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
¨
|
Accelerated filer
x
|
|
Non-accelerated Filer
¨
|
Smaller reporting company
¨
|
|
Emerging growth company
¨
|
|
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
|
Class A Subordinate Voting Shares, no par value
|
MDCA
|
NASDAQ
|
|
|
|
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,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Revenue:
|
|
|
|
|
|
||
|
Services
|
$
|
328,791
|
|
|
$
|
326,968
|
|
|
Operating expenses:
|
|
|
|
||||
|
Cost of services sold
|
237,153
|
|
|
243,030
|
|
||
|
Office and general expenses
|
67,118
|
|
|
83,879
|
|
||
|
Depreciation and amortization
|
8,838
|
|
|
12,375
|
|
||
|
Other asset impairment
|
—
|
|
|
2,317
|
|
||
|
|
313,109
|
|
|
341,601
|
|
||
|
Operating income (loss)
|
15,682
|
|
|
(14,633
|
)
|
||
|
Other Income (Expenses):
|
|
|
|
||||
|
Interest expense and finance charges, net
|
(16,760
|
)
|
|
(16,083
|
)
|
||
|
Foreign exchange gain (loss)
|
5,442
|
|
|
(6,660
|
)
|
||
|
Other, net
|
(3,383
|
)
|
|
441
|
|
||
|
|
(14,701
|
)
|
|
(22,302
|
)
|
||
|
Income (loss) before income taxes and equity in earnings of non-consolidated affiliates
|
981
|
|
|
(36,935
|
)
|
||
|
Income tax expense (benefit)
|
748
|
|
|
(8,330
|
)
|
||
|
Income (loss) before equity in earnings of non-consolidated affiliates
|
233
|
|
|
(28,605
|
)
|
||
|
Equity in earnings of non-consolidated affiliates
|
83
|
|
|
86
|
|
||
|
Net income (loss)
|
316
|
|
|
(28,519
|
)
|
||
|
Net income attributable to the noncontrolling interests
|
(429
|
)
|
|
(897
|
)
|
||
|
Net loss attributable to MDC Partners Inc.
|
(113
|
)
|
|
(29,416
|
)
|
||
|
Accretion on convertible preference shares
|
(2,383
|
)
|
|
(2,027
|
)
|
||
|
Net loss attributable to MDC Partners Inc. common shareholders
|
$
|
(2,496
|
)
|
|
$
|
(31,443
|
)
|
|
Loss Per Common Share:
|
|
|
|
|
|
||
|
Basic
|
|
|
|
|
|
||
|
Net loss attributable to MDC Partners Inc. common shareholders
|
$
|
(0.04
|
)
|
|
$
|
(0.56
|
)
|
|
Diluted
|
|
|
|
||||
|
Net loss attributable to MDC Partners Inc. common shareholders
|
$
|
(0.04
|
)
|
|
$
|
(0.56
|
)
|
|
Weighted Average Number of Common Shares Outstanding:
|
|
|
|
|
|
||
|
Basic
|
60,258,102
|
|
|
56,415,042
|
|
||
|
Diluted
|
60,258,102
|
|
|
56,415,042
|
|
||
|
Stock-based compensation expense is included in the following line items above:
|
|
|
|
|
|
||
|
Cost of services sold
|
$
|
4,545
|
|
|
$
|
3,347
|
|
|
Office and general expenses
|
(1,573
|
)
|
|
1,690
|
|
||
|
Total
|
$
|
2,972
|
|
|
$
|
5,037
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Comprehensive Income (Loss)
|
|
|
|
|
|
||
|
Net income (loss)
|
$
|
316
|
|
|
$
|
(28,519
|
)
|
|
Other comprehensive income (loss), net of applicable tax:
|
|
|
|
|
|
||
|
Foreign currency translation adjustment
|
(4,659
|
)
|
|
2,278
|
|
||
|
Other comprehensive income (loss)
|
(4,659
|
)
|
|
2,278
|
|
||
|
Comprehensive loss for the period
|
(4,343
|
)
|
|
(26,241
|
)
|
||
|
Comprehensive loss (income) attributable to the noncontrolling interests
|
(780
|
)
|
|
204
|
|
||
|
Comprehensive loss attributable to MDC Partners Inc.
|
$
|
(5,123
|
)
|
|
$
|
(26,037
|
)
|
|
|
March 31,
2019 |
|
December 31,
2018 |
||||
|
|
(Unaudited)
|
|
|
||||
|
ASSETS
|
|
|
|
|
|
||
|
Current Assets:
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
$
|
26,372
|
|
|
$
|
30,873
|
|
|
Accounts receivable, less allowance for doubtful accounts of $2,066 and $1,879
|
438,648
|
|
|
395,200
|
|
||
|
Expenditures billable to clients
|
46,663
|
|
|
42,369
|
|
||
|
Assets held for sale
|
11,861
|
|
|
78,913
|
|
||
|
Other current assets
|
44,689
|
|
|
42,499
|
|
||
|
Total Current Assets
|
568,233
|
|
|
589,854
|
|
||
|
Fixed assets, at cost, less accumulated depreciation of $133,879 and $128,546
|
85,456
|
|
|
88,189
|
|
||
|
Right of use assets - operating leases
|
246,643
|
|
|
—
|
|
||
|
Investment in non-consolidated affiliates
|
6,586
|
|
|
6,556
|
|
||
|
Goodwill
|
742,775
|
|
|
740,955
|
|
||
|
Other intangible assets, net, less accumulated amortization of $164,347 and $161,868
|
64,858
|
|
|
67,765
|
|
||
|
Deferred tax assets
|
92,439
|
|
|
92,741
|
|
||
|
Other assets
|
26,129
|
|
|
25,513
|
|
||
|
Total Assets
|
$
|
1,833,119
|
|
|
$
|
1,611,573
|
|
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS, AND SHAREHOLDERS’ DEFICIT
|
|
|
|
|
|
||
|
Current Liabilities:
|
|
|
|
|
|
||
|
Accounts payable
|
$
|
214,694
|
|
|
$
|
221,995
|
|
|
Accruals and other liabilities
|
251,300
|
|
|
313,141
|
|
||
|
Liabilities held for sale
|
11,218
|
|
|
35,967
|
|
||
|
Advance billings
|
171,151
|
|
|
138,505
|
|
||
|
Current portion of lease liabilities - operating leases
|
44,129
|
|
|
—
|
|
||
|
Current portion of deferred acquisition consideration
|
36,521
|
|
|
32,928
|
|
||
|
Total Current Liabilities
|
729,013
|
|
|
742,536
|
|
||
|
Long-term debt
|
919,050
|
|
|
954,107
|
|
||
|
Long-term portion of deferred acquisition consideration
|
39,862
|
|
|
50,767
|
|
||
|
Long-term lease liabilities - operating leases
|
248,609
|
|
|
—
|
|
||
|
Other Liabilities
|
17,523
|
|
|
54,255
|
|
||
|
Deferred tax liabilities
|
5,329
|
|
|
5,329
|
|
||
|
Total Liabilities
|
1,959,386
|
|
|
1,806,994
|
|
||
|
Redeemable Noncontrolling Interests
|
48,006
|
|
|
51,546
|
|
||
|
Commitments, Contingencies and Guarantees (Note 13)
|
|
|
|
|
|
||
|
Shareholders' Deficit:
|
|
|
|
|
|
||
|
Convertible preference shares, 145,000 authorized, issued and outstanding at March 31, 2019 and 95,000 at December 31, 2018
|
152,117
|
|
|
90,123
|
|
||
|
Common stock and other paid-in capital
|
98,693
|
|
|
58,579
|
|
||
|
Accumulated deficit
|
(465,016
|
)
|
|
(464,903
|
)
|
||
|
Accumulated other comprehensive (loss) income
|
(290
|
)
|
|
4,720
|
|
||
|
MDC Partners Inc. Shareholders' Deficit
|
(214,496
|
