XML 34 R31.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment Information (Tables)
6 Months Ended
Jun. 30, 2014
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information, by Segment
 
Strategic
Marketing
Services

Performance
Marketing
Services

Corporate

Total
Revenue
$
426,965


$
183,323


$


$
610,288













Cost of services sold
271,214


120,661




391,875













Office and general expenses
86,567


48,077


22,088


156,732













Depreciation and amortization
10,084


11,006


935


22,025













Operating Profit (Loss)
59,100


3,579


(23,023
)

39,656













Other Income (Expense):
 


 


 


 

Other income,net
 


 


 


765

Interest expense and finance charges, net
 


 


 


(26,526
)












Income from continuing operations before income taxes and equity in non-consolidated affiliates
 


 


 


13,895

Income tax expense
 


 


 


3,044













Loss from discontinued operations attributable to MDC Partners Inc., net of taxes
 


 


 


10,851

Equity in earnings of non-consolidated affiliates
 


 


 


142













Income from continuing operations
 


 


 


10,993













Loss from discontinued operations attributable to MDC Partners Inc., net of taxes
 


 


 


(258
)












Net income
 


 


 


10,735













Net income attributable to the noncontrolling interests
(3,185
)

74




(3,111
)
Net income attributable to MDC Partners Inc.
 


 


 


$
7,624













Stock based compensation
$
4,251


$
2,207


$
2,338


$
8,796













Supplemental Segment Information:
 


 


 


 













Capital expenditures
$
3,994


$
2,045


$
806


$
6,845













Goodwill and intangibles
$
516,815


$
434,669


$


$
951,484













Total Assets
$
863,990


$
617,576


$
203,452


$
1,685,018

 
Strategic
Marketing
Services

Performance
Marketing
Services

Corporate

Total
Revenue
$
384,100


$
169,035


$


$
553,135













Cost of services sold
247,381


120,154




367,535













Office and general expenses
74,764


38,599


14,842


128,205













Depreciation and amortization
11,527


6,748


692


18,967













Operating Profit (Loss)
50,428


3,534


(15,534
)

38,428













Other Income (Expense):
 


 


 


 

Other expense, net
 


 


 


(191
)
Interest expense, finance charges, and loss on redemption of notes, net
 


 


 


(78,226
)












Loss from continuing operations before income taxes, equity in affiliates
 


 


 


(39,989
)
Income tax benefit
 


 


 


(12,523
)












Loss from continuing operations before equity in affiliates
 


 


 


(27,466
)
Equity in earnings of non-consolidated affiliates
 


 


 


123













Loss from continuing operations
 


 


 


(27,343
)












Loss from discontinuing operations attributable to MDC Partners Inc., net of taxes
 


 


 


(3,503
)












Net loss
 


 


 


(30,846
)












Net income attributable to the noncontrolling interests
(2,107
)

(389
)



(2,496
)
Net loss attributable to MDC Partners Inc.
 


 


 


$
(33,342
)












Stock based compensation
$
2,980


$
1,859


$
4,416


$
9,255













Supplemental Segment Information:
 


 


 


 













Capital expenditures
$
5,606


$
3,381


$
620


$
9,607













Goodwill and intangibles
$
526,491


$
244,709


$


$
771,200













Total Assets
$
812,078


$
381,921


$
195,444


$
1,389,443

 
Strategic
Marketing
Services

Performance
Marketing
Services

Corporate

Total
Revenue
$
221,017


$
96,702


$


$
317,719













Cost of services sold
138,082


62,100




200,182













Office and general expenses
42,400


24,045


12,113


78,558













Depreciation and amortization
5,038


5,259


433


10,730













Operating Profit (Loss)
35,497


5,298


(12,546
)

28,249













Other Income (Expense):
 


 


 


 

Other income,net
 


 


 


7,302

Interest expense and finance charges, net
 


 


 


(13,881
)












Income from continuing operations before income taxes and equity in non-consolidated affiliates
 


 


 


21,670

Income tax expense
 


 


 


3,378













Income from continuing operations before equity in non-consolidated affiliates
 


 


 


18,292

Equity in earnings of non-consolidated affiliates
 


 


 


79













Income from continuing operations
 


 


 


18,371













Loss from discontinued operations attributable to MDC Partners Inc., net of taxes
 


 


 


(152
)












Net income
 


 


 


18,219













Net income attributable to the noncontrolling interests
(1,843
)

94




(1,749
)
Net income attributable to MDC Partners Inc.
 


