' Deficit
|
(240,626
|
)
|
|
(213,543
|
)
|
||
|
Noncontrolling interests
|
50,964
|
|
|
58,030
|
|
||
|
Total Shareholders' Deficit
|
(189,662
|
)
|
|
(155,513
|
)
|
||
|
Total Liabilities, Redeemable Noncontrolling Interests and Shareholders' Deficit
|
$
|
1,701,077
|
|
|
$
|
1,698,892
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||
|
Net loss
|
$
|
(28,519
|
)
|
|
$
|
(9,683
|
)
|
|
Adjustments to reconcile net loss to cash used in operating activities:
|
|
|
|
|
|
||
|
Stock-based compensation
|
5,037
|
|
|
4,950
|
|
||
|
Depreciation
|
8,402
|
|
|
5,600
|
|
||
|
Amortization of intangibles
|
3,973
|
|
|
5,298
|
|
||
|
Amortization of deferred finance charges
|
807
|
|
|
742
|
|
||
|
Other asset impairment
|
2,317
|
|
|
—
|
|
||
|
Adjustment to deferred acquisition consideration
|
2,586
|
|
|
11,460
|
|
||
|
Acquisition-related contingent consideration payment
|
(6,665
|
)
|
|
(2,542
|
)
|
||
|
Deferred income tax
|
(10,786
|
)
|
|
1,906
|
|
||
|
Loss on sale of assets
|
19
|
|
|
21
|
|
||
|
(Earnings) losses of non-consolidated affiliates
|
(86
|
)
|
|
139
|
|
||
|
Other non-current assets and liabilities
|
(1,004
|
)
|
|
(5,658
|
)
|
||
|
Foreign exchange
|
6,864
|
|
|
(1,370
|
)
|
||
|
Changes in working capital:
|
|
|
|
||||
|
Accounts receivable
|
12,358
|
|
|
(39,855
|
)
|
||
|
Expenditures billable to clients
|
(26,739
|
)
|
|
(3,953
|
)
|
||
|
Prepaid expenses and other current assets
|
(9,734
|
)
|
|
(4,270
|
)
|
||
|
Accounts payable, accruals and other liabilities
|
(76,826
|
)
|
|
(10,757
|
)
|
||
|
Advance billings
|
56,963
|
|
|
14,754
|
|
||
|
Net cash used in operating activities
|
(61,033
|
)
|
|
(33,218
|
)
|
||
|
Cash flows used in investing activities:
|
|
|
|
|
|
||
|
Capital expenditures
|
(3,799
|
)
|
|
(9,413
|
)
|
||
|
Deposits
|
—
|
|
|
(1,627
|
)
|
||
|
Other investments
|
(69
|
)
|
|
(50
|
)
|
||
|
Net cash used in investing activities
|
(3,868
|
)
|
|
(11,090
|
)
|
||
|
Cash flows (used in) provided by financing activities:
|
|
|
|
|
|
||
|
Repayments of revolving credit agreement
|
(250,800
|
)
|
|
(381,500
|
)
|
||
|
Proceeds from revolving credit agreement
|
309,816
|
|
|
331,961
|
|
||
|
Proceeds from issuance of convertible preference shares
|
—
|
|
|
95,000
|
|
||
|
Convertible preference shares issuance costs
|
—
|
|
|
(510
|
)
|
||
|
Acquisition related payments
|
(7,422
|
)
|
|
(2,641
|
)
|
||
|
Repayment of long-term debt
|
(79
|
)
|
|
(135
|
)
|
||
|
Purchase of shares
|
(456
|
)
|
|
(51
|
)
|
||
|
Distributions to noncontrolling interests
|
(3,295
|
)
|
|
(2,471
|
)
|
||
|
Payment of dividends
|
(146
|
)
|
|
(22
|
)
|
||
|
Net cash provided by financing activities
|
47,618
|
|
|
39,631
|
|
||
|
Effect of exchange rate changes on cash and cash equivalents
|
306
|
|
|
(58
|
)
|
||
|
Decrease in cash and cash equivalents
|
(16,977
|
)
|
|
(4,735
|
)
|
||
|
Cash and cash equivalents at beginning of period
|
46,179
|
|
|
27,921
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
29,202
|
|
|
$
|
23,186
|
|
|
|
|
|
|
||||
|
Supplemental disclosures:
|
|
|
|
|
|
||
|
Cash income taxes paid
|
$
|
1,333
|
|
|
$
|
1,293
|
|
|
Cash interest paid
|
$
|
649
|
|
|
$
|
999
|
|
|
Change in cash held in trusts
|
$
|
(165
|
)
|
|
$
|
36
|
|
|
|
|
|
|
||||
|
Non-cash transactions:
|
|
|
|
|
|
||
|
Capital leases
|
$
|
644
|
|
|
$
|
393
|
|
|
Dividends payable
|
$
|
307
|
|
|
$
|
716
|
|
|
Deferred acquisition consideration settled through issuance of shares
|
$
|
—
|
|
|
$
|
5,028
|
|
|
Convertible preference shares issuance costs payable
|
$
|
—
|
|
|
$
|
4,270
|
|
|
|
Convertible Preference Shares
|
|
Common Shares
|
|
Share Capital to Be Issued
|
|
Additional
Paid-in Capital
|
|
Charges in
Excess of
Capital
|
|
Accumulated
Deficit
|
|
Accumulated Other
Comprehensive
Loss
|
|
MDC Partners Inc.
Shareholders’
Deficit
|
|
Noncontrolling
Interests
|
|
Total
Shareholders’ Deficit |
|||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
|
Balance at December 31, 2017
|
95,000
|
|
|
$
|
90,220
|
|
|
56,375,131
|
|
|
$
|
352,432
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(314,241
|
)
|
|
$
|
(340,000
|
)
|
|
$
|
(1,954
|
)
|
|
$
|
(213,543
|
)
|
|
$
|
58,030
|
|
|
$
|
(155,513
|
)
|
|
Net loss attributable to MDC Partners, Inc.
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(29,416
|
)
|
|
—
|
|
|
(29,416
|
)
|
|
—
|
|
|
(29,416
|
)
|
||||||||||
|
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,379
|
|
|
3,379
|
|
|
(1,101
|
)
|
|
2,278
|
|
||||||||||
|
Expenses for convertible preference shares (Note 9)
|
—
|
|
|
(97
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(97
|
)
|
|
—
|
|
|
(97
|
)
|
||||||||||
|
Issuance of restricted stock
|
—
|
|
|
—
|
|
|
109,444
|
|
|
1,097
|
|
|
—
|
|
|
—
|
|
|
(1,097
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
|
Shares acquired and cancelled
|
—
|
|
|
—
|
|
|
(48,508
|
)
|
|
(455
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(455
|
)
|
|
—
|
|
|
(455
|
)
|
||||||||||
|
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,217
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,217
|
|
|
—
|
|
|
2,217
|
|
||||||||||
|
Changes in redemption value of redeemable noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(375
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(375
|
)
|
|
|
|
(375
|
)
|
|||||||||||
|
Increase (decrease) in noncontrolling interests and redeemable noncontrolling interests from business acquisitions and step-up transactions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,166
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,166
|
)
|
|
—
|
|
|
(1,166
|
)
|
||||||||||
|
Changes in noncontrolling interests and redeemable noncontrolling interests from changes in ownership interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,965
|
)
|
|
(5,965
|
)
|
||||||||||
|
Cumulative effect of adoption of ASC 606 (Note 14)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,170
|
)
|
|
—
|
|
|
(1,170
|
)
|
|
—
|
|
|
(1,170
|
)
|
||||||||||
|
Transfer to charges in excess of capital
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
421
|
|
|
(421
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|||||||||||
|
Balance at March 31, 2018
|
95,000
|
|
|
$
|
90,123
|
|
|
56,436,067
|
|
|
$
|
353,074
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(314,662
|
)
|
|
$
|
(370,586
|
)
|
|
$
|
1,425
|
|
|
$
|
(240,626
|
)
|
|
$
|
50,964
|
|
|
$
|
(189,662
|
)
|
|
•
|
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.