)
|
|
(311,481
|
)
|
||
|
Noncontrolling Interests
|
40,223
|
|
|
64,514
|
|
||
|
Total Shareholders' Deficit
|
(174,273
|
)
|
|
(246,967
|
)
|
||
|
Total Liabilities, Redeemable Noncontrolling Interests and Shareholders' Deficit
|
$
|
1,833,119
|
|
|
$
|
1,611,573
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Cash flows used in operating activities:
|
|
|
|
|
|
||
|
Net income (loss)
|
$
|
316
|
|
|
$
|
(28,519
|
)
|
|
Adjustments to reconcile income (loss) to cash provided by (used in) operating activities:
|
|
|
|
|
|
||
|
Stock-based compensation
|
2,972
|
|
|
5,037
|
|
||
|
Depreciation
|
6,359
|
|
|
8,402
|
|
||
|
Amortization of intangibles
|
2,479
|
|
|
3,973
|
|
||
|
Amortization of deferred finance charges and debt discount
|
826
|
|
|
807
|
|
||
|
Other asset impairment
|
—
|
|
|
2,317
|
|
||
|
Adjustment to deferred acquisition consideration
|
(7,643
|
)
|
|
2,586
|
|
||
|
Deferred income taxes
|
748
|
|
|
(10,786
|
)
|
||
|
Loss on sale of assets
|
3,592
|
|
|
19
|
|
||
|
Earnings of non-consolidated affiliates
|
(83
|
)
|
|
(86
|
)
|
||
|
Other and non-current assets and liabilities
|
(1,755
|
)
|
|
(1,004
|
)
|
||
|
Foreign exchange
|
(5,188
|
)
|
|
6,864
|
|
||
|
Changes in working capital:
|
|
|
|
||||
|
Accounts receivable
|
(29,957
|
)
|
|
12,358
|
|
||
|
Expenditures billable to clients
|
(4,294
|
)
|
|
(26,739
|
)
|
||
|
Prepaid expenses and other current assets
|
(3,373
|
)
|
|
(9,734
|
)
|
||
|
Accounts payable, accruals and other current liabilities
|
(75,105
|
)
|
|
(76,826
|
)
|
||
|
Acquisition related payments
|
(3,657
|
)
|
|
(6,665
|
)
|
||
|
Advance billings
|
32,563
|
|
|
56,963
|
|
||
|
Net cash used in operating activities
|
(81,200
|
)
|
|
(61,033
|
)
|
||
|
Cash flows provided by (used in) investing activities:
|
|
|
|
|
|
||
|
Capital expenditures
|
(3,606
|
)
|
|
(3,799
|
)
|
||
|
Proceeds from sale of assets
|
23,050
|
|
|
—
|
|
||
|
Acquisitions, net of cash acquired
|
(1,050
|
)
|
|
—
|
|
||
|
Other investments
|
(293
|
)
|
|
(69
|
)
|
||
|
Net cash provided by (used in) investing activities
|
18,101
|
|
|
(3,868
|
)
|
||
|
Cash flows provided by financing activities:
|
|
|
|
|
|
||
|
Repayments of revolving credit facility
|
(466,437
|
)
|
|
(250,800
|
)
|
||
|
Proceeds from revolving credit facility
|
431,097
|
|
|
309,816
|
|
||
|
Proceeds from issuance of common and convertible preference shares, net of issuance costs
|
97,629
|
|
|
—
|
|
||
|
Acquisition related payments
|
—
|
|
|
(7,422
|
)
|
||
|
Distributions to noncontrolling interests
|
(1,501
|
)
|
|
(3,295
|
)
|
||
|
Payment of dividends
|
—
|
|
|
(146
|
)
|
||
|
Purchase of shares
|
—
|
|
|
(456
|
)
|
||
|
Other
|
(35
|
)
|
|
(79
|
)
|
||
|
Net cash provided by financing activities
|
60,753
|
|
|
47,618
|
|
||
|
Effect of exchange rate changes on cash, cash equivalents, and cash held in trusts
|
(576
|
)
|
|
306
|
|
||
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Net decrease in cash, cash equivalents, and cash held in trusts including cash classified within assets held for sale
|
(2,922
|
)
|
|
(16,977
|
)
|
||
|
Change in cash and cash equivalents held in trusts classified within held for sale
|
(3,307
|
)
|
|
(165
|
)
|
||
|
Change in cash and cash equivalents classified within assets held for sale
|
1,728
|
|
|
—
|
|
||
|
Net decrease in cash and cash equivalents
|
(4,501
|
)
|
|
(17,142
|
)
|
||
|
Cash, cash equivalents, and cash held in trusts at beginning of period
|
30,873
|
|
|
50,811
|
|
||
|
Cash, cash equivalents, and cash held in trusts at end of period
|
$
|
26,372
|
|
|
$
|
33,669
|
|
|
Supplemental disclosures:
|
|
|
|
|
|
||
|
Cash income taxes paid
|
$
|
1,677
|
|
|
$
|
1,333
|
|
|
Cash interest paid
|
$
|
1,629
|
|
|
$
|
649
|
|
|
|
Convertible Preference Shares
|
|
Common Shares
|
Common Stock and Other Paid-in Capital
|
|
Accumulated
Deficit
|
|
Accumulated Other Comprehensive Income
|
|
MDC Partners Inc.
Shareholders’
Deficit
|
|
Noncontrolling
Interests
|
|
Total
Shareholders’ Deficit |
||||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
|
Shares
|
|
Amount
|
|
Shares
|
|
|
|
|
|
||||||||||||||||||||||
|
Balance at December 31, 2018
|
95,000
|
|
|
$
|
90,123
|
|
|
57,521,323
|
|
$
|
58,579
|
|
|
$
|
(464,903
|
)
|
|
$
|
4,720
|
|
|
$
|
(311,481
|
)
|
|
$
|
64,514
|
|
|
$
|
(246,967
|
)
|
|
Net loss attributable to MDC Partners Inc.
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
|
(113
|
)
|
|
—
|
|
|
(113
|
)
|
|
—
|
|
|
(113
|
)
|
|||||||
|
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
(5,010
|
)
|
|
(5,010
|
)
|
|
351
|
|
|
(4,659
|
)
|
|||||||
|
Issuance of common and convertible preference shares
|
50,000
|
|
|
61,994
|
|
|
14,285,714
|
|
35,635
|
|
|
—
|
|
|
—
|
|
|
97,629
|
|
|
—
|
|
|
97,629
|
|
|||||||
|
Issuance of restricted stock
|
—
|
|
|
—
|
|
|
117,000
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Shares acquired and cancelled
|
—
|
|
|
—
|
|
|
(34,016
|
)
|
(56
|
)
|
|
—
|
|
|
—
|
|
|
(56
|
)
|
|
—
|
|
|
(56
|
)
|
|||||||
|
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
(1,291
|
)
|
|
—
|
|
|
—
|
|
|
(1,291
|
)
|
|
—
|
|
|
(1,291
|
)
|
|||||||
|
Changes in redemption value of redeemable noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
5,919
|
|
|
—
|
|
|
—
|
|
|
5,919
|
|
|
|
|
5,919
|
|
||||||||
|
Changes in ownership interest
|
—
|
|
|
—
|
|
|
—
|
|
(93
|
)
|
|
—
|
|
|
—
|
|
|
(93
|
)
|
|
(24,642
|
)
|
|
(24,735
|
)
|
|||||||
|
Balance at March 31, 2019
|
145,000
|
|
|
$
|
152,117
|
|
|
71,890,021
|
|
$
|
98,693
|
|
|
$
|
(465,016
|
)
|
|
$
|
(290
|
)
|
|
$
|
(214,496
|
)
|
|
$
|
40,223
|
|
|
$
|
(174,273
|
)
|
|
|
Convertible Preference Shares
|
|
Common Shares
|
Common Stock and Other Paid-in Capital
|
|
Accumulated
Deficit
|
|
Accumulated Other Comprehensive Income
|
|
MDC Partners Inc.
