|
|
|
|
Canada
|
|
98-0364441
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
|
(I.R.S. Employer
Identification Number)
|
|
Title of Each Class
|
|
Name of Each Exchange on Which Registered
|
Class A Subordinate Voting Shares, no par value
|
|
NASDAQ
|
|
|
|
Page
|
PART I
|
||
PART II
|
||
PART III
|
||
PART IV
|
||
|
•
|
risks associated with severe effects of international, national and regional economic conditions;
|
•
|
the Company’s ability to attract new clients and retain existing clients;
|
•
|
the spending patterns and financial success of the Company’s clients;
|
•
|
the Company’s ability to retain and attract key employees;
|
•
|
the Company’s ability to remain in compliance with its debt agreements and the Company’s ability to finance its contingent payment obligations when due and payable, including but not limited to those relating to redeemable noncontrolling interests and deferred acquisition consideration;
|
•
|
the successful completion and integration of acquisitions which complement and expand the Company’s business capabilities;
|
•
|
foreign currency fluctuations; and
|
•
|
risks associated with the ongoing Canadian class litigation claim.
|
|
|
Year of Initial
|
|
|
|
|
Company
|
|
Investment
|
|
Locations
|
Ownership %
|
|
Consolidated:
|
|
|
|
|
|
|
Global Integrated Agencies:
|
|
|
|
|
|
|
72andSunny
|
|
2010
|
|
Los Angeles, New York, Netherlands, Australia, Singapore
|
100.0
|
%
|
Anomaly
|
|
2011
|
|
New York, Los Angeles, Netherlands, Canada, UK, China, Germany
|
100.0
|
%
|
Crispin Porter + Bogusky
|
|
2001
|
|
Miami, Boulder, Los Angeles, UK, Denmark, Brazil, China
|
100.0
|
%
|
Doner
|
|
2012
|
|
Detroit, Cleveland, Los Angeles, UK
|
65%/ 85%*
|
|
Forsman & Bodenfors
|
|
2016
|
|
Sweden
|
100.0
|
%
|
kbs
|
|
2004
|
|
New York, Canada, China, UK, Los Angeles
|
100.0
|
%
|
Domestic Creative Agencies:
|
|
|
|
|
|
|
Colle + McVoy
|
|
1999
|
|
Minneapolis
|
100.0
|
%
|
Laird + Partners
|
|
2011
|
|
New York
|
65.0
|
%
|
Mono Advertising
|
|
2004
|
|
Minneapolis, San Francisco
|
70.0
|
%
|
Union
|
|
2013
|
|
Canada
|
75.0
|
%
|
Specialist Communications:
|
|
|
|
|
|
|
Allison & Partners
|
|
2010
|
|
San Francisco, Los Angeles, New York and other US Locations, China, France, Singapore, UK, Japan, Germany
|
75.5
|
%
|
Luntz Global
|
|
2014
|
|
Washington, D.C.
|
100.0
|
%
|
Sloane & Company
|
|
2010
|
|
New York
|
100.0
|
%
|
HL Group Partners
|
|
2007
|
|
New York, Los Angeles, China
|
100.0
|
%
|
Hunter PR
|
|
2014
|
|
New York, UK
|
65.0
|
%
|
Kwittken
|
|
2010
|
|
New York, UK, Canada
|
77.5
|
%
|
Veritas
|
|
1993
|
|
Canada
|
95.0
|
%
|
Media Services:
|
|
|
|
|
|
|
MDC Media Partners
|
|
2010
|
|
New York, Detroit, Los Angeles, Austin
|
100.0
|
%
|
All Other:
|
|
|
|
|
|
|
6degrees Communications
|
|
1993
|
|
Canada
|
74.9
|
%
|
Bruce Mau Design
|
|
2004
|
|
Canada
|
100.0
|
%
|
Concentric Partners
|
|
2011
|
|
New York, UK
|
72.8
|
%
|
Gale Partners
|
|
2014
|
|
Canada, New York, India
|
60.0
|
%
|
Hello Design
|
|
2004
|
|
Los Angeles
|
49.0
|
%
|
Kenna
|
|
2010
|
|
Canada
|
100.0
|
%
|
Kingsdale
|
|
2014
|
|
Canada, New York
|
65.0
|
%
|
Northstar Research Partners
|
|
1998
|
|
Canada, New York, UK
|
100.0
|
%
|
Redscout
|
|
2007
|
|
New York, San Francisco, UK
|
100.0
|
%
|
Relevent
|
|
2010
|
|
New York
|
100.0
|
%
|
Source Marketing
|
|
1998
|
|
Norwalk, Pittsburgh
|
97.0
|
%
|
TEAM
|
|
2010
|
|
Ft. Lauderdale
|
100.0
|
%
|
Vitro
|
|
2004
|
|
San Diego, Austin
|
81.6
|
%
|
Yamamoto
|
|
2000
|
|
Minneapolis
|
100.0
|
%
|
Civilian
|
|
2000
|
|
Chicago
|
100.0
|
%
|
Y Media Labs
|
|
2015
|
|
Redwood City, New York, India, Atlanta, Indianapolis
|
60.0
|
%
|
Segment
|
|
Total
|
|
Global Integrated Agencies
|
|
3,077
|
|
Domestic Creative Agencies
|
|
452
|
|
Specialist Communications
|
|
638
|
|
Media Services
|
|
484
|
|
All Other
|
|
1,467
|
|
Corporate
|
|
82
|
|
Total
|
|
6,200
|
|
•
|
sell assets;
|
•
|
pay dividends and make other distributions;
|
•
|
redeem or repurchase our capital stock;
|
•
|
incur additional debt and issue capital stock;
|
•
|
create liens;
|
•
|
consolidate, merge or sell substantially all of our assets;
|
•
|
enter into certain transactions with our affiliates;
|
•
|
make loans, investments or advances;
|
•
|
repay subordinated indebtedness;
|
•
|
undergo a change in control;
|
•
|
enter into certain transactions with our affiliates;
|
•
|
engage in new lines of business; and
|
•
|
enter into sale and leaseback transactions.
|
•
|
make it more difficult for us to satisfy our obligations with respect to the 6.50% Notes;
|
•
|
make it difficult for us to meet our obligations with respect to our contingent deferred acquisition payments;
|
•
|
limit our ability to increase our ownership stake in our Partner Firms;
|
•
|
increase our vulnerability to general adverse economic and industry conditions;
|
•
|
require us to dedicate a substantial portion of our cash flow from operations to payments on our indebtedness, thereby reducing the availability of our cash flow to fund working capital and other activities;
|
•
|
limit our flexibility in planning for, or reacting to, changes in our business and the advertising industry, which may place us at a competitive disadvantage compared to our competitors that have less debt; and
|
•
|
limit, particularly in concert with the financial and other restrictive covenants in our indebtedness, our ability to borrow additional funds or take other actions.
|
Reportable Segment
|
|
Office Locations
|
Global Integrated Agencies
|
|
Los Angeles, New York, Miami, Boulder, Detroit, Cleveland, Canada, Sweden, UK, Netherlands, Denmark, China, Australia, Singapore, Germany, and Brazil.
|
Domestic Creative Agencies
|
|
New York, Minneapolis, San Francisco, and Canada.
|
Specialist Communications
|
|
San Francisco, Los Angeles, New York, Washington D.C., Canada, UK, China, France, Singapore, Japan, Germany and Thailand.
|
Media Services
|
|
New York, Detroit, Atlanta, Los Angeles, and Austin.
|
Quarter Ended
|
|
High
|
|
Low
|
||
|
|
|
|
|
||
|
|
($ per Share)
|
||||
March 31, 2016
|
|
23.85
|
|
|
16.32
|
|
June 30, 2016
|
|
23.90
|
|
|
15.94
|
|
September 30, 2016
|
|
18.64
|
|
|
10.42
|
|
December 31, 2016
|
|
11.10
|
|
|
2.75
|
|
March 31, 2017
|
|
9.95
|
|
|
6.13
|
|
June 30, 2017
|
|
10.20
|
|
|
6.80
|
|
September 30, 2017
|
|
11.43
|
|
|
9.00
|
|
December 31, 2017
|
|
12.26
|
|
|
9.51
|
|
|
Number of Securities to
Be Issued Upon
Exercise of Outstanding
Options, Warrants and Rights
|
|
Weighted Average
Exercise Price of
Outstanding Options, Warrants
and Rights
|
|
Number of Securities
Remaining Available for
Future Issuance
[Excluding Column (a)]
|
||
|
(a)
|
|
(b)
|
|
(c)
|
||
Equity compensation plans approved by stockholders
|
327,500
|
|
$
|
—
|
|
|
579,748
|
Period
|
|
Total Number of Shares Purchased
|
|
Average Price Paid Per Share
|
|
Total Number of Shares Purchased as Part of Publically Announced Program
|
|
Maximum Number of Shares That May Yet Be Purchased Under the Program
|
|||||
10/1/2017 - 10/31/2017
|
|
20,813
|
|
|
$
|
11.19
|
|
|
—
|
|
|
—
|
|
11/1/2017 - 11/30/2017
|
|
25,900
|
|
|
$
|
10.87
|
|
|
—
|
|
|
—
|
|
12/1/2017 - 12/31/2017
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
Total
|
|
46,713
|
|
|
$
|
11.01
|
|
|
—
|
|
|
—
|
|
|
Years Ended December 31,
|
||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(Dollars in Thousands, Except per Share Data)
|
||||||||||||||||||
Operating Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Revenues
|
$
|
1,513,779
|
|
|
$
|
1,385,785
|
|
|
$
|
1,326,256
|
|
|
$
|
1,223,512
|
|
|
$
|
1,062,478
|
|
Operating income (loss)
|
$
|
131,959
|
|
|
$
|
48,431
|
|
|
$
|
72,110
|
|
|
$
|
87,749
|
|
|
$
|
(34,594
|
)
|
Income (loss) from continuing operations
|
$
|
257,223
|
|
|
$
|
(40,621
|
)
|
|
$
|
(20,119
|
)
|
|
$
|
6,739
|
|
|
$
|
(134,198
|
)
|
Stock-based compensation included in income (loss) from continuing operations
|
$
|
24,350
|
|
|
$
|
21,003
|
|
|
$
|
17,796
|
|
|
$
|
17,696
|
|
|
$
|
100,405
|
|
Income (Loss) per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Continuing operations attributable to MDC Partners Inc. common shareholders
|
$
|
3.72
|
|
|
$
|
(0.89
|
)
|
|
$
|
(0.58
|
)
|
|
$
|
—
|
|
|
$
|
(2.99
|
)
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Continuing operations attributable to MDC Partners Inc. common shareholders
|
$
|
3.71
|
|
|
$
|
(0.89
|
)
|
|
$
|
(0.58
|
)
|
|
$
|
—
|
|
|
$
|
(2.99
|
)
|
Cash dividends declared per share
|
$
|
—
|
|
|
$
|
0.63
|
|
|
$
|
0.84
|
|
|
$
|
0.74
|
|
|
$
|
0.46
|
|
Financial Position Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total assets
|
$
|
1,698,892
|
|
|
$
|
1,577,378
|
|
|
$
|
1,577,625
|
|
|
$
|
1,633,751
|
|
|
$
|
1,408,711
|
|
Total debt
|
$
|
883,119
|
|
|
$
|
936,436
|
|
|
$
|
728,883
|
|
|
$
|
727,988
|
|
|
$
|
648,612
|
|
Redeemable noncontrolling interests
|
$
|
62,886
|
|
|
$
|
60,180
|
|
|
$
|
69,471
|
|
|
$
|
194,951
|
|
|
$
|
148,534
|
|
Deferred acquisition consideration
|
$
|
122,426
|
|
|
$
|
229,564
|
|
|
$
|
347,104
|
|
|
$
|
205,368
|
|
|
$
|
153,913
|
|
Fixed charge coverage ratio
(1)
|
2.03
|
|
|
N/A
|
|
|
N/A
|
|
|
1.23
|
|
|
N/A
|
|
|||||
Fixed charge deficiency
|
N/A
|
|
|
$
|
49,593
|
|
|
$
|
16,764
|
|
|
N/A
|
|
|
$
|
134,754
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Revenue:
|
|
|
|
|
|
||||||
Global Integrated Agencies
|
$
|
786,644
|
|
|
$
|
696,410
|
|
|
$
|
652,987
|
|
Domestic Creative Agencies
|
90,663
|
|
|
85,953
|
|
|
91,658
|
|
|||
Specialist Communications
|
172,565
|
|
|
170,285
|
|
|
153,920
|
|
|||
Media Services
|
142,387
|
|
|
131,498
|
|
|
132,419
|
|
|||
All Other
|
321,520
|
|
|
301,639
|
|
|
295,272
|
|
|||
Total
|
$
|
1,513,779
|
|
|
$
|
1,385,785
|
|
|
$
|
1,326,256
|
|
|
|
|
|
|
|
||||||
Segment operating income (loss):
|
|
|
|
|
|
||||||
Global Integrated Agencies
|
$
|
74,902
|
|
|
$
|
58,505
|
|
|
$
|
66,161
|
|
Domestic Creative Agencies
|
16,977
|
|
|
16,583
|
|
|
17,535
|
|
|||
Specialist Communications
|
20,714
|
|
|
1,939
|
|
|
18,047
|
|
|||
Media Services
|
12,963
|
|
|
6,154
|
|
|
20,116
|
|
|||
All Other
|
47,259
|
|
|
9,368
|
|
|
15,423
|
|
|||
Corporate
|
(40,856
|
)
|
|
(44,118
|
)
|
|
(65,172
|
)
|
|||
Total
|
$
|
131,959
|
|
|
$
|
48,431
|
|
|
$
|
72,110
|
|
|
|
|
|
|
|
||||||
Other Income (Expense):
|
|
|
|
|
|
||||||
Other income, net
|
$
|
1,346
|
|
|
$
|
414
|
|
|
$
|
7,238
|
|
Foreign exchange gain (loss)
|
18,137
|
|
|
(213
|
)
|
|
(39,328
|
)
|
|||
Interest expense and finance charges, net
|
(64,364
|
)
|
|
(65,858
|
)
|
|
(57,436
|
)
|
|||
Loss on redemption of Notes
|
—
|
|
|
(33,298
|
)
|
|
—
|
|
|||
Income (loss) from continuing operations before income taxes and equity in earnings of non-consolidated affiliates
|
87,078
|
|
|
(49,716
|
)
|
|
(17,416
|
)
|
|||
Income tax expense (benefit)
|
(168,064
|
)
|
|
(9,404
|
)
|
|
3,761
|
|
|||
Income (loss) from continuing operations before equity in earnings of non-consolidated affiliates
|
255,142
|
|
|
(40,312
|
)
|
|
(21,177
|
)
|
|||
Equity in earnings (loss) of non-consolidated affiliates
|
2,081
|
|
|
(309
|
)
|
|
1,058
|
|
|||
Income (loss) from continuing operations
|
257,223
|
|
|
(40,621
|
)
|
|
(20,119
|
)
|
|||
Loss from discontinued operations attributable to MDC Partners Inc., net of taxes
|
—
|
|
|
—
|
|
|
(6,281
|
)
|
|||
Net income (loss)
|
257,223
|
|
|
(40,621
|
)
|
|
(26,400
|
)
|
|||
Net income attributable to the noncontrolling interest
|
(15,375
|
)
|
|
(5,218
|
)
|
|
(9,054
|
)
|
|||
Net income (loss) attributable to MDC Partners Inc.
|
$
|
241,848
|
|
|
$
|
(45,839
|
)
|
|
$
|
(35,454
|
)
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Depreciation and amortization:
|
|
|
|
|
|
||||||
Global Integrated Agencies
|
$
|
23,800
|
|
|
$
|
21,447
|
|
|
$
|
20,599
|
|
Domestic Creative Agencies
|
1,434
|
|
|
1,653
|
|
|
1,855
|
|
|||
Specialist Communications
|
4,714
|
|
|
6,637
|
|
|
11,201
|
|
|||
Media Services
|
3,629
|
|
|
5,718
|
|
|
4,660
|
|
|||
All Other
|
8,799
|
|
|
9,406
|
|
|
12,134
|
|
|||
Corporate
|
1,098
|
|
|
1,585
|
|
|
1,774
|
|
|||
Total
|
43,474
|
|
|
46,446
|
|
|
52,223
|
|
|||
|
|
|
|
|
|
||||||
Stock-based compensation:
|
|
|
|
|
|
||||||
Global Integrated Agencies
|
$
|
15,203
|
|
|
$
|
12,141
|
|
|
$
|
6,981
|
|
Domestic Creative Agencies
|
845
|
|
|
634
|
|
|
644
|
|
|||
Specialist Communications
|
2,954
|
|
|
3,629
|
|
|
1,510
|
|
|||
Media Services
|
614
|
|
|
301
|
|
|
471
|
|
|||
All Other
|
2,600
|
|
|
1,773
|
|
|
5,450
|
|
|||
Corporate
|
2,134
|
|
|
2,525
|
|
|
2,740
|
|
|||
Total
|
$
|
24,350
|
|
|
$
|
21,003
|
|
|
$
|
17,796
|
|
|
|
|
|
|
|
||||||
Capital expenditures:
|
|
|
|
|
|
||||||
Global Integrated Agencies
|
$
|
20,748
|
|
|
$
|
16,439
|
|
|
$
|
17,043
|
|
Domestic Creative Agencies
|
1,032
|
|
|
1,055
|
|
|
1,321
|
|
|||
Specialist Communications
|
1,288
|
|
|
2,741
|
|
|
1,311
|
|
|||
Media Services
|
3,035
|
|
|
5,110
|
|
|
825
|
|
|||
All Other
|
6,832
|
|
|
4,054
|
|
|
2,704
|
|
|||
Corporate
|
23
|
|
|
33
|
|
|
371
|
|
|||
Total
|
$
|
32,958
|
|
|
$
|
29,432
|
|
|
$
|
23,575
|
|
|
|
|
|
2017 Non-GAAP Activity
|
|
|
|
Change
|
||||||||||||||||||||||||
Advertising and Communications
Group |
|
2016 Revenue
|
|
Foreign
Exchange |
|
Non-GAAP Acquisitions
(Dispositions), net |
|
Organic
Revenue Growth (Decline) |
|
2017 Revenue
|
|
Foreign
Exchange |
|
Non-GAAP Acquisitions
(Dispositions), net |
|
Organic
Revenue Growth (Decline) |
|
Total
Revenue |
||||||||||||||
|
|
(Dollars in Millions)
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
United States
|
|
$
|
1,103.7
|
|
|
$
|
—
|
|
|
$
|
(5.6
|
)
|
|
$
|
74.3
|
|
|
$
|
1,172.4
|
|
|
—
|
%
|
|
(0.5
|
)%
|
|
6.7
|
%
|
|
6.2
|
%
|
Canada
|
|
124.1
|
|
|
2.2
|
|
|
(1.5
|
)
|
|
(1.7
|
)
|
|
123.1
|
|
|
1.8
|
%
|
|
(1.2
|
)%
|
|
(1.4
|
)%
|
|
(0.8
|
)%
|
|||||
Other
|
|
158.0
|
|
|
(1.0
|
)
|
|
37.5
|
|
|
23.8
|
|
|
218.3
|
|
|
(0.6
|
)%
|
|
23.7
|
%
|
|
15.1
|
%
|
|
38.2
|
%
|
|||||
Total
|
|
$
|
1,385.8
|
|
|
$
|
1.2
|
|
|
$
|
30.4
|
|
|
$
|
96.4
|
|
|
$
|
1,513.8
|
|
|
0.1
|
%
|
|
2.2
|
%
|
|
7.0
|
%
|
|
9.2
|
%
|
|
|
Global Integrated Agencies
|
|
Media Services
|
|
All Other
|
|
Total
|
||||||||
|
|
(Dollars in Millions)
|
||||||||||||||
Revenue from acquisitions (dispositions), net
(1)
|
|
$
|
43.5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
43.5
|
|
Foreign exchange impact
|
|
2.4
|
|
|
—
|
|
|
—
|
|
|
2.4
|
|
||||
Contribution to organic revenue growth (decline)
(2)
|
|
(4.9
|
)
|
|
—
|
|
|
—
|
|
|
(4.9
|
)
|
||||
Prior year revenue from dispositions
|
|
(3.5
|
)
|
|
(5.6
|
)
|
|
(1.5
|
)
|
|
(10.6
|
)
|
||||
Non-GAAP acquisitions (dispositions), net
|
|
$
|
37.5
|
|
|
$
|
(5.6
|
)
|
|
$
|
(1.5
|
)
|
|
$
|
30.4
|
|
(1)
|
Operating segments not impacted by revenue from acquired Partner Firms in the current and prior period were excluded. In addition, no acquisitions were completed during 2017. Refer to Note 4 of the Notes to the Consolidated Financial Statements included herein for further information pertaining to the current year dispositions.
|
(2)
|
Contributions to organic revenue growth (decline) represents the change in revenue, measured on a constant currency basis, relative to the comparable pre-acquisition period for acquired businesses that is included in the Company’s organic revenue growth (decline) calculation.