|
|
|
Three Months Ended March 31, 2018
|
|
Year Ended December 31, 2017
|
||||
|
Beginning Balance
|
$
|
62,886
|
|
|
$
|
60,180
|
|
|
Redemptions
|
(8,858
|
)
|
|
(910
|
)
|
||
|
Granted
|
—
|
|
|
1,666
|
|
||
|
Changes in redemption value
|
375
|
|
|
1,498
|
|
||
|
Currency translation adjustments
|
(58
|
)
|
|
452
|
|
||
|
Ending Balance
|
$
|
54,345
|
|
|
$
|
62,886
|
|
|
|
For the three months ended March 31,
|
||||||||||||||||
|
|
2018
|
|
|
||||||||||||||
|
Industry
|
Reportable Segment
|
|
As reported
|
|
Adjustment to exclude impact of Adoption of ASC 606
|
|
Adjusted
|
|
2017
|
||||||||
|
Food & Beverage
|
All
|
|
$
|
64,285
|
|
|
$
|
6,805
|
|
|
$
|
71,090
|
|
|
$
|
62,273
|
|
|
Retail
|
All
|
|
35,772
|
|
|
840
|
|
|
36,612
|
|
|
43,324
|
|
||||
|
Consumer Products
|
All
|
|
31,802
|
|
|
132
|
|
|
31,934
|
|
|
37,922
|
|
||||
|
Communications
|
All, excluding Domestic Creative Agencies
|
|
29,657
|
|
|
3,311
|
|
|
32,968
|
|
|
35,728
|
|
||||
|
Automotive
|
All, excluding Domestic Creative Agencies
|
|
20,494
|
|
|
4,218
|
|
|
24,712
|
|
|
32,354
|
|
||||
|
Technology
|
All
|
|
34,144
|
|
|
2,835
|
|
|
36,979
|
|
|
30,550
|
|
||||
|
Healthcare
|
All
|
|
33,170
|
|
|
968
|
|
|
34,138
|
|
|
28,069
|
|
||||
|
Financials
|
All
|
|
21,838
|
|
|
285
|
|
|
22,123
|
|
|
19,983
|
|
||||
|
Transportation and Travel/Lodging
|
All
|
|
14,848
|
|
|
697
|
|
|
15,545
|
|
|
13,213
|
|
||||
|
Other
|
All
|
|
40,958
|
|
|
1,185
|
|
|
42,143
|
|
|
41,284
|
|
||||
|
|
|
|
$
|
326,968
|
|
|
$
|
21,276
|
|
|
$
|
348,244
|
|
|
344,700
|
|
|
|
|
For the three months ended March 31,
|
||||||||||||||||
|
|
2018
|
|
|
||||||||||||||
|
Geographic Location
|
Reportable Segment
|
|
As reported
|
|
Adjustment to exclude impact of Adoption of ASC 606
|
|
Adjusted
|
|
2017
|
||||||||
|
United States
|
All
|
|
$
|
256,524
|
|
|
$
|
9,018
|
|
|
$
|
265,542
|
|
|
$
|
274,682
|
|
|
Canada
|
All, excluding Media Services
|
|
26,379
|
|
|
953
|
|
|
27,332
|
|
|
26,470
|
|
||||
|
Other
|
All
|
|
44,065
|
|
|
11,305
|
|
|
55,370
|
|
|
43,548
|
|
||||
|
|
|
|
$
|
326,968
|
|
|
$
|
21,276
|
|
|
$
|
348,244
|
|
|
$
|
344,700
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Numerator
|
|
|
|
|
|||
|
Net loss attributable to MDC Partners Inc.
|
$
|
(29,416
|
)
|
|
$
|
(10,566
|
)
|
|
Accretion on convertible preference shares
|
(2,027
|
)
|
|
(507
|
)
|
||
|
Net income allocated to convertible preference shares
|
—
|
|
|
—
|
|
||
|
Numerator for basic loss per common share - Net loss attributable to MDC Partners Inc. common shareholders
|
(31,443
|
)
|
|
(11,073
|
)
|
||
|
Effect of dilutive securities:
|
—
|
|
|
—
|
|
||
|
Numerator for diluted loss per common share- Net loss attributable to MDC Partners Inc. common shareholders
|
$
|
(31,443
|
)
|
|
$
|
(11,073
|
)
|
|
Denominator
|
|
|
|
|
|||
|
Denominator for basic loss per common share - weighted average common shares
|
56,415,042
|
|
|
52,998,244
|
|
||
|
Effect of dilutive securities:
|
—
|
|
|
—
|
|
||
|
Denominator for diluted loss per common share - adjusted weighted shares and assumed conversions
|
56,415,042
|
|
|
52,998,244
|
|
||
|
Basic loss per common share
|
$
|
(0.56
|
)
|
|
$
|
(0.21
|
)
|
|
Diluted loss per common share
|
$
|
(0.56
|
)
|
|
$
|
(0.21
|
)
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Net loss attributable to MDC Partners Inc.
|
$
|
(29,416
|
)
|
|
$
|
(10,566
|
)
|
|
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
|
(1,166
|
)
|
|
—
|
|
||
|
Net transfers from noncontrolling interests
|
$
|
(1,166
|
)
|
|
$
|
—
|
|
|
Change from net loss attributable to MDC Partners Inc. and transfers to noncontrolling interests
|
$
|
(30,582
|
)
|
|
$
|
(10,566
|
)
|
|
|
Noncontrolling
Interests |
||
|
Balance, December 31, 2016
|
$
|
4,154
|
|
|
Income attributable to noncontrolling interests
|
15,375
|
|
|
|
Distributions made
|
(8,865
|
)
|
|
|
Other
(1)
|
366
|
|
|
|
Balance, December 31, 2017
|
$
|
11,030
|
|
|
Income attributable to noncontrolling interests
|
897
|
|
|
|
Distributions made
|
(3,295
|
)
|
|
|
Other
(1)
|
(405
|
)
|
|
|
Balance, March 31, 2018
|
$
|
8,227
|
|
|
(1)
|
Other consists primarily of business acquisitions, sale of a business, step-up transactions, and cumulative translation adjustments.
|
|
|
March 31,
2018 |
|
December 31, 2017
|
||||
|
Revolving credit agreement
|
$
|
59,016
|
|
|
$
|
—
|
|
|
6.50% Notes due 2024
|
900,000
|
|
|
900,000
|
|
||
|
Debt issuance costs
|
(16,532
|
)
|
|
(17,587
|
)
|
||
|
|
942,484
|
|
|
882,413
|
|
||
|
Obligations under capital leases
|
644
|
|
|
706
|
|
||
|
|
943,128
|
|
|
883,119
|
|
||
|
Less: Current portion of long-term debt
|
322
|
|
|
313
|
|
||
|
|
$
|
942,806
|
|
|
$
|
882,806
|
|
|
•
|
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.