Shareholders’
Deficit
|
|
Noncontrolling
Interests
|
|
Total
Shareholders’ Deficit |
||||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
|
Shares
|
|
Amount
|
|
Shares
|
|
|
|
|
|
||||||||||||||||||||||
|
Balance at December 31, 2017
|
95,000
|
|
|
$
|
90,220
|
|
|
56,375,131
|
|
$
|
38,191
|
|
|
$
|
(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
|
—
|
|
|
(97
|
)
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(97
|
)
|
|
—
|
|
|
(97
|
)
|
|||||||
|
Issuance of restricted stock
|
—
|
|
|
—
|
|
|
109,444
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
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
|
)
|
|||||||
|
Business acquisitions and step-up transactions, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
(1,166
|
)
|
|
—
|
|
|
—
|
|
|
(1,166
|
)
|
|
—
|
|
|
(1,166
|
)
|
|||||||
|
Changes in ownership interest
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,965
|
)
|
|
(5,965
|
)
|
|||||||
|
Cumulative effect of adoption of ASC 606
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
|
(1,170
|
)
|
|
—
|
|
|
(1,170
|
)
|
|
—
|
|
|
(1,170
|
)
|
|||||||
|
Balance at March 31, 2018
|
95,000
|
|
|
$
|
90,123
|
|
|
56,436,067
|
|
$
|
38,412
|
|
|
(370,586
|
)
|
|
$
|
1,425
|
|
|
$
|
(240,626
|
)
|
|
$
|
50,964
|
|
|
$
|
(189,662
|
)
|
|
|
|
|
|
Three months ended March 31,
|
||||||
|
Industry
|
Reportable Segment
|
|
2019
|
|
2018
|
||||
|
Food & Beverage
|
All
|
|
$
|
66,663
|
|
|
$
|
64,285
|
|
|
Retail
|
All
|
|
32,580
|
|
|
35,772
|
|
||
|
Consumer Products
|
All
|
|
35,001
|
|
|
31,802
|
|
||
|
Communications
|
All
|
|
39,798
|
|
|
29,657
|
|
||
|
Automotive
|
All
|
|
18,191
|
|
|
20,494
|
|
||
|
Technology
|
All
|
|
26,616
|
|
|
34,144
|
|
||
|
Healthcare
|
All
|
|
23,297
|
|
|
33,170
|
|
||
|
Financials
|
All
|
|
25,126
|
|
|
21,838
|
|
||
|
Transportation and Travel/Lodging
|
All
|
|
17,441
|
|
|
14,848
|
|
||
|
Other
|
All
|
|
44,078
|
|
|
40,958
|
|
||
|
|
|
|
$
|
328,791
|
|
|
$
|
326,968
|
|
|
|
Three Months Ended March 31,
|
||||||||
|
Geographic Location
|
Reportable Segment
|
|
2019
|
|
2018
|
||||
|
United States
|
All
|
|
$
|
263,017
|
|
|
$
|
256,524
|
|
|
Canada
|
All, excluding Media Services
|
|
22,378
|
|
|
26,379
|
|
||
|
Other
|
All, excluding Media Services
|
|
43,396
|
|
|
44,065
|
|
||
|
|
|
|
$
|
328,791
|
|
|
$
|
326,968
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2019
|
|
2018
|
||||
|
Numerator:
|
|
|
|
|
|||
|
Net loss attributable to MDC Partners Inc.
|
$
|
(113
|
)
|
|
$
|
(29,416
|
)
|
|
Accretion on convertible preference shares
|
(2,383
|
)
|
|
(2,027
|
)
|
||
|
Net loss attributable to MDC Partners Inc. common shareholders
|
$
|
(2,496
|
)
|
|
$
|
(31,443
|
)
|
|
Denominator:
|
|
|
|
|
|||
|
Basic weighted average number of common shares outstanding
|
60,258,102
|
|
|
56,415,042
|
|
||
|
Diluted weighted average number of common shares outstanding
|
60,258,102
|
|
|
56,415,042
|
|
||
|
Basic
|
$
|
(0.04
|
)
|
|
$
|
(0.56
|
)
|
|
Diluted
|
$
|
(0.04
|
)
|
|
$
|
(0.56
|
)
|
|
|
March 31,
|
|
December 31,
|
||||
|
|
2019
|
|
2018
|
||||
|
Beginning Balance of contingent payments
|
$
|
82,598
|
|
|
$
|
119,086
|
|
|
Payments
|
(275
|
)
|
|
(54,947
|
)
|
||
|
Redemption value adjustments
(1)
|
(6,834
|
)
|
|
3,512
|
|
||
|
Additions - acquisitions and step up transactions
|
—
|
|
|
14,943
|
|
||
|
Foreign translation adjustment
|
59
|
|
|
4
|
|
||
|
Ending balance of contingent payments
|
$
|
75,548
|
|
|
$
|
82,598
|
|
|
Fixed payments
|
835
|
|
|
1,097
|
|
||
|
|
$
|
76,383
|
|
|
$
|
83,695
|
|
|
|
Three months ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Income (loss) attributable to fair value adjustments
|
$
|
(7,643
|
)
|
|
$
|
2,586
|
|
|
Stock-based compensation
|
809
|
|
|
2,361
|
|
||
|
Redemption value adjustments
|
$
|
(6,834
|
)
|
|
$
|
4,947
|
|
|
|
Three Months Ended March 31,
|
||
|
|
2019
|
||
|
Lease Cost:
|
|
||
|
Operating lease cost
|
$
|
16,441
|
|
|
Variable lease cost
|
4,964
|
|
|
|
Sublease rental income
|
(1,599
|
)
|
|
|
Total lease cost
|
$
|
19,806
|
|
|
Additional information:
|
|
||
|
Cash paid for amounts included in the measurement of lease liabilities for operating leases
|
|
||
|
Operating cash flows
|
$
|
15,652
|
|
|
|
|
||
|
Right-of-use assets obtained in exchange for operating lease liabilities
|
$
|
256,818
|
|
|
Weighted average remaining lease term (in years) - Operating leases
|
7.3
|
|
|
|
Weighted average discount rate - Operating leases
|
8.7
|
|
|
|
|
Maturity Analysis
|
||
|
Remaining 2019
|
$
|
50,672
|
|
|
2020
|
65,996
|
|
|
|
2021
|
56,032
|
|
|
|
2022
|
46,124
|
|
|
|
2023
|
42,778
|
|
|
|
Thereafter
|
140,202
|
|
|
|
Total
|
401,804
|
|
|
|
Less: Present value discount
|
$
|
(109,066
|
)
|
|
Lease liability
|
$
|
292,738
|
|
|
|
March 31,
2019 |
|
December 31, 2018
|
||||
|
Revolving credit agreement
|
$
|
32,803
|
|
|
$
|
68,143
|
|
|
6.50% Notes due 2024
|
900,000
|
|
|
900,000
|
|
||
|
Debt issuance costs
|
(13,753
|
)
|
|
(14,036
|
)
|
||
|
|
$
|
919,050
|
|
|
$
|
954,107
|
|
|
|
Noncontrolling
Interests |
||
|
Balance, December 31, 2017
|
$
|
11,030
|
|
|
Income attributable to noncontrolling interests
|
11,785
|
|
|
|
Distributions made
|
(13,419
|
)
|
|
|
Other
(1)
|
(118
|
)
|
|
|
Balance, December 31, 2018
|
$
|
9,278
|
|
|
Income attributable to noncontrolling interests
|
429
|
|
|
|
Distributions made
|
(1,501
|
)
|
|
|
Other
(1)
|
43
|
|
|
|
Balance, March 31, 2019
|
$
|
8,249
|
|
|
(1)
|
Other consists of cumulative translation adjustments.
