XML 56 R46.htm IDEA: XBRL DOCUMENT v3.20.2
Segment Information (Tables)
 3 Months Ended 12 Months Ended
Mar. 31, 2020
Dec. 31, 2019
Segment Reporting [Abstract]    
Schedule of Segment Reporting Information, by Segment
 
Three Months Ended March 31,
 
2020
 
2019
Revenue:
 
 
 
Integrated Networks - Group A
$
90,621


$
73,739

Integrated Networks - Group B
117,707


133,171

Media & Data Network
41,058

 
43,232

All Other
78,356

 
78,649

Total
$
327,742

 
$
328,791

 
 
 
 
 
 
 
 
Adjusted EBITDA:



Integrated Networks - Group A
$
16,303

 
$
915

Integrated Networks - Group B
17,135


18,280

Media & Data Network
1,787


31

All Other
9,905


6,801

Corporate
(5,562
)

(4,552
)
Total Adjusted EBITDA
$
39,568


$
21,475

 
 
 
 
Depreciation and amortization
$
(9,206
)
 
$
(8,838
)
Impairment and other losses
(161
)
 
—

Stock-based compensation

(3,070
)
 
(2,972
)
Deferred acquisition consideration adjustments
4,600

 
7,643

Distributions from non-consolidated affiliates
14

 
—

Other items, net
(2,416
)
 
(1,626
)
Total Operating Income
$
29,329

 
$
15,682

 
 
 
 
Other Income (Expenses):
 
 
 
Interest expense and finance charges, net
$
(15,612
)
 
$
(16,760
)
Foreign exchange gain (loss)
(14,757
)
 
5,442

Other, net
16,334

 
(3,383
)
Income before income taxes and equity in earnings of non-consolidated affiliates
15,294

 
981

Income tax expense
13,500

 
748

Income before equity in earnings of non-consolidated affiliates
1,794

 
233

Equity in earnings of non-consolidated affiliates
—

 
83

Net income
1,794

 
316

Net income attributable to the noncontrolling interest
(791
)
 
(429
)
Net income (loss) attributable to MDC Partners Inc.
$
1,003

 
$
(113
)



 
Three Months Ended March 31,
 
2020
 
2019
Depreciation and amortization:
 
 
 
Integrated Networks - Group A
$
1,741


$
1,942

Integrated Networks - Group B
4,526


3,773

Media & Data Network
808


993

All Other
1,899


1,913

Corporate
232


217

Total
$
9,206


$
8,838

 
 
 
 
Stock-based compensation:
 
 
 
Integrated Networks - Group A
$
1,961


$
3,595

Integrated Networks - Group B
900


864

Media & Data Network
(13
)

—

All Other
80


86

Corporate
142


(1,573
)
Total
$
3,070


$
2,972

 
 
 
 
Capital expenditures:
 
 
 
Integrated Networks - Group A
$
358


$
1,881

Integrated Networks - Group B
477


1,168

Media & Data Network
86


138

All Other
323


418

Corporate
302


1

Total
$
1,546


$
3,606
 
 
Years Ended December 31,
 
 
2019
 
2018
 
2017
Revenue:
 
 
 
 
 
 
Integrated Networks - Group A
 
$
392,101

 
$
393,890

 
$
337,104

Integrated Networks - Group B
 
531,717

 
551,317

 
591,630

Media & Data Network
 
161,451

 
183,287

 
200,757

All Other
 
330,534

 
346,594

 
384,288

Total
 
$
1,415,803

 
$
1,475,088

 
$
1,513,779

 
 
 
 
 
 
 
Adjusted EBITDA
 
 
 
 
 
 
Integrated Networks - Group A
 
$
74,822

 
$
75,609

 
$
69,084

Integrated Networks - Group B

84,568


74,091


91,155

Media & Data Network

7,746


12,205


23,707

All Other

37,618


38,307


51,906

Corporate

(30,601
)

(38,761
)

(32,360
)
Total Adjusted EBITDA
 
$
174,153

 
$
161,451

 
$
203,492

 
 
 
 
 
 
 
Depreciation and amortization

$
(38,329
)

$
(46,196
)

$
(43,474
)
Goodwill and other impairment

(8,599
)

(87,204
)

(5,471
)
Stock compensation expense

(31,040
)

(18,416
)

(24,350
)
Deferred acquisition consideration expense/(income)

(5,403
)

457


4,898

Gain/(Loss) on investments

(2,048
)

(779
)

(3,939
)
Other expense/(income)

(9,274
)

(7,879
)

(253
)
Total Operating Income

$
79,460


$
1,434


$
130,903

 
 
 
 
 
 
 
Other Income (expense):
 
 
 
 
 
 
Interest expense and finance charges, net
 
$
(64,942
)
 
$
(67,075
)
 
$
(64,364
)
Foreign exchange gain (loss)
 
8,750

 
(23,258
)
 
18,137

Other, net
 
(2,401
)
 
230

 
1,346

Income (loss) before income taxes and equity in earnings of non-consolidated affiliates
 
20,867

 
(88,669
)
 
86,022

Income tax expense (benefit)
 
10,316

 
29,615

 
(168,358
)
Income (loss) before equity in earnings of non-consolidated affiliates
 
10,551

 
(118,284
)
 
254,380

Equity in earnings of non-consolidated affiliates
 
352

 
62

 
2,081

Net income (loss)
 
10,903

 
(118,222
)
 
256,461

Net income attributable to the noncontrolling interest
 
(16,156
)
 
(11,785
)
 
(15,375
)
Net income (loss) attributable to MDC Partners Inc.
 
$
(5,253
)
 
$
(130,007
)
 
$
241,086

 
 
 
 
 
 
 


 
 
Years Ended December 31,
 
 
2019
 
2018
 
2017
Depreciation and amortization:
 
 
 
 
 
 
Integrated Networks - Group A
 
$
8,559

 
$
9,602

 
$
8,599

Integrated Networks - Group B
 
15,904

 
19,032

 
14,401

Media & Data Network
 
4,303

 
3,820

 
4,605

All Other
 
8,695

 
12,980

 
14,771

Corporate
 
868

 
762

 
1,098

Total
 
$
38,329

 
$
46,196

 
$
43,474

 
 
 
 
 
 
 
Stock-based compensation:
 
 
 
 
 
 
Integrated Networks - Group A
 
$
24,420

 
$
5,792

 
$
9,257

Integrated Networks - Group B
 
4,303

 
6,890

 
9,058

Media & Data Network
 
63

 
320

 
643

All Other
 
374

 
755

 
3,258

Corporate
 
1,880

 
4,659

 
2,134

Total
 
$
31,040

 
$
18,416

 
$
24,350

 
 
 
 
 
 
 
Capital expenditures:
 
 
 
 
 
 
Integrated Networks - Group A
 
$
5,934

 
$
8,228

 
$
10,242

Integrated Networks - Group B
 
9,270

 
6,352

 
15,739

Media & Data Network
 
627

 
1,632

 
4,026

All Other
 
2,729

 
3,985

 
2,928

Corporate
 
36

 
67

 
23

Total
 
$
18,596

 
$
20,264

 
$
32,958