|
|
2017
|
|
2016
|
||
United States
|
77.4
|
%
|
|
79.6
|
%
|
Canada
|
8.1
|
%
|
|
9.0
|
%
|
Other
|
14.4
|
%
|
|
11.4
|
%
|
|
|
2017
|
|
2016
|
|
Change
|
|||||||||||||||
Advertising and Communications
Group |
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Millions)
|
|||||||||||||||||||
Revenue
|
|
$
|
1,513.8
|
|
|
|
|
$
|
1,385.8
|
|
|
|
|
$
|
128.0
|
|
|
9.2
|
%
|
||
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of services sold
|
|
1,023.5
|
|
|
67.6
|
%
|
|
936.1
|
|
|
67.6
|
%
|
|
87.3
|
|
|
9.3
|
%
|
|||
Office and general expenses
|
|
271.9
|
|
|
18.0
|
%
|
|
263.7
|
|
|
19.0
|
%
|
|
8.2
|
|
|
3.1
|
%
|
|||
Depreciation and amortization
|
|
42.4
|
|
|
2.8
|
%
|
|
44.9
|
|
|
3.2
|
%
|
|
(2.5
|
)
|
|
(5.5
|
)%
|
|||
Goodwill impairment
|
|
3.2
|
|
|
0.2
|
%
|
|
48.5
|
|
|
3.5
|
%
|
|
(45.3
|
)
|
|
(93.3
|
)%
|
|||
|
|
$
|
1,341.0
|
|
|
88.6
|
%
|
|
$
|
1,293.2
|
|
|
93.3
|
%
|
|
$
|
47.7
|
|
|
3.7
|
%
|
Operating profit
|
|
$
|
172.8
|
|
|
11.4
|
%
|
|
$
|
92.5
|
|
|
6.7
|
%
|
|
$
|
80.3
|
|
|
86.7
|
%
|
|
|
2017
|
|
2016
|
|
Change
|
|||||||||||||||
Advertising and Communications
Group |
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Millions)
|
|||||||||||||||||||
Direct costs
(1)
|
|
$
|
260.8
|
|
|
17.2
|
%
|
|
$
|
212.3
|
|
|
15.3
|
%
|
|
$
|
48.5
|
|
|
22.9
|
%
|
Staff costs
(2)
|
|
829.6
|
|
|
54.8
|
%
|
|
781.9
|
|
|
56.4
|
%
|
|
47.6
|
|
|
6.1
|
%
|
|||
Administrative costs
|
|
187.7
|
|
|
12.4
|
%
|
|
179.2
|
|
|
12.9
|
%
|
|
8.5
|
|
|
4.7
|
%
|
|||
Deferred acquisition consideration
|
|
(4.9
|
)
|
|
(0.3
|
)%
|
|
8.0
|
|
|
0.6
|
%
|
|
(12.9
|
)
|
|
(161.5
|
)%
|
|||
Stock-based compensation
|
|
22.2
|
|
|
1.5
|
%
|
|
18.5
|
|
|
1.3
|
%
|
|
3.7
|
|
|
20.2
|
%
|
|||
Depreciation and amortization
|
|
42.4
|
|
|
2.8
|
%
|
|
44.9
|
|
|
3.2
|
%
|
|
(2.5
|
)
|
|
(5.5
|
)%
|
|||
Goodwill impairment
|
|
3.2
|
|
|
0.2
|
%
|
|
48.5
|
|
|
3.5
|
%
|
|
(45.3
|
)
|
|
(93.3
|
)%
|
|||
Total operating expenses
|
|
$
|
1,341.0
|
|
|
88.6
|
%
|
|
$
|
1,293.2
|
|
|
93.3
|
%
|
|
$
|
47.7
|
|
|
3.7
|
%
|
(1)
|
Excludes staff costs.
|
(2)
|
Excludes stock-based compensation and is comprised of amounts reported in both cost of services sold and office and general expenses.
|
|
|
2017
|
|
2016
|
|
Change
|
|||||||||||||||
Global Integrated Agencies
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Millions)
|
|||||||||||||||||||
Revenue
|
|
$
|
786.6
|
|
|
|
|
$
|
696.4
|
|
|
|
|
$
|
90.2
|
|
|
13.0
|
%
|
||
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of services sold
|
|
540.3
|
|
|
68.7
|
%
|
|
472.1
|
|
|
67.8
|
%
|
|
68.2
|
|
|
14.4
|
%
|
|||
Office and general expenses
|
|
147.7
|
|
|
18.8
|
%
|
|
144.3
|
|
|
20.7
|
%
|
|
3.3
|
|
|
2.3
|
%
|
|||
Depreciation and amortization
|
|
23.8
|
|
|
3.0
|
%
|
|
21.4
|
|
|
3.1
|
%
|
|
2.4
|
|
|
11.0
|
%
|
|||
|
|
$
|
711.7
|
|
|
90.5
|
%
|
|
$
|
637.9
|
|
|
91.6
|
%
|
|
$
|
73.8
|
|
|
11.6
|
%
|
Operating profit
|
|
$
|
74.9
|
|
|
9.5
|
%
|
|
$
|
58.5
|
|
|
8.4
|
%
|
|
$
|
16.4
|
|
|
28.0
|
%
|
|
|
2017
|
|
2016
|
|
Change
|
|||||||||||||||
Global Integrated Agencies
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Millions)
|
|||||||||||||||||||
Direct costs
(1)
|
|
$
|
104.9
|
|
|
13.3
|
%
|
|
$
|
65.9
|
|
|
9.5
|
%
|
|
$
|
39.0
|
|
|
59.3
|
%
|
Staff costs
(2)
|
|
459.7
|
|
|
58.4
|
%
|
|
434.5
|
|
|
62.4
|
%
|
|
25.3
|
|
|
5.8
|
%
|
|||
Administrative
|
|
103.5
|
|
|
13.2
|
%
|
|
92.4
|
|
|
13.3
|
%
|
|
11.0
|
|
|
11.9
|
%
|
|||
Deferred acquisition consideration
|
|
4.6
|
|
|
0.6
|
%
|
|
11.6
|
|
|
1.7
|
%
|
|
(7.0
|
)
|
|
(60.2
|
)%
|
|||
Stock-based compensation
|
|
15.2
|
|
|
1.9
|
%
|
|
12.1
|
|
|
1.7
|
%
|
|
3.1
|
|
|
25.2
|
%
|
|||
Depreciation and amortization
|
|
23.8
|
|
|
3.0
|
%
|
|
21.4
|
|
|
3.1
|
%
|
|
2.4
|
|
|
11.0
|
%
|
|||
Total operating expenses
|
|
$
|
711.7
|
|
|
90.5
|
%
|
|
$
|
637.9
|
|
|
91.6
|
%
|
|
$
|
73.8
|
|
|
11.6
|
%
|
(1)
|
Excludes staff costs.
|
(2)
|
Excludes stock-based compensation and is comprised of amounts reported in both cost of services sold and office and general expenses.
|
|
|
2017
|
|
2016
|
|
Change
|
|||||||||||||||
Domestic Creative Agencies
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Millions)
|
|||||||||||||||||||
Revenue
|
|
$
|
90.7
|
|
|
|
|
$
|
86.0
|
|
|
|
|
$
|
4.7
|
|
|
5.5
|
%
|
||
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of services sold
|
|
52.5
|
|
|
57.9
|
%
|
|
49.2
|
|
|
57.2
|
%
|
|
3.3
|
|
|
6.8
|
%
|
|||
Office and general expenses
|
|
19.7
|
|
|
21.8
|
%
|
|
18.5
|
|
|
21.6
|
%
|
|
1.2
|
|
|
6.5
|
%
|
|||
Depreciation and amortization
|
|
1.4
|
|
|
1.6
|
%
|
|
1.7
|
|
|
1.9
|
%
|
|
(0.2
|
)
|
|
(13.2
|
)%
|
|||
|
|
$
|
73.7
|
|
|
81.3
|
%
|
|
$
|
69.4
|
|
|
80.7
|
%
|
|
$
|
4.3
|
|
|
6.2
|
%
|
Operating profit
|
|
$
|
17.0
|
|
|
18.7
|
%
|
|
$
|
16.6
|
|
|
19.3
|
%
|
|
$
|
0.4
|
|
|
2.4
|
%
|
|
|
2017
|
|
2016
|
|
Change
|
|||||||||||||||
Domestic Creative Agencies
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Millions)
|
|||||||||||||||||||
Direct costs
(1)
|
|
$
|
2.4
|
|
|
2.6
|
%
|
|
$
|
2.3
|
|
|
2.6
|
%
|
|
$
|
0.1
|
|
|
5.0
|
%
|
Staff costs
(2)
|
|
57.8
|
|
|
63.8
|
%
|
|
54.2
|
|
|
63.1
|
%
|
|
3.6
|
|
|
6.7
|
%
|
|||
Administrative
|
|
10.8
|
|
|
12.0
|
%
|
|
10.9
|
|
|
12.7
|
%
|
|
—
|
|
|
(0.4
|
)%
|
|||
Deferred acquisition consideration
|
|
0.4
|
|
|
0.4
|
%
|
|
(0.3
|
)
|
|
(0.3
|
)%
|
|
0.6
|
|
|
nm
|
|
|||
Stock-based compensation
|
|
0.8
|
|
|
0.9
|
%
|
|
0.6
|
|
|
0.7
|
%
|
|
0.2
|
|
|
33.3
|
%
|
|||
Depreciation and amortization
|
|
1.4
|
|
|
1.6
|
%
|
|
1.7
|
|
|
1.9
|
%
|
|
(0.2
|
)
|
|
(13.2
|
)%
|
|||
Total operating expenses
|
|
$
|
73.7
|
|
|
81.3
|
%
|
|
$
|
69.4
|
|
|
80.7
|
%
|
|
$
|
4.3
|
|
|
6.2
|
%
|
(1)
|
Excludes staff costs.
|
(2)
|
Excludes stock-based compensation and is comprised of amounts reported in both cost of services sold and office and general expenses.
|
|
|
2017
|
|
2016
|
|
Change
|
|||||||||||||||
Specialist Communications
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Millions)
|
|||||||||||||||||||
Revenue
|
|
$
|
172.6
|
|
|
|
|
$
|
170.3
|
|
|
|
|
$
|
2.3
|
|
|
1.3
|
%
|
||
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of services sold
|
|
117.2
|
|
|
67.9
|
%
|
|
118.1
|
|
|
69.4
|
%
|
|
(0.9
|
)
|
|
(0.8
|
)%
|
|||
Office and general expenses
|
|
29.9
|
|
|
17.4
|
%
|
|
24.7
|
|
|
14.5
|
%
|
|
5.3
|
|
|
21.3
|
%
|
|||
Depreciation and amortization
|
|
4.7
|
|
|
2.7
|
%
|
|
6.6
|
|
|
3.9
|
%
|
|
(1.9
|
)
|
|
(29.0
|
)%
|
|||
Goodwill impairment
|
|
—
|
|
|
—
|
%
|
|
18.9
|
|
|
11.1
|
%
|
|
(18.9
|
)
|
|
(100.0
|
)%
|
|||
|
|
$
|
151.9
|
|
|
88.0
|
%
|
|
$
|
168.3
|
|
|
98.9
|
%
|
|
$
|
(16.5
|
)
|
|
(9.8
|
)%
|
Operating profit
|
|
$
|
20.7
|
|
|
12.0
|
%
|
|
$
|
1.9
|
|
|
1.1
|
%
|
|
$
|
18.8
|
|
|
968.3
|
%
|
|
|
2017
|
|
2016
|
|
Change
|
|||||||||||||||
Specialist Communications
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Millions)
|
|||||||||||||||||||
Direct costs
(1)
|
|
$
|
42.8
|
|
|
24.8
|
%
|
|
$
|
41.9
|
|
|
24.6
|
%
|
|
$
|
0.8
|
|
|
2.0
|
%
|
Staff costs
(2)
|
|
79.9
|
|
|
46.3
|
%
|
|
80.8
|
|
|
47.5
|
%
|
|
(0.9
|
)
|
|
(1.2
|
)%
|
|||
Administrative
|
|
22.0
|
|
|
12.7
|
%
|
|
21.7
|
|
|
12.7
|
%
|
|
0.3
|
|
|
1.4
|
%
|
|||
Deferred acquisition consideration
|
|
(0.4
|
)
|
|
(0.2
|
)%
|
|
(5.2
|
)
|
|
(3.1
|
)%
|
|
4.8
|
|
|
(92.0
|
)%
|
|||
Stock-based compensation
|
|
3.0
|
|
|
1.7
|
%
|
|
3.6
|
|
|
2.1
|
%
|
|
(0.7
|
)
|
|
(18.6
|
)%
|
|||
Depreciation and amortization
|
|
4.7
|
|
|
2.7
|
%
|
|
6.6
|
|
|
3.9
|
%
|
|
(1.9
|
)
|
|
(29.0
|
)%
|
|||
Goodwill impairment
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
18.9
|
|
|
11.1
|
%
|
|
$
|
(18.9
|
)
|
|
(100.0
|
)%
|
Total operating expenses
|
|
$
|
151.9
|
|
|
88.0
|
%
|
|
$
|
168.3
|
|
|
98.9
|
%
|
|
$
|
(16.5
|
)
|
|
(9.8
|
)%
|
(1)
|
Excludes staff costs.
|
(2)
|
Excludes stock-based compensation and is comprised of amounts reported in both cost of services sold and office and general expenses.
|
|
|
2017
|
|
2016
|
|
Change
|
|||||||||||||||
Media Services
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Millions)
|
|||||||||||||||||||
Revenue
|
|
$
|
142.4
|
|
|
|
|
$
|
131.5
|
|
|
|
|
$
|
10.9
|
|
|
8.3
|
%
|
||
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of services sold
|
|
92.9
|
|
|
65.3
|
%
|
|
95.4
|
|
|
72.5
|
%
|
|
(2.4
|
)
|
|
(2.5
|
)%
|
|||
Office and general expenses
|
|
32.9
|
|
|
23.1
|
%
|
|
24.3
|
|
|
18.5
|
%
|
|
8.6
|
|
|
35.4
|
%
|
|||
Depreciation and amortization
|
|
3.6
|
|
|
2.5
|
%
|
|
5.7
|
|
|
4.3
|
%
|
|
(2.1
|
)
|
|
(36.5
|
)%
|
|||
|
|
$
|
129.4
|
|
|
90.9
|
%
|
|
$
|
125.3
|
|
|
95.3
|
%
|
|
$
|
4.1
|
|
|
3.3
|
%
|
Operating profit
|
|
$
|
13.0
|
|
|
9.1
|
%
|
|
$
|
6.2
|
|
|
4.7
|
%
|
|
$
|
6.8
|
|
|
110.7
|
%
|
|
|
2017
|
|
2016
|
|
Change
|
|||||||||||||||
Media Services
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Millions)
|
|||||||||||||||||||
Direct costs
(1)
|
|
$
|
38.0
|
|
|
26.7
|
%
|
|
$
|
31.2
|
|
|
23.7
|
%
|
|
$
|
6.8
|
|
|
21.8
|
%
|
Staff costs
(2)
|
|
68.6
|
|
|
48.2
|
%
|
|
64.8
|
|
|
49.3
|
%
|
|
3.8
|
|
|
5.8
|
%
|
|||
Administrative
|
|
19.4
|
|
|
13.6
|
%
|
|
22.7
|
|
|
17.3
|
%
|
|
(3.3
|
)
|
|
(14.6
|
)%
|
|||
Deferred acquisition consideration
|
|
(0.8
|
)
|
|
(0.6
|
)%
|
|
0.6
|
|
|
0.4
|
%
|
|
(1.4
|
)
|
|
nm
|
|
|||
Stock-based compensation
|
|
0.6
|
|
|
0.4
|
%
|
|
0.3
|
|
|
0.2
|
%
|
|
0.3
|
|
|
104.0
|
%
|
|||
Depreciation and amortization
|
|
3.6
|
|
|
2.5
|
%
|
|
5.7
|
|
|
4.3
|
%
|
|
(2.1
|
)
|
|
(36.5
|
)%
|
|||
Total operating expenses
|
|
$
|
129.4
|
|
|
90.9
|
%
|
|
$
|
125.3
|
|
|
95.3
|
%
|
|
$
|
4.1
|
|
|
3.3
|
%
|
(1)
|
Excludes staff costs.
|
(2)
|
Excludes stock-based compensation and is comprised of amounts reported in both cost of services sold and office and general expenses.
|
|
|
2017
|
|
2016
|
|
Change
|
|||||||||||||||
All Other
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Millions)
|
|||||||||||||||||||
Revenue
|
|
$
|
321.5
|
|
|
|
|
$
|
301.6
|
|
|
|
|
$
|
19.9
|
|
|
6.6
|
%
|
||
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of services sold
|
|
220.5
|
|
|
68.6
|
%
|
|
201.3
|
|
|
66.7
|
%
|
|
19.2
|
|
|
9.5
|
%
|
|||
Office and general expenses
|
|
41.7
|
|
|
13.0
|
%
|
|
51.9
|
|
|
17.2
|
%
|
|
(10.2
|
)
|
|
(19.7
|
)%
|
|||
Depreciation and amortization
|
|
8.8
|
|
|
2.7
|
%
|
|
9.4
|
|
|
3.1
|
%
|
|
(0.6
|
)
|
|
(6.0
|
)%
|
|||
Goodwill impairment
|
|
3.2
|
|
|
1.0
|
%
|
|
$
|
29.7
|
|
|
9.8
|
%
|
|
(26.4
|
)
|
|
(89.1
|
)%
|
||
|
|
$
|
274.3
|
|
|
85.3
|
%
|
|
$
|
292.3
|
|
|
96.9
|
%
|
|
$
|
(18.0
|
)
|
|
(6.2
|
)%
|
Operating profit (loss)
|
|
$
|
47.3
|
|
|
14.7
|
%
|
|
$
|
9.4
|
|
|
3.1
|
%
|
|
$
|
37.9
|
|
|
404.5
|
%
|
|
|
2017
|
|
2016
|
|
Change
|
|||||||||||||||
All Other
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Millions)
|
|||||||||||||||||||
Direct costs
(1)
|
|
$
|
72.7
|
|
|
22.6
|
%
|
|
$
|
71.0
|
|
|
23.5
|
%
|
|
$
|
1.7
|
|
|
2.4
|
%
|
Staff costs
(2)
|
|
163.5
|
|
|
50.9
|
%
|
|
147.6
|
|
|
48.9
|
%
|
|
15.9
|
|
|
10.8
|
%
|
|||
Administrative
|
|
32.0
|
|
|
9.9
|
%
|
|
31.5
|
|
|
10.4
|
%
|
|
0.5
|
|
|
1.5
|
%
|
|||
Deferred acquisition consideration
|
|
(8.6
|
)
|
|
(2.7
|
)%
|
|
1.3
|
|
|
0.4
|
%
|
|
(10.0
|
)
|
|
nm
|
|
|||
Stock-based compensation
|
|
2.6
|
|
|
0.8
|
%
|
|
1.8
|
|
|
0.6
|
%
|
|
0.8
|
|
|
46.6
|
%
|
|||
Depreciation and amortization
|
|
8.8
|
|
|
2.7
|
%
|
|
9.4
|
|
|
3.1
|
%
|
|
(0.6
|
)
|
|
(6.0
|
)%
|
|||
Goodwill impairment
|
|
3.2
|
|
|
1.0
|
%
|
|
$
|
29.7
|
|
|
9.8
|
%
|
|
(26.4
|
)
|
|
(89.1
|
)%
|
||
Total operating expenses
|
|
$
|
274.3
|
|
|
85.3
|
%
|
|
$
|
292.3
|
|
|
96.9
|
%
|
|
$
|
(18.0
|
)
|
|
(6.2
|
)%
|
(1)
|
Excludes staff costs.
|
(2)
|
Excludes stock-based compensation and is comprised of amounts reported in both cost of services sold and office and general expenses.
|
|
|
2017
|
|
2016
|
|
Variance
|
|||||||||
Corporate
|
|
$
|
|
$
|
|
$
|
|
%
|
|||||||
|
|
(Dollars in Millions)
|
|||||||||||||
Staff costs
(1)
|
|
$
|
20.9
|
|
|
$
|
27.8
|
|
|
$
|
(6.9
|
)
|
|
(24.9
|
)%
|
Administrative
|
|
15.5
|
|
|
12.2
|
|
|
3.4
|
|
|
27.7
|
%
|
|||
Stock-based compensation
|
|
2.1
|
|
|
2.5
|
|
|
(0.4
|
)
|
|
(15.5
|
)%
|
|||
Depreciation and amortization
|
|
1.1
|
|
|
1.6
|
|
|
(0.5
|
)
|
|
(30.7
|
)%
|
|||
Goodwill and other asset impairment
|
|
1.2
|
|
|
—
|
|
|
1.2
|
|
|
NA
|
|
|||
Total operating expenses
|
|
$
|
40.9
|
|
|
$
|
44.1
|
|
|
$
|
(3.3
|
)
|
|
(7.4
|
)%
|
(1)
|
Excludes stock-based compensation.
|
|
|
|
|
2016 Non-GAAP Activity
|
|
|
|
Change
|
||||||||||||||||||||||||
Advertising and Communications
Group |
|
2015 Revenue
|
|
Foreign
Exchange |
|
Non-GAAP Acquisitions
(Dispositions), net |
|
Organic
Revenue Growth (Decline) |
|
2016 Revenue
|
|
Foreign
Exchange |
|
Non-GAAP Acquisitions
(Dispositions), net |
|
Organic
Revenue Growth (Decline) |
|
Total
Revenue |
||||||||||||||
|
|
(Dollars in Millions)
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
United States
|
|
$
|
1,085.1
|
|
|
$
|
—
|
|
|
$
|
6.8
|
|
|
$
|
11.9
|
|
|
$
|
1,103.7
|
|
|
—
|
%
|
|
0.6
|
%
|
|
1.1
|
%
|
|
1.7
|
%
|
Canada
|
|
129.0
|
|
|
(4.1
|
)
|
|
(0.5
|
)
|
|
(0.3
|
)
|
|
124.1
|
|
|
(3.2
|
)%
|
|
(0.4
|
)%
|
|
(0.2
|
)%
|
|
(3.8
|
)%
|
|||||
Other
|
|
112.2
|
|
|
(8.4
|
)
|
|
35.7
|
|
|
18.5
|
|
|
158.0
|
|
|
(7.5
|
)%
|
|
31.9
|
%
|
|
16.5
|
%
|
|
40.8
|
%
|
|||||
Total
|
|
$
|
1,326.3
|
|
|
$
|
(12.5
|
)
|
|
$
|
42.0
|
|
|
$
|
30.1
|
|
|
$
|
1,385.8
|
|
|
(0.9
|
)%
|
|
3.2
|
%
|
|
2.3
|
%
|
|
4.5
|
%
|
|
|
Global Integrated Agencies
|
|
Media Services
|
|
All Other
|
|
Total
|
||||||||
|
|
(Dollars in Millions)
|
||||||||||||||
Revenue from acquisitions (dispositions), net
(1)
|
|
$
|
39.6
|
|
|
$
|
4.8
|
|
|
$
|
6.7
|
|
|
$
|
51.1
|
|
Foreign exchange impact
|
|
1.5
|
|
|
—
|
|
|
—
|
|
|
1.5
|
|
||||
Contribution to organic revenue growth (decline)
(2)
|
|
(5.9
|
)
|
|
(1.4
|
)
|
|
(2.8
|
)
|
|
(10.1
|
)
|
||||
Prior year revenue from dispositions
|
|
—
|
|
|
—
|
|
|
(0.5
|
)
|
|
(0.5
|
)
|
||||
Non-GAAP acquisitions (dispositions), net
|
|
$
|
35.1
|
|
|
$
|
3.5
|
|
|
$
|
3.4
|
|
|
$
|
42.0
|
|
(1)
|
For the year ended December 31, 2016, revenue from acquisitions was comprised of $11.5 million from acquisitions completed in 2015 and $39.6 million from acquisitions completed in 2016.
