|
|
|
|
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 achieve the full amount of its stated cost saving initiatives;
|
•
|
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; and
|
•
|
foreign currency fluctuations.
|
|
|
Year of Initial
|
|
|
|
||
Company
|
|
Investment
|
|
Locations
|
Ownership %
|
||
Consolidated:
|
|
|
|
|
|
||
Global Integrated Agencies:
|
|
|
|
|
|
||
72andSunny
|
|
2010
|
|
Los Angeles, New York, Netherlands, UK, Australia, Singapore
|
100.0
|
%
|
|
Anomaly
|
|
2011
|
|
New York, Los Angeles, Netherlands, Canada, UK, China, Germany
|
100.0
|
%
|
|
Crispin Porter Bogusky
|
|
2001
|
|
Boulder, Los Angeles, UK, Brazil, China
|
100.0
|
%
|
|
Doner
|
|
2012
|
|
Detroit, Cleveland, Los Angeles, UK
|
100.0
|
%
|
|
Forsman & Bodenfors
|
|
2004
|
|
Sweden, New York, Canada, China, UK, Los Angeles, Singapore
|
100.0
|
%
|
|
Attention
|
|
2009
|
|
New York, Los Angeles
|
100.0
|
%
|
|
The Media Kitchen
|
|
2004
|
|
New York, Canada, UK
|
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
|
%
|
|
Yamamoto
|
|
2000
|
|
Minneapolis
|
100.0
|
%
|
|
Civilian
|
|
2000
|
|
Chicago
|
100.0
|
%
|
|
Specialist Communications:
|
|
|
|
|
|
||
Allison & Partners
|
|
2010
|
|
San Francisco, Los Angeles, New York and other US Locations, China, France, Singapore, UK, Japan, Germany
|
100.0
|
%
|
|
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
|
%
|
|
KWT Global
|
|
2010
|
|
New York, UK, Canada
|
77.5
|
%
|
|
Veritas
|
|
1993
|
|
Canada
|
90.0
|
%
|
|
Media Services:
|
|
|
|
|
|
||
MDC Media Partners
|
|
2010
|
|
New York
|
|
||
Assembly
|
|
2010
|
|
New York, Detroit, Atlanta, Los Angeles
|
100.0
|
%
|
|
EnPlay
|
|
2015
|
|
New York
|
100.0
|
%
|
|
Trade X
|
|
2011
|
|
New York
|
90.0
|
%
|
|
Unique Influence
|
|
2015
|
|
Austin
|
100.0
|
%
|
|
Yes & Company
|
|
2018
|
|
New York
|
|
Bruce Mau Design
|
|
2004
|
|
Canada, New York
|
100.0
|
%
|
|
Northstar Research Partners
|
|
1998
|
|
Canada, New York, UK, Indonesia
|
100.0
|
%
|
|
Varick Media Management
|
2
|
|
2010
|
|
New York
|
100.0
|
%
|
All Other:
|
|
|
|
|
|
||
6degrees Communications
|
|
1993
|
|
Canada
|
74.9
|
%
|
|
Concentric Partners
|
|
2011
|
|
New York, UK
|
72.3
|
%
|
|
Gale Partners
|
|
2014
|
|
Canada, New York, India, Singapore
|
60.0
|
%
|
|
Instrument
|
|
2018
|
|
Portland
|
51.0
|
%
|
|
Kenna
|
|
2010
|
|
Canada
|
100.0
|
%
|
|
Kingsdale
|
|
2014
|
|
Canada, New York
|
65.0
|
%
|
|
Redscout
|
|
2007
|
|
New York, San Francisco, UK
|
100.0
|
%
|
|
Relevent
|
|
2010
|
|
New York
|
100.0
|
%
|
|
TEAM
|
|
2010
|
|
Ft. Lauderdale
|
100.0
|
%
|
|
Vitro
|
|
2004
|
|
San Diego, Austin
|
81.6
|
%
|
|
Y Media Labs
|
|
2015
|
|
Redwood City, New York, India,
|
60.0
|
%
|
Segment
|
|
Total
|
|
Global Integrated Agencies
|
|
2,719
|
|
Domestic Creative Agencies
|
|
482
|
|
Specialist Communications
|
|
705
|
|
Media Services
|
|
535
|
|
All Other
|
|
1,513
|
|
Corporate
|
|
70
|
|
Total
|
|
6,024
|
|
•
|
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, Boulder, Detroit, Cleveland, Canada, Sweden, UK, Netherlands, 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.
|
All Other
|
|
New York, Portland, San Francisco, Ft. Lauderdale, San Diego, Austin, Redwood City, Canada, India, Singapore, UK.