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||||
|
|
Carrying
Amount |
|
Fair Value
|
|
Carrying
Amount |
|
Fair Value
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
6.50% Senior Notes due 2024
|
$
|
900,000
|
|
|
$
|
882,000
|
|
|
$
|
900,000
|
|
|
$
|
904,500
|
|
|
|
Fair Value Measurements Using Significant Unobservable Inputs
(Level 3) |
||||||
|
|
March 31,
|
|
December 31,
|
||||
|
|
2018
|
|
2017
|
||||
|
Beginning balance of contingent payments
|
$
|
119,086
|
|
|
$
|
224,754
|
|
|
Payments
(1)
|
(11,869
|
)
|
|
(110,234
|
)
|
||
|
Additions
(2)
|
9,723
|
|
|
—
|
|
||
|
Redemption value adjustments
(3)
|
4,948
|
|
|
3,273
|
|
||
|
Foreign translation adjustment
|
(28
|
)
|
|
1,293
|
|
||
|
Ending balance of contingent payments
|
$
|
121,860
|
|
|
$
|
119,086
|
|
|
(1)
|
For the year ended
December 31, 2017
, payments include
$28,727
of deferred acquisition consideration settled through the issuance of
3,353,939
MDC Class A subordinate voting shares, respectively, 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. See Note 5.
|
|
(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.
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Other income
|
$
|
441
|
|
|
$
|
128
|
|
|
Foreign currency transaction (loss) gain
|
(6,660
|
)
|
|
2,439
|
|
||
|
Other, net
|
$
|
(6,219
|
)
|
|
$
|
2,567
|
|
|
•
|
The
Global Integrated Agencies
reportable segment is comprised of the Company’s six global, integrated operating segments with broad marketing communication capabilities, including advertising, branding, digital, social media, design and production services, serving multinational clients around the world. The Global Integrated Agencies reportable segment includes 72andSunny, Anomaly, Crispin Porter + Bogusky, Doner, Forsman & Bodenfors, and kbs+. These operating segments share similar characteristics related to (i) the nature of their services; (ii) the type of global clients and the methods used to provide services; and (iii) the extent to which they may be impacted by global economic and geopolitical risks. In addition, these operating segments compete with each other for new business and from time to time have business move between them. The Company believes the historic and expected average long-term profitability is similar among the operating segments aggregated in the Global Integrated Agencies reportable segment.
|
|
•
|
The
Domestic Creative Agencies
reportable segment is comprised of four operating segments that are national advertising agencies leveraging creative capabilities at their core. The Domestic Creative Agencies reportable segment includes Colle + McVoy, Laird+Partners, Mono Advertising and Union. These operating segments share similar characteristics related to (i) the nature of their creative advertising services; (ii) the type of domestic client accounts and the methods used to provide services; and (iii) the extent to which they may be impacted by domestic economic and policy factors within North America. In addition, these operating segments compete with each other for new business and from time to time have business move between them. The Company believes the historic and expected average long-term profitability is similar among the operating segments aggregated in the Domestic Creative Agencies reportable segment.
|
|
•
|
The
Specialist Communications
reportable segment is comprised of seven operating segments that are each communications agencies with core service offerings in public relations and related communications services. The
|
|
•
|
The
Media Services
reportable segment is comprised of a single operating segment known as MDC Media Partners. MDC Media Partners is comprised of the Company’s network of stand-alone agencies with media buying and planning as their core competency, including the integrated platform Assembly. The agencies within this single operating segment share a Chief Executive Officer and Chief Financial Officer, who have operational oversight of these agencies. These agencies provide other services, including influencer marketing, content, insights & analytics, out-of-home, paid search, social media, lead generation, programmatic, artificial intelligence, and corporate barter. MDC Media Partners operates primarily in North America.
|
|
•
|
All Other
consists of the Company’s remaining operating segments that provide a range of diverse marketing communication services, but generally do not have similar services offerings or financial characteristics as those aggregated in the reportable segments. The All Other category includes 6Degrees, Bruce Mau Design, Concentric Partners, Civilian, Gale Partners, Hello Design, Kenna, Kingsdale, Northstar Research Partners, Redscout, Relevent, Team, Vitro, Yamamoto and Y Media Labs. The nature of the specialist services provided by these operating segments vary among each other and from those operating segments aggregated into the reportable segments. This results in these operating segments having current and long-term performance expectations inconsistent with those operating segments aggregated in the reportable segments.
|
|
•
|
Corporate
consists of corporate office expenses incurred in connection with the strategic resources provided to the operating segments, as well as certain other centrally managed expenses that are not fully allocated to the operating segments. These office and general expenses include (i) salaries and related expenses for corporate office employees, including employees dedicated to supporting the operating segments, (ii) occupancy expenses relating to properties occupied by all corporate office employees, (iii) other office and general expenses including professional fees for the financial statement audits and other public company costs, and (iv) certain other professional fees managed by the corporate office. Additional expenses managed by the corporate office that are directly related to the operating segments are allocated to the appropriate reportable segment and the All Other category.
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Revenue:
|
|
|
|
||||
|
Global Integrated Agencies
|
$
|
150,355
|
|
|
$
|
179,225
|
|
|
Domestic Creative Agencies
|
21,296
|
|
|
20,910
|
|
||
|
Specialist Communications
|
43,150
|
|
|
40,684
|
|
||
|
Media Services
|
31,257
|
|
|
35,244
|
|
||
|
All Other
|
80,910
|
|
|
68,637
|
|
||
|
Total
|
$
|
326,968
|
|
|
$
|
344,700
|
|
|
|
|
|
|
||||
|
Operating Income (Loss):
|
|
|
|
||||
|
Global Integrated Agencies
|
$
|
(15,761
|
)
|
|
$
|
(626
|
)
|
|
Domestic Creative Agencies
|
3,454
|
|
|
3,523
|
|
||
|
Specialist Communications
|
4,027
|
|
|
4,335
|
|
||
|
Media Services
|
487
|
|
|
2,642
|
|
||
|
All Other
|
7,232
|
|
|
7,094
|
|
||
|
Corporate
|
(14,072
|
)
|
|
(8,569
|
)
|
||
|
Total
|
$
|
(14,633
|
)
|
|
$
|
8,399
|
|
|
|
|
|
|
||||
|
Other Income (Expense):
|
|
|
|
||||
|
Other (expense) income, net
|
(6,219
|
)
|
|
2,567
|
|
||
|
Interest expense and finance charges, net
|
(16,083
|
)
|
|
(16,541
|
)
|
||
|
Loss before income taxes and equity in earnings of non-consolidated affiliates
|
(36,935
|
)
|
|
(5,575
|
)
|
||
|
Income tax expense (benefit)
|
(8,330
|
)
|
|
3,969
|
|
||
|
Loss before equity in earnings of non-consolidated affiliates
|
(28,605
|
)
|
|
(9,544
|
)
|
||
|
Equity in earnings (losses) of non-consolidated affiliates
|
86
|
|
|
(139
|
)
|
||
|
Net loss
|
(28,519
|
)
|
|
(9,683
|
)
|
||
|
Net income attributable to the noncontrolling interest
|
(897
|
)
|
|
(883
|
)
|
||
|
Net loss attributable to MDC Partners Inc.