|
(2)
|
Contributions to organic revenue growth (decline) represents the change in revenue, measured on a constant currency basis, relative to the comparable pre-acquisition period for acquired businesses that is included in the Company’s organic revenue growth (decline) calculation.
|
|
2016
|
|
2015
|
||
United States
|
79.6
|
%
|
|
81.8
|
%
|
Canada
|
9.0
|
%
|
|
9.7
|
%
|
Other
|
11.4
|
%
|
|
8.5
|
%
|
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||||
Advertising and Communications
Group |
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Millions)
|
|||||||||||||||||||
Revenue
|
|
$
|
1,385.8
|
|
|
|
|
$
|
1,326.3
|
|
|
|
|
$
|
59.5
|
|
|
4.5
|
%
|
||
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of services sold
|
|
936.1
|
|
|
67.6
|
%
|
|
879.7
|
|
|
66.3
|
%
|
|
56.4
|
|
|
6.4
|
%
|
|||
Office and general expenses
|
|
263.7
|
|
|
19.0
|
%
|
|
258.8
|
|
|
19.5
|
%
|
|
4.9
|
|
|
1.9
|
%
|
|||
Depreciation and amortization
|
|
44.9
|
|
|
3.2
|
%
|
|
50.4
|
|
|
3.8
|
%
|
|
(5.6
|
)
|
|
(11.1
|
)%
|
|||
Goodwill impairment
|
|
48.5
|
|
|
3.5
|
%
|
|
—
|
|
|
—
|
%
|
|
48.5
|
|
|
NA
|
|
|||
|
|
$
|
1,293.2
|
|
|
93.3
|
%
|
|
$
|
1,189.0
|
|
|
89.6
|
%
|
|
$
|
104.3
|
|
|
8.8
|
%
|
Operating profit
|
|
$
|
92.5
|
|
|
6.7
|
%
|
|
$
|
137.3
|
|
|
10.4
|
%
|
|
$
|
(44.7
|
)
|
|
(32.6
|
)%
|
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||||
Advertising and Communications
Group |
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Millions)
|
|||||||||||||||||||
Direct costs
(1)
|
|
$
|
212.3
|
|
|
15.3
|
%
|
|
$
|
195.3
|
|
|
14.7
|
%
|
|
$
|
17.0
|
|
|
8.7
|
%
|
Staff costs
(2)
|
|
781.9
|
|
|
56.4
|
%
|
|
732.4
|
|
|
55.2
|
%
|
|
49.5
|
|
|
6.8
|
%
|
|||
Administrative costs
|
|
179.2
|
|
|
12.9
|
%
|
|
159.4
|
|
|
12.0
|
%
|
|
19.8
|
|
|
12.4
|
%
|
|||
Deferred acquisition consideration
|
|
8.0
|
|
|
0.6
|
%
|
|
36.3
|
|
|
2.7
|
%
|
|
(28.4
|
)
|
|
(78.1
|
)%
|
|||
Stock-based compensation
|
|
18.5
|
|
|
1.3
|
%
|
|
15.1
|
|
|
1.1
|
%
|
|
3.4
|
|
|
22.7
|
%
|
|||
Depreciation and amortization
|
|
44.9
|
|
|
3.2
|
%
|
|
50.4
|
|
|
3.8
|
%
|
|
(5.6
|
)
|
|
(11.1
|
)%
|
|||
Goodwill impairment
|
|
48.5
|
|
|
3.5
|
%
|
|
—
|
|
|
—
|
%
|
|
48.5
|
|
|
NA
|
|
|||
Total operating expenses
|
|
$
|
1,293.2
|
|
|
93.3
|
%
|
|
$
|
1,189.0
|
|
|
89.6
|
%
|
|
$
|
104.3
|
|
|
8.8
|
%
|
(1)
|
Excludes staff costs.
|
(2)
|
Excludes stock-based compensation and is comprised of amounts reported in both cost of services sold and office and general expenses.
|
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||||
Global Integrated Agencies
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Millions)
|
|||||||||||||||||||
Direct costs
(1)
|
|
$
|
65.9
|
|
|
9.5
|
%
|
|
$
|
51.0
|
|
|
7.8
|
%
|
|
$
|
14.9
|
|
|
29.1
|
%
|
Staff costs
(2)
|
|
434.5
|
|
|
62.4
|
%
|
|
406.9
|
|
|
62.3
|
%
|
|
27.6
|
|
|
6.8
|
%
|
|||
Administrative costs
|
|
92.4
|
|
|
13.3
|
%
|
|
84.3
|
|
|
12.9
|
%
|
|
8.2
|
|
|
9.7
|
%
|
|||
Deferred acquisition consideration
|
|
11.6
|
|
|
1.7
|
%
|
|
17.1
|
|
|
2.6
|
%
|
|
(5.5
|
)
|
|
(32.3
|
)%
|
|||
Stock-based compensation
|
|
12.1
|
|
|
1.7
|
%
|
|
7.0
|
|
|
1.1
|
%
|
|
5.2
|
|
|
73.9
|
%
|
|||
Depreciation and amortization
|
|
21.4
|
|
|
3.1
|
%
|
|
20.6
|
|
|
3.2
|
%
|
|
0.8
|
|
|
4.1
|
%
|
|||
Total operating expenses
|
|
$
|
637.9
|
|
|
91.6
|
%
|
|
$
|
586.8
|
|
|
89.9
|
%
|
|
$
|
51.1
|
|
|
8.7
|
%
|
(1)
|
Excludes staff costs.
|
(2)
|
Excludes stock-based compensation and is comprised of amounts reported in both cost of services sold and office and general expenses.
|
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||||
Domestic Creative Agencies
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Millions)
|
|||||||||||||||||||
Revenue
|
|
$
|
86.0
|
|
|
|
|
$
|
91.7
|
|
|
|
|
$
|
(5.7
|
)
|
|
(6.2
|
)%
|
||
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of services sold
|
|
49.2
|
|
|
57.2
|
%
|
|
53.0
|
|
|
57.9
|
%
|
|
(3.8
|
)
|
|
(7.2
|
)%
|
|||
Office and general expenses
|
|
18.5
|
|
|
21.6
|
%
|
|
19.2
|
|
|
21.0
|
%
|
|
(0.7
|
)
|
|
(3.7
|
)%
|
|||
Depreciation and amortization
|
|
1.7
|
|
|
1.9
|
%
|
|
1.9
|
|
|
2.0
|
%
|
|
(0.2
|
)
|
|
(10.9
|
)%
|
|||
|
|
$
|
69.4
|
|
|
80.7
|
%
|
|
$
|
74.1
|
|
|
80.9
|
%
|
|
$
|
(4.8
|
)
|
|
(6.4
|
)%
|
Operating profit
|
|
$
|
16.6
|
|
|
19.3
|
%
|
|
$
|
17.5
|
|
|
19.1
|
%
|
|
$
|
(1.0
|
)
|
|
(5.4
|
)%
|
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||||
Domestic Creative Agencies
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Millions)
|
|||||||||||||||||||
Direct costs
(1)
|
|
$
|
2.3
|
|
|
2.6
|
%
|
|
$
|
2.5
|
|
|
2.7
|
%
|
|
$
|
(0.2
|
)
|
|
(8.9
|
)%
|
Staff costs
(2)
|
|
54.2
|
|
|
63.1
|
%
|
|
58.4
|
|
|
63.7
|
%
|
|
(4.2
|
)
|
|
(7.2
|
)%
|
|||
Administrative costs
|
|
10.9
|
|
|
12.7
|
%
|
|
11.3
|
|
|
12.3
|
%
|
|
(0.4
|
)
|
|
(3.8
|
)%
|
|||
Deferred acquisition consideration
|
|
(0.3
|
)
|
|
(0.3
|
)%
|
|
(0.6
|
)
|
|
(0.6
|
)%
|
|
0.3
|
|
|
(50.7
|
)%
|
|||
Stock-based compensation
|
|
0.6
|
|
|
0.7
|
%
|
|
0.6
|
|
|
0.7
|
%
|
|
—
|
|
|
(1.4
|
)%
|
|||
Depreciation and amortization
|
|
1.7
|
|
|
1.9
|
%
|
|
1.9
|
|
|
2.0
|
%
|
|
(0.2
|
)
|
|
(10.9
|
)%
|
|||
Total operating expenses
|
|
$
|
69.4
|
|
|
80.7
|
%
|
|
$
|
74.1
|
|
|
80.9
|
%
|
|
$
|
(4.8
|
)
|
|
(6.4
|
)%
|
(1)
|
Excludes staff costs.
|
(2)
|
Excludes stock-based compensation and is comprised of amounts reported in both cost of services sold and office and general expenses.
|
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||||
Specialist Communications
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Millions)
|
|||||||||||||||||||
Revenue
|
|
$
|
170.3
|
|
|
|
|
$
|
153.9
|
|
|
|
|
$
|
16.4
|
|
|
10.6
|
%
|
||
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of services sold
|
|
118.1
|
|
|
69.4
|
%
|
|
101.4
|
|
|
65.9
|
%
|
|
16.7
|
|
|
16.5
|
%
|
|||
Office and general expenses
|
|
24.7
|
|
|
14.5
|
%
|
|
23.2
|
|
|
15.1
|
%
|
|
1.4
|
|
|
6.2
|
%
|
|||
Depreciation and amortization
|
|
6.6
|
|
|
3.9
|
%
|
|
11.2
|
|
|
7.3
|
%
|
|
(4.6
|
)
|
|
(40.7
|
)%
|
|||
Goodwill impairment
|
|
18.9
|
|
|
11.1
|
%
|
|
—
|
|
|
—
|
%
|
|
18.9
|
|
|
N/A
|
|
|||
|
|
$
|
168.3
|
|
|
98.9
|
%
|
|
$
|
135.9
|
|
|
88.3
|
%
|
|
$
|
32.5
|
|
|
23.9
|
%
|
Operating profit
|
|
$
|
1.9
|
|
|
1.1
|
%
|
|
$
|
18.0
|
|
|
11.7
|
%
|
|
$
|
(16.1
|
)
|
|
(89.3
|
)%
|
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||||
Specialist Communications
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Millions)
|
|||||||||||||||||||
Direct costs
(1)
|
|
$
|
41.9
|
|
|
24.6
|
%
|
|
$
|
34.0
|
|
|
22.1
|
%
|
|
$
|
8.0
|
|
|
23.4
|
%
|
Staff costs
(2)
|
|
80.8
|
|
|
47.5
|
%
|
|
72.2
|
|
|
46.9
|
%
|
|
8.6
|
|
|
11.9
|
%
|
|||
Administrative costs
|
|
21.7
|
|
|
12.7
|
%
|
|
19.6
|
|
|
12.7
|
%
|
|
2.1
|
|
|
10.7
|
%
|
|||
Deferred acquisition consideration
|
|
(5.2
|
)
|
|
(3.1
|
)%
|
|
(2.6
|
)
|
|
(1.7
|
)%
|
|
(2.6
|
)
|
|
101.5
|
%
|
|||
Stock-based compensation
|
|
3.6
|
|
|
2.1
|
%
|
|
1.5
|
|
|
1.0
|
%
|
|
2.1
|
|
|
140.2
|
%
|
|||
Depreciation and amortization
|
|
6.6
|
|
|
3.9
|
%
|
|
11.2
|
|
|
7.3
|
%
|
|
(4.6
|
)
|
|
(40.7
|
)%
|
|||
Goodwill impairment
|
|
$
|
18.9
|
|
|
11.1
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
18.9
|
|
|
N/A
|
|
Total operating expenses
|
|
$
|
168.3
|
|
|
98.9
|
%
|
|
$
|
135.9
|
|
|
88.3
|
%
|
|
$
|
32.5
|
|
|
23.9
|
%
|
(1)
|
Excludes staff costs.
|
(2)
|
Excludes stock-based compensation and is comprised of amounts reported in both cost of services sold and office and general expenses.
|
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||||
Media Services
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Millions)
|
|||||||||||||||||||
Revenue
|
|
$
|
131.5
|
|
|
|
|
$
|
132.4
|
|
|
|
|
$
|
(0.9
|
)
|
|
(0.7
|
)%
|
||
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of services sold
|
|
95.4
|
|
|
72.5
|
%
|
|
92.4
|
|
|
69.8
|
%
|
|
2.9
|
|
|
3.2
|
%
|
|||
Office and general expenses
|
|
24.3
|
|
|
18.5
|
%
|
|
15.2
|
|
|
11.5
|
%
|
|
9.0
|
|
|
59.4
|
%
|
|||
Depreciation and amortization
|
|
5.7
|
|
|
4.3
|
%
|
|
4.7
|
|
|
3.5
|
%
|
|
1.1
|
|
|
22.7
|
%
|
|||
|
|
$
|
125.3
|
|
|
95.3
|
%
|
|
$
|
112.3
|
|
|
84.8
|
%
|
|
$
|
13.0
|
|
|
11.6
|
%
|
Operating profit (loss)
|
|
$
|
6.2
|
|
|
4.7
|
%
|
|
$
|
20.1
|
|
|
15.2
|
%
|
|
$
|
(14.0
|
)
|
|
(69.4
|
)%
|
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||||
Media Services
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Millions)
|
|||||||||||||||||||
Direct costs
(1)
|
|
$
|
31.2
|
|
|
23.7
|
%
|
|
$
|
36.2
|
|
|
27.3
|
%
|
|
$
|
(5.0
|
)
|
|
(13.7
|
)%
|
Staff costs
(2)
|
|
64.8
|
|
|
49.3
|
%
|
|
57.5
|
|
|
43.5
|
%
|
|
7.3
|
|
|
12.7
|
%
|
|||
Administrative
|
|
22.7
|
|
|
17.3
|
%
|
|
17.2
|
|
|
13.0
|
%
|
|
5.5
|
|
|
32.3
|
%
|
|||
Deferred acquisition consideration
|
|
0.6
|
|
|
0.4
|
%
|
|
(3.7
|
)
|
|
(2.8
|
)%
|
|
4.3
|
|
|
(115.5
|
)%
|
|||
Stock-based compensation
|
|
0.3
|
|
|
0.2
|
%
|
|
0.5
|
|
|
0.4
|
%
|
|
(0.2
|
)
|
|
(36.1
|
)%
|
|||
Depreciation and amortization
|
|
5.7
|
|
|
4.3
|
%
|
|
4.7
|
|
|
3.5
|
%
|
|
1.1
|
|
|
22.7
|
%
|
|||
Total operating expenses
|
|
$
|
125.3
|
|
|
95.3
|
%
|
|
$
|
112.3
|
|
|
84.8
|
%
|
|
$
|
13.0
|
|
|
11.6
|
%
|
(1)
|
Excludes staff costs.
|
(2)
|
Excludes stock-based compensation and is comprised of amounts reported in both cost of services sold and office and general expenses.
|
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||||
All Other
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Millions)
|
|||||||||||||||||||
Revenue
|
|
$
|
301.6
|
|
|
|
|
$
|
295.3
|
|
|
|
|
$
|
6.4
|
|
|
2.2
|
%
|
||
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of services sold
|
|
201.3
|
|
|
66.7
|
%
|
|
201.6
|
|
|
68.3
|
%
|
|
(0.2
|
)
|
|
(0.1
|
)%
|
|||
Office and general expenses
|
|
51.9
|
|
|
17.2
|
%
|
|
66.1
|
|
|
22.4
|
%
|
|
(14.2
|
)
|
|
(21.5
|
)%
|
|||
Depreciation and amortization
|
|
9.4
|
|
|
3.1
|
%
|
|
12.1
|
|
|
4.1
|
%
|
|
(2.8
|
)
|
|
(22.9
|
)%
|
|||
Goodwill impairment
|
|
29.7
|
|
|
9.8
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
29.7
|
|
|
N/A
|
|
||
|
|
$
|
292.3
|
|
|
96.9
|
%
|
|
$
|
279.8
|
|
|
94.8
|
%
|
|
$
|
12.4
|
|
|
4.4
|
%
|
Operating profit
|
|
$
|
9.4
|
|
|
3.1
|
%
|
|
$
|
15.4
|
|
|
5.2
|
%
|
|
$
|
(6.1
|
)
|
|
(39.3
|
)%
|
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||||
All Other
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Millions)
|
|||||||||||||||||||
Direct costs
(1)
|
|
$
|
71.0
|
|
|
23.5
|
%
|
|
$
|
71.6
|
|
|
24.3
|
%
|
|
$
|
(0.6
|
)
|
|
(0.9
|
)%
|
Staff costs
(2)
|
|
147.6
|
|
|
48.9
|
%
|
|
137.4
|
|
|
46.5
|
%
|
|
10.3
|
|
|
7.5
|
%
|
|||
Administrative
|
|
31.5
|
|
|
10.4
|
%
|
|
27.1
|
|
|
9.2
|
%
|
|
4.4
|
|
|
16.2
|
%
|
|||
Deferred acquisition consideration
|
|
1.3
|
|
|
0.4
|
%
|
|
26.1
|
|
|
8.9
|
%
|
|
(24.8
|
)
|
|
(94.9
|
)%
|
|||
Stock-based compensation
|
|
1.8
|
|
|
0.6
|
%
|
|
5.5
|
|
|
1.8
|
%
|
|
(3.7
|
)
|
|
(67.5
|
)%
|
|||
Depreciation and amortization
|
|
9.4
|
|
|
3.1
|
%
|
|
12.1
|
|
|
4.1
|
%
|
|
(2.8
|
)
|
|
(22.9
|
)%
|
|||
Goodwill impairment
|
|
29.7
|
|
|
9.8
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
29.7
|
|
|
N/A
|
|
||
Total operating expenses
|
|
$
|
292.3
|
|
|
96.9
|
%
|
|
$
|
279.8
|
|
|
94.8
|
%
|
|
$
|
12.4
|
|
|
4.4
|
%
|
(1)
|
Excludes staff costs.
|
(2)
|
Excludes stock-based compensation and is comprised of amounts reported in both cost of services sold and office and general expenses.
|
|
|
|
|
|
|
Variance
|
|||||||||
Corporate
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|||||||
|
|
(Dollars in Millions)
|
|||||||||||||
Staff costs
(1)
|
|
$
|
27.8
|
|
|
$
|
42.4
|
|
|
$
|
(14.6
|
)
|
|
(34.4
|
)%
|
Administrative costs
|
|
12.2
|
|
|
18.2
|
|
|
(6.1
|
)
|
|
(33.3
|
)%
|
|||
Stock-based compensation
|
|
2.5
|
|
|
2.7
|
|
|
(0.2
|
)
|
|
(7.8
|
)%
|
|||
Depreciation and amortization
|
|
1.6
|
|
|
1.8
|
|
|
(0.2
|
)
|
|
(10.7
|
)%
|
|||
Total operating expenses
|
|
$
|
44.1
|
|
|
$
|
65.2
|
|
|
$
|
(21.1
|
)
|
|
(32.3
|
)%
|
(1)
|
Excludes stock-based compensation.
|
Liquidity
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
|
|
|
|
|
|
||||||
|
|
(In Millions, Except for Long-Term Debt to Shareholders’ Equity Ratio)
|
||||||||||
Cash and cash equivalents
|
|
$
|
46.2
|
|
|
$
|
27.9
|
|
|
$
|
61.5
|
|
Working capital (deficit)
|
|
$
|
(232.9
|
)
|
|
$
|
(313.2
|
)
|
|
$
|
(418.0
|
)
|
Cash provided by (used in) operating activities
|
|
$
|
115.3
|
|
|
$
|
(1.2
|
)
|
|
$
|
161.4
|
|
Cash used in investing activities
|
|
$
|
(20.9
|
)
|
|
$
|
(25.2
|
)
|
|
$
|
(29.9
|
)
|
Cash used in financing activities
|
|
$
|
(75.4
|
)
|
|
$
|
(9.3
|
)
|
|
$
|
(188.6
|
)
|
Ratio of long-term debt to shareholders’ deficit
|
|
(5.68
|
)
|
|
(1.84
|
)
|
|
(1.47
|
)
|
|
December 31, 2017
|
|
Total Senior Leverage Ratio
|
(0.01
|
)
|
Maximum per covenant
|
2.00
|
|
Total Leverage Ratio
|
4.33
|
|
Maximum per covenant
|
5.50
|
|
Fixed Charges Ratio
|
2.54
|
|
Minimum per covenant
|
1.00
|
|
Earnings before interest, taxes, depreciation and amortization
|
$208.2 million
|
|
Minimum per covenant
|
$105.0 million
|
|
|
|
Payments Due by Period
|
||||||||||||||||||
Contractual Obligations
|
|
Total
|
|
Less than
1 Year |
|
1 – 3 Years
|
|
3 – 5 Years
|
|
After
5 Years |
||||||||||
|
|
(Dollars in Millions)
|
||||||||||||||||||
Indebtedness
(1)
|
|
$
|
900.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
900.0
|
|
Capital lease obligations
|
|
0.7
|
|
|
0.3
|
|
|
0.4
|
|
|
—
|
|
|
—
|
|
|||||
Operating leases
|
|
367.4
|
|
|
58.2
|
|
|
111.8
|
|
|
74.4
|
|
|
122.9
|
|
|||||
Interest on debt
|
|
370.6
|
|
|
58.5
|
|
|
117.0
|
|
|
117.0
|
|
|
78.0
|
|
|||||
Deferred acquisition consideration
(2)
|
|
122.4
|
|
|
50.2
|
|
|
54.6
|
|
|
17.7
|
|
|
—
|
|
|||||
Other long-term liabilities
|
|
7.9
|
|
|
3.2
|
|
|
4.4
|
|
|
0.3
|
|
|
—
|
|
|||||
Total contractual obligations
(3)
|
|
$
|
1,768.9
|
|
|
$
|
170.4
|
|
|
$
|
288.2
|
|
|
$
|
209.4
|
|
|
$
|
1,100.9
|
|
(1)
|
Indebtedness includes
no
borrowings under the Credit Agreement due in 2021.