|
Corporate
|
|
New York
|
Period
|
|
Total Number of Shares Purchased
|
|
Average Price Paid Per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Program
|
|
Maximum Number of Shares That May Yet Be Purchased Under the Program
|
|||||
10/1/2018 - 10/31/2018
|
|
116
|
|
|
$
|
2.47
|
|
|
—
|
|
|
—
|
|
11/1/2018 - 11/30/2018
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12/1/2018 - 12/31/2018
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
|
116
|
|
|
$
|
2.47
|
|
|
—
|
|
|
—
|
|
|
Years Ended December 31,
|
||||||||||||||||||
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(Dollars in Thousands, Except per Share Data)
|
||||||||||||||||||
Operating Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Revenues
|
$
|
1,476,203
|
|
|
$
|
1,513,779
|
|
|
$
|
1,385,785
|
|
|
$
|
1,326,256
|
|
|
$
|
1,223,512
|
|
Operating income
|
$
|
9,696
|
|
|
$
|
131,959
|
|
|
$
|
48,431
|
|
|
$
|
72,110
|
|
|
$
|
87,749
|
|
Net income (loss)
|
$
|
(111,948
|
)
|
|
$
|
257,223
|
|
|
$
|
(40,621
|
)
|
|
$
|
(20,119
|
)
|
|
$
|
6,739
|
|
Stock-based compensation included in income (loss)
|
$
|
18,416
|
|
|
$
|
24,350
|
|
|
$
|
21,003
|
|
|
$
|
17,796
|
|
|
$
|
17,696
|
|
Net income (loss) per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income (loss) attributable to MDC Partners Inc. common shareholders
|
$
|
(2.31
|
)
|
|
$
|
3.72
|
|
|
$
|
(0.89
|
)
|
|
$
|
(0.58
|
)
|
|
$
|
(0.06
|
)
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income (loss) attributable to MDC Partners Inc. common shareholders
|
$
|
(2.31
|
)
|
|
$
|
3.71
|
|
|
$
|
(0.89
|
)
|
|
$
|
(0.58
|
)
|
|
$
|
(0.06
|
)
|
Cash dividends declared per share
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.63
|
|
|
$
|
0.84
|
|
|
$
|
0.74
|
|
Financial Position Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total assets
|
$
|
1,611,573
|
|
|
$
|
1,698,892
|
|
|
$
|
1,577,378
|
|
|
$
|
1,577,625
|
|
|
$
|
1,633,751
|
|
Total debt
|
$
|
954,585
|
|
|
$
|
883,119
|
|
|
$
|
936,436
|
|
|
$
|
728,883
|
|
|
$
|
727,988
|
|
Redeemable noncontrolling interests
|
$
|
51,546
|
|
|
$
|
62,886
|
|
|
$
|
60,180
|
|
|
$
|
69,471
|
|
|
$
|
194,951
|
|
Deferred acquisition consideration
|
$
|
83,695
|
|
|
$
|
122,426
|
|
|
$
|
229,564
|
|
|
$
|
347,104
|
|
|
$
|
205,368
|
|
|
Years Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
(Dollars in Thousands)
|
||||||||||
Revenue:
|
|
|
|
|
|
||||||
Global Integrated Agencies
|
$
|
698,872
|
|
|
$
|
797,347
|
|
|
$
|
712,793
|
|
Domestic Creative Agencies
|
102,063
|
|
|
104,417
|
|
|
97,199
|
|
|||
Specialist Communications
|
179,065
|
|
|
172,565
|
|
|
170,285
|
|
|||
Media Services
|
140,753
|
|
|
166,216
|
|
|
157,696
|
|
|||
All Other
|
355,450
|
|
|
273,234
|
|
|
247,812
|
|
|||
Total
|
$
|
1,476,203
|
|
|
$
|
1,513,779
|
|
|
$
|
1,385,785
|
|
|
|
|
|
|
|
||||||
Segment operating income (loss):
|
|
|
|
|
|
||||||
Global Integrated Agencies*
|
$
|
44,868
|
|
|
$
|
71,857
|
|
|
$
|
59,193
|
|
Domestic Creative Agencies
|
18,552
|
|
|
19,333
|
|
|
18,089
|
|
|||
Specialist Communications
|
18,629
|
|
|
20,728
|
|
|
1,940
|
|
|||
Media Services*
|
(51,196
|
)
|
|
13,126
|
|
|
5,554
|
|
|||
All Other*
|
34,000
|
|
|
47,771
|
|
|
7,773
|
|
|||
Corporate
|
(55,157
|
)
|
|
(40,856
|
)
|
|
(44,118
|
)
|
|||
Total
|
$
|
9,696
|
|
|
$
|
131,959
|
|
|
$
|
48,431
|
|
|
|
|
|
|
|
||||||
Other Income (Expense):
|
|
|
|
|
|
||||||
Interest expense and finance charges, net
|
$
|
(67,075
|
)
|
|
$
|
(64,364
|
)
|
|
$
|
(65,050
|
)
|
Foreign exchange transaction gain (loss)
|
(23,258
|
)
|
|
18,137
|
|
|
(213
|
)
|
|||
Loss on redemption of Notes
|
—
|
|
|
—
|
|
|
(33,298
|
)
|
|||
Other, net
|
230
|
|
|
1,346
|
|
|
414
|
|
|||
Income (loss) before income taxes and equity in earnings (losses) of non-consolidated affiliates
|
(80,407
|
)
|
|
87,078
|
|
|
(49,716
|
)
|
|||
Income tax expense (benefit)
|
31,603
|
|
|
(168,064
|
)
|
|
(9,404
|
)
|
|||
Income (loss) before equity in earnings (losses) of non-consolidated affiliates
|
(112,010
|
)
|
|
255,142
|
|
|
(40,312
|
)
|
|||
Equity in earnings of non-consolidated affiliates
|
62
|
|
|
2,081
|
|
|
(309
|
)
|
|||
Net income (loss)
|
(111,948
|
)
|
|
257,223
|
|
|
(40,621
|
)
|
|||
Net income attributable to the noncontrolling interest
|
(11,785
|
)
|
|
(15,375
|
)
|
|
(5,218
|
)
|
|||
Net income (loss) attributable to MDC Partners Inc.