|
$
|
(29,416
|
)
|
|
$
|
(10,566
|
)
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Depreciation and amortization:
|
|
|
|
||||
|
Global Integrated Agencies
|
$
|
8,016
|
|
|
$
|
5,961
|
|
|
Domestic Creative Agencies
|
$
|
353
|
|
|
$
|
360
|
|
|
Specialist Communications
|
$
|
1,002
|
|
|
$
|
1,216
|
|
|
Media Services
|
$
|
644
|
|
|
$
|
1,005
|
|
|
All Other
(1)
|
$
|
2,136
|
|
|
$
|
2,047
|
|
|
Corporate
|
$
|
224
|
|
|
$
|
309
|
|
|
Total
|
$
|
12,375
|
|
|
$
|
10,898
|
|
|
|
|
|
|
||||
|
Stock-based compensation:
|
|
|
|
||||
|
Global Integrated Agencies
|
$
|
2,547
|
|
|
$
|
2,989
|
|
|
Domestic Creative Agencies
|
$
|
149
|
|
|
$
|
155
|
|
|
Specialist Communications
|
$
|
336
|
|
|
$
|
518
|
|
|
Media Services
|
$
|
74
|
|
|
$
|
160
|
|
|
All Other
|
$
|
683
|
|
|
$
|
524
|
|
|
Corporate
|
$
|
1,248
|
|
|
$
|
604
|
|
|
Total
|
$
|
5,037
|
|
|
$
|
4,950
|
|
|
|
|
|
|
||||
|
Capital expenditures:
|
|
|
|
||||
|
Global Integrated Agencies
|
$
|
2,837
|
|
|
$
|
6,907
|
|
|
Domestic Creative Agencies
|
$
|
191
|
|
|
$
|
286
|
|
|
Specialist Communications
|
$
|
240
|
|
|
$
|
291
|
|
|
Media Services
|
$
|
193
|
|
|
$
|
1,014
|
|
|
All Other
|
$
|
330
|
|
|
$
|
914
|
|
|
Corporate
|
$
|
8
|
|
|
$
|
1
|
|
|
Total
|
$
|
3,799
|
|
|
$
|
9,413
|
|
|
i.
|
Under the guidance in effect through December 31, 2017, performance incentives were recognized in revenue when specific quantitative goals were achieved, or when the Company’s performance against qualitative goals was determined by the client. Under ASC 606, the Company now estimates the amount of the incentive that will be earned at the inception
|
|
ii.
|
Under the guidance in effect through December 31, 2017, non-refundable retainer fees were generally recognized on a straight-line basis over the term of the specific customer arrangement. Under ASC 606, an input method is typically used to measure progress and recognize revenue for these types of arrangements. This resulted in both the deferral and acceleration of revenue recognition in certain instances.
|
|
iii.
|
In certain client arrangements, the Company records revenue as a principal and includes within revenue certain third-party-pass-through and out-of-pocket costs, which are billed to clients in connection with the services provided. In other arrangements, the Company acts as an agent and records revenue equal to the net amount retained. The adoption of ASC 606 resulted in certain arrangements previously being accounted for as principal, now being accounted for as agent.
|
|
|
|
Three months ended March 31, 2018
|
||||||||||
|
|
|
As Reported
|
|
Adjustments
|
|
Adjusted to Exclude Adoption of ASC 606
|
||||||
|
Revenue - Services
|
|
$
|
326,968
|
|
|
$
|
21,276
|
|
|
$
|
348,244
|
|
|
Costs of services sold
|
|
$
|
243,030
|
|
|
$
|
15,197
|
|
|
$
|
258,227
|
|
|
Operating profit (loss)
|
|
$
|
(14,633
|
)
|
|
$
|
6,079
|
|
|
$
|
(8,554
|
)
|
|
Net loss attributable to MDC Partners, Inc. common shareholders
|
|
$
|
(31,443
|
)
|
|
$
|
4,436
|
|
|
$
|
(27,007
|
)
|
|
Loss per common share - basic and diluted
|
|
$
|
(0.56
|
)
|
|
$
|
0.08
|
|
|
$
|
(0.48
|
)
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
|
(Dollars in thousands)
|
||||||
|
Revenue:
|
|
|
|
||||
|
Global Integrated Agencies
|
$
|
150,355
|
|
|
$
|
179,225
|
|
|
Domestic Creative Agencies
|
21,296
|
|
|
20,910
|
|
||
|
Specialist Communications
|
43,150
|
|
|
40,684
|
|
||
|
Media Services
|
31,257
|
|
|
35,244
|
|
||
|
All Other
|
80,910
|
|
|
68,637
|
|
||
|
Total
|
$
|
326,968
|
|
|
$
|
344,700
|
|
|
|
|
|
|
||||
|
Operating income (loss):
|
|
|
|
||||
|
Global Integrated Agencies
|
$
|
(15,761
|
)
|
|
$
|
(626
|
)
|
|
Domestic Creative Agencies
|
3,454
|
|
|
3,523
|
|
||
|
Specialist Communications
|
4,027
|
|
|
4,335
|
|
||
|
Media Services
|
487
|
|
|
2,642
|
|
||
|
All Other
|
7,232
|
|
|
7,094
|
|
||
|
Corporate
|
(14,072
|
)
|
|
(8,569
|
)
|
||
|
Total
|
$
|
(14,633
|
)
|
|
$
|
8,399
|
|
|
|
|
|
|
||||
|
Other Income (Expense):
|
|
|
|
||||
|
Other income (expense), net
|
(6,219
|
)
|
|
2,567
|
|
||
|
Interest expense and finance charges, net
|
(16,083
|
)
|
|
(16,541
|
)
|
||
|
Loss before income taxes and equity in earnings (losses) of non-consolidated affiliates
|
(36,935
|
)
|
|
(5,575
|
)
|
||
|
Income tax expense (benefit)
|
(8,330
|
)
|
|
3,969
|
|
||
|
Loss before equity in earnings of non-consolidated affiliates
|
(28,605
|
)
|
|
(9,544
|
)
|
||
|
Equity in earnings (losses) of non-consolidated affiliates
|
86
|
|
|
(139
|
)
|
||
|
Net loss
|
(28,519
|
)
|
|
(9,683
|
)
|
||
|
Net income attributable to the noncontrolling interest
|
(897
|
)
|
|
(883
|
)
|
||
|
Net loss attributable to MDC Partners Inc.