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Net loss attributable to MDC Partners Inc.
|
$
|
(113
|
)
|
|
$
|
(29,416
|
)
|
|
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
|
$
|
(113
|
)
|
|
$
|
(30,582
|
)
|
|
|
Three Months Ended March 31, 2019
|
|
Year Ended December 31, 2018
|
||||
|
Beginning Balance
|
$
|
51,546
|
|
|
$
|
62,886
|
|
|
Redemptions
|
—
|
|
|
(11,943
|
)
|
||
|
Granted
|
—
|
|
|
—
|
|
||
|
Changes in redemption value
|
(3,574
|
)
|
|
1,067
|
|
||
|
Currency translation adjustments
|
34
|
|
|
(464
|
)
|
||
|
Ending Balance
|
$
|
48,006
|
|
|
$
|
51,546
|
|
|
•
|
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, 2019
|
|
December 31, 2018
|
||||||||||||
|
|
Carrying
Amount |
|
Fair Value
|
|
Carrying
Amount |
|
Fair Value
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
6.50% Senior Notes due 2024
|
$
|
900,000
|
|
|
$
|
750,375
|
|
|
$
|
900,000
|
|
|
$
|
834,750
|
|
|
•
|
Doner, previously within the Global Integrated Agencies reportable segment is now included within the Domestic Creative Agencies reportable segment.
|
|
•
|
HL Group Partners, previously within the Specialist Communications reportable segment, and Redscout, previously within the All Other category, are now included in the Yes & Company operating segment. The Yes & Company operating segment previously within the Media Services reportable segment is now included within the Domestic Creative Agencies reportable segment.
|
|
•
|
Attention, previously within the Forsman & Bodenfors operating segment has operationally merged into MDC Media Partners, which is included within the Media Services reportable segment.
|
|
•
|
The
Global Integrated Agencies
reportable segment is comprised of the Company’s
four
global, integrated operating segments (72andSunny, Anomaly, Crispin Porter + Bogusky, and Forsman & Bodenfors) serving multinational clients around the world. 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
seven
operating segments that are primarily national advertising agencies (Colle + McVoy, Doner, Laird + Partners, Mono Advertising, Union, Yamamoto, and Yes & Company) leveraging creative capabilities at their core. These operating segments share similar characteristics related to (i) the
|
|
•
|
The
Specialist Communications
reportable segment is comprised of
four
operating segments that are each communications agencies (Allison & Partners, Hunter, KWT Global, and Veritas) with core service offerings in public relations and related communications services. These operating segments share similar characteristics related to (i) the nature of their services; (ii) the type of client accounts and the methods used to provide services; (iii) the extent to which they may be impacted by domestic economic and policy factors within North America; and (iv) the regulatory environment regarding public relations and social media. 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 Specialist Communications reportable segment.
|
|
•
|
The
Media Services
reportable segment is comprised of a single operating segment known as MDC Media Partners. MDC Media Partners, which operates primarily in North America, performs media buying and planning as their core competency across a range of platforms (out-of-home, paid search, social media, lead generation, programmatic, television broadcast).
|
|
•
|
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 Communications, Concentric Partners, Gale Partners, Kenna, Kingsdale (through the date of sale on March 8, 2019), Instrument, Relevent, Team, Vitro, 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. The operating segments within All Other provide a range of diverse marketing communication services, including application and website design and development, data and analytics, experiential marketing, customer research management, creative services, and branding.
|
|
•
|
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, |
||||||
|
|
2019
|
|
2018
|
||||
|
Revenue:
|
|
|
|
||||
|
Global Integrated Agencies
|
$
|
129,719
|
|
|
$
|
129,524
|
|
|
Domestic Creative Agencies
|
67,007
|
|
|
66,654
|
|
||
|
Specialist Communications
|
38,953
|
|
|
38,824
|
|
||
|
Media Services
|
20,179
|
|
|
24,684
|
|
||
|
All Other
|
72,933
|
|
|
67,282
|
|
||
|
Total
|
$
|
328,791
|
|
|
$
|
326,968
|
|
|
|
|
|
|
||||
|
Segment operating income (loss):
|
|
|
|
||||
|
Global Integrated Agencies
|
$
|
3,770
|
|
|
$
|
(13,593
|
)
|
|
Domestic Creative Agencies
|
5,477
|
|
|
2,878
|
|
||
|
Specialist Communications
|
7,077
|
|
|
3,728
|
|
||
|
Media Services
|
(1,834
|
)
|
|
(19
|
)
|
||
|
All Other
|
6,014
|
|
|
6,445
|
|
||
|
Corporate
|
(4,822
|
)
|
|
(14,072
|
)
|
||
|
Total
|
$
|
15,682
|
|
|
$
|
(14,633
|
)
|
|
|
|
|
|
||||
|
Other Income (Expenses):
|
|
|
|
||||
|
Interest expense and finance charges, net
|
(16,760
|
)
|
|
(16,083
|
)
|
||
|
Foreign exchange gain (loss)
|
5,442
|
|
|
(6,660
|
)
|
||
|
Other, net
|
(3,383
|
)
|
|
441
|
|
||
|
Income (loss) before income taxes and equity in earnings (losses) of non-consolidated affiliates
|
981
|
|
|
(36,935
|
)
|
||
|
Income tax expense (benefit)
|
748
|
|
|
(8,330
|
)
|
||
|
Income (loss) before equity in earnings (losses) of non-consolidated affiliates
|
233
|
|
|
(28,605
|
)
|
||
|
Equity in earnings of non-consolidated affiliates
|
83
|
|
|
86
|
|
||
|
Net income (loss)
|
316
|
|
|
(28,519
|
)
|
||
|
Net income attributable to the noncontrolling interest
|
(429
|
)
|
|
(897
|
)
|
||
|
Net loss attributable to MDC Partners Inc.
|
$
|
(113
|
)
|
|
$
|
(29,416
|
)
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2019
|
|
2018
|
||||
|
Depreciation and amortization:
|
|
|
|
||||
|
Global Integrated Agencies
|
$
|
4,065
|
|
|
$
|
7,410
|
|
|
Domestic Creative Agencies
|
1,239
|
|
|
1,293
|
|
||
|
Specialist Communications
|
567
|
|
|
966
|
|
||
|
Media Services
|
691
|
|
|
637
|
|
||
|
All Other
|
2,059
|
|
|
1,845
|
|
||
|
Corporate
|
217
|
|
|
224
|
|
||
|
Total
|
$
|
8,838
|
|
|
$
|
12,375
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
Stock-based compensation:
|
|
|
|
||||
|
Global Integrated Agencies
|
$
|
3,767
|
|
|
$
|
2,460
|
|
|
Domestic Creative Agencies
|
464
|
|
|
410
|
|
||
|
Specialist Communications
|
26
|
|
|
187
|
|
||
|
Media Services
|
—
|
|
|
74
|
|
||
|
All Other
|
288
|
|
|
658
|
|
||
|
Corporate
|
(1,573
|
)
|
|
1,248
|
|
||
|
Total
|
$
|
2,972
|
|
|
$
|
5,037
|
|
|
|
|
|
|
||||
|
Capital expenditures:
|
|
|
|
||||
|
Global Integrated Agencies
|
$
|
1,418
|
|
|
$
|
2,243
|
|
|
Domestic Creative Agencies
|
694
|
|
|
903
|
|
||
|
Specialist Communications
|
251
|
|
|
236
|
|
||
|
Media Services
|
41
|
|
|
184
|
|
||
|
All Other
|
1,201
|
|
|
225
|
|
||
|
Corporate
|
1
|
|
|
8
|
|
||
|
Total
|
$
|
3,606
|
|
|
$
|
3,799
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2019
|
|
2018
|
||||
|
Revenue:
|
(Dollars in Thousands)
|
||||||
|
Global Integrated Agencies
|
$
|
129,719
|
|
|
$
|
129,524
|
|
|
Domestic Creative Agencies
|
67,007
|
|
|
66,654
|
|
||
|
Specialist Communications
|
38,953
|
|
|
38,824
|
|
||
|
Media Services
|
20,179
|
|
|
24,684
|
|
||
|
All Other
|
72,933
|
|
|
67,282
|
|
||
|
Total
|
$
|
328,791
|
|
|
$
|
326,968
|
|
|
|
|
|
|
||||
|
Segment operating income (loss):
|
|
|
|
||||
|
Global Integrated Agencies
|
$
|
3,770
|
|
|
$
|
(13,593
|
)
|
|
Domestic Creative Agencies
|
5,477
|
|
|
2,878
|
|
||
|
Specialist Communications
|
7,077
|
|
|
3,728
|
|
||
|
Media Services
|
(1,834
|
)
|
|
(19
|
)
|
||
|
All Other
|
6,014
|
|
|
6,445
|
|
||
|
Corporate
|
(4,822
|
)
|
|
(14,072
|
)
|
||
|
Total
|
$
|
15,682
|
|
|
$
|
(14,633
|
)
|
|
|
|
|
|
||||
|
Other Income (Expenses):
|
|
|
|
||||
|
Interest expense and finance charges, net
|
(16,760
|
)
|
|
(16,083
|
)
|
||
|
Foreign exchange gain (loss)
|
5,442
|
|
|
(6,660
|
)
|
||
|
Other, net
|
(3,383
|
)
|
|
441
|
|
||
|
Income (loss) before income taxes and equity in earnings (losses) of non-consolidated affiliates
|
981
|
|
|
(36,935
|
)
|
||
|
Income tax expense (benefit)
|
748
|
|
|
(8,330
|
)
|
||
|
Income (loss) before equity in earnings (losses) of non-consolidated affiliates
|
233
|
|
|
(28,605
|
)
|
||
|
Equity in earnings of non-consolidated affiliates
|
83
|
|
|
86
|
|
||
|
Net income (loss)
|
316
|
|
|
(28,519
|
)
|
||
|
Net income attributable to the noncontrolling interest
|
(429
|
)
|
|
(897
|
)
|
||
|
Net loss attributable to MDC Partners Inc.