|
$
|
(123,733
|
)
|
|
$
|
241,848
|
|
|
$
|
(45,839
|
)
|
|
Years Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
(Dollars in Thousands)
|
||||||||||
Depreciation and amortization:
|
|
|
|
|
|
||||||
Global Integrated Agencies
|
$
|
23,571
|
|
|
$
|
23,831
|
|
|
$
|
21,555
|
|
Domestic Creative Agencies
|
1,583
|
|
|
1,582
|
|
|
1,811
|
|
|||
Specialist Communications
|
4,252
|
|
|
4,714
|
|
|
6,637
|
|
|||
Media Services
|
3,119
|
|
|
4,052
|
|
|
6,091
|
|
|||
All Other
|
12,909
|
|
|
8,197
|
|
|
8,768
|
|
|||
Corporate
|
762
|
|
|
1,098
|
|
|
1,584
|
|
|||
Total
|
$
|
46,196
|
|
|
$
|
43,474
|
|
|
$
|
46,446
|
|
|
|
|
|
|
|
||||||
Stock-based compensation:
|
|
|
|
|
|
||||||
Global Integrated Agencies
|
$
|
8,521
|
|
|
$
|
15,225
|
|
|
$
|
12,177
|
|
Domestic Creative Agencies
|
1,100
|
|
|
887
|
|
|
651
|
|
|||
Specialist Communications
|
714
|
|
|
2,954
|
|
|
3,629
|
|
|||
Media Services
|
318
|
|
|
656
|
|
|
318
|
|
|||
All Other
|
3,104
|
|
|
2,494
|
|
|
1,703
|
|
|||
Corporate
|
4,659
|
|
|
2,134
|
|
|
2,525
|
|
|||
Total
|
$
|
18,416
|
|
|
$
|
24,350
|
|
|
$
|
21,003
|
|
|
|
|
|
|
|
||||||
Capital expenditures:
|
|
|
|
|
|
||||||
Global Integrated Agencies
|
$
|
10,088
|
|
|
$
|
20,760
|
|
|
$
|
16,486
|
|
Domestic Creative Agencies
|
951
|
|
|
1,168
|
|
|
1,153
|
|
|||
Specialist Communications
|
3,618
|
|
|
1,288
|
|
|
2,741
|
|
|||
Media Services
|
966
|
|
|
3,842
|
|
|
5,266
|
|
|||
All Other
|
4,574
|
|
|
5,877
|
|
|
3,753
|
|
|||
Corporate
|
67
|
|
|
23
|
|
|
33
|
|
|||
Total
|
$
|
20,264
|
|
|
$
|
32,958
|
|
|
$
|
29,432
|
|
|
Total
|
|
United States
|
|
Canada
|
|
Other
|
|
|
||||||||||||||||||||
|
|
$
|
|
%
|
|
$
|
|
%
|
|
$
|
|
%
|
|
$
|
|
%
|
|
||||||||||||
|
(Dollars in Thousands)
|
|
|
||||||||||||||||||||||||||
December 31, 2017
|
|
$
|
1,513,779
|
|
|
|
|
$
|
1,172,364
|
|
|
|
|
$
|
123,093
|
|
|
|
|
$
|
218,322
|
|
|
|
|
||||
Components of revenue change:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Foreign exchange impact
|
|
(463
|
)
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
(301
|
)
|
|
(0.2
|
)%
|
|
(162
|
)
|
|
(0.1
|
)%
|
|
||||
Non-GAAP acquisitions (dispositions), net
|
|
13,644
|
|
|
0.9
|
%
|
|
14,466
|
|
|
1.2
|
%
|
|
—
|
|
|
—
|
%
|
|
(822
|
)
|
|
(0.4
|
)%
|
|
||||
Impact of adoption of ASC 606
|
|
(51,636
|
)
|
|
(3.4
|
)%
|
|
(20,699
|
)
|
|
(1.8
|
)%
|
|
1,288
|
|
|
1.0
|
%
|
|
(32,225
|
)
|
|
(14.8
|
)%
|
|
||||
Organic revenue growth (decline)
|
|
879
|
|
|
0.1
|
%
|
|
(12,940
|
)
|
|
(1.1
|
)%
|
|
(79
|
)
|
|
(0.1
|
)%
|
|
13,898
|
|
|
6.4
|
%
|
|
||||
Total Change
|
|
$
|
(37,576
|
)
|
|
(2.5
|
)%
|
|
$
|
(19,173
|
)
|
|
(1.6
|
)%
|
|
$
|
908
|
|
|
0.7
|
%
|
|
$
|
(19,311
|
)
|
|
(8.8
|
)%
|
|
December 31, 2018
|
|
$
|
1,476,203
|
|
|
|
|
$
|
1,153,191
|
|
|
|
|
$
|
124,001
|
|
|
|
|
$
|
199,011
|
|
|
|
|
Acquisition Revenue Reconciliation
|
|
Global Integrated
|
|
Specialist Communications
|
|
Media Services
|
|
All Other
|
|
Total
|
||||||||||
GAAP revenue from 2018 acquisitions
(1)
|
|
$
|
—
|
|
|
$
|
1,276
|
|
|
$
|
—
|
|
|
$
|
34,841
|
|
|
$
|
36,117
|
|
Impact of adoption of ASC 606 from 2018 acquisition
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(168
|
)
|
|
(168
|
)
|
|||||
Contribution to non-GAAP organic revenue (growth)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,606
|
)
|
|
(7,606
|
)
|
|||||
Prior year revenue from dispositions
|
|
(1,910
|
)
|
|
—
|
|
|
(11,569
|
)
|
|
(1,220
|
)
|
|
(14,699
|
)
|
|||||
Non-GAAP acquisitions (dispositions), net
|
|
$
|
(1,910
|
)
|
|
$
|
1,276
|
|
|
$
|
(11,569
|
)
|
|
$
|
25,847
|
|
|
$
|
13,644
|
|
(1)
|
Operating segments not impacted by revenue from acquired Partner Firms in the 2018 and 2017 were excluded. See Note 5 of the Notes to the Consolidated Financial Statements included herein for further information pertaining to the acquisitions and 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.