|
$
|
(29,416
|
)
|
|
(10,566
|
)
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
|
(Dollars in thousands)
|
||||||
|
Depreciation and amortization:
|
|
|
|
||||
|
Global Integrated Agencies
|
$
|
8,016
|
|
|
$
|
5,961
|
|
|
Domestic Creative Agencies
|
353
|
|
|
360
|
|
||
|
Specialist Communications
|
1,002
|
|
|
1,216
|
|
||
|
Media Services
|
644
|
|
|
1,005
|
|
||
|
All Other
(1)
|
2,136
|
|
|
2,047
|
|
||
|
Corporate
|
224
|
|
|
309
|
|
||
|
Total
|
$
|
12,375
|
|
|
$
|
10,898
|
|
|
|
|
|
|
||||
|
Stock-based compensation:
|
|
|
|
||||
|
Global Integrated Agencies
|
$
|
2,547
|
|
|
$
|
2,989
|
|
|
Domestic Creative Agencies
|
149
|
|
|
155
|
|
||
|
Specialist Communications
|
336
|
|
|
518
|
|
||
|
Media Services
|
74
|
|
|
160
|
|
||
|
All Other
|
683
|
|
|
524
|
|
||
|
Corporate
|
1,248
|
|
|
604
|
|
||
|
Total
|
$
|
5,037
|
|
|
$
|
4,950
|
|
|
|
|
|
|
||||
|
Capital expenditures:
|
|
|
|
||||
|
Global Integrated Agencies
|
$
|
2,837
|
|
|
$
|
6,907
|
|
|
Domestic Creative Agencies
|
191
|
|
|
286
|
|
||
|
Specialist Communications
|
240
|
|
|
291
|
|
||
|
Media Services
|
193
|
|
|
1,014
|
|
||
|
All Other
|
330
|
|
|
914
|
|
||
|
Corporate
|
8
|
|
|
1
|
|
||
|
Total
|
$
|
3,799
|
|
|
$
|
9,413
|
|
|
|
Total
|
|
United States
|
|
Canada
|
|
Other
|
||||||||||||||||||||
|
|
$
|
|
%
|
|
$
|
|
%
|
|
$
|
|
%
|
|
$
|
|
%
|
||||||||||||
|
|
(Dollars in Millions)
|
||||||||||||||||||||||||||
|
March 31, 2017
|
$
|
344.7
|
|
|
|
|
$
|
274.7
|
|
|
|
|
$
|
26.5
|
|
|
|
|
$
|
43.5
|
|
|
|
||||
|
Components of revenue change:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Foreign exchange impact
|
5.5
|
|
|
1.6
|
%
|
|
—
|
|
|
—
|
%
|
|
1.1
|
|
|
4.3
|
%
|
|
4.4
|
|
|
10.0
|
%
|
||||
|
Non-GAAP acquisitions (dispositions), net
|
(5.3
|
)
|
|
(1.5
|
)%
|
|
$
|
(4.1
|
)
|
|
(1.5
|
)%
|
|
—
|
|
|
—
|
%
|
|
(1.2
|
)
|
|
(2.7
|
)%
|
|||
|
Impact of adoption of ASC 606
|
(21.3
|
)
|
|
(6.2
|
)%
|
|
(9.0
|
)
|
|
(3.3
|
)%
|
|
(1.0
|
)
|
|
(3.6
|
)%
|
|
(11.3
|
)
|
|
(26.0
|
)%
|
||||
|
Organic revenue growth (decline)
|
3.3
|
|
|
1.0
|
%
|
|
(5.1
|
)
|
|
(1.8
|
)%
|
|
(0.3
|
)
|
|
(1.1
|
)%
|
|
8.6
|
|
|
19.8
|
%
|
||||
|
Total Change
|
$
|
(17.7
|
)
|
|
(5.1
|
)%
|
|
$
|
(18.2
|
)
|
|
(6.6
|
)%
|
|
$
|
(0.1
|
)
|
|
(0.3
|
)%
|
|
$
|
0.5
|
|
|
1.2
|
%
|
|
March 31, 2018
|
$
|
327.0
|
|
|
|
|
$
|
256.5
|
|
|
|
|
$
|
26.4
|
|
|
|
|
$
|
44.1
|
|
|
|
||||
|
|
Global Integrated Agencies
|
|
Domestic Creative Agencies
|
|
Specialist
Communications
|
|
Media Services
|
|
All Other
|
|
Total
|
||||||||||||
|
|
(Dollars in Millions)
|
||||||||||||||||||||||
|
GAAP revenue from 2018 acquisitions
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Prior year revenue from dispositions
|
(1.2
|
)
|
|
—
|
|
|
—
|
|
|
(3.7
|
)
|
|
(0.4
|
)
|
|
(5.3
|
)
|
||||||
|
Non-GAAP acquisitions (dispositions), net
|
$
|
(1.2
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(3.7
|
)
|
|
$
|
(0.4
|
)
|
|
$
|
(5.3
|
)
|
|
|
2018
|
|
2017
|
||
|
United States
|
78.5
|
%
|
|
79.7
|
%
|
|
Canada
|
8.1
|
%
|
|
7.7
|
%
|
|
Other
|
13.5
|
%
|
|
12.6
|
%
|
|
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||||
|
Advertising and Communications Group
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Revenue
|
|
$
|
327.0
|
|
|
|
|
$
|
344.7
|
|
|
|
|
$
|
(17.7
|
)
|
|
(5.1
|
)%
|
||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cost of services sold
|
|
243.0
|
|
|
74.3
|
%
|
|
237.6
|
|
|
68.9
|
%
|
|
5.5
|
|
|
2.3
|
%
|
|||
|
Office and general expenses
|
|
72.3
|
|
|
22.1
|
%
|
|
79.6
|
|
|
23.1
|
%
|
|
(7.2
|
)
|
|
(9.1
|
)%
|
|||
|
Depreciation and amortization
|
|
12.2
|
|
|
3.7
|
%
|
|
10.6
|
|
|
3.1
|
%
|
|
1.6
|
|
|
14.8
|
%
|
|||
|
|
|
$
|
327.5
|
|
|
100.2
|
%
|
|
$
|
327.7
|
|
|
95.1
|
%
|
|
$
|
(0.2
|
)
|
|
(0.1
|
)%
|
|
Operating profit (loss)
|
|
$
|
(0.6
|
)
|
|
(0.2
|
)%
|
|
$
|
17.0
|
|
|
4.9
|
%
|
|
$
|
(17.5
|
)
|
|
(103.3
|
)%
|
|
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||||
|
Advertising and Communications Group
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Direct costs
(1)
|
|
$
|
48.5
|
|
|
14.8
|
%
|
|
$
|
54.0
|
|
|
15.7
|
%
|
|
$
|
(5.5
|
)
|
|
(10.2
|
)%
|
|
Staff costs
(2)
|
|
213.1
|
|
|
65.2
|
%
|
|
201.6
|
|
|
58.5
|
%
|
|
11.5
|
|
|
5.7
|
%
|
|||
|
Administrative
|
|
47.4
|
|
|
14.5
|
%
|
|
45.8
|
|
|
13.3
|
%
|
|
1.6
|
|
|
3.5
|
%
|
|||
|
Deferred acquisition consideration
|
|
2.6
|
|
|
0.8
|
%
|
|
11.4
|
|
|
3.3
|
%
|
|
(8.8
|
)
|
|
(77.4
|
)%
|
|||
|
Stock-based compensation
|
|
3.8
|
|
|
1.2
|
%
|
|
4.3
|
|
|
1.3
|
%
|
|
(0.6
|
)
|
|
(12.8
|
)%
|
|||
|
Depreciation and amortization
|
|
12.2
|
|
|
3.7
|
%
|
|
10.6
|
|
|
3.1
|
%
|
|
1.6
|
|
|
14.8
|
%
|
|||
|
Total operating expenses
|
|
$
|
327.5
|
|
|
100.2
|
%
|
|
$
|
327.7
|
|
|
95.1
|
%
|
|
$
|
(0.2
|
)
|
|
(0.1
|
)%
|
|
(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.