|
$
|
(113
|
)
|
|
$
|
(29,416
|
)
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2019
|
|
2018
|
||||
|
Depreciation and amortization:
|
(Dollars in Thousands)
|
||||||
|
Global Integrated Agencies
|
$
|
4,065
|
|
|
$
|
7,410
|
|
|
Domestic Creative Agencies
|
1,239
|
|
|
1,293
|
|
||
|
Specialist Communications
|
567
|
|
|
966
|
|
||
|
Media Services
|
691
|
|
|
637
|
|
||
|
All Other
|
2,059
|
|
|
1,845
|
|
||
|
Corporate
|
217
|
|
|
224
|
|
||
|
Total
|
$
|
8,838
|
|
|
$
|
12,375
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
Stock-based compensation:
|
|
|
|
||||
|
Global Integrated Agencies
|
$
|
3,767
|
|
|
$
|
2,460
|
|
|
Domestic Creative Agencies
|
464
|
|
|
410
|
|
||
|
Specialist Communications
|
26
|
|
|
187
|
|
||
|
Media Services
|
—
|
|
|
74
|
|
||
|
All Other
|
288
|
|
|
658
|
|
||
|
Corporate
|
(1,573
|
)
|
|
1,248
|
|
||
|
Total
|
$
|
2,972
|
|
|
$
|
5,037
|
|
|
|
|
|
|
||||
|
Capital expenditures:
|
|
|
|
||||
|
Global Integrated Agencies
|
$
|
1,418
|
|
|
$
|
2,243
|
|
|
Domestic Creative Agencies
|
694
|
|
|
903
|
|
||
|
Specialist Communications
|
251
|
|
|
236
|
|
||
|
Media Services
|
41
|
|
|
184
|
|
||
|
All Other
|
1,201
|
|
|
225
|
|
||
|
Corporate
|
1
|
|
|
8
|
|
||
|
Total
|
$
|
3,606
|
|
|
$
|
3,799
|
|
|
|
Total
|
|
United States
|
|
Canada
|
|
Other
|
||||||||||||||||||||
|
|
$
|
|
%
|
|
$
|
|
%
|
|
$
|
|
%
|
|
$
|
|
%
|
||||||||||||
|
|
(Dollars in Thousands)
|
||||||||||||||||||||||||||
|
March 31, 2018
|
$
|
326,968
|
|
|
|
|
$
|
256,524
|
|
|
|
|
$
|
26,379
|
|
|
|
|
$
|
44,065
|
|
|
|
||||
|
Components of revenue change:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Foreign exchange impact
|
(5,139
|
)
|
|
(1.6
|
)%
|
|
—
|
|
|
—
|
%
|
|
(1,252
|
)
|
|
(4.7
|
)%
|
|
(3,887
|
)
|
|
(8.8
|
)%
|
||||
|
Non-GAAP acquisitions (dispositions), net
|
9,852
|
|
|
3.0
|
%
|
|
$
|
10,738
|
|
|
4.2
|
%
|
|
(1,737
|
)
|
|
(6.6
|
)%
|
|
851
|
|
|
1.9
|
%
|
|||
|
Organic revenue growth (decline)
|
(2,890
|
)
|
|
(0.9
|
)%
|
|
(4,245
|
)
|
|
(1.7
|
)%
|
|
(1,012
|
)
|
|
(3.8
|
)%
|
|
2,367
|
|
|
5.4
|
%
|
||||
|
Total Change
|
$
|
1,823
|
|
|
0.6
|
%
|
|
$
|
6,493
|
|
|
2.5
|
%
|
|
$
|
(4,001
|
)
|
|
(15.2
|
)%
|
|
$
|
(669
|
)
|
|
(1.5
|
)%
|
|
March 31, 2019
|
$
|
328,791
|
|
|
|
|
$
|
263,017
|
|
|
|
|
$
|
22,378
|
|
|
|
|
$
|
43,396
|
|
|
|
||||
|
|
Specialist Communications
|
|
All Other
|
|
Total
|
||||||||
|
|
(Dollars in Thousands)
|
||||||||||||
|
GAAP revenue from 2018 acquisitions
|
$
|
1,243
|
|
|
$
|
14,442
|
|
|
$
|
15,685
|
|
||
|
Contribution to non-GAAP organic revenue (growth) decline
|
(203
|
)
|
—
|
|
(3,805
|
)
|
—
|
|
(4,008
|
)
|
|||
|
Prior year revenue from dispositions
|
—
|
|
|
(1,825
|
)
|
|
(1,825
|
)
|
|||||
|
Non-GAAP acquisitions (dispositions), net
|
$
|
1,040
|
|
|
$
|
8,812
|
|
|
$
|
9,852
|
|
||
|
|
2019
|
|
2018
|
||
|
United States
|
80.0
|
%
|
|
78.5
|
%
|
|
Canada
|
6.8
|
%
|
|
8.0
|
%
|
|
Other
|
13.2
|
%
|
|
13.5
|
%
|
|
|
|
2019
|
|
2018
|
|
Change
|
|||||||||||||||
|
Advertising and Communications Group
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
|
Revenue
|
|
$
|
328,791
|
|
|
|
|
$
|
326,968
|
|
|
|
|
$
|
1,823
|
|
|
0.6
|
%
|
||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cost of services sold
|
|
237,421
|
|
|
72.2
|
%
|
|
243,030
|
|
|
74.3
|
%
|
|
(5,609
|
)
|
|
(2.3
|
)%
|
|||
|
Office and general expenses
|
|
62,246
|
|
|
18.9
|
%
|
|
72,348
|
|
|
22.1
|
%
|
|
(10,102
|
)
|
|
(14.0
|
)%
|
|||
|
Depreciation and amortization
|
|
8,620
|
|
|
2.6
|
%
|
|
12,151
|
|
|
3.7
|
%
|
|
(3,531
|
)
|
|
(29.1
|
)%
|
|||
|
|
|
$
|
308,287
|
|
|
93.8
|
%
|
|
$
|
327,529
|
|
|
100.2
|
%
|
|
$
|
(19,242
|
)
|
|
(5.9
|
)%
|
|
Operating profit (loss)
|
|
$
|
20,504
|
|
|
6.2
|
%
|
|
$
|
(561
|
)
|
|
(0.2
|
)%
|
|
$
|
21,065
|
|
|
NM (1)
|
|
|
|
|
2019
|
|
2018
|
|
Change
|
|||||||||||||||
|
Advertising and Communications Group
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
|
Direct costs
(1)
|
|
$
|
56,450
|
|
|
17.2
|
%
|
|
$
|
48,514
|
|
|
14.8
|
%
|
|
$
|
7,936
|
|
|
16.4
|
%
|
|
Staff costs
(2)
|
|
201,558
|
|
|
61.3
|
%
|
|
213,074
|
|
|
65.2
|
%
|
|
(11,516
|
)
|
|
(5.4
|
)%
|
|||
|
Administrative cost
|
|
44,757
|
|
|
13.6
|
%
|
|
47,415
|
|
|
14.5
|
%
|
|
(2,658
|
)
|
|
(5.6
|
)%
|
|||
|
Deferred acquisition consideration
|
|
(7,643
|
)
|
|
(2.3
|
)%
|
|
2,586
|
|
|
0.8
|
%
|
|
(10,229
|
)
|
|
(395.6
|
)%
|
|||
|
Stock-based compensation
|
|
4,545
|
|
|
1.4
|
%
|
|
3,789
|
|
|
1.2
|
%
|
|
756
|
|
|
20.0
|
%
|
|||
|
Depreciation and amortization
|
|
8,620
|
|
|
2.6
|
%
|
|
12,151
|
|
|
3.7
|
%
|
|
(3,531
|
)
|
|
(29.1
|
)%
|
|||
|
Total operating expenses
|
|
$
|
308,287
|
|
|
93.8
|
%
|
|
$
|
327,529
|
|
|
100.2
|
%
|
|
$
|
(19,242
|
)
|
|
(5.9
|
)%
|
|
(1)
|
Excludes staff costs.