|
|
2018
|
|
2017
|
||
United States
|
78.1
|
%
|
|
77.5
|
%
|
Canada
|
8.4
|
%
|
|
8.1
|
%
|
Other
|
13.5
|
%
|
|
14.4
|
%
|
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||||
Advertising and Communications
Group |
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
Revenue
|
|
$
|
1,476,203
|
|
|
|
|
$
|
1,513,779
|
|
|
|
|
$
|
(37,576
|
)
|
|
(2.5
|
)%
|
||
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of services sold
|
|
991,215
|
|
|
67.1
|
%
|
|
1,023,476
|
|
|
67.6
|
%
|
|
(32,261
|
)
|
|
(3.2
|
)%
|
|||
Office and general expenses
|
|
296,961
|
|
|
20.1
|
%
|
|
271,874
|
|
|
18.0
|
%
|
|
25,087
|
|
|
9.2
|
%
|
|||
Depreciation and amortization
|
|
45,434
|
|
|
3.1
|
%
|
|
42,376
|
|
|
2.8
|
%
|
|
3,058
|
|
|
7.2
|
%
|
|||
Goodwill and other asset impairment
|
|
77,740
|
|
|
5.3
|
%
|
|
3,238
|
|
|
0.2
|
%
|
|
74,502
|
|
|
NM
|
|
|||
|
|
$
|
1,411,350
|
|
|
95.6
|
%
|
|
$
|
1,340,964
|
|
|
88.6
|
%
|
|
$
|
70,386
|
|
|
5.2
|
%
|
Operating profit
|
|
$
|
64,853
|
|
|
4.4
|
%
|
|
$
|
172,815
|
|
|
11.4
|
%
|
|
$
|
(107,962
|
)
|
|
(62.5
|
)%
|
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||||
Advertising and Communications
Group |
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
Direct costs
(1)
|
|
$
|
213,354
|
|
|
14.5
|
%
|
|
$
|
260,776
|
|
|
17.2
|
%
|
|
$
|
(47,422
|
)
|
|
(18.2
|
)%
|
Staff costs
(2)
|
|
872,459
|
|
|
59.1
|
%
|
|
829,568
|
|
|
54.8
|
%
|
|
42,891
|
|
|
5.2
|
%
|
|||
Administrative costs
|
|
189,063
|
|
|
12.8
|
%
|
|
187,687
|
|
|
12.4
|
%
|
|
1,376
|
|
|
0.7
|
%
|
|||
Deferred acquisition consideration
|
|
(457
|
)
|
|
—
|
%
|
|
(4,898
|
)
|
|
(0.3
|
)%
|
|
4,441
|
|
|
(90.7
|
)%
|
|||
Stock-based compensation
|
|
13,757
|
|
|
0.9
|
%
|
|
22,217
|
|
|
1.5
|
%
|
|
(8,460
|
)
|
|
(38.1
|
)%
|
|||
Depreciation and amortization
|
|
45,434
|
|
|
3.1
|
%
|
|
42,376
|
|
|
2.8
|
%
|
|
3,058
|
|
|
7.2
|
%
|
|||
Goodwill and other asset impairment
|
|
77,740
|
|
|
5.3
|
%
|
|
3,238
|
|
|
0.2
|
%
|
|
74,502
|
|
|
NM
|
|
|||
Total operating expenses
|
|
$
|
1,411,350
|
|
|
95.6
|
%
|
|
$
|
1,340,964
|
|
|
88.6
|
%
|
|
$
|
70,386
|
|
|
5.2
|
%
|
(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.