|
(2)
|
Deferred acquisition consideration excludes future payments with an estimated fair value of
$26.8 million
that are contingent upon employment terms as well as financial performance and will be expensed as stock-based compensation over the required retention period. Of this amount, the Company estimates
$2.5 million
will be paid in less than one year,
$16.9 million
will be paid in one to three years,
$7.4 million
will be paid in three to five years, and
nil
will be paid after five years.
|
(3)
|
Pension obligations of
$15.8 million
are not included since the timing of payments are not known.
|
|
|
Payments Due by Period
|
||||||||||||||||||
Other Commercial Commitments
|
|
Total
|
|
Less than
1 Year
|
|
1 – 3 Years
|
|
3 – 5 Years
|
|
After
5 Years
|
||||||||||
|
|
(Dollars in Millions)
|
||||||||||||||||||
Lines of credit
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Letters of credit
|
|
5.1
|
|
|
5.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total Other Commercial Commitments
|
|
$
|
5.1
|
|
|
$
|
5.1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
December 31, 2017
|
||||||||||||||||||||||
|
Global Integrated Agencies
|
|
Domestic Creative Agencies
|
|
Specialist Communications
|
|
Media Services
|
|
All Other
|
|
Total
|
||||||||||||
|
(Dollars in Millions)
|
||||||||||||||||||||||
Beginning Balance of contingent payments
|
$
|
148.8
|
|
|
$
|
0.8
|
|
|
$
|
15.0
|
|
|
$
|
7.1
|
|
|
$
|
53.1
|
|
|
$
|
224.8
|
|
Payments
(1)
|
(78.4
|
)
|
|
(1.1
|
)
|
|
(10.0
|
)
|
|
(2.6
|
)
|
|
(18.1
|
)
|
|
(110.2
|
)
|
||||||
Additions
(2)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Redemption value adjustments
(3)
|
10.4
|
|
|
0.4
|
|
|
0.5
|
|
|
(0.8
|
)
|
|
(7.2
|
)
|
|
3.3
|
|
||||||
Foreign translation adjustment
|
0.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.6
|
|
|
1.3
|
|
||||||
Ending Balance of contingent payments
|
81.4
|
|
|
—
|
|
|
5.5
|
|
|
3.7
|
|
|
28.5
|
|
|
119.1
|
|
||||||
Fixed payments
|
2.3
|
|
|
—
|
|
|
0.3
|
|
|
—
|
|
|
0.7
|
|
|
3.3
|
|
||||||
|
$
|
83.7
|
|
|
$
|
—
|
|
|
$
|
5.8
|
|
|
$
|
3.7
|
|
|
$
|
29.2
|
|
|
$
|
122.4
|
|
|
December 31, 2016
|
||||||||||||||||||||||
|
Global Integrated Agencies
|
|
Domestic Creative Agencies
|
|
Specialist Communications
|
|
Media Services
|
|
All Other
|
|
Total
|
||||||||||||
|
(Dollars in Millions)
|
||||||||||||||||||||||
Beginning Balance of contingent payments
|
$
|
157.4
|
|
|
$
|
4.2
|
|
|
$
|
42.5
|
|
|
$
|
7.9
|
|
|
$
|
94.6
|
|
|
$
|
306.7
|
|
Payments
(1)
|
(36.3
|
)
|
|
(3.2
|
)
|
|
(20.5
|
)
|
|
(1.4
|
)
|
|
(43.8
|
)
|
|
(105.2
|
)
|
||||||
Additions
(2)
|
15.6
|
|
|
—
|
|
|
0.5
|
|
|
—
|
|
|
—
|
|
|
16.1
|
|
||||||
Redemption value adjustments
(3)
|
16.2
|
|
|
(0.3
|
)
|
|
(3.5
|
)
|
|
0.6
|
|
|
0.9
|
|
|
13.9
|
|
||||||
Other
(4)
|
(2.4
|
)
|
|
—
|
|
|
(4.1
|
)
|
|
—
|
|
|
—
|
|
|
(6.4
|
)
|
||||||
Foreign translation adjustment
|
(1.9
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.4
|
|
|
(0.5
|
)
|
||||||
Ending Balance of contingent payments
|
148.8
|
|
|
0.8
|
|
|
15.0
|
|
|
7.1
|
|
|
53.1
|
|
|
224.8
|
|
||||||
Fixed payments
|
2.9
|
|
|
—
|
|
|
0.6
|
|
|
0.3
|
|
|
1.0
|
|
|
4.8
|
|
||||||
|
$
|
151.7
|
|
|
$
|
0.8
|
|
|
$
|
15.5
|
|
|
$
|
7.5
|
|
|
$
|
54.1
|
|
|
$
|
229.6
|
|
(1)
|
For the year ended December 31,
2017
and 2016, payments include
$28.7 million
and
$10.5 million
, respectively, of deferred acquisition consideration settled through the issuance of
3,353,939
and
691,559
, respectively, MDC Class A subordinate voting shares in lieu of cash.
|
(2)
|
Additions are the initial estimated deferred acquisition payments of new acquisitions and step-up transactions completed within that fiscal period.
|
(3)
|
Redemption value adjustments are fair value changes from the Company’s initial estimates of deferred acquisition payments, including the accretion of present value and stock-based compensation charges relating to acquisition payments that are tied to continued employment.
|
(4)
|
Other is comprised of (i)
$2.4 million
transferred to shares to be issued related to
100,000
MDC Class A subordinate voting shares that are contingent on specific thresholds of future earnings that management expects to be attained; and, (ii)
$4.1 million
of contingent payments eliminated through the acquisition of incremental ownership interests.
|
Consideration
(4)
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022 &
Thereafter
|
|
Total
|
|
||||||||||||
|
|
(Dollars in Millions)
|
|
||||||||||||||||||||||
Cash
|
|
$
|
4.1
|
|
|
$
|
2.8
|
|
|
$
|
5.0
|
|
|
$
|
1.9
|
|
|
$
|
1.8
|
|
|
$
|
15.6
|
|
|
Shares
|
|
—
|
|
|
0.1
|
|
|
0.1
|
|
|
—
|
|
|
—
|
|
|
0.2
|
|
|
||||||
|
|
$
|
4.1
|
|
|
$
|
2.9
|
|
|
$
|
5.1
|
|
|
$
|
1.9
|
|
|
$
|
1.8
|
|
|
$
|
15.8
|
|
(1)
|
Operating income before depreciation and amortization to be received
(2)
|
|
$
|
2.4
|
|
|
$
|
—
|
|
|
$
|
1.5
|
|
|
$
|
—
|
|
|
$
|
0.5
|
|
|
$
|
4.4
|
|
|
Cumulative operating income before depreciation and amortization
(3)
|
|
$
|
2.4
|
|
|
$
|
2.4
|
|
|
$
|
3.9
|
|
|
$
|
3.9
|
|
|
$
|
4.4
|
|
|
|
(5)
|
(1)
|
This amount is in addition to (i) the
$41.7 million
of options to purchase only exercisable upon termination not within the control of the Company, or death, and (ii) the
$5.3 million
excess of the initial redemption value recorded in redeemable noncontrolling interests over the amount the Company would be required to pay to the holders should the Company acquire the remaining ownership interests.
|
(2)
|
This financial measure is presented because it is the basis of the calculation used in the underlying agreements relating to the put rights and is based on actual operating results. This amount represents additional amounts to be attributable to MDC Partners Inc., commencing in the year the put is exercised.
|
(3)
|
Cumulative operating income before depreciation and amortization represents the cumulative amounts to be received by the Company.
|
(4)
|
The timing of consideration to be paid varies by contract and does not necessarily correspond to the date of the exercise of the put.
|
(5)
|
Amounts are not presented as they would not be meaningful due to multiple periods included.
|
|
October 1,
|
|
2017
|
Long-term growth rate
|
3%
|
WACC
|
9.67% - 11.85%
|
|
Page
|
Financial Statements:
|
|
Financial Statement Schedules:
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Revenue:
|
|
|
|
|
|
|
|
|
|||
Services
|
$
|
1,513,779
|
|
|
$
|
1,385,785
|
|
|
$
|
1,326,256
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|||
Cost of services sold
|
1,023,476
|
|
|
936,133
|
|
|
879,716
|
|
|||
Office and general expenses
|
310,455
|
|
|
306,251
|
|
|
322,207
|
|
|||
Depreciation and amortization
|
43,474
|
|
|
46,446
|
|
|
52,223
|
|
|||
Goodwill and other asset impairment
|
4,415
|
|
|
48,524
|
|
|
—
|
|
|||
|
1,381,820
|
|
|
1,337,354
|
|
|
1,254,146
|
|
|||
Operating income
|
131,959
|
|
|
48,431
|
|
|
72,110
|
|
|||
Other Income (Expenses):
|
|
|
|
|
|
|
|
|
|||
Other income, net
|
1,346
|
|
|
414
|
|
|
7,238
|
|
|||
Foreign exchange gain (loss)
|
18,137
|
|
|
(213
|
)
|
|
(39,328
|
)
|
|||
Interest expense and finance charges
|
(65,123
|
)
|
|
(65,858
|
)
|
|
(57,903
|
)
|
|||
Loss on redemption of Notes
|
—
|
|
|
(33,298
|
)
|
|
—
|
|
|||
Interest income
|
759
|
|
|
808
|
|
|
467
|
|
|||
|
(44,881
|
)
|
|
(98,147
|
)
|
|
(89,526
|
)
|
|||
Income (loss) from continuing operations before income taxes and equity in earnings of non-consolidated affiliates
|
87,078
|
|
|
(49,716
|
)
|
|
(17,416
|
)
|
|||
Income tax (benefit) expense
|
(168,064
|
)
|
|
(9,404
|
)
|
|
3,761
|
|
|||
Income (loss) from continuing operations before equity in earnings of non-consolidated affiliates
|
255,142
|
|
|
(40,312
|
)
|
|
(21,177
|
)
|
|||
Equity in earnings (losses) of non-consolidated affiliates
|
2,081
|
|
|
(309
|
)
|
|
1,058
|
|
|||
Income (loss) from continuing operations
|
257,223
|
|
|
(40,621
|
)
|
|
(20,119
|
)
|
|||
Loss from discontinued operations attributable to MDC Partners Inc., net of taxes
|
—
|
|
|
—
|
|
|
(6,281
|
)
|
|||
Net income (loss)
|
257,223
|
|
|
(40,621
|
)
|
|
(26,400
|
)
|
|||
Net income attributable to the noncontrolling interests
|
(15,375
|
)
|
|
(5,218
|
)
|
|
(9,054
|
)
|
|||
Net income (loss) attributable to MDC Partners Inc.
|
241,848
|
|
|
(45,839
|
)
|
|
(35,454
|
)
|
|||
Accretion on convertible preference shares
|
(6,352
|
)
|
|
—
|
|
|
—
|
|
|||
Net income (loss) attributable to MDC Partners Inc. common shareholders
|
$
|
235,496
|
|
|
$
|
(45,839
|
)
|
|
$
|
(35,454
|
)
|
Income (Loss) Per Common Share:
|
|
|
|
|
|
|
|
|
|||
Basic
|
|
|
|
|
|
|
|
|
|||
Net income (loss) from continuing operations attributable to MDC Partners Inc. common shareholders
|
$
|
3.72
|
|
|
$
|
(0.89
|
)
|
|
$
|
(0.58
|
)
|
Discontinued operations attributable to MDC Partners Inc. common shareholders
|
—
|
|
|
—
|
|
|
(0.13
|
)
|
|||
Net income (loss) attributable to MDC Partners Inc. common shareholders
|
$
|
3.72
|
|
|
$
|
(0.89
|
)
|
|
$
|
(0.71
|
)
|
Diluted
|
|
|
|
|
|
|
|
|
|||
Net income (loss) from continuing operations attributable to MDC Partners Inc. common shareholders
|
$
|
3.71
|
|
|
$
|
(0.89
|
)
|
|
$
|
(0.58
|
)
|
Discontinued operations attributable to MDC Partners Inc. common shareholders
|
—
|
|
|
—
|
|
|
(0.13
|
)
|
|||
Net income (loss) attributable to MDC Partners Inc. common shareholders
|
$
|
3.71
|
|
|
$
|
(0.89
|
)
|
|
$
|
(0.71
|
)
|
Weighted Average Number of Common Shares Outstanding:
|
|
|
|
|
|
|
|
|
|||
Basic
|
55,255,797
|
|
|
51,345,807
|
|
|
49,875,282
|
|
|||
Diluted
|
55,481,786
|
|
|
51,345,807
|
|
|
49,875,282
|
|
|||
Stock-based compensation expense is included in the following line items above:
|
|
|
|
|
|
|
|
|
|||
Cost of services sold
|
$
|
19,015
|
|
|
$
|
14,237
|
|
|
$
|
11,710
|
|
Office and general expenses
|
5,335
|
|
|
6,766
|
|
|
6,086
|
|
|||
Total
|
$
|
24,350
|
|
|
$
|
21,003
|
|
|
$
|
17,796
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Comprehensive Income (Loss)
|
|
|
|
|
|
|
|
|
|||
Net income (loss)
|
$
|
257,223
|
|
|
$
|
(40,621
|
)
|
|
$
|
(26,400
|
)
|
Other comprehensive income (loss), net of applicable tax:
|
|
|
|
|
|
|
|
|
|||
Foreign currency translation adjustment
|
3,611
|
|
|
(4,586
|
)
|
|
9,564
|
|
|||
Benefit plan adjustment, net of income tax benefit, $528 for 2017, nil for 2016, and nil for 2015
|
(1,336
|
)
|
|
(3,101
|
)
|
|
(423
|
)
|
|||
Other comprehensive income (loss)
|
2,275
|
|
|
(7,687
|
)
|
|
9,141
|
|
|||
Comprehensive income (loss) for the year
|
259,498
|
|
|
(48,308
|
)
|
|
(17,259
|
)
|
|||
Comprehensive income attributable to the noncontrolling interests
|
(17,780
|
)
|
|
(5,612
|
)
|
|
(4,186
|
)
|
|||
Comprehensive income (loss) attributable to MDC Partners Inc.
|
$
|
241,718
|
|
|
$
|
(53,920
|
)
|
|
$
|
(21,445
|
)
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
ASSETS
|
|
|
|
|
|
||
Current Assets:
|
|
|
|
|
|
||
Cash and cash equivalents
|
$
|
46,179
|
|
|
$
|
27,921
|
|
Cash held in trusts
|
4,632
|
|
|
5,341
|
|
||
Accounts receivable, less allowance for doubtful accounts of $2,453 and $1,523
|
434,072
|
|
|
388,340
|
|
||
Expenditures billable to clients
|
31,146
|
|
|
33,118
|
|
||
Other current assets
|
26,742
|
|
|
34,862
|
|
||
Total Current Assets
|
542,771
|
|
|
489,582
|
|
||
Fixed assets, at cost, less accumulated depreciation of $123,599 and $105,134
|
90,306
|
|
|
78,377
|
|
||
Investment in non-consolidated affiliates
|
6,307
|
|
|
4,745
|
|
||
Goodwill
|
835,935
|
|
|
844,759
|
|
||
Other intangible assets, net
|
70,605
|
|
|
85,071
|
|
||
Deferred tax assets
|
115,325
|
|
|
41,793
|
|
||
Other assets
|
37,643
|
|
|
33,051
|
|
||
Total Assets
|
$
|
1,698,892
|
|
|
$
|
1,577,378
|
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS, AND SHAREHOLDERS’ DEFICIT
|
|
|
|
|
|
||
Current Liabilities:
|
|
|
|
|
|
||
Accounts payable
|
$
|
244,527
|
|
|
$
|
251,456
|
|
Trust liability
|
4,632
|
|
|
5,341
|
|
||
Accruals and other liabilities
|
327,812
|
|
|
303,581
|
|
||
Advance billings
|
148,133
|
|
|
133,925
|
|
||
Current portion of long-term debt
|
313
|
|
|
228
|
|
||
Current portion of deferred acquisition consideration
|
50,213
|
|
|
108,290
|
|
||
Total Current Liabilities
|
775,630
|
|
|
802,821
|
|
||
Long-term debt, less current portion
|
882,806
|
|
|
936,208
|
|
||
Long-term portion of deferred acquisition consideration
|
72,213
|
|
|
121,274
|
|
||
Other liabilities
|
54,110
|
|
|
56,012
|
|
||
Deferred tax liabilities
|
6,760
|
|
|
110,359
|
|
||
Total Liabilities
|
1,791,519
|
|
|
2,026,674
|
|
||
Redeemable Noncontrolling Interests (See Note 2)
|
62,886
|
|
|
60,180
|
|
||
Commitments, Contingencies and Guarantees (See Note 17)
|
|
|
|
|
|
||
Shareholders’ Deficit:
|
|
|
|
|
|
||
Convertible preference shares (liquidation preference $101,352)
|
90,220
|
|
|
—
|
|
||
Common shares
|
352,432
|
|
|
317,784
|
|
||
Shares to be issued, 100,000 shares in 2016
|
—
|
|
|
2,360
|
|
||
Charges in excess of capital
|
(314,241
|
)
|
|
(311,581
|
)
|
||
Accumulated deficit
|
(340,000
|
)
|
|
(581,848
|
)
|
||
Accumulated other comprehensive loss
|
(1,954
|
)
|
|
(1,824
|
)
|
||
MDC Partners Inc. Shareholders’ Deficit
|
(213,543
|
)
|
|
(575,109
|
)
|
||
Noncontrolling Interests
|
58,030
|
|
|
65,633
|
|
||
Total Shareholders’ Deficit
|
(155,513
|
)
|
|
(509,476
|
)
|
||
Total Liabilities, Redeemable Noncontrolling Interests and Shareholders’ Deficit
|
$
|
1,698,892
|
|
|
$
|
1,577,378
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Cash flows provided by (used in) operating activities:
|
|
|
|
|
|
|
|
|
|||
Net income (loss)
|
$
|
257,223
|
|
|
$
|
(40,621
|
)
|
|
$
|
(26,400
|
)
|
Loss from discontinued operations
|
—
|
|
|
—
|
|
|
(6,281
|
)
|
|||
Income (loss) from continuing operations
|
257,223
|
|
|
(40,621
|
)
|
|
(20,119
|
)
|
|||
Adjustments to reconcile income (loss) from continuing operations to cash provided by (used in) operating activities:
|
|
|
|
|
|
|
|
|
|||
Stock-based compensation
|
24,350
|
|
|
21,003
|
|
|
17,796
|
|
|||
Depreciation
|
23,873
|
|
|
22,293
|
|
|
18,871
|
|
|||
Amortization of intangibles
|
19,601
|
|
|
24,153
|
|
|
33,352
|
|
|||
Amortization of deferred finance charges and debt discount
|
3,022
|
|
|
9,135
|
|
|
2,270
|
|
|||
Goodwill and other asset impairment
|
4,415
|
|
|
48,524
|
|
|
—
|
|
|||
Loss on redemption of Notes
|
—
|
|
|
26,873
|
|
|
—
|
|
|||
Adjustment to deferred acquisition consideration
|
(4,819
|
)
|
|
8,227
|
|
|
38,887
|
|
|||
Deferred income taxes
|
(173,019
|
)
|
|
(10,038
|
)
|
|
(79
|
)
|
|||
Gain on sale of assets
|
(1,600
|
)
|
|
(424
|
)
|
|
(6,526
|
)
|
|||
Earnings (losses) of non-consolidated affiliates
|
(2,081
|
)
|
|
309
|
|
|
(1,058
|
)
|
|||
Other and non-current assets and liabilities
|
(4,420
|
)
|
|
13,527
|
|
|
4,680
|
|
|||
Foreign exchange
|
(17,637
|
)
|
|
(8,240
|
)
|
|
30,185
|
|
|||
Changes in working capital:
|
|
|
|
|
|
|
|
|
|||
Accounts receivable
|
(50,030
|
)
|
|
(16,752
|
)
|
|
(4,796
|
)
|
|||
Expenditures billable to clients
|
1,892
|
|
|
13,048
|
|
|
(3,879
|
)
|
|||
Prepaid expenses and other current assets
|
6,569
|
|
|
(13,608
|
)
|
|
1,550
|
|
|||
Accounts payable, accruals and other current liabilities
|
13,398
|
|
|
(110,018
|
)
|
|
75,111
|
|
|||
Advance billings
|
14,548
|
|
|
11,397
|
|
|
(23,508
|
)
|
|||
Cash flows provided by (used in) continuing operating activities
|
115,285
|
|
|
(1,212
|
)
|
|
162,737
|
|
|||
Discontinued operations
|
—
|
|
|
—
|
|
|
(1,342
|
)
|
|||
Net cash provided by (used in) operating activities
|
115,285
|
|
|
(1,212
|
)
|
|
161,395
|
|
|||
Cash flows used in investing activities:
|
|
|
|
|
|
|
|
|
|||
Capital expenditures
|
(32,958
|
)
|
|
(29,432
|
)
|
|
(23,575
|
)
|
|||
Deposits
|
—
|
|
|
(2,528
|
)
|
|
—
|
|
|||
Proceeds from sale of assets
|
10,631
|
|
|
666
|
|
|
8,631
|
|
|||
Acquisitions, net of cash acquired
|
—
|
|
|
2,531
|
|
|
(24,778
|
)
|
|||
Distributions from non-consolidated affiliates
|
3,672
|
|
|
7,402
|
|
|
—
|
|
|||
Other investments
|
(2,229
|
)
|
|
(3,835
|
)
|
|
(7,272
|
)
|
|||
Cash flows used in continuing investing activities
|
(20,884
|
)
|
|
(25,196
|
)
|
|
(46,994
|
)
|
|||
Discontinued operations
|
—
|
|
|
—
|
|
|
17,101
|
|
|||
Net cash used in investing activities
|
(20,884
|
)
|
|
(25,196
|
)
|
|
(29,893
|
)
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Cash flows used in financing activities:
|
|
|
|
|
|
|
|
|
|||
Proceeds from issuance of 6.50% Notes
|
—
|
|
|
900,000
|
|
|
—
|
|
|||
Repayment of 6.75% Notes
|
—
|
|
|
(735,000
|
)
|
|
—
|
|
|||
Repayments of revolving credit facility
|
(1,479,632
|
)
|
|
(1,790,108
|
)
|
|
(703,020
|
)
|
|||
Proceeds from revolving credit facility
|
1,425,207
|
|
|
1,844,533
|
|
|
703,020
|
|
|||
Proceeds from issuance of convertible shares
|
95,000
|
|
|
—
|
|
|
—
|
|
|||
Convertible preference shares issuance costs
|
(4,780
|
)
|
|
—
|
|
|
—
|
|
|||
Acquisition related payments
|
(99,873
|
)
|
|
(135,693
|
)
|
|
(134,056
|
)
|
|||
Distributions to noncontrolling interests
|
(8,865
|
)
|
|
(7,772
|
)
|
|
(9,503
|
)
|
|||
Payment of dividends
|
(284
|
)
|
|
(32,918
|
)
|
|
(42,313
|
)
|
|||
Repayment of long-term debt
|
(404
|
)
|
|
(507
|
)
|
|
(534
|
)
|
|||
Premium paid on redemption of Notes
|
—
|
|
|
(26,873
|
)
|
|
—
|
|
|||
Deferred financing costs
|
—
|
|
|
(21,569
|
)
|
|
—
|
|
|||
Purchase of shares
|
(1,758
|
)
|
|
(3,350
|
)
|
|
(2,388
|
)
|
|||
Other
|
—
|
|
|
—
|
|
|
224
|
|
|||
Cash flows used in continuing financing activities
|
(75,389
|
)
|
|
(9,257
|
)
|
|
(188,570
|
)
|
|||
Discontinued operations
|
—
|
|
|
—
|
|
|
(40
|
)
|
|||
Net cash used in financing activities
|
(75,389
|
)
|
|
(9,257
|
)
|
|
(188,610
|
)
|
|||
Effect of exchange rate changes on cash and cash equivalents
|
(754
|
)
|
|
2,128
|
|
|
5,218
|
|
|||
(Decrease) increase in cash and cash equivalents
|
18,258
|
|
|
(33,537
|
)
|
|
(51,890
|
)
|
|||
Cash and cash equivalents at beginning of year
|
27,921
|
|
|
61,458
|
|
|
113,348
|
|
|||
Cash and cash equivalents at end of year
|
$
|
46,179
|
|
|
$
|
27,921
|
|
|
$
|
61,458
|
|
Supplemental disclosures:
|
|
|
|
|
|
|
|
|
|||
Cash income taxes paid
|
$
|
8,099
|
|
|
$
|
2,895
|
|
|
$
|
1,887
|
|
Cash interest paid
|
$
|
62,895
|
|
|
$
|
64,671
|
|
|
$
|
52,666
|
|
Change in cash held in trusts
|
$
|
(709
|
)
|
|
$
|
219
|
|
|
$
|
(1,297
|
)
|
Non-cash transactions:
|
|
|
|
|
|
|
|
|
|||
Capital leases
|
$
|
670
|
|
|
$
|
265
|
|
|
$
|
140
|
|
Note receivable exchanged for shares of subsidiary
|
$
|
6,139
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Dividends payable
|
$
|
453
|
|
|
$
|
739
|
|
|
$
|
912
|
|
Deferred acquisition consideration settled through issuance of shares
|
$
|
28,727
|
|
|
$
|
10,458
|
|
|
$
|
—
|
|
Value of shares issued for acquisition
|
$
|
—
|
|
|
$
|
34,219
|
|
|
$
|
—
|
|
Leasehold improvements paid for by landlord
|
$
|
—
|
|
|
$
|
7,250
|
|
|
$
|
—
|
|
|
Convertible Preference Shares
|
|
Common Shares
|
|
Share Capital to Be Issued
|
|
Additional Paid-in Capital
|
|
Charges in Excess of Capital
|
|
Accumulated Deficit
|
|
Stock Subscription Receivable
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
MDC Partners Inc.
