XML 32 R31.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment Information (Tables)
9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Segment Reporting [Abstract]    
Schedule of Segment Reporting Information, by Segment
 
Strategic
Marketing
Services

Performance
Marketing
Services

Corporate

Total
Revenue
$
655,262


$
281,916


$


$
937,178













Cost of services sold
419,371


189,009




608,380













Office and general expenses
134,022


67,496


33,025


234,543













Depreciation and amortization
16,874


16,275


1,356


34,505













Operating Profit (loss)
84,995


9,136


(34,381
)

59,750













Other Income (Expense):
 


 


 


 

Other expense, net
 


 


 


(8,894
)
Interest expense, net
 


 


 


(40,502
)












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


 


 


10,354

Income tax expense
 


 


 


2,781













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


 


 


7,573

Equity in earnings of non-consolidated affiliates
 


 


 


223













Income from continuing operations
 


 


 


7,796













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


 


 


(298
)












Net income
 


 


 


7,498













Net income attributable to the non-controlling interests
(4,854
)

58




(4,796
)
Net income attributable to MDC Partners Inc.
 


 


 


$
2,702













Stock based compensation
$
6,067


$
2,684


$
3,482


$
12,233













Supplemental Segment Information:
 


 


 


 













Capital expenditures
$
16,105


$
3,295


$
1,234


$
20,634













Goodwill and intangibles
$
572,454


$
421,330


$


$
993,784













Total Assets
$
960,194


$
567,329


$
179,805


$
1,707,328

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

 
Strategic
Marketing
Services

Performance
Marketing
Services

Corporate

Total
Revenue
$
228,297


$
98,593


$


$
326,890













Cost of services sold
148,157


68,348




216,505













Office and general expenses
47,455


19,419


10,937


77,811













Depreciation and amortization
6,790


5,269


421


12,480













Operating Profit (Loss)
25,895


5,557


(11,358
)

20,094













Other Income (Expense):
 


 


 


 

Other expense, net
 


 


 


(9,659
)
Interest expense and finance charges, net
 


 


 


(13,976
)












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


 


 


(3,541
)
Income tax benefit
 


 


 


(263
)












Loss from continuing operations before equity in non-consolidated affiliates
 


 


 


(3,278
)
Equity in earnings of non-consolidated affiliates
 


 


 


81













Loss from continuing operations
 


 


 


(3,197
)












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


 


 


(40
)












Net Loss
 


 


 


(3,237
)












Net income attributable to the noncontrolling interests
(1,669
)

(16
)



(1,685
)
Net loss attributable to MDC Partners Inc.
 


 


 


$
(4,922
)

 
 
 
 
 
 
 
Stock based compensation
$
1,816


$
477


$
1,144


$
3,437













Supplemental Segment Information:
 


 


 


 













Capital expenditures
$
12,111


$
1,250


$
428


$
13,789



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

Performance
Marketing
Services

Corporate

Total
Revenue
$
203,440


$
85,230


$


$
288,670













Cost of services sold
128,300


60,904




189,204













Office and general expenses
40,995


14,759


33,074


88,828













Depreciation and amortization
5,807


3,358


297


9,462













Operating Profit (loss)
28,338


6,209


(33,371
)

1,176













Other Income (Expense):
 


 


 


 

Other income, net
 


 


 


1,736

Interest expense, net
 


 


 


(10,552
)












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


 


 


(7,640
)
Income tax expense
 


 


 


4,334













Loss from continuing operations before equity in non-consolidated affiliates
 


 


 


(11,974
)
Equity in earnings of non-consolidated affiliates
 


 


 


73













Loss from continuing operations
 


 


 


(11,901
)












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


 


 


(7,388
)












Net Loss
 


 


 


(19,289
)












Net income attributable to the non-controlling interests
(1,471
)

(440
)



(1,911
)
Net loss attributable to MDC Partners Inc.
 


 


 


$
(21,200
)












Stock based compensation
$
1,835


$
646


$
24,954


$
27,435













Supplemental Segment Information:
 


 


 


 













Capital expenditures
$
2,617


$
844


$
908


$
4,369













 
Strategic
Marketing
Services

Performance
Marketing
Services

Corporate

Total
Revenue
$
228,297


$
98,593


$


$
326,890













Cost of services sold
148,157


68,348




216,505













Office and general expenses
47,455


19,419


10,937


77,811













Depreciation and amortization
6,790


5,269


421


12,480













Operating Profit (Loss)
25,895


5,557


(11,358
)

20,094













Other Income (Expense):
 


 


 


 

Other expense, net
 


 


 


(9,659
)
Interest expense and finance charges, net
 


 


 


(13,976
)












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


 


 


(3,541
)
Income tax benefit
 


 


 


(263
)












Loss from continuing operations before equity in non-consolidated affiliates
 


 


 


(3,278
)
Equity in earnings of non-consolidated affiliates
 


 


 


81













Loss from continuing operations
 


 


 


(3,197
)












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


 


 


(40
)












Net Loss
 


 


 


(3,237
)












Net income attributable to the noncontrolling interests
(1,669
)

(16
)



(1,685
)
Net loss attributable to MDC Partners Inc.
 


 


 


$
(4,922
)

 
 
 
 
 
 
 
Stock based compensation
$
1,816


$
477


$
1,144


$
3,437













Supplemental Segment Information:
 


 


 


 













Capital expenditures
$
12,111


$
1,250


$
428


$
13,789

 
Strategic
Marketing
Services

Performance
Marketing
Services

Corporate

Total
Revenue
$
587,540


$
254,265


$


$
841,805













Cost of services sold
375,681


181,058




556,739













Office and general expenses
115,759


53,358


47,916


217,033













Depreciation and amortization
17,334


10,106


989


28,429













Operating Profit (Loss)
78,766


9,743


(48,905
)

39,604













Other Income (Expense):
 


 


 


 

Other income, net
 


 


 


1,545

Interest expense, net
 


 


 


(88,778
)












Loss from continuing operations before income taxes, equity in affiliates
 


 


 


(47,629
)
Income tax benefit
 


 


 


(8,189
)












Loss from continuing operations before equity in affiliates
 


 


 


(39,440
)
Equity in earnings of non-consolidated affiliates
 


 


 


196













Loss from continuing operations
 


 


 


(39,244
)












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


 


 


(10,891
)












Net loss
 


 


 


(50,135
)












Net income attributable to the noncontrolling interests
(3,578
)

(829
)



(4,407
)
Net loss attributable to MDC Partners Inc.
 


 


 


$
(54,542
)












Stock based compensation
$
4,815


$
2,505


$
29,370


$
36,690













Supplemental Segment Information:
 


 


 


 













Capital expenditures
$
8,223


$
4,225


$
1,528


$
13,976













Goodwill and intangibles
$
520,408


$
241,737


$


$
762,145













Total Assets
$
845,342


$
376,577


$
143,768


$
1,365,687

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 September 30,
 


 


 


 

2014
$
263,796


$
38,052


$
25,042


$
326,890

2013
$
237,260


$
33,892


$
17,518


$
288,670

Nine Months Ended September 30,
 


 


 


 

2014
$
765,699


$
107,993


$
63,486


$
937,178

2013
$
694,670


$
99,897


$
47,238


$
841,805