|
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||||
Global Integrated Agencies
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
Revenue
|
|
$
|
698,872
|
|
|
|
|
$
|
797,347
|
|
|
|
|
$
|
(98,475
|
)
|
|
(12.4
|
)%
|
||
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of services sold
|
|
464,304
|
|
|
66.4
|
%
|
|
549,443
|
|
|
68.9
|
%
|
|
(85,139
|
)
|
|
(15.5
|
)%
|
|||
Office and general expenses
|
|
145,121
|
|
|
20.8
|
%
|
|
149,475
|
|
|
18.7
|
%
|
|
(4,354
|
)
|
|
(2.9
|
)%
|
|||
Depreciation and amortization
|
|
23,571
|
|
|
3.4
|
%
|
|
23,831
|
|
|
3.0
|
%
|
|
(260
|
)
|
|
(1.1
|
)%
|
|||
Goodwill and other asset impairment
|
|
21,008
|
|
|
0.3
|
%
|
|
2,741
|
|
|
0.3
|
%
|
|
18,267
|
|
|
NM
|
|
|||
|
|
$
|
654,004
|
|
|
93.6
|
%
|
|
$
|
725,490
|
|
|
91.0
|
%
|
|
$
|
(71,486
|
)
|
|
(9.9
|
)%
|
Operating profit
|
|
$
|
44,868
|
|
|
6.4
|
%
|
|
$
|
71,857
|
|
|
9.0
|
%
|
|
$
|
(26,989
|
)
|
|
(37.6
|
)%
|
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||||
Global Integrated Agencies
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
Direct costs
(1)
|
|
$
|
44,358
|
|
|
6.3
|
%
|
|
$
|
108,688
|
|
|
13.6
|
%
|
|
$
|
(64,330
|
)
|
|
(59.2
|
)%
|
Staff costs
(2)
|
|
461,286
|
|
|
66.0
|
%
|
|
465,522
|
|
|
58.4
|
%
|
|
(4,236
|
)
|
|
(0.9
|
)%
|
|||
Administrative
|
|
100,604
|
|
|
14.4
|
%
|
|
104,879
|
|
|
13.2
|
%
|
|
(4,275
|
)
|
|
(4.1
|
)%
|
|||
Deferred acquisition consideration
|
|
(5,344
|
)
|
|
(0.8
|
)%
|
|
4,604
|
|
|
0.6
|
%
|
|
(9,948
|
)
|
|
(216.1
|
)%
|
|||
Stock-based compensation
|
|
8,521
|
|
|
1.2
|
%
|
|
15,225
|
|
|
1.9
|
%
|
|
(6,704
|
)
|
|
(44.0
|
)%
|
|||
Depreciation and amortization
|
|
23,571
|
|
|
3.4
|
%
|
|
23,831
|
|
|
3.0
|
%
|
|
(260
|
)
|
|
(1.1
|
)%
|
|||
Goodwill and other asset impairment
|
|
21,008
|
|
|
0.3
|
%
|
|
2,741
|
|
|
—
|
%
|
|
18,267
|
|
|
—
|
%
|
|||
Total operating expenses
|
|
$
|
654,004
|
|
|
93.6
|
%
|
|
$
|
725,490
|
|
|
91.0
|
%
|
|
$
|
(71,486
|
)
|
|
(9.9
|
)%
|
(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.
|
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||||
Domestic Creative Agencies
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
Revenue
|
|
$
|
102,063
|
|
|
|
|
$
|
104,417
|
|
|
|
|
$
|
(2,354
|
)
|
|
(2.3
|
)%
|
||
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of services sold
|
|
59,888
|
|
|
58.7
|
%
|
|
61,623
|
|
|
59.0
|
%
|
|
(1,735
|
)
|
|
(2.8
|
)%
|
|||
Office and general expenses
|
|
22,040
|
|
|
21.6
|
%
|
|
21,879
|
|
|
21.0
|
%
|
|
161
|
|
|
0.7
|
%
|
|||
Depreciation and amortization
|
|
1,583
|
|
|
1.6
|
%
|
|
1,582
|
|
|
1.5
|
%
|
|
1
|
|
|
0.1
|
%
|
|||
|
|
$
|
83,511
|
|
|
81.8
|
%
|
|
$
|
85,084
|
|
|
81.5
|
%
|
|
$
|
(1,573
|
)
|
|
(1.8
|
)%
|
Operating profit
|
|
$
|
18,552
|
|
|
18.2
|
%
|
|
$
|
19,333
|
|
|
18.5
|
%
|
|
$
|
(781
|
)
|
|
(4.0
|
)%
|
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||||
Domestic Creative Agencies
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
Direct costs
(1)
|
|
$
|
2,888
|
|
|
2.8
|
%
|
|
$
|
4,362
|
|
|
4.2
|
%
|
|
$
|
(1,474
|
)
|
|
(33.8
|
)%
|
Staff costs
(2)
|
|
66,020
|
|
|
64.7
|
%
|
|
65,814
|
|
|
63.0
|
%
|
|
206
|
|
|
0.3
|
%
|
|||
Administrative
|
|
11,920
|
|
|
11.7
|
%
|
|
12,080
|
|
|
11.6
|
%
|
|
(160
|
)
|
|
(1.3
|
)%
|
|||
Deferred acquisition consideration
|
|
—
|
|
|
—
|
%
|
|
359
|
|
|
0.3
|
%
|
|
(359
|
)
|
|
(100.0
|
)%
|
|||
Stock-based compensation
|
|
1,100
|
|
|
1.1
|
%
|
|
887
|
|
|
0.8
|
%
|
|
213
|
|
|
24.0
|
%
|
|||
Depreciation and amortization
|
|
1,583
|
|
|
1.6
|
%
|
|
1,582
|
|
|
1.5
|
%
|
|
1
|
|
|
0.1
|
%
|
|||
Total operating expenses
|
|
$
|
83,511
|
|
|
81.8
|
%
|
|
$
|
85,084
|
|
|
81.5
|
%
|
|
$
|
(1,573
|
)
|
|
(1.8
|
)%
|
(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.