Shareholders’
Deficit
|
|
Noncontrolling
Interests
|
|
Total
Shareholders’
Deficit
|
|||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2014
|
—
|
|
|
$
|
—
|
|
|
49,683,864
|
|
|
$
|
265,818
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(209,668
|
)
|
|
$
|
(500,555
|
)
|
|
$
|
—
|
|
|
$
|
(7,752
|
)
|
|
$
|
(452,157
|
)
|
|
$
|
92,655
|
|
|
$
|
(359,502
|
)
|
Net income attributable to MDC Partners
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(35,454
|
)
|
|
—
|
|
|
—
|
|
|
(35,454
|
)
|
|
—
|
|
|
(35,454
|
)
|
|||||||||||
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,009
|
|
|
14,009
|
|
|
(4,868
|
)
|
|
9,141
|
|
|||||||||||
Issuance of restricted stock
|
—
|
|
|
—
|
|
|
365,873
|
|
|
6,069
|
|
|
—
|
|
|
—
|
|
|
(6,069
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
Shares acquired and canceled
|
—
|
|
|
—
|
|
|
(96,777
|
)
|
|
(2,388
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,388
|
)
|
|
—
|
|
|
(2,388
|
)
|
|||||||||||
Options exercised
|
—
|
|
|
—
|
|
|
37,500
|
|
|
343
|
|
|
—
|
|
|
—
|
|
|
(119
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
224
|
|
|
—
|
|
|
224
|
|
|||||||||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,437
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,437
|
|
|
—
|
|
|
8,437
|
|
|||||||||||
Changes in redemption value of redeemable noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(22,809
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(22,809
|
)
|
|
—
|
|
|
(22,809
|
)
|
|||||||||||
Decrease in noncontrolling interests and redeemable noncontrolling interests from business acquisitions and step-up transactions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(42,780
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(42,780
|
)
|
|
(8,708
|
)
|
|
(51,488
|
)
|
|||||||||||
Dividends paid and to be paid
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(42,253
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(42,253
|
)
|
|
—
|
|
|
(42,253
|
)
|
|||||||||||
Transfer to charges in excess of capital
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
105,593
|
|
|
(105,593
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
Balance at December 31, 2015
|
—
|
|
|
$
|
—
|
|
|
49,990,460
|
|
|
$
|
269,842
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(315,261
|
)
|
|
$
|
(536,009
|
)
|
|
$
|
—
|
|
|
$
|
6,257
|
|
|
$
|
(575,171
|
)
|
|
$
|
79,079
|
|
|
$
|
(496,092
|
)
|
|
Convertible Preference Shares
|
|
Common Shares
|
|
Share Capital to Be Issued
|
|
Additional Paid-in Capital
|
|
Charges in Excess of Capital
|
|
Accumulated Deficit
|
|
Stock Subscription Receivable
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
MDC Partners Inc.
Shareholders’
Deficit
|
|
Noncontrolling
Interests
|
|
Total
Shareholders’
Deficit
|
|||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2015
|
—
|
|
|
$
|
—
|
|
|
49,990,460
|
|
|
$
|
269,842
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(315,261
|
)
|
|
$
|
(536,009
|
)
|
|
$
|
—
|
|
|
$
|
6,257
|
|
|
$
|
(575,171
|
)
|
|
$
|
79,079
|
|
|
$
|
(496,092
|
)
|
Net loss attributable to MDC Partners
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(45,839
|
)
|
|
—
|
|
|
—
|
|
|
(45,839
|
)
|
|
—
|
|
|
(45,839
|
)
|
|||||||||||
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,081
|
)
|
|
(8,081
|
)
|
|
394
|
|
|
(7,687
|
)
|
|||||||||||
Deferred acquisition consideration settled through issuance of shares
|
—
|
|
|
—
|
|
|
691,559
|
|
|
10,458
|
|
|
100,000
|
|
|
2,360
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,818
|
|
|
—
|
|
|
12,818
|
|
|||||||||||
Issuance of restricted stock and stock options
|
—
|
|
|
—
|
|
|
425,915
|
|
|
6,615
|
|
|
—
|
|
|
—
|
|
|
(6,615
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
Shares issued, acquisition
|
—
|
|
|
—
|
|
|
1,900,000
|
|
|
34,219
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
34,219
|
|
|
—
|
|
|
34,219
|
|
|||||||||||
Shares acquired and canceled
|
—
|
|
|
—
|
|
|
(205,876
|
)
|
|
(3,350
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,350
|
)
|
|
—
|
|
|
(3,350
|
)
|
|||||||||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,662
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,662
|
|
|
—
|
|
|
10,662
|
|
|||||||||||
Changes in redemption value of redeemable noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,604
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,604
|
|
|
—
|
|
|
9,604
|
|
|||||||||||
Changes in noncontrolling interests and redeemable noncontrolling interests from business acquisitions and step-up transactions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22,776
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22,776
|
|
|
(13,840
|
)
|
|
8,936
|
|
|||||||||||
Dividends paid and to be paid
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(32,747
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(32,747
|
)
|
|
—
|
|
|
(32,747
|
)
|
|||||||||||
Transfer to charges in excess of capital
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,680
|
)
|
|
3,680
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
Balance at December 31, 2016
|
—
|
|
|
$
|
—
|
|
|
52,802,058
|
|
|
$
|
317,784
|
|
|
100,000
|
|
|
$
|
2,360
|
|
|
$
|
—
|
|
|
$
|
(311,581
|
)
|
|
$
|
(581,848
|
)
|
|
$
|
—
|
|
|
$
|
(1,824
|
)
|
|
$
|
(575,109
|
)
|
|
$
|
65,633
|
|
|
$
|
(509,476
|
)
|
|
Convertible Preference Shares
|
|
Common Shares
|
|
Share Capital
to Be Issued
|
|
Additional
Paid-in Capital
|
|
Charges
in Excess
of Capital
|
|
Accumulated
Deficit
|
|
Stock
Subscription
Receivable
|
|
Accumulated Other
Comprehensive
Loss
|
|
MDC Partners Inc.
Shareholders’
Deficit
|
|
Noncontrolling
Interests
|
|
Total
Shareholders’
Deficit
|
|||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2016
|
—
|
|
|
$
|
—
|
|
|
52,802,058
|
|
|
$
|
317,784
|
|
|
100,000
|
|
|
$
|
2,360
|
|
|
$
|
—
|
|
|
$
|
(311,581
|
)
|
|
$
|
(581,848
|
)
|
|
$
|
—
|
|
|
$
|
(1,824
|
)
|
|
$
|
(575,109
|
)
|
|
$
|
65,633
|
|
|
$
|
(509,476
|
)
|
Net loss attributable to MDC Partners
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
241,848
|
|
|
—
|
|
|
—
|
|
|
241,848
|
|
|
—
|
|
|
241,848
|
|
|||||||||||
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(130
|
)
|
|
(130
|
)
|
|
2,405
|
|
|
2,275
|
|
|||||||||||
Issuance of Series 4 convertible preference shares in private placement
|
95,000
|
|
|
90,220
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
90,220
|
|
|
—
|
|
|
90,220
|
|
|||||||||||
Issuance of restricted stock
|
—
|
|
|
—
|
|
|
380,669
|
|
|
7,679
|
|
|
—
|
|
|
—
|
|
|
(7,679
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
Shares acquired and canceled
|
—
|
|
|
—
|
|
|
(161,535
|
)
|
|
(1,758
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,758
|
)
|
|
—
|
|
|
(1,758
|
)
|
|||||||||||
Deferred acquisition consideration settled through issuance of shares
|
—
|
|
|
—
|
|
|
3,353,939
|
|
|
28,727
|
|
|
(100,000
|
)
|
|
(2,360
|
)
|
|
1,485
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
27,852
|
|
|
—
|
|
|
27,852
|
|
|||||||||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,028
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,028
|
|
|
—
|
|
|
8,028
|
|
|||||||||||
Changes in redemption value of redeemable noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,498
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,498
|
)
|
|
—
|
|
|
(1,498
|
)
|
|||||||||||
Changes in noncontrolling interest and redeemable noncontrolling interests from business acquisitions and step-up transactions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,315
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,315
|
|
|
(11,965
|
)
|
|
(9,650
|
)
|
|||||||||||
Changes in noncontrolling interests and redeemable noncontrolling interests from changes in ownership interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,654
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,654
|
)
|
|
12,614
|
|
|
6,960
|
|
|||||||||||
Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,657
|
)
|
|
(10,657
|
)
|
|||||||||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
343
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
343
|
|
|
—
|
|
|
343
|
|
|||||||||||
Transfer to charges in excess of capital
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,660
|
|
|
(2,660
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
Balance at December 31, 2017
|
95,000
|
|
|
$
|
90,220
|
|
|
56,375,131
|
|
|
$
|
352,432
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(314,241
|
)
|
|
$
|
(340,000
|
)
|
|
$
|
—
|
|
|
$
|
(1,954
|
)
|
|
$
|
(213,543
|
)
|
|
$
|
58,030
|
|
|
$
|
(155,513
|
)
|
•
|
Level 1 - Quoted prices for identical instruments in active markets.
|
•
|
Level 2 - Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations where inputs are observable or where significant value drivers are observable.
|
•
|
Level 3 - Instruments where significant value drivers are unobservable to third parties.
|
|
October 1,
|
|
2017
|
Long-term growth rate
|
3%
|
WACC
|
9.67% - 11.85%
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Beginning Balance as of January 1,
|
$
|
60,180
|
|
|
$
|
69,471
|
|
|
$
|
194,951
|
|
Redemptions
|
(910
|
)
|
|
(1,708
|
)
|
|
(155,042
|
)
|
|||
Granted
|
1,666
|
|
|
2,274
|
|
|
7,703
|
|
|||
Changes in redemption value
|
1,498
|
|
|
(9,604
|
)
|
|
22,809
|
|
|||
Currency translation adjustments
|
452
|
|
|
(253
|
)
|
|
(950
|
)
|
|||
Ending Balance as of December 31,
|
$
|
62,886
|
|
|
$
|
60,180
|
|
|
$
|
69,471
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
Numerator:
|
|
|
|
|
|
|
|
|
|||
Income (loss) from continuing operations
|
$
|
257,223
|
|
|
$
|
(40,621
|
)
|
|
$
|
(20,119
|
)
|
Net income attributable to the noncontrolling interests
|
(15,375
|
)
|
|
(5,218
|
)
|
|
(9,054
|
)
|
|||
Net income (loss) from continuing operations attributable to MDC Partners Inc.
|
$
|
241,848
|
|
|
$
|
(45,839
|
)
|
|
$
|
(29,173
|
)
|
Accretion on convertible preference shares
|
(6,352
|
)
|
|
—
|
|
|
—
|
|
|||
Net income allocated to convertible preference shares
|
(29,902
|
)
|
|
—
|
|
|
—
|
|
|||
Net income (loss) from continuing operations attributable to MDC Partners Inc. common shareholders
|
205,594
|
|
|
(45,839
|
)
|
|
(29,173
|
)
|
|||
Effect of dilutive securities:
|
|
|
|
|
|
||||||
Adjustment to net income allocated to convertible preference shares
|
106
|
|
|
—
|
|
|
—
|
|
|||
Net income (loss) from continuing operations attributable to MDC Partners Inc. common shareholders
|
$
|
205,700
|
|
|
$
|
(45,839
|
)
|
|
$
|
(29,173
|
)
|
Denominator:
|
|
|
|
|
|
|
|
|
|||
Basic weighted average number of common shares outstanding
|
55,255,797
|
|
|
51,345,807
|
|
|
49,875,282
|
|
|||
Effect of dilutive securities:
|
|
|
|
|
|
||||||
Impact of stock options and non-vested stock under employee stock incentive plans
|
225,989
|
|
|
—
|
|
|
—
|
|
|||
Diluted weighted average number of common shares outstanding
|
55,481,786
|
|
|
51,345,807
|
|
|
49,875,282
|
|
|||
Net income (loss) from continuing operations attributable to MDC Partners Inc common shareholders per common share:
|
|
|
|
|
|
||||||
Basic
|
$
|
3.72
|
|
|
$
|
(0.89
|
)
|
|
$
|
(0.58
|
)
|
Diluted
|
$
|
3.71
|
|
|
$
|
(0.89
|
)
|
|
$
|
(0.58
|
)
|
|
2015
|
||
Revenue
|
$
|
27,025
|
|
Operating loss
|
(322
|
)
|
|
Other expense
|
(752
|
)
|
|
Loss on disposal
|
(5,207
|
)
|
|
Loss from discontinued operations attributable to MDC Partners Inc., net of taxes
|
$
|
(6,281
|
)
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Net income (loss) attributable to MDC Partners Inc.
|
$
|
241,848
|
|
|
$
|
(45,839
|
)
|
|
$
|
(35,454
|
)
|
Transfers (to) from the noncontrolling interests
|
|
|
|
|
|
|
|
|
|||
Increase (decrease) in MDC Partners Inc. paid-in capital for purchase of equity interests in excess of noncontrolling interests and redeemable noncontrolling interests
|
2,315
|
|
|
22,776
|
|
|
(42,780
|
)
|
|||
Net transfers (to) from noncontrolling interests
|
$
|
2,315
|
|
|
$
|
22,776
|
|
|
$
|
(42,780
|
)
|
Change from net income (loss) attributable to MDC Partners Inc. and transfers (to) from noncontrolling interests
|
$
|
244,163
|
|
|
$
|
(23,063
|
)
|
|
$
|
(78,234
|
)
|
|
2017
|
|
2016
|
||||||||||||||||||||
|
Cost
|
|
Accumulated Depreciation
|
|
Net Book Value
|
|
Cost
|
|
Accumulated Depreciation
|
|
Net Book Value
|
||||||||||||
Computers, furniture and fixtures
|
$
|
101,806
|
|
|
$
|
(74,429
|
)
|
|
$
|
27,377
|
|
|
$
|
91,909
|
|
|
$
|
(64,030
|
)
|
|
$
|
27,879
|
|
Leasehold improvements
|
112,099
|
|
|
(49,170
|
)
|
|
62,929
|
|
|
91,601
|
|
|
(41,103
|
)
|
|
50,498
|
|
||||||
|
$
|
213,905
|
|
|
$
|
(123,599
|
)
|
|
$
|
90,306
|
|
|
$
|
183,510
|
|
|
$
|
(105,133
|
)
|
|
$
|
78,377
|
|
|
Noncontrolling Interests
|
||
Balance at December 31, 2014
|
$
|
6,014
|
|
Income attributable to noncontrolling interests
|
9,054
|
|
|
Distributions made
|
(9,503
|
)
|
|
Other
(1)
|
(92
|
)
|
|
Balance at December 31, 2015
|
$
|
5,473
|
|
Income attributable to noncontrolling interests
|
5,218
|
|
|
Distributions made
|
(7,772
|
)
|
|
Other
(1)
|
1,235
|
|
|
Balance at December 31, 2016
|
$
|
4,154
|
|
Income attributable to noncontrolling interests
|
15,375
|
|
|
Distributions made
|
(8,865
|
)
|
|
Other
(1)
|
366
|
|
|
Balance at December 31, 2017
|
$
|
11,030
|
|
(1)
|
Other consists primarily of business acquisitions, sale of a business, step-up transactions, and cumulative translation adjustments.
