XML 38 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash flows from operating activities:    
Net loss $ (29,711)us-gaap_ProfitLoss $ (7,484)us-gaap_ProfitLoss
Loss from discontinued operations attributable to MDC Partners Inc., net of taxes (6,294)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax (271)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax
Loss from continuing operations (23,417)us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest (7,213)us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
Non-cash stock-based compensation 4,445us-gaap_ShareBasedCompensation 4,368us-gaap_ShareBasedCompensation
Adjustments to reconcile net loss from continuing operations to cash used in operating activities:    
Depreciation 4,537us-gaap_Depreciation 3,943us-gaap_Depreciation
Amortization of intangibles 7,763us-gaap_AmortizationOfIntangibleAssets 6,581us-gaap_AmortizationOfIntangibleAssets
Amortization of deferred finance charges and debt discount 1,494us-gaap_AmortizationOfFinancingCostsAndDiscounts 577us-gaap_AmortizationOfFinancingCostsAndDiscounts
Adjustment to deferred acquisition consideration 2,801mdca_AdjustmentToDeferredAcquisitionConsideration 8,388mdca_AdjustmentToDeferredAcquisitionConsideration
Deferred income benefit (3,929)us-gaap_DeferredIncomeTaxExpenseBenefit (579)us-gaap_DeferredIncomeTaxExpenseBenefit
Earnings of non-consolidated affiliates (351)us-gaap_IncomeLossFromEquityMethodInvestments (63)us-gaap_IncomeLossFromEquityMethodInvestments
Other non-current assets and liabilities 733us-gaap_IncreaseDecreaseInOtherNoncurrentAssetsAndLiabilitiesNet (12,188)us-gaap_IncreaseDecreaseInOtherNoncurrentAssetsAndLiabilitiesNet
Foreign exchange 15,219us-gaap_ForeignCurrencyTransactionGainLossUnrealized 5,145us-gaap_ForeignCurrencyTransactionGainLossUnrealized
Changes in working capital:    
Accounts receivable (97,760)us-gaap_IncreaseDecreaseInAccountsReceivable (55,245)us-gaap_IncreaseDecreaseInAccountsReceivable
Expenditures billable to clients (5,721)mdca_IncreaseDecreaseInExpendituresBillableToClients (6,177)mdca_IncreaseDecreaseInExpendituresBillableToClients
Prepaid expenses and other current assets (12,211)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (9,458)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable, accruals and other liabilities (42,651)mdca_IncreaseDecreaseInAccountsPayableAccruedExpensesAndOtherLiabilities (7,552)mdca_IncreaseDecreaseInAccountsPayableAccruedExpensesAndOtherLiabilities
Advance billings 30,496us-gaap_IncreaseDecreaseInDeferredRevenue 29,424us-gaap_IncreaseDecreaseInDeferredRevenue
Cash flows used in continuing operating activities (118,552)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations (40,049)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Discontinued operations (1,294)us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations 746us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations
Net cash used in operating activities (119,846)us-gaap_NetCashProvidedByUsedInOperatingActivities (39,303)us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows used in investing activities:    
Capital expenditures (5,656)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (2,496)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Acquisitions, net of cash acquired (1,310)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (39,951)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Proceeds from sale of assets 29us-gaap_ProceedsFromSaleOfProductiveAssets 0us-gaap_ProceedsFromSaleOfProductiveAssets
Other investments (2,318)us-gaap_PaymentsForProceedsFromOtherInvestingActivities (2,077)us-gaap_PaymentsForProceedsFromOtherInvestingActivities
Profit distributions from non-consolidated affiliates 342mdca_DistributionsFromAffiliates 281mdca_DistributionsFromAffiliates
Cash flows used in continuing investing activities (8,913)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (44,243)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Discontinued operations (153)us-gaap_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations (500)us-gaap_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations
Net cash used in investing activities (9,066)us-gaap_NetCashProvidedByUsedInInvestingActivities (44,743)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from (used in) financing activities:    
Proceeds of revolving credit agreement 19,602us-gaap_ProceedsFromRepaymentsOfLinesOfCredit 32,292us-gaap_ProceedsFromRepaymentsOfLinesOfCredit
Acquisition related payments (11,142)mdca_PaymentsRelatedToAcquisition (10,715)mdca_PaymentsRelatedToAcquisition
Repayment of long-term debt (126)us-gaap_RepaymentsOfLongTermDebt (72)us-gaap_RepaymentsOfLongTermDebt
Purchase of shares (876)us-gaap_PaymentsForRepurchaseOfCommonStock (3,103)us-gaap_PaymentsForRepurchaseOfCommonStock
Distributions to noncontrolling interests (2,839)us-gaap_PaymentsToMinorityShareholders (2,276)us-gaap_PaymentsToMinorityShareholders
Cash overdrafts 32,103us-gaap_ProceedsFromRepaymentsOfBankOverdrafts (6,853)us-gaap_ProceedsFromRepaymentsOfBankOverdrafts
Payment of dividends (10,636)us-gaap_PaymentsOfDividends (9,724)us-gaap_PaymentsOfDividends
Cash flows provided by (used in) continuing financing activities 26,086us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (451)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Discontinued operations (40)us-gaap_CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations (40)us-gaap_CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations
Net cash provided by (used in) financing activities 26,046us-gaap_NetCashProvidedByUsedInFinancingActivities (491)us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of exchange rate changes on cash and cash equivalents 711us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 27us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Decrease in cash and cash equivalents (102,155)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (84,510)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 119,767us-gaap_CashAndCashEquivalentsAtCarryingValue 102,007us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period 17,612us-gaap_CashAndCashEquivalentsAtCarryingValue 17,497us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosures:    
Cash income taxes paid 540us-gaap_IncomeTaxesPaid 83us-gaap_IncomeTaxesPaid
Cash interest paid 367us-gaap_InterestPaid 334us-gaap_InterestPaid
Non-cash transactions:    
Capital leases 42us-gaap_CapitalLeaseObligationsIncurred 0us-gaap_CapitalLeaseObligationsIncurred
Dividends payable $ 1,384us-gaap_DividendsPayableCurrentAndNoncurrent $ 967us-gaap_DividendsPayableCurrentAndNoncurrent