|
|
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||||
|
Global Integrated Agencies
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Revenue
|
|
$
|
150.4
|
|
|
|
|
$
|
179.2
|
|
|
|
|
$
|
(28.9
|
)
|
|
(16.1
|
)%
|
||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cost of services sold
|
|
120.5
|
|
|
80.1
|
%
|
|
129.9
|
|
|
72.5
|
%
|
|
(9.4
|
)
|
|
(7.3
|
)%
|
|||
|
Office and general expenses
|
|
37.6
|
|
|
25.0
|
%
|
|
44.0
|
|
|
24.5
|
%
|
|
(6.4
|
)
|
|
(14.5
|
)%
|
|||
|
Depreciation and amortization
|
|
8.0
|
|
|
5.3
|
%
|
|
6.0
|
|
|
3.3
|
%
|
|
2.1
|
|
|
34.5
|
%
|
|||
|
|
|
$
|
166.1
|
|
|
110.5
|
%
|
|
$
|
179.9
|
|
|
100.3
|
%
|
|
$
|
(13.7
|
)
|
|
(7.6
|
)%
|
|
Operating loss
|
|
$
|
(15.8
|
)
|
|
(10.5
|
)%
|
|
$
|
(0.6
|
)
|
|
(0.3
|
)%
|
|
$
|
(15.1
|
)
|
|
NM
|
|
|
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||||
|
Global Integrated Agencies
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Direct costs
(1)
|
|
$
|
8.7
|
|
|
5.8
|
%
|
|
$
|
22.5
|
|
|
12.5
|
%
|
|
$
|
(13.8
|
)
|
|
(61.3
|
)%
|
|
Staff costs
(2)
|
|
119.3
|
|
|
79.4
|
%
|
|
115.0
|
|
|
64.1
|
%
|
|
4.4
|
|
|
3.8
|
%
|
|||
|
Administrative
|
|
26.1
|
|
|
17.4
|
%
|
|
25.0
|
|
|
13.9
|
%
|
|
1.1
|
|
|
4.5
|
%
|
|||
|
Deferred acquisition consideration
|
|
1.4
|
|
|
1.0
|
%
|
|
8.5
|
|
|
4.7
|
%
|
|
(7.1
|
)
|
|
(83.1
|
)%
|
|||
|
Stock-based compensation
|
|
2.5
|
|
|
1.7
|
%
|
|
3.0
|
|
|
1.7
|
%
|
|
(0.4
|
)
|
|
(14.8
|
)%
|
|||
|
Depreciation and amortization
|
|
8.0
|
|
|
5.3
|
%
|
|
6.0
|
|
|
3.3
|
%
|
|
2.1
|
|
|
34.5
|
%
|
|||
|
Total operating expenses
|
|
$
|
166.1
|
|
|
110.5
|
%
|
|
$
|
179.9
|
|
|
100.3
|
%
|
|
$
|
(13.7
|
)
|
|
(7.6
|
)%
|
|
(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.
|
|
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||||
|
Domestic Creative Agencies
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Revenue
|
|
$
|
21.3
|
|
|
|
|
$
|
20.9
|
|
|
|
|
$
|
0.4
|
|
|
1.8
|
%
|
||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cost of services sold
|
|
13.0
|
|
|
61.3
|
%
|
|
11.9
|
|
|
57.0
|
%
|
|
1.1
|
|
|
9.4
|
%
|
|||
|
Office and general expenses
|
|
4.4
|
|
|
20.9
|
%
|
|
5.1
|
|
|
24.4
|
%
|
|
(0.7
|
)
|
|
(12.9
|
)%
|
|||
|
Depreciation and amortization
|
|
0.4
|
|
|
1.7
|
%
|
|
0.4
|
|
|
1.7
|
%
|
|
—
|
|
|
(1.9
|
)%
|
|||
|
|
|
$
|
17.8
|
|
|
83.8
|
%
|
|
$
|
17.4
|
|
|
83.2
|
%
|
|
$
|
0.5
|
|
|
2.6
|
%
|
|
Operating profit
|
|
$
|
3.5
|
|
|
16.2
|
%
|
|
$
|
3.5
|
|
|
16.8
|
%
|
|
$
|
(0.1
|
)
|
|
(2.0
|
)%
|
|
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||||
|
Domestic Creative Agencies
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Direct costs
(1)
|
|
$
|
0.6
|
|
|
2.9
|
%
|
|
$
|
0.5
|
|
|
2.5
|
%
|
|
$
|
0.1
|
|
|
20.0
|
%
|
|
Staff costs
(2)
|
|
14.1
|
|
|
66.4
|
%
|
|
13.4
|
|
|
64.1
|
%
|
|
0.7
|
|
|
5.5
|
%
|
|||
|
Administrative
|
|
2.6
|
|
|
12.1
|
%
|
|
2.6
|
|
|
12.4
|
%
|
|
—
|
|
|
(0.8
|
)%
|
|||
|
Deferred acquisition consideration
|
|
—
|
|
|
—
|
%
|
|
0.4
|
|
|
1.7
|
%
|
|
(0.4
|
)
|
|
(100.0
|
)%
|
|||
|
Stock-based compensation
|
|
0.1
|
|
|
0.7
|
%
|
|
0.2
|
|
|
0.7
|
%
|
|
—
|
|
|
(3.9
|
)%
|
|||
|
Depreciation and amortization
|
|
0.4
|
|
|
1.7
|
%
|
|
0.4
|
|
|
1.7
|
%
|
|
—
|
|
|
(1.9
|
)%
|
|||
|
Total operating expenses
|
|
$
|
17.8
|
|
|
83.8
|
%
|
|
$
|
17.4
|
|
|
83.2
|
%
|
|
$
|
0.5
|
|
|
2.6
|
%
|
|
(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.
|
|
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||||
|
Specialist Communications
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Revenue
|
|
$
|
43.2
|
|
|
|
|
$
|
40.7
|
|
|
|
|
$
|
2.5
|
|
|
6.1
|
%
|
||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cost of services sold
|
|
29.7
|
|
|
68.8
|
%
|
|
27.3
|
|
|
67.0
|
%
|
|
2.4
|
|
|
9.0
|
%
|
|||
|
Office and general expenses
|
|
8.4
|
|
|
19.5
|
%
|
|
7.9
|
|
|
19.4
|
%
|
|
0.5
|
|
|
6.9
|
%
|
|||
|
Depreciation and amortization
|
|
1.0
|
|
|
2.3
|
%
|
|
1.2
|
|
|
3.0
|
%
|
|
(0.2
|
)
|
|
(17.6
|
)%
|
|||
|
|
|
$
|
39.1
|
|
|
90.7
|
%
|
|
$
|
36.3
|
|
|
89.3
|
%
|
|
$
|
2.8
|
|
|
7.6
|
%
|
|
Operating profit
|
|
$
|
4.0
|
|
|
9.3
|
%
|
|
$
|
4.3
|
|
|
10.7
|
%
|
|
$
|
(0.3
|
)
|
|
(7.1
|
)%
|
|
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||||
|
Specialist Communications
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Direct costs
(1)
|
|
$
|
10.4
|
|
|
24.0
|
%
|
|
$
|
8.8
|
|
|
21.6
|
%
|
|
$
|
1.6
|
|
|
18.0
|
%
|
|
Staff costs
(2)
|
|
21.3
|
|
|
49.3
|
%
|
|
20.0
|
|
|
49.3
|
%
|
|
1.2
|
|
|
6.2
|
%
|
|||
|
Administrative
|
|
5.6
|
|
|
13.0
|
%
|
|
5.4
|
|
|
13.4
|
%
|
|
0.2
|
|
|
2.9
|
%
|
|||
|
Deferred acquisition consideration
|
|
0.5
|
|
|
1.2
|
%
|
|
0.3
|
|
|
0.8
|
%
|
|
0.2
|
|
|
53.5
|
%
|
|||
|
Stock-based compensation
|
|
0.3
|
|
|
0.8
|
%
|
|
0.5
|
|
|
1.3
|
%
|
|
(0.2
|
)
|
|
(35.1
|
)%
|
|||
|
Depreciation and amortization
|
|
1.0
|
|
|
2.3
|
%
|
|
1.2
|
|
|
3.0
|
%
|
|
(0.2
|
)
|
|
(17.6
|
)%
|
|||
|
Total operating expenses
|
|
$
|
39.1
|
|
|
90.7
|
%
|
|
$
|
36.3
|
|
|
89.3
|
%
|
|
$
|
2.8
|
|
|
7.6
|
%
|
|
(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.