|
Goodwill
|
Global Integrated Agencies
|
|
Domestic Creative Agencies
|
|
Specialist Communications
|
|
Media Services
|
|
All Other
|
|
Total
|
||||||||||||
Balance at December 31, 2015
|
$
|
364,159
|
|
|
$
|
36,671
|
|
|
$
|
97,578
|
|
|
$
|
142,286
|
|
|
$
|
229,607
|
|
|
$
|
870,301
|
|
Acquired goodwill
|
24,778
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
24,778
|
|
||||||
Disposition
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(764
|
)
|
|
(764
|
)
|
||||||
Impairment loss recognized
|
—
|
|
|
—
|
|
|
(18,893
|
)
|
|
—
|
|
|
(29,631
|
)
|
|
(48,524
|
)
|
||||||
Transfer of goodwill between segments
(1)
|
(34,400
|
)
|
|
—
|
|
|
—
|
|
|
34,400
|
|
|
—
|
|
|
—
|
|
||||||
Foreign currency translation
|
(3,821
|
)
|
|
91
|
|
|
6
|
|
|
—
|
|
|
2,692
|
|
|
(1,032
|
)
|
||||||
Balance at December 31, 2016
|
$
|
350,716
|
|
|
$
|
36,762
|
|
|
$
|
78,691
|
|
|
$
|
176,686
|
|
|
$
|
201,904
|
|
|
$
|
844,759
|
|
Acquired goodwill
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Disposition
|
(964
|
)
|
|
—
|
|
|
—
|
|
|
(16,629
|
)
|
|
—
|
|
|
(17,593
|
)
|
||||||
Impairment loss recognized
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,238
|
)
|
|
(3,238
|
)
|
||||||
Transfer of goodwill between segments
(1)
|
3,630
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,630
|
)
|
|
—
|
|
||||||
Foreign currency translation
|
5,689
|
|
|
218
|
|
|
15
|
|
|
—
|
|
|
6,085
|
|
|
12,007
|
|
||||||
Balance at December 31, 2017
|
$
|
359,071
|
|
|
$
|
36,980
|
|
|
$
|
78,706
|
|
|
$
|
160,057
|
|
|
$
|
201,121
|
|
|
$
|
835,935
|
|
|
|
For the Year Ended December 31,
|
||||||
Intangible Assets
|
|
2017
|
|
2016
|
||||
Trademarks (indefinite life)
|
|
$
|
17,780
|
|
|
$
|
17,780
|
|
Customer relationships – gross
|
|
$
|
102,325
|
|
|
$
|
121,408
|
|
Less accumulated amortization
|
|
(73,767
|
)
|
|
(80,432
|
)
|
||
Customer relationships – net
|
|
$
|
28,558
|
|
|
$
|
40,976
|
|
Other intangibles – gross
|
|
$
|
37,273
|
|
|
$
|
43,656
|
|
Less accumulated amortization
|
|
(13,006
|
)
|
|
(17,341
|
)
|
||
Other intangibles – net
|
|
$
|
24,267
|
|
|
$
|
26,315
|
|
Total intangible assets
|
|
$
|
157,378
|
|
|
$
|
182,844
|
|
Less accumulated amortization
|
|
(86,773
|
)
|
|
(97,773
|
)
|
||
Total intangible assets – net
|
|
$
|
70,605
|
|
|
$
|
85,071
|
|
Year
|
|
Amortization
|
||
2018
|
|
$
|
13,051
|
|
2019
|
|
8,832
|
|
|
2020
|
|
6,619
|
|
|
2021
|
|
5,038
|
|
|
2022
|
|
4,520
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
Income (Loss):
|
|
|
|
|
|
|
|
|
|||
U.S.
|
$
|
48,053
|
|
|
$
|
(16,661
|
)
|
|
$
|
23,180
|
|
Non-U.S.
|
39,025
|
|
|
(33,055
|
)
|
|
(40,596
|
)
|
|||
|
$
|
87,078
|
|
|
$
|
(49,716
|
)
|
|
$
|
(17,416
|
)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Current tax provision
|
|
|
|
|
|
|
|
|
|||
U.S. federal
|
$
|
(1,657
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
U.S. state and local
|
98
|
|
|
(1,520
|
)
|
|
1,375
|
|
|||
Non-U.S.
|
6,514
|
|
|
2,154
|
|
|
2,465
|
|
|||
|
4,955
|
|
|
634
|
|
|
3,840
|
|
|||
Deferred tax provision (benefit):
|
|
|
|
|
|
|
|
|
|||
U.S. federal
|
(172,873
|
)
|
|
5,785
|
|
|
5,359
|
|
|||
U.S. state and local
|
(7,775
|
)
|
|
(3,550
|
)
|
|
2,877
|
|
|||
Non-U.S.
|
7,629
|
|
|
(12,273
|
)
|
|
(8,315
|
)
|
|||
|
(173,019
|
)
|
|
(10,038
|
)
|
|
(79
|
)
|
|||
Income tax provision (benefit)
|
$
|
(168,064
|
)
|
|
$
|
(9,404
|
)
|
|
$
|
3,761
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
Income (loss) from continuing operations before income taxes, equity in non-consolidated affiliates and noncontrolling interest
|
$
|
87,078
|
|
|
$
|
(49,716
|
)
|
|
$
|
(17,416
|
)
|
Statutory income tax rate
|
26.5
|
%
|
|
26.5
|
%
|
|
26.5
|
%
|
|||
Tax expense (benefit) using statutory income tax rate
|
23,076
|
|
|
(13,175
|
)
|
|
(4,615
|
)
|
|||
State and foreign taxes
|
8,863
|
|
|
(94
|
)
|
|
3,524
|
|
|||
Non-deductible stock-based compensation
|
1,441
|
|
|
1,123
|
|
|
665
|
|
|||
Other non-deductible expense
|
(220
|
)
|
|
1,848
|
|
|
163
|
|
|||
Change to valuation allowance
|
(103,212
|
)
|
|
6,605
|
|
|
3,565
|
|
|||
Effect of the difference in Canadian and local statutory rates
|
4,463
|
|
|
(4,579
|
)
|
|
1,906
|
|
|||
Impact of tax reform
|
(100,472
|
)
|
|
—
|
|
|
—
|
|
|||
Noncontrolling interests
|
(4,413
|
)
|
|
(1,287
|
)
|
|
(2,399
|
)
|
|||
Impact of foreign operations
|
(2,453
|
)
|
|
—
|
|
|
—
|
|
|||
Other, net
|
4,863
|
|
|
155
|
|
|
952
|
|
|||
Income tax expense (benefit)
|
$
|
(168,064
|
)
|
|
$
|
(9,404
|
)
|
|
$
|
3,761
|
|
Effective income tax rate
|
(193.0
|
)%
|
|
18.9
|
%
|
|
(21.6
|
)%
|
|
2017
|
|
2016
|
||||
Deferred tax assets:
|
|
|
|
|
|
||
Capital assets and other
|
$
|
5,059
|
|
|
$
|
6,758
|
|
Net operating loss carry forwards
|
49,318
|
|
|
44,305
|
|
||
Interest deductions
|
2,026
|
|
|
12,146
|
|
||
Refinancing charge
|
5,578
|
|
|
7,413
|
|
||
Goodwill and intangibles
|
129,455
|
|
|
179,029
|
|
||
Stock compensation
|
1,208
|
|
|
2,581
|
|
||
Pension plan
|
4,165
|
|
|
5,095
|
|
||
Unrealized foreign exchange
|
8,653
|
|
|
15,237
|
|
||
Capital loss carry forwards
|
11,450
|
|
|
10,957
|
|
||
Accounting reserves
|
412
|
|
|
7,138
|
|
||
Gross deferred tax asset
|
217,324
|
|
|
290,659
|
|
||
Less: valuation allowance
|
(19,032
|
)
|
|
(248,866
|
)
|
||
Net deferred tax assets
|
198,292
|
|
|
41,793
|
|
||
Deferred tax liabilities:
|
|
|
|
|
|
||
Deferred finance charges
|
—
|
|
|
(333
|
)
|
||
Capital assets and other
|
—
|
|
|
(388
|
)
|
||
Goodwill amortization
|
(89,727
|
)
|
|
(109,638
|
)
|
||
Total deferred tax liabilities
|
(89,727
|
)
|
|
(110,359
|
)
|
||
Net deferred tax asset (liability)
|
$
|
108,565
|
|
|
$
|
(68,566
|
)
|
Disclosed as:
|
|
|
|
|
|
||
Deferred tax assets
|
$
|
115,325
|
|
|
$
|
41,793
|
|
Deferred tax liabilities
|
(6,760
|
)
|
|
(110,359
|
)
|
||
|
$
|
108,565
|
|
|
$
|
(68,566
|
)
|
|
2017
|
|
2016
|
||||
Revolving credit agreement
|
$
|
—
|
|
|
$
|
54,425
|
|
6.50% Notes due 2024
|
900,000
|
|
|
900,000
|
|
||
Debt issuance costs
|
(17,587
|
)
|
|
(18,420
|
)
|
||
|
882,413
|
|
|
936,005
|
|
||
Obligations under capital leases
|
706
|
|
|
431
|
|
||
|
883,119
|
|
|
936,436
|
|
||
Less: Current portion of long-term debt
|
313
|
|
|
228
|
|
||
|
$
|
882,806
|
|
|
$
|
936,208
|
|
|
|
|
||
Period
|
|
Amount
|
||
2018
|
|
$
|
313
|
|
2019
|
|
320
|
|
|
2020
|
|
68
|
|
|
2021
|
|
5
|
|
|
2022
|
|
—
|
|
|
2023 and thereafter
|
|
900,000
|
|
|
|
|
$
|
900,706
|
|
Period
|
|
Amount
|
||
2018
|
|
$
|
313
|
|
2019
|
|
320
|
|
|
2020
|
|
68
|
|
|
2021
|
|
5
|
|
|
2022
|
|
—
|
|
|
2023 and thereafter
|
|
—
|
|
|
|
|
706
|
|
|
Less: imputed interest
|
|
(59
|
)
|
|
|
|
647
|
|
|
Less: current portion
|
|
(313
|
)
|
|
|
|
$
|
334
|
|
|
Performance Based Awards
|
|
Time Based Awards
|
||||||||||
|
Shares
|
|
Weighted Average Grant Date Fair
Value |
|
Shares
|
|
Weighted Average
Grant Date Fair Value |
||||||
Balance at December 31, 2014
|
86,030
|
|
|
$
|
23.14
|
|
|
916,141
|
|
|
$
|
16.36
|
|
Granted
|
80,000
|
|
|
21.76
|
|
|
191,155
|
|
|
20.42
|
|
||
Vested
|
(68,067
|
)
|
|
25.21
|
|
|
(297,794
|
)
|
|
12.35
|
|
||
Forfeited
|
—
|
|
|
—
|
|
|
(35,000
|
)
|
|
21.69
|
|
||
Balance at December 31, 2015
|
97,963
|
|
|
$
|
19.61
|
|
|
774,502
|
|
|
$
|
18.71
|
|
Granted
|
10,000
|
|
|
14.00
|
|
|
392,500
|
|
|
12.53
|
|
||
Vested
|
(17,963
|
)
|
|
10.02
|
|
|
(380,367
|
)
|
|
16.02
|
|
||
Forfeited
|
—
|
|
|
—
|
|
|
(46,000
|
)
|
|
20.39
|
|
||
Balance at December 31, 2016
|
90,000
|
|
|
$
|
20.90
|
|
|
740,635
|
|
|
$
|
16.71
|
|
Granted
|
—
|
|
|
—
|
|
|
358,000
|
|
|
8.98
|
|
||
Vested
|
(90,000
|
)
|
|
20.90
|
|
|
(277,050
|
)
|
|
19.62
|
|
||
Forfeited
|
—
|
|
|
—
|
|
|
(36,500
|
)
|
|
14.15
|
|
||
Balance at December 31, 2017
|
—
|
|
|
$
|
—
|
|
|
785,085
|
|
|
$
|
12.28
|
|
|
Options Outstanding
|
|
Options Exercisable
|
|
Non Vested Options
|
|||||||||||
|
Number Outstanding
|
|
Weighted Average
Price per Share |
|
Number Outstanding
|
|
Weighted Average
Price per Share |
|
|
|||||||
Balance at December 31, 2014
|
112,500
|
|
|
$
|
5.70
|
|
|
112,500
|
|
|
$
|
5.70
|
|
|
—
|
|
Vested
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Granted
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Exercised
|
37,500
|
|
|
4.72
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Expired and canceled
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Balance at December 31, 2015
|
75,000
|
|
|
$
|
5.28
|
|
|
75,000
|
|
|
$
|
5.28
|
|
|
—
|
|
Vested
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Granted
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Exercised
|
37,500
|
|
|
5.97
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Expired and canceled
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Balance at December 31, 2016
|
37,500
|
|
|
$
|
5.83
|
|
|
37,500
|
|
|
$
|
5.83
|
|
|
—
|
|
Vested
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Granted
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Exercised
|
37,500
|
|
|
5.83
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Expired and canceled
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Balance at December 31, 2017
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
SARs Outstanding
|
|
SARs Exercisable
|
|
Non Vested SARs
|
||||||||||||
|
Number Outstanding
|
|
Weighted Average
Price per Share |
|
Number Outstanding
|
|
Weighted Average
Price per Share |
|
|
||||||||
Balance at December 31, 2016
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
Vested
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Granted
|
327,500
|
|
|
6.60
|
|
|
—
|
|
|
—
|
|
|
327,500
|
|
|||
Exercised
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Expired and canceled
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Balance at December 31, 2017
|
327,500
|
|
|
$
|
6.60
|
|
|
—
|
|
|
$
|
—
|
|
|
327,500
|
|
•
|
Level 1 - Quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities. The fair value hierarchy gives the highest priority to Level 1 inputs.
|
•
|
Level 2 - Observable prices that are based on inputs not quoted on active markets, but corroborated by market data.
|
•
|
Level 3 - Unobservable inputs are used when little or no market data is available. The fair value hierarchy gives the lowest priority to Level 3 inputs.
|
|
2017
|
|
2016
|
||||||||
|
Carrying Amount
|
|
Fair Value
|
|
Carrying Amount
|
|
Fair Value
|
||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
6.50% Senior Notes due 2024
|
900,000
|
|
|
904,500
|
|
|
900,000
|
|
|
812,250
|
|
|
Fair Value Measurements Using
Significant Unobservable Inputs (Level 3) |
||||||
|
2017
|
|
2016
|
||||
Beginning balance of contingent payments
|
$
|
224,754
|
|
|
$
|
306,734
|
|
Payments
(1)
|
(110,234
|
)
|
|
(105,169
|
)
|
||
Additions
(2)
|
—
|
|
|
16,132
|
|
||
Redemption value adjustments
(3)
|
3,273
|
|
|
13,930
|
|
||
Other
(4)
|
—
|
|
|
(6,412
|
)
|
||
Foreign translation adjustment
|
1,293
|
|
|
(461
|
)
|
||
Ending balance of contingent payments
|
$
|
119,086
|
|
|
$
|
224,754
|
|
(1)
|
For the year ended December 31, 2017 and 2016, payments include
$28,727
and
$10,458
, respectively, of deferred acquisition consideration settled through the issuance of
3,353,939
and
691,559
, respectively, MDC Class A subordinate voting shares in lieu of cash.
|
(2)
|
Additions are the initial estimated deferred acquisition payments of new acquisitions and step-up transactions completed within that fiscal period.
|
(3)
|
Redemption value adjustments are fair value changes from the Company’s initial estimates of deferred acquisition payments, including the accretion of present value and stock-based compensation charges relating to acquisition payments that are tied to continued employment.
|
(4)
|
Other is comprised of (i)
$2,360
transferred to shares to be issued related to
100,000
MDC Class A subordinate voting shares to be issued contingent on specific thresholds of future earnings that management expects to be attained; and, (ii)
$4,052
of contingent payments eliminated through the acquisition of incremental ownership interests. See Note 4 of the Notes to the Consolidated Financial Statements included herein for further information.
|
|
For the Year Ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
Other income (expense)
|
$
|
162
|
|
|
$
|
417
|
|
Gain (loss) on sale of business
(1)
|
(1,732
|
)
|
|
(940
|
)
|
||
Gain (loss) on sale of investments
(2)
|
2,083
|
|
|
1,932
|
|
||
Gain (loss) on investments
|
833
|
|
|
(995
|
)
|
||
Other Income, net
|
1,346
|
|
|
414
|
|
||
Foreign currency transaction gain (loss)
|
18,137
|
|
|
(213
|
)
|
||
|
$
|
19,483
|
|
|
$
|
201
|
|
•
|
The
Global Integrated Agencies
reportable segment is comprised of the Company’s six global, integrated operating segments with broad marketing communication capabilities, including advertising, branding, digital, social media, design and production services, serving multinational clients around the world. The Global Integrated Agencies reportable segment includes 72andSunny, Anomaly, Crispin Porter + Bogusky, Doner, Forsman & Bodenfors, and kbs+. These operating segments share similar characteristics related to (i) the nature of their services; (ii) the type of global clients and the methods used to provide services; and (iii) the extent to which they may be impacted by global economic and geopolitical risks. In addition, these operating segments compete with each other for new business and from time to time have business move between them. The Company believes the historic and expected average long-term profitability is similar among the operating segments aggregated in the Global Integrated Agencies reportable segment.
|
•
|
The
Domestic Creative Agencies
reportable segment is comprised of four operating segments that are national advertising agencies leveraging creative capabilities at their core. The Domestic Creative Agencies reportable segment includes Colle + McVoy, Laird+Partners, Mono Advertising and Union. These operating segments share similar characteristics related to (i) the nature of their creative advertising services; (ii) the type of domestic client accounts and the methods used to provide services; and (iii) the extent to which they may be impacted by domestic economic and policy factors within North America. In addition, these operating segments compete with each other for new business and from time to time have business move between them. The Company believes the historic and expected average long-term profitability is similar among the operating segments aggregated in the Domestic Creative Agencies reportable segment.
|
•
|
The
Specialist Communications
reportable segment is comprised of seven operating segments that are each communications agencies with core service offerings in public relations and related communications services. The Specialist Communications reportable segment includes Allison & Partners, Hunter PR, HL Group Partners, Kwittken, Luntz Global, Sloane & Company and Veritas. These operating segments share similar characteristics related to (i) the nature of their public relations and communication services, including content creation, social media and influencer marketing; (ii) the type of client accounts and the methods used to provide services; (iii) the extent to which they may be impacted by domestic economic and policy factors within North America; and (iv) the regulatory environment regarding public relations and social media. In addition, these operating segments compete with each other for new business and from time to time have business move between them. The Company believes the historic and expected average long-term profitability is similar among the operating segments aggregated in the Specialist Communications reportable segment.
|
•
|
The
Media Services
reportable segment is comprised of a single operating segment known as MDC Media Partners. MDC Media Partners is comprised of the Company’s network of stand-alone agencies with media buying and planning as their core competency, including the integrated platform Assembly. The agencies within this single operating segment share a Chief Executive Officer and Chief Financial Officer, who have operational oversight of these agencies. These agencies provide other services, including influencer marketing, content, insights & analytics, out-of-home, paid search, social media, lead generation, programmatic, artificial intelligence, and corporate barter. MDC Media Partners operates primarily in North America.
|
•
|
All Other
consists of the Company’s remaining operating segments that provide a range of diverse marketing communication services, but generally do not have similar services offerings or financial characteristics as those aggregated in the reportable segments. The All Other category includes 6Degrees, Bruce Mau Design, Concentric Partners, Civilian, Gale Partners, Hello Design, Kenna, Kingsdale, Northstar Research Partners, Redscout, Relevent, Source Marketing, Team, Vitro, Yamamoto and Y Media Labs. The nature of the specialist services provided by these operating segments vary among each other and from those operating segments aggregated into the reportable segments. This results in these operating segments having current and long-term performance expectations inconsistent with those operating segments aggregated in the reportable segments.
|
•
|
Corporate
consists of corporate office expenses incurred in connection with the strategic resources provided to the operating segments, as well as certain other centrally managed expenses that are not fully allocated to the operating segments. These office and general expenses include (i) salaries and related expenses for corporate office employees, including employees dedicated to supporting the operating segments, (ii) occupancy expenses relating to properties occupied by all corporate office employees, (iii) other office and general expenses including professional fees for the financial statement audits and other public company costs, and (iv) certain other professional fees managed by the corporate office. Additional expenses managed by the corporate office that are directly related to the operating segments are allocated to the appropriate reportable segment and the All Other category.