 


 


$
16,470


 
 
 
 
 
 
 
Stock based compensation
$
2,112


$
930


$
1,386


$
4,428













Supplemental Segment Information:
 


 


 


 













Capital expenditures
$
2,373


$
1,191


$
265


$
3,829

Summary financial information concerning the Company’s operating segments is shown in the following tables:
 
Three Months Ended June 30, 2014
(thousands of United States dollars)

 
Strategic
Marketing
Services

Performance
Marketing
Services

Corporate

Total
Revenue
$
221,017


$
96,702


$


$
317,719













Cost of services sold
138,082


62,100




200,182













Office and general expenses
42,400


24,045


12,113


78,558













Depreciation and amortization
5,038


5,259


433


10,730













Operating Profit (Loss)
35,497


5,298


(12,546
)

28,249













Other Income (Expense):
 


 


 


 

Other income,net
 


 


 


7,302

Interest expense and finance charges, net
 


 


 


(13,881
)












Income from continuing operations before income taxes and equity in non-consolidated affiliates
 


 


 


21,670

Income tax expense
 


 


 


3,378













Income from continuing operations before equity in non-consolidated affiliates
 


 


 


18,292

Equity in earnings of non-consolidated affiliates
 


 


 


79













Income from continuing operations
 


 


 


18,371













Loss from discontinued operations attributable to MDC Partners Inc., net of taxes
 


 


 


(152
)












Net income
 


 


 


18,219













Net income attributable to the noncontrolling interests
(1,843
)

94




(1,749
)
Net income attributable to MDC Partners Inc.
 


 


 


$
16,470


 
 
 
 
 
 
 
Stock based compensation
$
2,112


$
930


$
1,386


$
4,428













Supplemental Segment Information:
 


 


 


 













Capital expenditures
$
2,373


$
1,191


$
265


$
3,829



Three Months Ended June 30, 2013
(thousands of United States dollars)
 
 
Strategic
Marketing
Services

Performance
Marketing
Services

Corporate

Total
Revenue
$
200,670


$
86,829


$


$
287,499













Cost of services sold
128,810


60,867




189,677













Office and general expenses
38,336


17,812


4,697


60,845













Depreciation and amortization
5,753


3,408


327


9,488













Operating Profit (loss)
27,771


4,742


(5,024
)

27,489













Other Income (Expense):
 


 


 


 

Other expense, net
 


 


 


(2,880
)
Interest expense and finance charges, net
 


 


 


(10,313
)












Income from continuing operations before income taxes and equity in non-consolidated affiliates
 


 


 


14,296

Income tax expense
 


 


 


1,727













Income from continuing operations before equity in non-consolidated affiliates
 


 


 


12,569

Equity in earnings of non-consolidated affiliates
 


 


 


82













Income from continuing operations
 


 


 


12,651













Loss from discontinued operations attributable to MDC Partners Inc., net of taxes
 


 


 


(1,321
)












Net income
 


 


 


11,330













Net income attributable to the noncontrolling interests
(1,345
)

(169
)



(1,514
)
Net income attributable to MDC Partners Inc.
 


 


 


$
9,816













Stock based compensation
$
1,839


$
1,030


$
1,885


$
4,754













Supplemental Segment Information:
 


 


 


 













Capital expenditures
$
3,828


$
2,329


$
531


$
6,688













Schedule of Revenue from External Customers Attributed to Foreign Countries by Geographic Area
A summary of the Company’s revenue by geographic area, based on the location in which the services originated, is set forth in the following table:

 
United
States

Canada

Other

Total
Revenue
 


 


 


 

Three Months Ended June 30,
 


 


 


 

2014
$
258,597


$
39,028


$
20,094


$
317,719

2013
$
237,901


$
33,950


$
15,648


$
287,499

Six Months Ended June 30,
 


 


 


 

2014
$
501,902


$
69,941


$
38,445


$
610,288

2013
$
457,410


$
66,005


$
29,720


$
553,135