|
|
(2)
|
Excludes stock-based compensation and is comprised of amounts reported in both cost of services and office and general expenses.
|
|
|
|
2019
|
|
2018
|
|
Change
|
|||||||||||||||
|
Global Integrated Agencies
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
|
Revenue
|
|
$
|
129,719
|
|
|
|
|
$
|
129,524
|
|
|
|
|
$
|
195
|
|
|
0.2
|
%
|
||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cost of services sold
|
|
97,276
|
|
|
75.0
|
%
|
|
103,037
|
|
|
79.6
|
%
|
|
(5,761
|
)
|
|
(5.6
|
)%
|
|||
|
Office and general expenses
|
|
24,608
|
|
|
19.0
|
%
|
|
32,670
|
|
|
25.2
|
%
|
|
(8,062
|
)
|
|
(24.7
|
)%
|
|||
|
Depreciation and amortization
|
|
4,065
|
|
|
3.1
|
%
|
|
7,410
|
|
|
5.7
|
%
|
|
(3,345
|
)
|
|
(45.1
|
)%
|
|||
|
|
|
$
|
125,949
|
|
|
97.1
|
%
|
|
$
|
143,117
|
|
|
110.5
|
%
|
|
$
|
(17,168
|
)
|
|
(12.0
|
)%
|
|
Operating profit (loss)
|
|
$
|
3,770
|
|
|
2.9
|
%
|
|
$
|
(13,593
|
)
|
|
(10.5
|
)%
|
|
$
|
17,363
|
|
|
(127.7
|
)%
|
|
|
|
2019
|
|
2018
|
|
Change
|
|||||||||||||||
|
Global Integrated Agencies
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
|
Direct costs
(1)
|
|
$
|
14,496
|
|
|
11.2
|
%
|
|
$
|
6,501
|
|
|
5.0
|
%
|
|
$
|
7,995
|
|
|
123.0
|
%
|
|
Staff costs
(2)
|
|
89,242
|
|
|
68.8
|
%
|
|
102,401
|
|
|
79.1
|
%
|
|
(13,159
|
)
|
|
(12.9
|
)%
|
|||
|
Administrative
|
|
19,343
|
|
|
14.9
|
%
|
|
22,911
|
|
|
17.7
|
%
|
|
(3,568
|
)
|
|
(15.6
|
)%
|
|||
|
Deferred acquisition consideration
|
|
(4,964
|
)
|
|
(3.8
|
)%
|
|
1,434
|
|
|
1.1
|
%
|
|
(6,398
|
)
|
|
(446.2
|
)%
|
|||
|
Stock-based compensation
|
|
3,767
|
|
|
2.9
|
%
|
|
2,460
|
|
|
1.9
|
%
|
|
1,307
|
|
|
53.1
|
%
|
|||
|
Depreciation and amortization
|
|
4,065
|
|
|
3.1
|
%
|
|
7,410
|
|
|
5.7
|
%
|
|
(3,345
|
)
|
|
(45.1
|
)%
|
|||
|
Total operating expenses
|
|
$
|
125,949
|
|
|
97.1
|
%
|
|
$
|
143,117
|
|
|
110.5
|
%
|
|
$
|
(17,168
|
)
|
|
(12.0
|
)%
|
|
(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.
|
|
|
|
2019
|
|
2018
|
|
Change
|
|||||||||||||||
|
Domestic Creative Agencies
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
|
Revenue
|
|
$
|
67,007
|
|
|
|
|
$
|
66,654
|
|
|
|
|
$
|
353
|
|
|
0.5
|
%
|
||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cost of services sold
|
|
47,724
|
|
|
71.2
|
%
|
|
48,595
|
|
|
72.9
|
%
|
|
(871
|
)
|
|
(1.8
|
)%
|
|||
|
Office and general expenses
|
|
12,567
|
|
|
18.8
|
%
|
|
13,888
|
|
|
20.8
|
%
|
|
(1,321
|
)
|
|
(9.5
|
)%
|
|||
|
Depreciation and amortization
|
|
1,239
|
|
|
1.8
|
%
|
|
1,293
|
|
|
1.9
|
%
|
|
(54
|
)
|
|
(4.2
|
)%
|
|||
|
|
|
$
|
61,530
|
|
|
91.8
|
%
|
|
$
|
63,776
|
|
|
95.7
|
%
|
|
$
|
(2,246
|
)
|
|
(3.5
|
)%
|
|
Operating profit
|
|
$
|
5,477
|
|
|
8.2
|
%
|
|
$
|
2,878
|
|
|
4.3
|
%
|
|
$
|
2,599
|
|
|
90.3
|
%
|
|
|
|
2019
|
|
2018
|
|
Change
|
|||||||||||||||
|
Domestic Creative Agencies
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
|
Direct costs
(1)
|
|
$
|
14,687
|
|
|
21.9
|
%
|
|
$
|
10,873
|
|
|
16.3
|
%
|
|
$
|
3,814
|
|
|
35.1
|
%
|
|
Staff costs
(2)
|
|
37,869
|
|
|
56.5
|
%
|
|
42,400
|
|
|
63.6
|
%
|
|
(4,531
|
)
|
|
(10.7
|
)%
|
|||
|
Administrative
|
|
7,874
|
|
|
11.8
|
%
|
|
8,571
|
|
|
12.9
|
%
|
|
(697
|
)
|
|
(8.1
|
)%
|
|||
|
Deferred acquisition consideration
|
|
(603
|
)
|
|
(0.9
|
)%
|
|
229
|
|
|
0.3
|
%
|
|
(832
|
)
|
|
(363.3
|
)%
|
|||
|
Stock-based compensation
|
|
464
|
|
|
0.7
|
%
|
|
410
|
|
|
0.6
|
%
|
|
54
|
|
|
13.2
|
%
|
|||
|
Depreciation and amortization
|
|
1,239
|
|
|
1.8
|
%
|
|
1,293
|
|
|
1.9
|
%
|
|
(54
|
)
|
|
(4.2
|
)%
|
|||
|
Total operating expenses
|
|
$
|
61,530
|
|
|
91.8
|
%
|
|
$
|
63,776
|
|
|
95.7
|
%
|
|
$
|
(2,246
|
)
|
|
(3.5
|
)%
|
|
(1)
|
Excludes staff costs.
|
|
(2)
|
Excludes stock-based compensation and is comprised of amounts reported in both cost of services and office and general expenses.