|
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||||
Specialist Communications
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
Revenue
|
|
$
|
179,065
|
|
|
|
|
$
|
172,565
|
|
|
|
|
$
|
6,500
|
|
|
3.8
|
%
|
||
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of services sold
|
|
122,710
|
|
|
68.5
|
%
|
|
117,195
|
|
|
67.9
|
%
|
|
5,515
|
|
|
4.7
|
%
|
|||
Office and general expenses
|
|
33,474
|
|
|
18.7
|
%
|
|
29,928
|
|
|
17.3
|
%
|
|
3,546
|
|
|
11.8
|
%
|
|||
Depreciation and amortization
|
|
4,252
|
|
|
2.4
|
%
|
|
4,714
|
|
|
2.7
|
%
|
|
(462
|
)
|
|
(9.8
|
)%
|
|||
|
|
$
|
160,436
|
|
|
89.6
|
%
|
|
$
|
151,837
|
|
|
88.0
|
%
|
|
$
|
8,599
|
|
|
5.7
|
%
|
Operating profit
|
|
$
|
18,629
|
|
|
10.4
|
%
|
|
$
|
20,728
|
|
|
12.0
|
%
|
|
$
|
(2,099
|
)
|
|
(10.1
|
)%
|
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||||
Specialist Communications
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
Direct costs
(1)
|
|
$
|
45,627
|
|
|
25.5
|
%
|
|
$
|
42,754
|
|
|
24.8
|
%
|
|
$
|
2,873
|
|
|
6.7
|
%
|
Staff costs
(2)
|
|
85,767
|
|
|
47.9
|
%
|
|
79,873
|
|
|
46.3
|
%
|
|
5,894
|
|
|
7.4
|
%
|
|||
Administrative
|
|
22,969
|
|
|
12.8
|
%
|
|
21,961
|
|
|
12.7
|
%
|
|
1,008
|
|
|
4.6
|
%
|
|||
Deferred acquisition consideration
|
|
1,107
|
|
|
0.6
|
%
|
|
(419
|
)
|
|
(0.2
|
)%
|
|
1,526
|
|
|
(364.2
|
)%
|
|||
Stock-based compensation
|
|
714
|
|
|
0.4
|
%
|
|
2,954
|
|
|
1.7
|
%
|
|
(2,240
|
)
|
|
(75.8
|
)%
|
|||
Depreciation and amortization
|
|
4,252
|
|
|
2.4
|
%
|
|
4,714
|
|
|
2.7
|
%
|
|
(462
|
)
|
|
(9.8
|
)%
|
|||
Total operating expenses
|
|
$
|
160,436
|
|
|
89.6
|
%
|
|
$
|
151,837
|
|
|
88.0
|
%
|
|
$
|
8,599
|
|
|
5.7
|
%
|
(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.
|
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||||
Media Services
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
Direct costs
(1)
|
|
$
|
38,834
|
|
|
27.6
|
%
|
|
$
|
46,411
|
|
|
27.9
|
%
|
|
$
|
(7,577
|
)
|
|
(16.3
|
)%
|
Staff costs
(2)
|
|
76,510
|
|
|
54.4
|
%
|
|
80,234
|
|
|
48.3
|
%
|
|
(3,724
|
)
|
|
(4.6
|
)%
|
|||
Administrative
|
|
20,809
|
|
|
14.8
|
%
|
|
22,059
|
|
|
13.3
|
%
|
|
(1,250
|
)
|
|
(5.7
|
)%
|
|||
Deferred acquisition consideration
|
|
318
|
|
|
0.2
|
%
|
|
(819
|
)
|
|
(0.5
|
)%
|
|
1,137
|
|
|
(138.8
|
)%
|
|||
Stock-based compensation
|
|
318
|
|
|
0.2
|
%
|
|
656
|
|
|
0.4
|
%
|
|
(338
|
)
|
|
(51.5
|
)%
|
|||
Depreciation and amortization
|
|
3,119
|
|
|
2.2
|
%
|
|
4,549
|
|
|
2.7
|
%
|
|
(1,430
|
)
|
|
(31.4
|
)%
|
|||
Goodwill impairment
|
|
52,041
|
|
|
37.0
|
%
|
|
—
|
|
|
—
|
%
|
|
52,041
|
|
|
100.0
|
%
|
|||
Total operating expenses
|
|
$
|
191,949
|
|
|
136.4
|
%
|
|
$
|
153,090
|
|
|
92.1
|
%
|
|
$
|
38,859
|
|
|
25.4
|
%
|
(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.
|
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||||
All Other
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
Direct costs
(1)
|
|
$
|
81,647
|
|
|
23.0
|
%
|
|
$
|
58,561
|
|
|
21.4
|
%
|
|
$
|
23,086
|
|
|
39.4
|
%
|
Staff costs
(2)
|
|
182,878
|
|
|
51.4
|
%
|
|
138,127
|
|
|
50.6
|
%
|
|
44,751
|
|
|
32.4
|
%
|
|||
Administrative
|
|
32,758
|
|
|
9.2
|
%
|
|
26,707
|
|
|
9.8
|
%
|
|
6,051
|
|
|
22.7
|
%
|
|||
Deferred acquisition consideration
|
|
3,463
|
|
|
1.0
|
%
|
|
(8,623
|
)
|
|
(3.2
|
)%
|
|
12,086
|
|
|
(140.2
|
)%
|
|||
Stock-based compensation
|
|
3,104
|
|
|
0.9
|
%
|
|
2,495
|
|
|
0.9
|
%
|
|
609
|
|
|
24.4
|
%
|
|||
Depreciation and amortization
|
|
12,909
|
|
|
3.6
|
%
|
|
8,197
|
|
|
3.0
|
%
|
|
4,712
|
|
|
57.5
|
%
|
|||
Goodwill impairment
|
|
4,691
|
|
|
1.3
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
4,691
|
|
|
100.0
|
%
|
||
Total operating expenses
|
|
$
|
321,450
|
|
|
90.4
|
%
|
|
$
|
225,464
|
|
|
82.5
|
%
|
|
$
|
95,986
|
|
|
42.6
|
%
|
(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.