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Revenue:
|
|
|
|
|
|
||||||
Global Integrated Agencies
|
$
|
786,644
|
|
|
$
|
696,410
|
|
|
$
|
652,987
|
|
Domestic Creative Agencies
|
90,663
|
|
|
85,953
|
|
|
91,658
|
|
|||
Specialist Communications
|
172,565
|
|
|
170,285
|
|
|
153,920
|
|
|||
Media Services
|
142,387
|
|
|
131,498
|
|
|
132,419
|
|
|||
All Other
|
321,520
|
|
|
301,639
|
|
|
295,272
|
|
|||
Total
|
$
|
1,513,779
|
|
|
$
|
1,385,785
|
|
|
$
|
1,326,256
|
|
|
|
|
|
|
|
||||||
Segment operating income (loss):
|
|
|
|
|
|
||||||
Global Integrated Agencies
|
$
|
74,902
|
|
|
$
|
58,505
|
|
|
$
|
66,161
|
|
Domestic Creative Agencies
|
16,977
|
|
|
16,583
|
|
|
17,535
|
|
|||
Specialist Communications
|
20,714
|
|
|
1,939
|
|
|
18,047
|
|
|||
Media Services
|
12,963
|
|
|
6,154
|
|
|
20,116
|
|
|||
All Other
|
47,259
|
|
|
9,368
|
|
|
15,423
|
|
|||
Corporate
|
(40,856
|
)
|
|
(44,118
|
)
|
|
(65,172
|
)
|
|||
Total
|
$
|
131,959
|
|
|
$
|
48,431
|
|
|
$
|
72,110
|
|
|
|
|
|
|
|
||||||
Other Income (Expense):
|
|
|
|
|
|
||||||
Other income, net
|
1,346
|
|
|
414
|
|
|
7,238
|
|
|||
Foreign exchange gain (loss)
|
18,137
|
|
|
(213
|
)
|
|
(39,328
|
)
|
|||
Interest expense and finance charges, net
|
(64,364
|
)
|
|
(65,858
|
)
|
|
(57,436
|
)
|
|||
Loss on redemption of Notes
|
—
|
|
|
(33,298
|
)
|
|
—
|
|
|||
Income (loss) from continuing operations before income taxes and equity in earnings of non-consolidated affiliates
|
87,078
|
|
|
(49,716
|
)
|
|
(17,416
|
)
|
|||
Income tax expense (benefit)
|
(168,064
|
)
|
|
(9,404
|
)
|
|
3,761
|
|
|||
Income (loss) from continuing operations before equity in earnings of non-consolidated affiliates
|
255,142
|
|
|
(40,312
|
)
|
|
(21,177
|
)
|
|||
Equity in earnings (loss) of non-consolidated affiliates
|
2,081
|
|
|
(309
|
)
|
|
1,058
|
|
|||
Income (loss) from continuing operations
|
257,223
|
|
|
(40,621
|
)
|
|
(20,119
|
)
|
|||
Income (loss) from discontinued operations attributable to MDC Partners Inc., net of taxes
|
—
|
|
|
—
|
|
|
(6,281
|
)
|
|||
Net income (loss)
|
257,223
|
|
|
(40,621
|
)
|
|
(26,400
|
)
|
|||
Net income attributable to the noncontrolling interest
|
(15,375
|
)
|
|
(5,218
|
)
|
|
(9,054
|
)
|
|||
Net income (loss) attributable to MDC Partners Inc.
|
$
|
241,848
|
|
|
$
|
(45,839
|
)
|
|
$
|
(35,454
|
)
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Depreciation and amortization:
|
|
|
|
|
|
||||||
Global Integrated Agencies
|
$
|
23,800
|
|
|
$
|
21,447
|
|
|
$
|
20,599
|
|
Domestic Creative Agencies
|
1,434
|
|
|
1,653
|
|
|
1,855
|
|
|||
Specialist Communications
|
4,714
|
|
|
6,637
|
|
|
11,201
|
|
|||
Media Services
|
3,629
|
|
|
5,718
|
|
|
4,660
|
|
|||
All Other
|
8,799
|
|
|
9,406
|
|
|
12,134
|
|
|||
Corporate
|
1,098
|
|
|
1,585
|
|
|
1,774
|
|
|||
Total
|
$
|
43,474
|
|
|
$
|
46,446
|
|
|
$
|
52,223
|
|
|
|
|
|
|
|
||||||
Stock-based compensation:
|
|
|
|
|
|
||||||
Global Integrated Agencies
|
$
|
15,203
|
|
|
$
|
12,141
|
|
|
$
|
6,981
|
|
Domestic Creative Agencies
|
845
|
|
|
634
|
|
|
644
|
|
|||
Specialist Communications
|
2,954
|
|
|
3,629
|
|
|
1,510
|
|
|||
Media Services
|
614
|
|
|
301
|
|
|
471
|
|
|||
All Other
|
2,600
|
|
|
1,773
|
|
|
5,450
|
|
|||
Corporate
|
2,134
|
|
|
2,525
|
|
|
2,740
|
|
|||
Total
|
$
|
24,350
|
|
|
$
|
21,003
|
|
|
$
|
17,796
|
|
|
|
|
|
|
|
||||||
Capital expenditures:
|
|
|
|
|
|
||||||
Global Integrated Agencies
|
$
|
20,748
|
|
|
$
|
16,439
|
|
|
$
|
17,043
|
|
Domestic Creative Agencies
|
1,032
|
|
|
1,055
|
|
|
1,321
|
|
|||
Specialist Communications
|
1,288
|
|
|
2,741
|
|
|
1,311
|
|
|||
Media Services
|
3,035
|
|
|
5,110
|
|
|
825
|
|
|||
All Other
|
6,832
|
|
|
4,054
|
|
|
2,704
|
|
|||
Corporate
|
23
|
|
|
33
|
|
|
371
|
|
|||
Total
|
$
|
32,958
|
|
|
$
|
29,432
|
|
|
$
|
23,575
|
|
|
United States
|
|
Canada
|
|
Other
|
|
Total
|
||||||||
Long-lived Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||
2017
|
$
|
77,163
|
|
|
$
|
5,638
|
|
|
$
|
7,505
|
|
|
$
|
90,306
|
|
2016
|
$
|
67,617
|
|
|
$
|
5,887
|
|
|
$
|
4,873
|
|
|
$
|
78,377
|
|
Goodwill and Intangible Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||
2017
|
$
|
706,241
|
|
|
$
|
127,014
|
|
|
$
|
73,285
|
|
|
$
|
906,540
|
|
2016
|
$
|
736,334
|
|
|
$
|
121,987
|
|
|
$
|
71,509
|
|
|
$
|
929,830
|
|
|
United States
|
|
Canada
|
|
Other
|
|
Total
|
||||||||
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||
2017
|
$
|
1,172,364
|
|
|
$
|
123,092
|
|
|
$
|
218,323
|
|
|
$
|
1,513,779
|
|
2016
|
$
|
1,103,714
|
|
|
$
|
124,101
|
|
|
$
|
157,970
|
|
|
$
|
1,385,785
|
|
2015
|
$
|
1,085,051
|
|
|
$
|
129,039
|
|
|
$
|
112,166
|
|
|
$
|
1,326,256
|
|
Period
|
|
Amount
|
||
2018
|
|
$
|
58,172
|
|
2019
|
|
56,751
|
|
|
2020
|
|
55,065
|
|
|
2021
|
|
41,830
|
|
|
2022
|
|
32,595
|
|
|
2023 and thereafter
|
|
122,947
|
|
|
|
|
$
|
367,360
|
|
i.
|
The standard will result in an increase in the number of performance obligations within certain of our contractual arrangements, whereby most of our contractual arrangements will have more than one performance obligation.
|
ii.
|
Under the guidance in effect through December 31, 2017, performance incentives are recognized in revenue when specific quantitative goals are achieved, or when the Company’s performance against qualitative goals is determined by the client. Under the new standard, the Company will be required to estimate the amount of the incentive that will be earned at the inception of the contract and recognize such incentive over the term of the contract. This will result in an acceleration of revenue recognition for certain contract incentives compared to the current method.
|
iii.
|
Under the guidance in effect through December 31, 2017, non-refundable retainer fees are generally recognized on a straight-line basis over the term of the specific customer arrangement. Under the new standard, an input method will be used to measure progress and record revenue for these types of arrangements. Based on the Company’s assessment, an input measure such as cost-to-cost or labor hours will be an appropriate measure of progress in the majority of situations for which over time revenue recognition is applied. The change is expected to either defer or accelerate revenue recognition in certain instances. Revenue recognition for commission-based arrangements will continue to be recognized point-in-time.
|
|
Pension
Benefits |
|
Pension
Benefits |
||||
|
2017
|
|
2016
|
||||
Service cost
|
$
|
—
|
|
|
$
|
—
|
|
Interest cost on benefit obligation
|
1,725
|
|
|
1,855
|
|
||
Expected return on plan assets
|
(1,830
|
)
|
|
(1,863
|
)
|
||
Curtailment and settlements
|
—
|
|
|
929
|
|
||
Amortization of actuarial losses
|
222
|
|
|
137
|
|
||
Net periodic benefit cost
|
$
|
117
|
|
|
$
|
1,058
|
|
|
Pension
Benefits |
|
Pension
Benefits |
||||
|
2017
|
|
2016
|
||||
Curtailment/settlement
|
$
|
—
|
|
|
$
|
—
|
|
Current year actuarial (gain) loss
|
1,558
|
|
|
3,238
|
|
||
Amortization of actuarial gain (loss)
|
(222
|
)
|
|
(137
|
)
|
||
Total recognized in other comprehensive (income) loss
|
$
|
1,336
|
|
|
$
|
3,101
|
|
Total recognized in net periodic benefit cost and other comprehensive (income) loss
|
$
|
1,453
|
|
|
$
|
4,159
|
|
|
2017
|
|
2016
|
||||
Change in benefit obligation:
|
|
|
|
|
|
||
Benefit obligation, Beginning balance
|
$
|
40,722
|
|
|
$
|
40,296
|
|
Interest Cost
|
1,725
|
|
|
1,855
|
|
||
Actuarial losses
|
3,088
|
|
|
2,502
|
|
||
Benefits paid
|
(1,785
|
)
|
|
(3,931
|
)
|
||
Benefit obligation, Ending balance
|
43,750
|
|
|
40,722
|
|
||
Change in plan assets:
|
|
|
|
|
|
||
Fair value of plan assets, Beginning balance
|
24,482
|
|
|
25,190
|
|
||
Actual return on plan assets
|
3,360
|
|
|
198
|
|
||
Employer contributions
|
1,920
|
|
|
3,025
|
|
||
Benefits paid
|
(1,785
|
)
|
|
(3,931
|
)
|
||
Fair value of plan assets, Ending balance
|
27,977
|
|
|
24,482
|
|
||
Unfunded status
|
$
|
15,773
|
|
|
$
|
16,240
|
|
|
Pension
Benefits |
|
Pension
Benefits |
||||
|
2017
|
|
2016
|
||||
Non-current liability
|
$
|
15,773
|
|
|
$
|
16,240
|
|
Net amount recognized
|
$
|
15,773
|
|
|
$
|
16,240
|
|
|
Pension
Benefits |
|
Pension
Benefits |
||||
|
2017
|
|
2016
|
||||
Accumulated net actuarial losses
|
$
|
13,656
|
|
|
$
|
12,320
|
|
Amount recognized, net of tax
|
$
|
13,656
|
|
|
$
|
12,320
|
|
|
Pension
Benefits |
|
Pension
Benefits |
||
|
2017
|
|
2016
|
||
Discount rate
|
3.83
|
%
|
|
4.32
|
%
|
Rate of compensation increase
|
N/A
|
|
|
N/A
|
|
|
Pension
Benefits |
|
Pension
Benefits |
||
|
2017
|
|
2016
|
||
Discount rate
|
4.32
|
%
|
|
4.69
|
%
|
Expected return on plan assets
|
7.40
|
%
|
|
7.40
|
%
|
Rate of compensation increase
|
N/A
|
|
|
N/A
|
|
|
December 31, 2017
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
Asset Category:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Money Market Fund – Short Term Investments
|
$
|
1,695
|
|
|
$
|
1,695
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Mutual Funds
|
26,282
|
|
|
26,282
|
|
|
—
|
|
|
—
|
|
||||
Total
|
$
|
27,977
|
|
|
$
|
27,977
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
December 31, 2016
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
Asset Category:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Money Market Fund – Short Term Investments
|
$
|
1,687
|
|
|
$
|
1,687
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Mutual Funds
|
22,795
|
|
|
22,795
|
|
|
—
|
|
|
—
|
|
||||
Total
|
$
|
24,482
|
|
|
$
|
24,482
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Target Allocation
|
|
Actual Allocation
|
|
Actual Allocation
|
|||
|
2017
|
|
2017
|
|
2016
|
|||
Asset Category:
|
|
|
|
|
|
|
|
|
Equity Securities
|
68.0
|
%
|
|
68.9
|
%
|
|
65.5
|
%
|
Debt Securities
|
31.0
|
%
|
|
25.0
|
%
|
|
27.6
|
%
|
Cash/Cash Equivalents and Short Term Investments
|
1.0
|
%
|
|
6.1
|
%
|
|
6.9
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
|
Pension
Benefits |
||
Estimated Amortization:
|
|
2018
|
||
Net loss amortization
|
|
258
|
|
|
Total
|
|
$
|
258
|
|
Period
|
|
Amount
|
||
2018
|
|
$
|
1,806
|
|
2019
|
|
1,903
|
|
|
2020
|
|
2,090
|
|
|
2021
|
|
2,077
|
|
|
2022
|
|
2,109
|
|
|
2023 – 2027
|
|
12,010
|
|
|
Defined
Benefit Pension |
|
Foreign Currency Translation
|
|
Total
|
||||||
Balance December 31, 2015
|
$
|
(9,219
|
)
|
|
$
|
15,476
|
|
|
$
|
6,257
|
|
Other comprehensive income before reclassifications
|
—
|
|
|
(4,980
|
)
|
|
(4,980
|
)
|
|||
Amounts reclassified from accumulated other comprehensive income (loss)
|
(3,101
|
)
|
|
—
|
|
|
(3,101
|
)
|
|||
Other comprehensive income (loss)
|
$
|
(3,101
|
)
|
|
$
|
(4,980
|
)
|
|
$
|
(8,081
|
)
|
Balance December 31, 2016
|
$
|
(12,320
|
)
|
|
$
|
10,496
|
|
|
$
|
(1,824
|
)
|
Other comprehensive income before reclassifications
|
$
|
—
|
|
|
$
|
1,206
|
|
|
$
|
1,206
|
|
Amounts reclassified from accumulated other comprehensive income (loss) (net of tax benefit of $528)
|
(1,336
|
)
|
|
—
|
|
|
(1,336
|
)
|
|||
Other comprehensive income (loss)
|
(1,336
|
)
|
|
1,206
|
|
|
(130
|
)
|
|||
Balance December 31, 2017
|
$
|
(13,656
|
)
|
|
$
|
11,702
|
|
|
$
|
(1,954
|
)
|
|
Quarters
|
|
||||||||||||||
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
|
||||||||
Revenue:
|
|
|
|
|
|
|
|
|
||||||||
2017
|
$
|
344,700
|
|
|
$
|
390,532
|
|
|
$
|
375,800
|
|
|
$
|
402,747
|
|
|
2016
|
$
|
309,042
|
|
|
$
|
337,047
|
|
|
$
|
349,254
|
|
|
$
|
390,442
|
|
|
Cost of services sold:
|
|
|
|
|
|
|
|
|
||||||||
2017
|
$
|
237,563
|
|
|
$
|
267,822
|
|
|
$
|
249,418
|
|
|
$
|
268,673
|
|
|
2016
|
$
|
211,446
|
|
|
$
|
228,835
|
|
|
$
|
235,659
|
|
|
$
|
260,193
|
|
|
Income (loss) from continuing operations:
|
|
|
|
|
|
|
|
|
||||||||
2017
|
$
|
(9,683
|
)
|
|
$
|
13,467
|
|
|
$
|
21,984
|
|
|
$
|
231,455
|
|
|
2016
|
$
|
(22,773
|
)
|
|
$
|
2,089
|
|
|
$
|
(31,081
|
)
|
|
$
|
11,144
|
|
|
Net income (loss) attributable to MDC Partners Inc.:
|
|
|
|
|
|
|
|
|
||||||||
2017
|
$
|
(10,566
|
)
|
|
$
|
11,253
|
|
|
$
|
18,493
|
|
|
$
|
222,668
|
|
|
2016
|
$
|
(23,632
|
)
|
|
$
|
835
|
|
|
$
|
(32,140
|
)
|
|
$
|
9,098
|
|
|
Income (loss) per common share:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
|
|
|
|
|
|
|
||||||||
Continuing operations:
|
|
|
|
|
|
|
|
|
||||||||
2017
|
$
|
(0.21
|
)
|
|
$
|
0.14
|
|
|
$
|
0.25
|
|
|
$
|
3.33
|
|
|
2016
|
$
|
(0.47
|
)
|
|
$
|
0.02
|
|
|
$
|
(0.62
|
)
|
|
$
|
0.17
|
|
|
Net income (loss):
|
|
|
|
|
|
|
|
|
||||||||
2017
|
$
|
(0.21
|
)
|
|
$
|
0.14
|
|
|
$
|
0.25
|
|
|
$
|
3.33
|
|
|
2016
|
$
|
(0.47
|
)
|
|
$
|
0.02
|
|
|
$
|
(0.62
|
)
|
|
$
|
0.17
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
||||||||
Continuing operations:
|
|
|
|
|
|
|
|
|
||||||||
2017
|
$
|
(0.21
|
)
|
|
$
|
0.14
|
|
|
$
|
0.24
|
|
|
$
|
3.30
|
|
|
2016
|
$
|
(0.47
|
)
|
|
$
|
0.02
|
|
|
$
|
(0.62
|
)
|
|
$
|
0.17
|
|
(1)
|
Net income (loss):
|
|
|
|
|
|
|
|
|
||||||||
2017
|
$
|
(0.21
|
)
|
|
$
|
0.14
|
|
|
$
|
0.24
|
|
|
$
|
3.30
|
|
|
2016
|
$
|
(0.47
|
)
|
|
$
|
0.02
|
|
|
$
|
(0.62
|
)
|
|
$
|
0.17
|
|
(1)
|
(1)
|
The diluted income per share calculation for the fourth quarter of 2016 excludes the Company’s option to settle the deferred acquisition consideration in shares related to F&B. If such shares were included, the diluted income per common share would be
$0.14
.
|
•
|
The fourth quarter of
2017
and
2016
included a foreign exchange loss of
$659
and
$10,081
, respectively.
|
•
|
The fourth quarter of
2017
and
2016
included stock-based compensation charges of
$7,480
and
$5,560
, respectively.
|
•
|
The fourth quarter of
2017
and
2016
included changes in deferred acquisition resulting in income of
$18,173
and
$9,211
, respectively.
|
•
|
The fourth quarter of
2017
included goodwill and other asset impairment charges of
$4,415
and the third and fourth quarter of
2016
included goodwill impairment charges of
$29,631
and
$18,893
, respectively.
|
•
|
The fourth quarter of 2017 included income tax benefit related to the release of the Company’s valuation allowance of
$226,466
. The fourth quarter of 2016 included income tax expense of
$925
relating to the increase to the valuation allowance.
|
•
|
pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company;
|
•
|
provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with U.S. generally accepted accounting principles, and that receipts and expenditures are being made only in accordance with authorizations of the Company’s management and directors; and
|
•
|
provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of assets that could have a material effect on the financial statements.
|
Name
|
|
Age
|
|
Office
|
Scott L. Kauffman
(1)
|
|
62
|
|
Chairman of the Board and Chief Executive Officer
|
David B. Doft
|
|
46
|
|
Chief Financial Officer
|
Mitchell S. Gendel
|
|
52
|
|
Executive Vice President, General Counsel and Corporate Secretary
|
Bob Kantor
|
|
60
|
|
Executive Vice President, Global Chief Marketing Officer
|
Stephanie Nerlich
|
|
48
|
|
Executive Vice President, Partner Development & Talent
|
David C. Ross
|
|
37
|
|
Executive Vice President, Strategy and Corporate Development
|
Alexandra Delanghe Ewing
|
|
38
|
|
Chief Communications Officer
|
(1)
|
Also a member of MDC’s Board of Directors.
|
Column A
|
|
Column B
|
|
Column C
|
|
Column D
|
|
Column E
|
|
Column F
|
||||||||||
Description
|
|
Balance at
Beginning of Period |
|
Charged to
Costs and Expenses |
|
Removal of Uncollectible Receivables
|
|
Translation Adjustments
Increase (Decrease) |
|
Balance at
the End of Period |
||||||||||
Valuation accounts deducted from assets to which they apply – allowance for doubtful accounts:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
December 31, 2017
|
|
$
|
1,523
|
|
|
$
|
1,989
|
|
|
$
|
(924
|
)
|
|
$
|
(135
|
)
|
|
$
|
2,453
|
|
December 31, 2016
|
|
$
|
1,306
|
|
|
$
|
1,053
|
|
|
$
|
(830
|
)
|
|
$
|
(6
|
)
|
|
$
|
1,523
|
|
December 31, 2015
|
|
$
|
1,409
|
|
|
$
|
750
|
|
|
$
|
(799
|
)
|
|
$
|
(54
|
)
|
|
$
|
1,306
|
|
Column A
|
|
Column B
|
|
Column C
|
|
Column D
|
|
Column E
|
|
Column F
|
||||||||||
Description
|
|
Balance at
Beginning of Period |
|
Charged to
Costs and Expenses |
|
Other
(1)
|
|
Translation Adjustments
Increase (Decrease) |
|
Balance at
the End of Period |
||||||||||
Valuation accounts deducted from assets to which they apply – valuation allowance for deferred income taxes:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
December 31, 2017
|
|
$
|
248,867
|
|
|
$
|
(230,358
|
)
|
|
$
|
4,108
|
|
|
$
|
(3,585
|
)
|
|
$
|
19,032
|
|
December 31, 2016
|
|
$
|
247,967
|
|
|
$
|
6,605
|
|
|
$
|
(6,032
|
)
|
|
$
|
327
|
|
|
$
|
248,867
|
|
December 31, 2015
|
|
$
|
175,218
|
|
|
$
|
3,565
|
|
|
$
|
73,390
|
|
|
$
|
(4,206
|
)
|
|
$
|
247,967
|
|
(1)
|
Adjustment to reconcile actual net operating loss carry forwards to prior year tax accrued, utilization of net operating loss carry forwards, which were fully reserved, adjustment for net operating loss relating to sale of business and pension plan adjustment.
|
Date:
|
March 1, 2018
|
|
/s/ Scott L. Kauffman
|
|
|
|
Name: Scott L. Kauffman
Title: Chairman and Chief Executive Officer
|
Signature
|
|
Title
|
|
Date
|
/s/ Scott L. Kauffman
|
|
Chairman and Chief Executive Officer
|
|
March 1, 2018
|
Scott L. Kauffman
|
|
|
|
|
/s/ David Doft
|
|
Chief Financial Officer (Principal Accounting Officer)
|
|
March 1, 2018
|
David Doft
|
|
|
|
|
/s/ Clare Copeland
|
|
Director
|
|
March 1, 2018
|
Clare Copeland
|
|
|
|
|
/s/ Daniel Goldberg
|
|
Director
|
|
March 1, 2018
|
Daniel Goldberg
|
|
|
|
|
/s/ Bradley Gross
|
|
Director
|
|
March 1, 2018
|
Bradley Gross
|
|
|
|
|
/s/ Lawrence S. Kramer
|
|
Director
|
|
March 1, 2018
|
Lawrence S. Kramer
|
|
|
|
|
/s/ Anne Marie O'Donovan
|
|
Director
|
|
March 1, 2018
|
Anne Marie O'Donovan
|
|
|
|
|
/s/ Irwin D. Simon
|
|
Director
|
|
March 1, 2018
|
Irwin D. Simon
|
|
|
|
|
Exhibit No.
