XML 107 R97.htm IDEA: XBRL DOCUMENT v3.20.2
Segment Information (Details 1)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2020
USD ($)
reportable_segment
Dec. 31, 2019
USD ($)
Sep. 30, 2019
USD ($)
Jun. 30, 2019
USD ($)
Mar. 31, 2019
USD ($)
Dec. 31, 2018
USD ($)
Sep. 30, 2018
USD ($)
Jun. 30, 2018
USD ($)
Mar. 31, 2018
USD ($)
Dec. 31, 2019
USD ($)
reportable_segment
Dec. 31, 2018
USD ($)
Dec. 31, 2017
USD ($)
Segment Reporting Information [Line Items]                        
Number of reportable segments | reportable_segment 3                 3    
Revenue $ 327,742 $ 381,975 $ 342,907 $ 362,130 $ 328,791 $ 392,547 $ 375,830 $ 379,743 $ 326,968 $ 1,415,803 $ 1,475,088 $ 1,513,779
Adjusted EBITDA 39,568       21,475         174,153 161,451 203,492
Depreciation and amortization (9,206)       (8,838)         (38,329) (46,196) (43,474)
Goodwill and other asset impairment (161) (6,655)     0 (63,879)       (8,599) (87,204) (5,471)
Stock-based compensation (3,070) (18,408)     (2,972) (1,533)       (31,040) (18,416) (24,350)
Deferred acquisition consideration expense/(income) 4,600       7,643         (5,403) 457 4,898
Gain/(Loss) on investments                   (2,048) (779) (3,939)
Distributions From Non-Consolidated Affiliates 14       0              
Other expense/(income) (2,416)       (1,626)         (9,274) (7,879) (253)
Segment operating income (loss) 29,329       15,682         79,460 1,434 130,903
Interest expense and finance charges (15,612)       (16,760)         (64,942) (67,075)  
Interest Expense, Other                       (64,364)
Foreign exchange gain (loss) (14,757) 4,348     5,442 (13,323)       8,750 (23,258) 18,137
Other, net 16,334       (3,383)         (2,401) 230 1,346
Income (loss) before income taxes and equity in earnings of non-consolidated affiliates 15,294       981         20,867 (88,669) 86,022
Income tax expense (benefit) 13,500       748         10,316 29,615 (168,358)
Income (loss) before equity in earnings of non-consolidated affiliates 1,794       233         10,551 (118,284) 254,380
Equity in earnings of non-consolidated affiliates 0       83         352 62 2,081
Net income (loss) 1,794       316         10,903 (118,222) 256,461
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest   (2,259) 5,513 7,333 316 (81,987) (13,667) 5,951 (28,519)     256,461
Net income attributable to the noncontrolling interest (791)       (429)         (16,156) (11,785) (15,375)
Net income (loss) attributable to MDC Partners Inc. 1,003 $ (7,678) $ (1,752) $ 4,290 (113) $ (87,872) $ (16,125) $ 3,406 $ (29,416) (5,253) (130,007) 241,086
Capital expenditures 1,546       3,606         18,596 20,264 32,958
Integrated Networks - Group A                        
Segment Reporting Information [Line Items]                        
Revenue 90,621       73,739         392,101 393,890 337,104
Adjusted EBITDA 16,303       915         74,822 75,609 69,084
Depreciation and amortization (1,741)       (1,942)         (8,559) (9,602) (8,599)
Stock-based compensation (1,961)       (3,595)         (24,420) (5,792) (9,257)
Capital expenditures 358       1,881         5,934 8,228 10,242
Integrated Networks - Group B                        
Segment Reporting Information [Line Items]                        
Revenue 117,707       133,171         531,717 551,317 591,630
Adjusted EBITDA 17,135       18,280         84,568 74,091 91,155
Depreciation and amortization (4,526)       (3,773)         (15,904) (19,032) (14,401)
Stock-based compensation (900)       (864)         (4,303) (6,890) (9,058)
Capital expenditures 477       1,168         9,270 6,352 15,739
Media & Data Network                        
Segment Reporting Information [Line Items]                        
Revenue 41,058       43,232         161,451 183,287 200,757
Adjusted EBITDA 1,787       31         7,746 12,205 23,707
Depreciation and amortization (808)       (993)         (4,303) (3,820) (4,605)
Stock-based compensation 13       0         (63) (320) (643)
Capital expenditures 86       138         627 1,632 4,026
All Other                        
Segment Reporting Information [Line Items]                        
Revenue 78,356       78,649         330,534 346,594 384,288
Adjusted EBITDA 9,905       6,801         37,618 38,307 51,906
Depreciation and amortization (1,899)       (1,913)         (8,695) (12,980) (14,771)
Stock-based compensation (80)       (86)         (374) (755) (3,258)
Capital expenditures 323       418         2,729 3,985 2,928
Corporate, Non-Segment                        
Segment Reporting Information [Line Items]                        
Adjusted EBITDA (5,562)       (4,552)         (30,601) (38,761) (32,360)
Depreciation and amortization (232)       (217)         (868) (762) (1,098)
Stock-based compensation (142)       1,573         (1,880) (4,659) (2,134)
Capital expenditures $ 302       $ 1         $ 36 $ 67 $ 23