|
|
|
2018
|
|
2017
|
|
Change
|
|||||||||
Corporate
|
|
$
|
|
$
|
|
$
|
|
%
|
|||||||
|
|
(Dollars in Thousands)
|
|||||||||||||
Staff costs
(1)
|
|
$
|
30,179
|
|
|
$
|
20,926
|
|
|
$
|
9,253
|
|
|
44.2
|
%
|
Administrative
|
|
17,240
|
|
|
15,521
|
|
|
1,719
|
|
|
11.1
|
%
|
|||
Stock-based compensation
|
|
4,659
|
|
|
2,134
|
|
|
2,525
|
|
|
118.3
|
%
|
|||
Depreciation and amortization
|
|
762
|
|
|
1,098
|
|
|
(336
|
)
|
|
(30.6
|
)%
|
|||
Other asset impairment
|
|
2,317
|
|
|
1,177
|
|
|
1,140
|
|
|
96.9
|
%
|
|||
Total operating expenses
|
|
$
|
55,157
|
|
|
$
|
40,856
|
|
|
$
|
14,301
|
|
|
35.0
|
%
|
(1)
|
Excludes stock-based compensation.
|
|
Total
|
|
United States
|
|
Canada
|
|
Other
|
|
|
||||||||||||||||||||
|
|
$
|
|
%
|
|
$
|
|
%
|
|
$
|
|
%
|
|
$
|
|
%
|
|
||||||||||||
|
(Dollars in Thousands)
|
|
|
||||||||||||||||||||||||||
December 31, 2016
|
|
$
|
1,385,786
|
|
|
|
|
$
|
1,103,712
|
|
|
|
|
$
|
124,102
|
|
|
|
|
$
|
157,972
|
|
|
|
|
||||
Components of revenue change:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Foreign exchange impact
|
|
1,227
|
|
|
0.1
|
%
|
|
—
|
|
|
—
|
%
|
|
2,208
|
|
|
1.8
|
%
|
|
(981
|
)
|
|
(0.6
|
)%
|
|
||||
Non-GAAP acquisitions (dispositions), net
|
|
30,385
|
|
|
2.2
|
%
|
|
(5,609
|
)
|
|
(0.5
|
)%
|
|
(1,499
|
)
|
|
(1.2
|
)%
|
|
37,493
|
|
|
23.7
|
%
|
|
||||
Organic revenue growth (decline)
|
|
96,381
|
|
|
7.0
|
%
|
|
74,261
|
|
|
6.7
|
%
|
|
(1,718
|
)
|
|
(1.4
|
)%
|
|
23,838
|
|
|
15.1
|
%
|
|
||||
Total Change
|
|
$
|
127,993
|
|
|
9.2
|
%
|
|
$
|
68,652
|
|
|
6.2
|
%
|
|
$
|
(1,009
|
)
|
|
(0.8
|
)%
|
|
$
|
60,350
|
|
|
38.2
|
%
|
|
December 31, 2017
|
|
$
|
1,513,779
|
|
|
|
|
$
|
1,172,364
|
|
|
|
|
$
|
123,093
|
|
|
|
|
$
|
218,322
|
|
|
|
|
Acquisition Revenue Reconciliation
|
|
Global Integrated Agencies
|
|
Media Services
|
|
All Other
|
|
Total
|
||||||||
|
|
(Dollars in Thousands)
|
||||||||||||||
GAAP revenue from prior year acquisitions
(1)
|
|
$
|
43,536
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
43,536
|
|
Foreign exchange impact
|
|
2,387
|
|
|
—
|
|
|
—
|
|
|
2,387
|
|
||||
Contribution to non-GAAP organic revenue growth (decline)
(2)
|
|
(4,930
|
)
|
|
—
|
|
|
—
|
|
|
(4,930
|
)
|
||||
Prior year revenue from dispositions
|
|
(3,500
|
)
|
|
(5,609
|
)
|
|
(1,499
|
)
|
|
(10,608
|
)
|
||||
Non-GAAP acquisitions (dispositions), net
|
|
$
|
37,493
|
|
|
$
|
(5,609
|
)
|
|
$
|
(1,499
|
)
|
|
$
|
30,385
|
|
(1)
|
Operating segments not impacted by revenue from acquired Partner Firms in the 2017 and 2016 were excluded. See Note 5 of the Notes to the Consolidated Financial Statements included herein for further information pertaining to the acquisitions and 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
|
77.5
|
%
|
|
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 Thousands)
|
|||||||||||||||||||
Revenue
|
|
$
|
1,513,779
|
|
|
|
|
$
|
1,385,785
|
|
|
|
|
$
|
127,994
|
|
|
9.2
|
%
|
||
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of services sold
|
|
1,023,476
|
|
|
67.6
|
%
|
|
936,133
|
|
|
67.6
|
%
|
|
87,343
|
|
|
9.3
|
%
|
|||