|
|
|
|
2019
|
|
2018
|
|
Change
|
|||||||||||||||
|
Specialist Communications
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
|
Revenue
|
|
$
|
38,953
|
|
|
|
|
$
|
38,824
|
|
|
|
|
$
|
129
|
|
|
0.3
|
%
|
||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cost of services sold
|
|
25,873
|
|
|
66.4
|
%
|
|
26,743
|
|
|
68.9
|
%
|
|
(870
|
)
|
|
(3.3
|
)%
|
|||
|
Office and general expenses
|
|
5,436
|
|
|
14.0
|
%
|
|
7,387
|
|
|
19.0
|
%
|
|
(1,951
|
)
|
|
(26.4
|
)%
|
|||
|
Depreciation and amortization
|
|
567
|
|
|
1.5
|
%
|
|
966
|
|
|
2.5
|
%
|
|
(399
|
)
|
|
(41.3
|
)%
|
|||
|
|
|
$
|
31,876
|
|
|
81.8
|
%
|
|
$
|
35,096
|
|
|
90.4
|
%
|
|
$
|
(3,220
|
)
|
|
(9.2
|
)%
|
|
Operating profit
|
|
$
|
7,077
|
|
|
18.2
|
%
|
|
$
|
3,728
|
|
|
9.6
|
%
|
|
$
|
3,349
|
|
|
89.8
|
%
|
|
|
|
2019
|
|
2018
|
|
Change
|
|||||||||||||||
|
Specialist Communications
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
|
Direct costs
(1)
|
|
$
|
7,824
|
|
|
20.1
|
%
|
|
$
|
9,479
|
|
|
24.4
|
%
|
|
$
|
(1,655
|
)
|
|
(17.5
|
)%
|
|
Staff costs
(2)
|
|
20,171
|
|
|
51.8
|
%
|
|
18,964
|
|
|
48.8
|
%
|
|
1,207
|
|
|
6.4
|
%
|
|||
|
Administrative
|
|
5,082
|
|
|
13.0
|
%
|
|
4,992
|
|
|
12.9
|
%
|
|
90
|
|
|
1.8
|
%
|
|||
|
Deferred acquisition consideration
|
|
(1,794
|
)
|
|
(4.6
|
)%
|
|
508
|
|
|
1.3
|
%
|
|
(2,302
|
)
|
|
(453.1
|
)%
|
|||
|
Stock-based compensation
|
|
26
|
|
|
0.1
|
%
|
|
187
|
|
|
0.5
|
%
|
|
(161
|
)
|
|
(86.1
|
)%
|
|||
|
Depreciation and amortization
|
|
567
|
|
|
1.5
|
%
|
|
966
|
|
|
2.5
|
%
|
|
(399
|
)
|
|
(41.3
|
)%
|
|||
|
Total operating expenses
|
|
$
|
31,876
|
|
|
81.8
|
%
|
|
$
|
35,096
|
|
|
90.4
|
%
|
|
$
|
(3,220
|
)
|
|
(9.2
|
)%
|
|
(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.
|
|
|
|
2019
|
|
2018
|
|
Change
|
|||||||||||||||
|
Media Services
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
|
Revenue
|
|
$
|
20,179
|
|
|
|
|
$
|
24,684
|
|
|
|
|
$
|
(4,505
|
)
|
|
(18.3
|
)%
|
||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cost of services sold
|
|
14,794
|
|
|
73.3
|
%
|
|
16,775
|
|
|
68.0
|
%
|
|
(1,981
|
)
|
|
(11.8
|
)%
|
|||
|
Office and general expenses
|
|
6,528
|
|
|
32.4
|
%
|
|
7,291
|
|
|
29.5
|
%
|
|
(763
|
)
|
|
(10.5
|
)%
|
|||
|
Depreciation and amortization
|
|
691
|
|
|
3.4
|
%
|
|
637
|
|
|
2.6
|
%
|
|
54
|
|
|
8.5
|
%
|
|||
|
|
|
$
|
22,013
|
|
|
109.1
|
%
|
|
$
|
24,703
|
|
|
100.1
|
%
|
|
$
|
(2,690
|
)
|
|
(10.9
|
)%
|
|
Operating loss
|
|
$
|
(1,834
|
)
|
|
(9.1
|
)%
|
|
$
|
(19
|
)
|
|
(0.1
|
)%
|
|
$
|
(1,815
|
)
|
|
NM
|
|
|
|
|
2019
|
|
2018
|
|
Change
|
|||||||||||||||
|
Media Services
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
|
Direct costs
(1)
|
|
$
|
3,929
|
|
|
19.5
|
%
|
|
$
|
3,804
|
|
|
15.4
|
%
|
|
$
|
125
|
|
|
3.3
|
%
|
|
Staff costs
(2)
|
|
12,476
|
|
|
61.8
|
%
|
|
15,751
|
|
|
63.8
|
%
|
|
(3,275
|
)
|
|
(20.8
|
)%
|
|||
|
Administrative
|
|
4,230
|
|
|
21.0
|
%
|
|
4,355
|
|
|
17.6
|
%
|
|
(125
|
)
|
|
(2.9
|
)%
|
|||
|
Deferred acquisition consideration
|
|
687
|
|
|
3.4
|
%
|
|
82
|
|
|
0.3
|
%
|
|
605
|
|
|
737.8
|
%
|
|||
|
Stock-based compensation
|
|
—
|
|
|
—
|
%
|
|
74
|
|
|
0.3
|
%
|
|
(74
|
)
|
|
(100.0
|
)%
|
|||
|
Depreciation and amortization
|
|
691
|
|
|
3.4
|
%
|
|
637
|
|
|
2.6
|
%
|
|
54
|
|
|
8.5
|
%
|
|||
|
Total operating expenses
|
|
$
|
22,013
|
|
|
109.1
|
%
|
|
$
|
24,703
|
|
|
100.1
|
%
|
|
$
|
(2,690
|
)
|
|
(10.9
|
)%
|
|
(1)
|
Excludes staff costs.
|
|
(2)
|
Excludes stock-based compensation and is comprised of amounts reported in both cost of services and office and general expenses.
|
|
|
|
2019
|
|
2018
|
|
Change
|
|||||||||||||||
|
All Other
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
|
Revenue
|
|
$
|
72,933
|
|
|
|
|
$
|
67,282
|
|
|
|
|
$
|
5,651
|
|
|
8.4
|
%
|
||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cost of services sold
|
|
51,754
|
|
|
71.0
|
%
|
|
47,881
|
|
|
71.2
|
%
|
|
3,873
|
|
|
8.1
|
%
|
|||
|
Office and general expenses
|
|
13,106
|
|
|
18.0
|
%
|
|
11,111
|
|
|
16.5
|
%
|
|
1,995
|
|
|
18.0
|
%
|
|||
|
Depreciation and amortization
|
|
2,059
|
|
|
2.8
|
%
|
|
1,845
|
|
|
2.7
|
%
|
|
214
|
|
|
11.6
|
%
|
|||
|
|
|
$
|
66,919
|
|
|
91.8
|
%
|
|
$
|
60,837
|
|
|
90.4
|
%
|
|
$
|
6,082
|
|
|
10.0
|
%
|
|
Operating profit
|
|
$
|
6,014
|
|
|
8.2
|
%
|
|
$
|
6,445
|
|
|
9.6
|
%
|
|
$
|
(431
|
)
|
|
(6.7
|
)%
|
|
|
|
2019
|
|
2018
|
|
Change
|
|||||||||||||||
|
All Other
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
|
Direct costs
(1)
|
|
$
|
15,515
|
|
|
21.3
|
%
|
|
$
|
17,857
|
|
|
26.5
|
%
|
|
$
|
(2,342
|
)
|
|
(13.1
|
)%
|
|
Staff costs
(2)
|
|
41,798
|
|
|
57.3
|
%
|
|
33,559
|
|
|
49.9
|
%
|
|
8,239
|
|
|
24.6
|
%
|
|||
|
Administrative
|
|
8,228
|
|
|
11.3
|
%
|
|
6,586
|
|
|
9.8
|
%
|
|
1,642
|
|
|
24.9
|
%
|
|||
|
Deferred acquisition consideration
|
|
(969
|
)
|
|
(1.3
|
)%
|
|
332
|
|
|
0.5
|
%
|
|
(1,301
|
)
|
|
(391.9
|
)%
|
|||
|
Stock-based compensation
|
|
288
|
|
|
0.4
|
%
|
|
658
|
|
|
1.0
|
%
|
|
(370
|
)
|
|
(56.2
|
)%
|
|||
|
Depreciation and amortization
|
|
2,059
|
|
|
2.8
|
%
|
|
1,845
|
|
|
2.7
|
%
|
|
214
|
|
|
11.6
|
%
|
|||
|
Total operating expenses
|
|
$
|
66,919
|
|
|
91.8
|
%
|
|
$
|
60,837
|
|
|
90.4
|
%
|
|
$
|
6,082
|
|
|
10.0
|
%
|
|
(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.