|
|
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||||
|
Media Services
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Revenue
|
|
$
|
31.3
|
|
|
|
|
$
|
35.2
|
|
|
|
|
$
|
(4.0
|
)
|
|
(11.3
|
)%
|
||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cost of services sold
|
|
22.7
|
|
|
72.7
|
%
|
|
22.4
|
|
|
63.6
|
%
|
|
0.3
|
|
|
1.4
|
%
|
|||
|
Office and general expenses
|
|
7.4
|
|
|
23.6
|
%
|
|
9.2
|
|
|
26.1
|
%
|
|
(1.8
|
)
|
|
(19.5
|
)%
|
|||
|
Depreciation and amortization
|
|
0.6
|
|
|
2.1
|
%
|
|
1.0
|
|
|
2.9
|
%
|
|
(0.4
|
)
|
|
(35.9
|
)%
|
|||
|
|
|
$
|
30.8
|
|
|
98.4
|
%
|
|
$
|
32.6
|
|
|
92.5
|
%
|
|
$
|
(1.8
|
)
|
|
(5.6
|
)%
|
|
Operating profit
|
|
$
|
0.5
|
|
|
1.6
|
%
|
|
$
|
2.6
|
|
|
7.5
|
%
|
|
$
|
(2.2
|
)
|
|
(81.6
|
)%
|
|
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||||
|
Media Services
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Direct costs
(1)
|
|
$
|
9.1
|
|
|
29.1
|
%
|
|
$
|
8.0
|
|
|
22.8
|
%
|
|
$
|
1.1
|
|
|
13.4
|
%
|
|
Staff costs
(2)
|
|
16.1
|
|
|
51.6
|
%
|
|
17.7
|
|
|
50.1
|
%
|
|
(1.5
|
)
|
|
(8.7
|
)%
|
|||
|
Administrative
|
|
4.7
|
|
|
15.1
|
%
|
|
5.6
|
|
|
15.8
|
%
|
|
(0.8
|
)
|
|
(15.1
|
)%
|
|||
|
Deferred acquisition consideration
|
|
0.1
|
|
|
0.3
|
%
|
|
0.2
|
|
|
0.5
|
%
|
|
(0.1
|
)
|
|
(51.5
|
)%
|
|||
|
Stock-based compensation
|
|
0.1
|
|
|
0.2
|
%
|
|
0.2
|
|
|
0.5
|
%
|
|
(0.1
|
)
|
|
(53.8
|
)%
|
|||
|
Depreciation and amortization
|
|
0.6
|
|
|
2.1
|
%
|
|
1.0
|
|
|
2.9
|
%
|
|
(0.4
|
)
|
|
(35.9
|
)%
|
|||
|
Total operating expenses
|
|
$
|
30.8
|
|
|
98.4
|
%
|
|
$
|
32.6
|
|
|
92.5
|
%
|
|
$
|
(1.8
|
)
|
|
(5.6
|
)%
|
|
(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.
|
|
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||||
|
All Other
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Revenue
|
|
$
|
80.9
|
|
|
|
|
$
|
68.6
|
|
|
|
|
$
|
12.3
|
|
|
17.9
|
%
|
||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cost of services sold
|
|
57.0
|
|
|
70.5
|
%
|
|
46.0
|
|
|
67.1
|
%
|
|
11.0
|
|
|
23.9
|
%
|
|||
|
Office and general expenses
|
|
14.5
|
|
|
17.9
|
%
|
|
13.5
|
|
|
19.6
|
%
|
|
1.0
|
|
|
7.8
|
%
|
|||
|
Depreciation and amortization
|
|
2.1
|
|
|
2.6
|
%
|
|
2.0
|
|
|
3.0
|
%
|
|
0.1
|
|
|
4.3
|
%
|
|||
|
|
|
$
|
73.7
|
|
|
91.1
|
%
|
|
$
|
61.5
|
|
|
89.7
|
%
|
|
$
|
12.1
|
|
|
19.7
|
%
|
|
Operating profit
|
|
$
|
7.2
|
|
|
8.9
|
%
|
|
$
|
7.1
|
|
|
10.3
|
%
|
|
$
|
0.1
|
|
|
2.0
|
%
|
|
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||||
|
All Other
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||||||||
|
Direct costs
(1)
|
|
$
|
19.7
|
|
|
24.4
|
%
|
|
$
|
14.2
|
|
|
20.7
|
%
|
|
$
|
5.5
|
|
|
39.0
|
%
|
|
Staff costs
(2)
|
|
42.2
|
|
|
52.1
|
%
|
|
35.5
|
|
|
51.7
|
%
|
|
6.7
|
|
|
18.8
|
%
|
|||
|
Administrative
|
|
8.4
|
|
|
10.4
|
%
|
|
7.2
|
|
|
10.5
|
%
|
|
1.2
|
|
|
16.7
|
%
|
|||
|
Deferred acquisition consideration
|
|
0.5
|
|
|
0.7
|
%
|
|
2.1
|
|
|
3.0
|
%
|
|
(1.5
|
)
|
|
(73.7
|
)%
|
|||
|
Stock-based compensation
|
|
0.7
|
|
|
0.8
|
%
|
|
0.5
|
|
|
0.8
|
%
|
|
0.2
|
|
|
30.3
|
%
|
|||
|
Depreciation and amortization
|
|
2.1
|
|
|
2.6
|
%
|
|
2.0
|
|
|
3.0
|
%
|
|
0.1
|
|
|
4.3
|
%
|
|||
|
Total operating expenses
|
|
$
|
73.7
|
|
|
91.1
|
%
|
|
$
|
61.5
|
|
|
89.7
|
%
|
|
$
|
12.1
|
|
|
19.7
|
%
|
|
(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.
|
|
|
|
2018
|
|
2017
|
|
Variance
|
|||||||||
|
Corporate
|
|
$
|
|
$
|
|
$
|
|
%
|
|||||||
|
|
|
(Dollars in Millions)
|
|||||||||||||
|
Staff costs
(1)
|
|
$
|
5.4
|
|
|
$
|
4.2
|
|
|
$
|
1.1
|
|
|
26.8
|
%
|
|
Administrative
|
|
4.9
|
|
|
3.4
|
|
|
1.5
|
|
|
43.6
|
%
|
|||
|
Stock-based compensation
|
|
1.2
|
|
|
0.6
|
|
|
0.6
|
|
|
106.6
|
%
|
|||
|
Depreciation and amortization
|
|
0.2
|
|
|
0.3
|
|
|
(0.1
|
)
|
|
(27.5
|
)%
|
|||
|
Other asset impairment
|
|
2.3
|
|
|
—
|
|
|
2.3
|
|
|
NM
|
||||
|
Total operating expenses
|
|
$
|
14.1
|
|
|
$
|
8.6
|
|
|
$
|
5.5
|
|
|
64.2
|
%
|
|
(1)
|
Excludes stock-based compensation.