|
|
Description
|
|
Articles of Amalgamation, dated January 1, 2004 (incorporated by reference to Exhibit 3.1 to the Company’s Form 10-Q filed on May 10, 2004);
|
|
|
Articles of Continuance, dated June 28, 2004 (incorporated by reference to Exhibit 3.3 to the Company’s Form 10-Q filed on August 4, 2004);
|
|
|
Articles of Amalgamation, dated July 1, 2010 (incorporated by reference to Exhibit 3.1 to the Company’s Form 10-Q filed on July 30, 2010);
|
|
|
Articles of Amalgamation, dated May 1, 2011 (incorporated by reference to Exhibit 3.1 to the Company’s Form 10-Q filed on May 2, 2011);
|
|
|
Articles of Amalgamation, dated January 1, 2013 (incorporated by reference to Exhibit 3.1.4 to the Company’s Form 10-K filed on March 10, 2014);
|
|
|
Articles of Amalgamation, dated April 1, 2013 (incorporated by reference to Exhibit 3.1.5 to the Company’s Form 10-K filed on March 10, 2014);
|
|
|
Articles of Amalgamation, dated July 1, 2013 (incorporated by reference to Exhibit 3.1.6 to the Company’s Form 10-K filed on March 10, 2014);
|
|
|
Articles of Amendment, dated March 7, 2017 (incorporated by reference to Exhibit 3.1 to the Company’s Form 8-K filed on March 7, 2016);
|
|
|
General By-law No. 1, as amended on April 29, 2005 (incorporated by reference to Exhibit 3.2 to the Company’s Form 10-K filed on March 16, 2007);
|
|
|
Indenture, dated as of March 23, 2016, among the Company, the Guarantors and The Bank of New York Mellon, as trustee (incorporated by reference to Exhibit 4.1 to the Company’s Form 8-K filed on March 23, 2016);
|
|
|
6.50% Senior Notes due 2024 (incorporated by reference to Exhibit 4.2 to the Company’s Form 8-K filed on March 23, 2016);
|
|
|
Second Amended and Restated Credit Agreement, dated as of May 3, 2016, among the Company, Maxxcom Inc., a Delaware corporation, each of their subsidiaries party thereto, Wells Fargo Capital Finance, LLC, as agent, and the lenders from time to time party thereto (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on May 4, 2016);
|
|
|
Securities Purchase Agreement, by and between MDC Partners Inc. and Broad Street Principal Investments, L.L.C., dated as of February 14, 2017 (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on February 15, 2016);
|
|
|
Employment Agreement between the Company and Scott Kauffman, dated as of August 6, 2015 (incorporated by reference to Exhibit 10.2 to the Company’s Form 10-K filed on February 26, 2016);
|
|
|
Separation Agreement, by and among the Company, Nadal Management Limited, Nadal Financial Corporation and Miles Nadal, dated as of July 20, 2015 (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on July 20, 2015);
|
|
|
Employment Agreement between the Company and David Doft, dated as of July 19, 2007 (effective August 10, 2007) (incorporated by reference to Exhibit 10.7 to the Company’s Form 10-Q filed on August 7, 2007);
|
|
|
Amendment No. 1 dated March 7, 2011, to the Amended and Restated Employment Agreement made as of July 19, 2007, by and between the Company and David Doft (incorporated by reference to Exhibit 10.2 to the Company’s Form 10-Q filed on May 2, 2011);
|
|
|
Amended and Restated Employment Agreement between the Company and Mitchell Gendel, dated as of July 6, 2007 (incorporated by reference to Exhibit 10.5 to the Company’s Form 10-Q filed on August 7, 2007);
|
|
|
Amendment No. 1 dated March 7, 2011, to the Amended and Restated Employment Agreement made as of July 6, 2007, by and between the Company and Mitchell Gendel (incorporated by reference to Exhibit 10.3 to the Company’s Form 10-Q filed on May 2, 2011);
|
|
|
Amended and Restated Employment Agreement between the Company and Robert Kantor, dated as of May 5, 2014 (incorporated by reference to Exhibit 10.2 to the Company’s 10-Q filed on May 4, 2016);
|
|
|
Second Amended and Restated Employment Agreement between the Company and David Ross, dated as of February 27, 2017 (incorporated by reference to Exhibit 10.7 to the Company’s 10-K filed on March 1, 2017);
|
|
|
Amended and Restated Employment Agreement between the Company and Stephanie Nerlich, dated as of November 1, 2017*;
|
|
|
Amended and Restated Stock Appreciation Rights Plan, as adopted by the shareholders of the Company at the 2009 Annual and Special Meeting of Shareholders on June 2, 2009 (incorporated by reference to Exhibit 10.2 to the Company’s Form 8-K filed on June 5, 2009);
|
|
|
Amended 2005 Stock Incentive Plan of the Company, as approved and adopted by the shareholders of the Company at the 2009 Annual and Special Meeting of Shareholders on June 2, 2009 (incorporated by reference to Exhibit 10.1 to the Company’s 8-K filed on June 5, 2009);
|
|
2008 Key Partner Incentive Plan, as approved and adopted by the shareholders of the Company at the 2008 Annual and Special Meeting of Shareholders on May 30, 2008 (incorporated by reference to Exhibit 10.1 to the Company’s Form 10-Q filed on July 31, 2008);
|
|
|
2011 Stock Incentive Plan of the Company, as approved and adopted by the shareholders of the Company on June 1, 2011 (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on June 1, 2011);
|
|
|
Form of Incentive/Retention Payment letter agreement (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on August 1, 2011);
|
|
|
MDC Partners Inc. 2014 Long Term Cash Incentive Compensation Plan, as adopted March 6, 2014, including forms of 2014 Award Agreement (incorporated by reference to Exhibit 10.12 to the Company’s Form 10-K filed on March 10, 2014);
|
|
|
2016 Stock Incentive Plan, as adopted by the shareholders of the Company at the 2016 Annual and Special Meeting of Shareholders on June 1, 2016 (incorporated by reference to Exhibit 10.14 to the Company’s 10-K filed on March 1, 2017);
|
|
|
Form of Financial-Performance Based Restricted Stock Grant Agreement (2017) under the 2016 Stock Incentive Plan (incorporated by reference to Exhibit 10.14.1 to the Company’s 10-K filed on March 1, 2017);
|
|
|
Statement of computation of ratio of earnings to fixed charges*;
|
|
|
Code of Conduct of MDC Partners Inc. (as amended, February 2016) (incorporated by reference to Exhibit 14 to the Company’s Form 10-K filed on February 26, 2016);
|
|
|
MDC Partners’ Corporate Governance Guidelines (as amended, February 2016) (incorporated by reference to Exhibit 14.1 to the Company’s Form 10-K filed on February 26, 2016);
|
|
|
Subsidiaries of Registrant*;
|
|
|
Consent of Independent Registered Public Accounting Firm BDO USA LLP*;
|
|
|
Certification by Chief Executive Officer pursuant to Rules 13a 14(a) and 15d 14(a) under the Securities Exchange Act of 1934 and Section 302 of the Sarbanes-Oxley Act of 2002*;
|
|
|
Certification by Chief Financial Officer pursuant to Rules 13a 14(a) and 15d 14(a) under the Securities Exchange Act of 1934 and Section 302 of the Sarbanes-Oxley Act of 2002*;
|
|
|
Certification by Chief Executive Officer pursuant to 18 USC. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*;
|
|
|
Certification by Chief Financial Officer pursuant to 18 USC. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*.
|
(i)
|
a severance payment (the “
Severance Amount
”) in an amount equal to the product of one (1) multiplied by the Executive’s “Total Remuneration”. For purposes of this Agreement, “
Total Remuneration
” shall mean the sum of the Executive’s current Base Salary, plus the highest annual discretionary bonus earned by the Executive in the three (3) years ending December 31 of the year immediately preceding the Date of Termination. The Severance Amount described in this Section 7(b)(i), less applicable withholding of any tax amounts, shall be paid by the Company to the Executive over the severance period in accordance with the Company’s customary payroll practices; and
|
(ii)
|
unpaid Base Salary through, and any unpaid reimbursable expenses outstanding as of, the Date of Termination.
|
(iii)
|
her Annual Discretionary Bonus with respect to the calendar year prior to the Date of Termination, when otherwise payable, but only to the extent not already paid; and
|
(iv)
|
eligibility for a pro-rata portion of her Annual Discretionary Bonus with respect to the calendar year in which the Date of Termination occurs, when otherwise payable, (such pro-rata amount to be equal to the product of (A) the amount of the Annual Discretionary Bonus for such calendar year, times (B) a fraction, (x) the numerator of which shall be the number of calendar days commencing January 1 of such year and ending on the Date of Termination, and (y) the denominator of which shall equal 365.
|
|
Twelve Months Ended December 31,
|
||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
Earnings:
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (Loss) from continuing operations attributable to MDC Partners Inc.
|
$
|
205,594
|
|
|
$
|
(45,839
|
)
|
|
$
|
(29,173
|
)
|
|
$
|
(2,797
|
)
|
|
$
|
(139,663
|
)
|
Additions:
|
|
|
|
|
|
|
|
|
|
||||||||||
Income taxes (recovery)
|
(168,064
|
)
|
|
(9,404
|
)
|
|
3,761
|
|
|
12,422
|
|
|
(4,367
|
)
|
|||||
Noncontrolling interest in earnings of consolidated subsidiaries
|
15,375
|
|
|
5,218
|
|
|
9,054
|
|
|
6,890
|
|
|
6,461
|
|
|||||
Fixed charges, as shown below
|
85,552
|
|
|
117,055
|
|
|
73,184
|
|
|
69,001
|
|
|
113,188
|
|
|||||
Distributions received from equity-method investees
|
1,167
|
|
|
123
|
|
|
652
|
|
|
726
|
|
|
3,096
|
|
|||||
|
(65,970
|
)
|
|
112,992
|
|
|
86,651
|
|
|
89,039
|
|
|
118,378
|
|
|||||
Subtractions:
|
|
|
|
|
|
|
|
|
|
||||||||||
Equity in income (loss) of nonconsolidated affiliates
|
2,081
|
|
|
(309
|
)
|
|
1,058
|
|
|
1,406
|
|
|
281
|
|
|||||
Noncontrolling interest in earnings of consolidated subsidiaries that have not incurred fixed charges
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
2,081
|
|
|
(309
|
)
|
|
1,058
|
|
|
1,406
|
|
|
281
|
|
|||||
Earnings (loss) as adjusted
|
173,797
|
|
|
67,462
|
|
|
56,420
|
|
|
84,836
|
|
|
(21,566
|
)
|
|||||
Fixed charges:
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest on indebtedness, expensed or capitalized
|
68,145
|
|
|
90,021
|
|
|
55,633
|
|
|
53,018
|
|
|
92,936
|
|
|||||
Amortization of debt discount and expense and premium on indebtedness, expensed or capitalized
|
3,022
|
|
|
9,135
|
|
|
2,270
|
|
|
2,247
|
|
|
7,762
|
|
|||||
Interest within rent expense
|
20,429
|
|
|
17,899
|
|
|
15,281
|
|
|
13,736
|
|
|
12,490
|
|
|||||
Total fixed charges
|
$
|
85,552
|
|
|
$
|
117,055
|
|
|
$
|
73,184
|
|
|
$
|
69,001
|
|
|
$
|
113,188
|
|
Ratio of earnings to fixed charges
|
2.03
|
|
|
N/A
|
|
|
N/A
|
|
|
1.23
|
|
|
N/A
|
|
|||||
Dollar amount deficiency
|
N/A
|
|
|
$
|
49,593
|
|
|
$
|
16,764
|
|
|
N/A
|
|
|
$
|
134,754
|
|
Name
|
|
Jurisdiction of Incorporation/Formation
|
1208075 Ontario Limited
|
|
Ontario
|
2340432 Ontario Inc.
|
|
Ontario
|
6 Degrees Integrated Communications Corp.
|
|
Ontario
|
72andSunny Midco LLC
|
|
Delaware
|
72andSunny NL B.V.
|
|
Netherlands
|
72andSunny Partners LLC
|
|
Delaware
|
72andSunny Partners LLC
|
|
New York
|
72andSunny Pte. Ltd.
|
|
Republic of Singapore
|
72andSunny Pty Ltd
|
|
New South Wales
|
7thfl LLC
|
|
Delaware
|
7thfl LP
|
|
Ontario
|
7thfl, LTD
|
|
United Kingdom
|
939GP Inc.
|
|
Ontario
|
Accumark Partners Inc.
|
|
Ontario
|
ACE Content LLC
|
|
Delaware
|
Albion Brand Communication Limited
|
|
United Kingdom
|
Allegory LLC
|
|
Delaware
|
Allison & Partners Holdings (Thailand) Limited
|
|
Bangkok
|
Allison & Partners LLC
|
|
Delaware
|
Allison & Partners Thailand Limited
|
|
Bangkok
|
Allison and Partners K.K.
|
|
Tokyo
|
Allison Kommunikation GmbH
|
|
Berlin
|
Allison Partners Limited
|
|
Wanchai
|
Allison PR (Beijing) Limited
|
|
Beijing
|
Allison+Partners Singapore Pte Ltd
|
|
Republic of Singapore
|
Allison+Partners UK Limited
|
|
England
|
Alveo LLC
|
|
Delaware
|
Anomaly (Shanghai) Advertising Co., Ltd.
|
|
Shanghai
|
Anomaly B.V.
|
|
Netherlands
|
Anomaly GmbH
|
|
Berlin
|
Anomaly Inc.
|
|
Ontario
|
Anomaly London LLP
|
|
United Kingdom
|
Anomaly Partners LA LLC
|
|
Delaware
|
Anomaly Partners LLC
|
|
Delaware
|
Anomaly UK Limited
|
|
United Kingdom
|
Antidote 360 LLC
|
|
Delaware
|
Apollo Program LLC
|
|
Delaware
|
Attention Partners LLC
|
|
Delaware
|
Boom Marketing Inc.
|
|
Ontario
|
Born AI LLC
|
|
Delaware
|
Bruce Mau Design (USA) LLC
|
|
Delaware
|
Bruce Mau Design Inc.
|
|
Ontario
|
Bruce Mau Holdings Ltd.
|
|
Ontario
|
Capital C Partners GP Inc.
|
|
Ontario
|
Colle & McVoy LLC
|
|
Delaware
|
Com.motion Inc.
|
|
Delaware
|
Com.motion Inc.
|
|
Ontario
|
Concentric Health Experience Limited
|
|
United Kingdom
|
Concentric Partners LLC
|
|
Delaware
|
CP+B - Crispin Porter & Bogusky Brasil Publicidade e Participacao Ltda.
|
|
Sao Paulo
|
Crispin Porter & Bogusky (Hong Kong) Limited
|
|
Hong Kong
|
Crispin Porter & Bogusky LLC
|
|
Delaware
|
Crispin Porter & Bogusky Ltd
|
|
United Kingdom
|
Crispin Porter + Bogusky Denmark ApS
|
|
Copenhagen
|
Doner Limited
|
|
United Kingdom
|
Doner Partners LLC
|
|
Delaware
|
Dotglu LLC
|
|
Delaware
|
Elixir Health Experience LLC
|
|
Delaware
|
Enplay Partners LLC
|
|
Delaware
|
Expecting Productions, LLC
|
|
California
|
Forsman & Bodenfors AB
|
|
Sweden
|
Forsman & Bodenfors Factory AB
|
|
Sweden
|
Forsman & Bodenfors Inhouse AB
|
|
Sweden
|
Forsman & Bodenfors Studios AB
|
|
Sweden
|
Gale Creative Agency Private Limited
|
|
Bangalore
|
Gale Partners Inc.
|
|
Ontario
|
Gale Partners LLC
|
|
Delaware
|
Gale Partners LP
|
|
Ontario
|
Happy Forsman & Bodenfors AB
|
|
Sweden
|
Hecho en 72 LLC
|
|
Delaware
|
Hello Design, LLC
|
|
California
|
HL Group Partners Limited
|
|
United Kingdom
|
HL Group Partners LLC
|
|
Delaware
|
HPR Partners, LLC
|
|
Delaware
|
Hudson and Sunset Media, LLC
|
|
Delaware
|
Hunter PR Canada LP
|
|
Ontario
|
Hunter PR UK Limited
|
|
United Kingdom
|
Hunter Public Relations UK Limited
|
|
United Kingdom
|
KBP Holdings LLC
|
|
Delaware
|
KBS (Hong Kong) Limited
|
|
Unknown
|
KBS (Shanghai) Advertising Co., Ltd.
|
|
Shanghai
|
KBS+P Canada LP KBS+P Canada SEC
|
|
Ontario
|
KBS+P Ventures LLC
|
|
Delaware
|
Kenna Communications GP Inc.
|
|
Ontario
|
Kenna Communications LP
|
|
Ontario
|
Kingsdale Partners LP
|
|
Ontario
|
Kingsdale Shareholder Services US LLC
|
|
Delaware
|
Kirshenbaum Bond Senecal & Partners LLC
|
|
Delaware
|
KIS Investor Services Inc. (Barbados)
|
|
Barbados
|
Kollo AB
|
|
Sweden
|
Kwittken & Company Limited
|
|
United Kingdom
|
Kwittken LLC
|
|
Delaware
|
Kwittken LP
|
|
Ontario
|
Kwittken Ltd.
|
|
United Kingdom
|
Laird + Partners New York LLC
|
|
Delaware
|
Laurie, Foard & Wheeler Limited
|
|
Hong Kong
|
Laurie, Ford + Wheeler LLC
|
|
Delaware
|
Legend PR Partners LLC
|
|
Delaware
|
LifeMed Media, Inc.
|
|
Delaware
|
Longacre Square Communications LLC
|
|
Delaware
|
Luntz Global Partners LLC
|
|
Delaware
|
Main North LP
|
|
Ontario
|
Maxxcom (Barbados) Inc.
|
|
Barbados
|
Maxxcom (USA) Finance Company
|
|
Delaware
|
Maxxcom (USA) Holdings Inc.
|
|
Delaware
|
Maxxcom Global Media LLC
|
|
Delaware
|
Maxxcom Inc.
|
|
Delaware
|
MDC Acquisition Inc.
|
|
Delaware
|
MDC Canada GP Inc.
|
|
Canada
|
MDC Corporate (US) Inc.
|
|
Delaware
|
MDC Europe Ltd.
|
|
United Kingdom
|
MDC Gale43 GP Inc.
|
|
Ontario
|
MDC Innovation Partners LLC
|
|
Delaware
|
MDC Kingsdale GP Inc.
|
|
Ontario
|
MDC Partners Inc.
|
|
Canada
|
MDC Partners UK Holdings Limited
|
|
United Kingdom
|
Media Assembly LP
|
|
Ontario
|
Mono Advertising, LLC
|
|
Delaware
|
New Team LLC
|
|
Delaware
|
No Sleep Productions LLC
|
|
Delaware
|
Northstar Management Holdco Inc.
|
|
Ontario
|
Northstar Research GP LLC
|
|
Delaware
|
Northstar Research Holdings Canada Inc.
|
|
Ontario
|
Northstar Research Holdings USA LP
|
|
Delaware
|
Northstar Research Partners (UK) Limited
|
|
United Kingdom
|
Northstar Research Partners (USA) LLC
|
|
Delaware
|
Northstar Research Partners Inc. (ON)
|
|
Ontario
|
Pictor Digital Creative Services LLC
|
|
Delaware
|
Plus Productions, LLC
|
|
Delaware
|
Pt. Northstar Business Consulting Partners
|
|
Republic of Indonesia
|
Redscout LLC
|
|
Delaware
|
Redscout Ltd.
|
|
United Kingdom
|
Relevent Partners LLC
|
|
Delaware
|
Sloane & Company LLC
|
|
Delaware
|
SML Partners Holdings LLC
|
|
Delaware
|
Source Marketing LLC
|
|
New York
|
Studio Pica Inc.
|
|
Canada
|
Sugar Daddy Development, LLC
|
|
Delaware
|
TargetCast LLC
|
|
Delaware
|
Targetcom LLC
|
|
Delaware
|
TC Acquisition Inc.
|
|
Delaware
|
TEAM LP
|
|
Ontario
|
The Arsenal LLC
|
|
Delaware
|
The Path Worldwide Limited
|
|
United Kingdom
|
Trade X Partners LLC
|
|
Delaware
|
Trailer Productions, LLC
|
|
California
|
TS Holdings LP
|
|
Ontario
|
Union Advertising Canada LP
|
|
Ontario
|
Unique Influence Partners LLC
|
|
Delaware
|
Varick Media Management LLC
|
|
Delaware
|
Veritas Communications Inc.
|
|
Ontario
|
Vitro Partners LLC
|
|
Delaware
|
VitroRobertson LLC
|
|
Delaware
|
Walker Brook Capital LLC
|
|
Delaware
|
Y Media Labs LLC
|
|
Delaware
|
Y Media Labs Private Limited
|
|
India
|
Yamamoto Moss Mackenzie, Inc.
|
|
Delaware
|
Zig Management (USA) Inc.
|
|
Delaware
|
Zyman Group, LLC
|
|
Delaware
|
1.
|
I have reviewed this annual report on Form 10-K for the year ended
December 31, 2017
of MDC Partners Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date:
|
March 1, 2018
|
/s/ Scott L. Kauffman
|
|
|
|
|
By:
|
Scott L. Kauffman
|
|
|
|
Title:
|
Chairman and Chief Executive
Officer
|
|
1.
|
I have reviewed this annual report on Form 10-K for the year ended
December 31, 2017
of MDC Partners Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date:
|
March 1, 2018
|
/s/ David Doft
|
|
|
|
|
By:
|
David Doft
|
|
|
|
Title:
|
Chief Financial Officer
|
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Dated as of
|
March 1, 2018
|
/s/ Scott L. Kauffman
|
|
|
|
|
By:
|
Scott L. Kauffman
|
|
|
|
Title:
|
Chairman and Chief Executive Officer
|
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Dated as of
|
March 1, 2018
|
/s/ David Doft
|
|
|
|
|
By:
|
David Doft
|
|
|
|
Title:
|
Chief Financial Officer
|
|