|
|
|
|
2019
|
|
2018
|
|
Variance
|
|||||||||
|
Corporate
|
|
$
|
|
$
|
|
$
|
|
%
|
|||||||
|
|
|
(Dollars in Thousands)
|
|||||||||||||
|
Staff costs
(1)
|
|
$
|
2,525
|
|
|
$
|
5,364
|
|
|
$
|
(2,839
|
)
|
|
(52.9
|
)%
|
|
Administrative
|
|
3,653
|
|
|
4,919
|
|
|
(1,266
|
)
|
|
(25.7
|
)%
|
|||
|
Stock-based compensation
|
|
(1,573
|
)
|
|
1,248
|
|
|
(2,821
|
)
|
|
(226.0
|
)%
|
|||
|
Depreciation and amortization
|
|
217
|
|
|
224
|
|
|
(7
|
)
|
|
(3.1
|
)%
|
|||
|
Other asset impairment
|
|
—
|
|
|
2,317
|
|
|
(2,317
|
)
|
|
(100.0
|
)%
|
|||
|
Total operating expenses
|
|
$
|
4,822
|
|
|
$
|
14,072
|
|
|
$
|
(9,250
|
)
|
|
(65.7
|
)%
|
|
(1)
|
Excludes stock-based compensation.
|
|
|
As of and for the three months ended March 31, 2019
|
|
As of and for the three months ended March 31, 2018
|
|
As of and for the year ended December 31, 2018
|
||||||
|
|
(In Thousands, Except for Long-Term Debt to
Shareholders’ Equity Ratio)
|
||||||||||
|
Cash and cash equivalents
|
$
|
26,372
|
|
|
$
|
29,202
|
|
|
$
|
30,873
|
|
|
Working capital (deficit)
|
$
|
(160,780
|
)
|
|
$
|
(195,925
|
)
|
|
$
|
(152,682
|
)
|
|
Cash provided by (used in) operating activities
|
$
|
(81,200
|
)
|
|
$
|
(61,033
|
)
|
|
$
|
17,280
|
|
|
Cash provided by (used in) investing activities
|
$
|
18,101
|
|
|
$
|
(3,868
|
)
|
|
$
|
(50,431
|
)
|
|
Cash provided by financing activities
|
$
|
60,753
|
|
|
$
|
47,618
|
|
|
$
|
21,434
|
|
|
Ratio of long-term debt to shareholders' deficit
|
(5.27
|
)
|
|
(4.97
|
)
|
|
(3.87
|
)
|
|||
|
|
March 31, 2019
|
||
|
Total Senior Leverage Ratio
|
0.14
|
|
|
|
Maximum per covenant
|
2.00
|
|
|
|
|
|
|
|
|
Total Leverage Ratio
|
5.05
|
|
|
|
Maximum per covenant
|
6.25
|
|
|
|
|
|
|
|
|
Fixed Charges Ratio
|
2.38
|
|
|
|
Minimum per covenant
|
1.00
|
|
|
|
|
|
|
|
|
Earnings before interest, taxes, depreciation and amortization
|
$
|
183,779
|
|
|
Minimum per covenant
|
$
|
105,000
|
|
|
|
March 31, 2019
|
||||||||||||||||||||||
|
|
Global Integrated Agencies
|
|
Domestic Creative Agencies
|
|
Specialist Communication Agencies
|
|
Media Services
|
|
All Other
|
|
Total
|
||||||||||||
|
|
(Dollars in Thousands)
|
||||||||||||||||||||||
|
Beginning Balance of contingent payments
|
$
|
47,880
|
|
|
$
|
3,747
|
|
|
$
|
13,193
|
|
|
$
|
2,689
|
|
|
$
|
15,089
|
|
|
$
|
82,598
|
|
|
Payments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(275
|
)
|
|
(275
|
)
|
||||||
|
Redemption value adjustments
(1)
|
(4,964
|
)
|
|
(603
|
)
|
|
(1,794
|
)
|
|
687
|
|
|
(969
|
)
|
|
(7,643
|
)
|
||||||
|
Stock-based compensation
|
644
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
165
|
|
|
809
|
|
||||||
|
Foreign translation adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
59
|
|
|
59
|
|
||||||
|
Ending Balance of contingent payments
|
43,560
|
|
|
3,144
|
|
|
11,399
|
|
|
3,376
|
|
|
14,069
|
|
|
75,548
|
|
||||||
|
Fixed payments, net
|
262
|
|
|
573
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
835
|
|
||||||
|
|
$
|
43,822
|
|
|
$
|
3,717
|
|
|
$
|
11,399
|
|
|
$
|
3,376
|
|
|
$
|
14,069
|
|
|
$
|
76,383
|
|
|
(1)
|
Redemption value adjustments are fair value changes from the Company’s initial estimates of deferred acquisition payments and stock-based compensation charges relating to acquisition payments that are tied to continued employment.
|
|
Consideration
(4)
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023 &
Thereafter
|
|
Total
|
|
||||||||||||
|
|
|
(Dollars in Thousands)
|
|
||||||||||||||||||||||
|
Cash
|
|
$
|
4,485
|
|
|
$
|
1,375
|
|
|
$
|
3,757
|
|
|
$
|
2,754
|
|
|
$
|
3,118
|
|
|
$
|
15,489
|
|
|
|
Shares
|
|
15
|
|
|
31
|
|
|
43
|
|
|
28
|
|
|
12
|
|
|
$
|
129
|
|
|
|||||
|
|
|
$
|
4,500
|
|
|
$
|
1,406
|
|
|
$
|
3,800
|
|
|
$
|
2,782
|
|
|
$
|
3,130
|
|
|
$
|
15,618
|
|
(1)
|
|
Operating income before depreciation and amortization to be received (2)
|
|
$
|
1,829
|
|
|
$
|
57
|
|
|
$
|
1,761
|
|
|
$
|
—
|
|
|
$
|
227
|
|
|
$
|
3,874
|
|
|
|
Cumulative operating income before depreciation and amortization (3)
|
|
$
|
1,829
|
|
|
$
|
1,886
|
|
|
$
|
3,647
|
|
|
$
|
3,647
|
|
|
$
|
3,874
|
|
|
|
(5)
|
||
|
(1)
|
This amount is in addition to (i) the $28.9 million of options to purchase only exercisable upon termination not within the control of the Company, or death, and (ii) the $3.5 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
|
|
•
|
foreign currency fluctuations
|
|
Period
|
|
Total Number of Shares Purchased
|
|
Average Price Paid Per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Program
|
|
Maximum Number of Shares That May Yet Be Purchased Under the Program
|
||||||||
|
1/1/2019 - 1/31/2019
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
2/1/2019 - 2/28/2019
|
|
19,559
|
|
|
2.94
|
|
|
—
|
|
|
—
|
|
||||
|
3/1/2019 - 3/31/2019
|
|
14,457
|
|
|
2.50
|
|
|
—
|
|
|
—
|
|
||||
|
Total
|
|
$
|
34,016
|
|
|
$
|
2.85
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Exhibit No.
|
|
Description
|
|
|
Articles of Amendment, dated March 14, 2019 (incorporated by reference to Exhibit 3.1 to the Company's Form 8-K filed on March 15, 2019).
|
|
|
|
Consent and First Amendment to the 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 Bank, N.A., 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 March 15, 2019).
|
|
|
|
Securities Purchase Agreement, by and between the Company and Stagwell Agency Holdings LLC, dated as of March 14, 2019 (incorporated by reference to Exhibit 10.2 to the Company’s Form 8-K filed on March 15, 2019).
|
|
|
|
Employment Agreement, effective March 18, 2019, by and between the Company and Mark Penn (incorporated by reference to Exhibit 10.3 to the Company’s Form 8-K filed on March 15, 2019).
|
|
|
|
Agreement, dated April 19, 2019, by and between the Company and FrontFour Capital Group LLC, on behalf of itself and its affiliates (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on April 22, 2019).
|
|
|
|
Separation and Release Agreement, dated as of May 8, 2019, by and between the Company and David Doft.*
|
|
|
|
Separation and Release Agreement, dated as of May 6, 2019, by and between the Company and Mitchell Gendel.*
|
|
|
|
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 9, 2019
|
|
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 |
|---|