|
|
Dollars in millions
|
As of and for the three months ended March 31, 2018
|
|
As of and for the three months ended March 31, 2017
|
|
As of and for the year ended December 31, 2017
|
||||||
|
|
|
|
|
|
|
||||||
|
Cash and cash equivalents
|
$
|
29.2
|
|
|
$
|
23.2
|
|
|
$
|
46.2
|
|
|
Working capital (deficit)
|
$
|
(195.9
|
)
|
|
$
|
(280.0
|
)
|
|
$
|
(232.9
|
)
|
|
Cash (used in) provided by operating activities
|
$
|
(61.0
|
)
|
|
$
|
(33.2
|
)
|
|
$
|
115.3
|
|
|
Cash used in investing activities
|
$
|
(3.9
|
)
|
|
$
|
(11.1
|
)
|
|
$
|
(20.9
|
)
|
|
Cash provided by (used in) financing activities
|
$
|
47.6
|
|
|
$
|
39.6
|
|
|
$
|
(75.4
|
)
|
|
Ratio of long-term debt to shareholders' deficit
|
(4.97
|
)
|
|
(2.09
|
)
|
|
(5.68
|
)
|
|||
|
|
March 31, 2018
|
||
|
Total Senior Leverage Ratio
|
0.3
|
|
|
|
Maximum per covenant
|
2.0
|
|
|
|
|
|
|
|
|
Total Leverage Ratio
|
5.1
|
|
|
|
Maximum per covenant
|
5.5
|
|
|
|
|
|
|
|
|
Fixed Charges Ratio
|
2.3
|
|
|
|
Minimum per covenant
|
1.0
|
|
|
|
|
|
|
|
|
Earnings before interest, taxes, depreciation and amortization
|
$
|
186,654
|
|
|
Minimum per covenant
|
$
|
105,000
|
|
|
|
March 31, 2018
|
||||||||||||||||||||||
|
(amounts in $ millions)
|
Global Integrated Agencies
|
|
Domestic Creative Agencies
|
|
Specialist Communication Agencies
|
|
Media Services
|
|
All Other
|
|
Total
|
||||||||||||
|
Beginning Balance of contingent payments
|
$
|
81.4
|
|
|
$
|
—
|
|
|
$
|
5.5
|
|
|
$
|
3.7
|
|
|
$
|
28.5
|
|
|
$
|
119.1
|
|
|
Payments
|
(8.9
|
)
|
|
—
|
|
|
(0.2
|
)
|
|
—
|
|
|
(2.7
|
)
|
|
(11.9
|
)
|
||||||
|
Additions
(2)
|
—
|
|
|
—
|
|
|
9.7
|
|
|
—
|
|
|
—
|
|
|
9.7
|
|
||||||
|
Redemption value adjustments
(3)
|
3.0
|
|
|
—
|
|
|
0.8
|
|
|
0.1
|
|
|
1.1
|
|
|
4.9
|
|
||||||
|
Ending Balance of contingent payments
|
75.5
|
|
|
—
|
|
|
15.7
|
|
|
3.8
|
|
|
26.8
|
|
|
121.9
|
|
||||||
|
Fixed payments
|
1.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.9
|
|
||||||
|
|
$
|
76.8
|
|
|
$
|
—
|
|
|
$
|
15.7
|
|
|
$
|
3.8
|
|
|
$
|
26.8
|
|
|
$
|
123.7
|
|
|
|
December 31, 2017
|
||||||||||||||||||||||
|
(amounts in $ millions)
|
Global Integrated Agencies
|
|
Domestic Creative Agencies
|
|
Specialist Communication Agencies
|
|
Media Services
|
|
All Other
|
|
Total
|
||||||||||||
|
Beginning Balance of contingent payments
|
$
|
148.8
|
|
|
$
|
0.8
|
|
|
$
|
15.0
|
|
|
$
|
7.1
|
|
|
$
|
53.1
|
|
|
$
|
224.8
|
|
|
Payments
(1)
|
(78.4
|
)
|
|
(1.1
|
)
|
|
(10.0
|
)
|
|
(2.6
|
)
|
|
(18.1
|
)
|
|
(110.2
|
)
|
||||||
|
Additions
(2)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Redemption value adjustments
(3)
|
10.4
|
|
|
0.4
|
|
|
0.5
|
|
|
(0.8
|
)
|
|
(7.2
|
)
|
|
3.3
|
|
||||||
|
Foreign translation adjustment
|
0.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.6
|
|
|
1.3
|
|
||||||
|
Ending Balance of contingent payments
|
81.4
|
|
|
—
|
|
|
5.5
|
|
|
3.7
|
|
|
28.5
|
|
|
119.1
|
|
||||||
|
Fixed payments
|
2.3
|
|
|
—
|
|
|
0.3
|
|
|
—
|
|
|
0.7
|
|
|
3.3
|
|
||||||
|
|
$
|
83.7
|
|
|
$
|
—
|
|
|
$
|
5.8
|
|
|
$
|
3.7
|
|
|
$
|
29.2
|
|
|
$
|
122.4
|
|
|
(1)
|
For the year ended
December 31, 2017
, payments include
$28.7 million
of deferred acquisition consideration settled through the issuance of
3,353,939
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.
|
|
Consideration
(4)
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2021 &
Thereafter
|
|
Total
|
|
||||||||||||
|
|
|
(Dollars in Millions)
|
|
||||||||||||||||||||||
|
Cash
|
|
$
|
3.9
|
|
|
$
|
2.7
|
|
|
$
|
4.2
|
|
|
$
|
2.1
|
|
|
$
|
2.1
|
|
|
$
|
15.0
|
|
|
|
Shares
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|
0.1
|
|
|
—
|
|
|
0.2
|
|
|
||||||
|
|
|
$
|
3.9
|
|
|
$
|
2.7
|
|
|
$
|
4.3
|
|
|
$
|
2.2
|
|
|
$
|
2.1
|
|
|
$
|
15.2
|
|
(1)
|
|
Operating income before depreciation and amortization to be received
(2)
|
|
$
|
2.4
|
|
|
$
|
0.1
|
|
|
$
|
1.5
|
|
|
$
|
—
|
|
|
$
|
0.4
|
|
|
$
|
4.4
|
|
|
|
Cumulative operating income before depreciation and amortization
(3)
|
|
$
|
2.4
|
|
|
$
|
2.5
|
|
|
$
|
4.0
|
|
|
$
|
4.0
|
|
|
$
|
4.4
|
|
|
|
(5)
|
||
|
(1)
|
This amount is in addition to (i) the
$33.4 million
of options to purchase only exercisable upon termination not within the control of the Company, or death, and (ii) the
$5.7 million
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.
|
|
•
|
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 the potential impact of one or more asset sales;
|
|
•
|
foreign currency fluctuations; and
|
|
•
|
risks associated with the ongoing Canadian class litigation claim.
|
|
•
|
We updated our policies and procedures related to recognizing revenue and added documentation processes related to the new criteria for recognizing revenue.
|
|
•
|
We added controls to address related required disclosures regarding revenue, including the disclosure of performance obligations and our significant judgments and estimates for determining the transaction price and when to recognize revenue.
|
|
Exhibit No.
|
|
Description
|
|
|
Statement of computation of ratio of earnings to fixed charges.*
|
|
|
|
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.*
|
|
|
|
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.*
|
|
|
|
Certification by Chief Executive Officer pursuant to 18 USC. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*
|
|
|
|
Certification by Chief Financial Officer pursuant to 18 USC. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*
|
|
|
|
Schedule of Advertising and Communications Companies.*
|
|
|
101
|
|
Interactive data file.*
|
|
MDC PARTNERS INC.
|
|
|
|
|
|
/s/ David Doft
|
|
|
David Doft
|
|
|
Chief Financial Officer and Authorized Signatory
|
|
|
|
|
|
May 10, 2018
|
|
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 |
|---|