Office and general expenses
|
|
271,874
|
|
|
18.0
|
%
|
|
263,717
|
|
|
19.0
|
%
|
|
8,157
|
|
|
3.1
|
%
|
|||
Depreciation and amortization
|
|
42,376
|
|
|
2.8
|
%
|
|
44,861
|
|
|
3.2
|
%
|
|
(2,485
|
)
|
|
(5.5
|
)%
|
|||
Goodwill and other asset impairment
|
|
3,238
|
|
|
0.2
|
%
|
|
48,524
|
|
|
3.5
|
%
|
|
(45,286
|
)
|
|
(93.3
|
)%
|
|||
|
|
$
|
1,340,964
|
|
|
88.6
|
%
|
|
$
|
1,293,235
|
|
|
93.3
|
%
|
|
$
|
47,729
|
|
|
3.7
|
%
|
Operating profit
|
|
$
|
172,815
|
|
|
11.4
|
%
|
|
$
|
92,550
|
|
|
6.7
|
%
|
|
$
|
80,265
|
|
|
86.7
|
%
|
|
|
2017
|
|
2016
|
|
Change
|
|||||||||||||||
Advertising and Communications
Group |
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
Direct costs
(1)
|
|
$
|
260,776
|
|
|
17.2
|
%
|
|
$
|
212,259
|
|
|
15.3
|
%
|
|
$
|
48,517
|
|
|
22.9
|
%
|
Staff costs
(2)
|
|
829,568
|
|
|
54.8
|
%
|
|
781,947
|
|
|
56.4
|
%
|
|
47,621
|
|
|
6.1
|
%
|
|||
Administrative costs
|
|
187,687
|
|
|
12.4
|
%
|
|
179,199
|
|
|
12.9
|
%
|
|
8,488
|
|
|
4.7
|
%
|
|||
Deferred acquisition consideration
|
|
(4,898
|
)
|
|
(0.3
|
)%
|
|
7,968
|
|
|
0.6
|
%
|
|
(12,866
|
)
|
|
(161.5
|
)%
|
|||
Stock-based compensation
|
|
22,217
|
|
|
1.5
|
%
|
|
18,478
|
|
|
1.3
|
%
|
|
3,739
|
|
|
20.2
|
%
|
|||
Depreciation and amortization
|
|
42,376
|
|
|
2.8
|
%
|
|
44,861
|
|
|
3.2
|
%
|
|
(2,485
|
)
|
|
(5.5
|
)%
|
|||
Goodwill and other asset impairment
|
|
3,238
|
|
|
0.2
|
%
|
|
48,524
|
|
|
3.5
|
%
|
|
(45,286
|
)
|
|
(93.3
|
)%
|
|||
Total operating expenses
|
|
$
|
1,340,964
|
|
|
88.6
|
%
|
|
$
|
1,293,236
|
|
|
93.3
|
%
|
|
$
|
47,728
|
|
|
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 Thousands)
|
|||||||||||||||||||
Revenue
|
|
$
|
797,347
|
|
|
|
|
$
|
712,793
|
|
|
|
|
$
|
84,554
|
|
|
11.9
|
%
|
||
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of services sold
|
|
549,443
|
|
|
68.9
|
%
|
|
485,081
|
|
|
68.1
|
%
|
|
64,362
|
|
|
13.3
|
%
|
|||
Office and general expenses
|
|
149,475
|
|
|
18.7
|
%
|
|
146,964
|
|
|
20.6
|
%
|
|
2,511
|
|
|
1.7
|
%
|
|||
Depreciation and amortization
|
|
23,831
|
|
|
3.0
|
%
|
|
21,555
|
|
|
3.0
|
%
|
|
2,276
|
|
|
10.6
|
%
|
|||
Goodwill and other asset impairment
|
|
2,741
|
|
|
0.3
|
%
|
|
—
|
|
|
—
|
%
|
|
2,741
|
|
|
100.0
|
%
|
|||
|
|
$
|
725,490
|
|
|
91.0
|
%
|
|
$
|
653,600
|
|
|
91.7
|
%
|
|
$
|
71,890
|
|
|
11.0
|
%
|
Operating profit
|
|
$
|
71,857
|
|
|
9.0
|
%
|
|
$
|
59,193
|
|
|
8.3
|
%
|
|
$
|
12,664
|
|
|
21.4
|
%
|
|
|
2017
|
|
2016
|
|
Change
|
|||||||||||||||
Global Integrated Agencies
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
Direct costs
(1)
|
|
$
|
108,688
|
|
|
13.6
|
%
|
|
$
|
72,995
|
|
|
10.2
|
%
|
|
$
|
35,693
|
|
|
48.9
|
%
|
Staff costs
(2)
|
|
465,522
|
|
|
58.4
|
%
|
|
440,723
|
|
|
61.8
|
%
|
|
24,799
|
|
|
5.6
|
%
|
|||
Administrative costs
|
|
104,879
|
|
|
13.2
|
%
|
|
94,595
|
|
|
13.3
|
%
|
|
10,284
|
|
|
10.9
|
%
|
|||
Deferred acquisition consideration
|
|
4,604
|
|
|
0.6
|
%
|
|
11,555
|
|
|
1.6
|
%
|
|
(6,951
|
)
|
|
(60.2
|
)%
|
|||
Stock-based compensation
|
|
15,225
|
|
|
1.9
|
%
|
|
12,177
|
|
|
1.7
|
%
|
|
3,048
|
|
|
25.0
|
%
|
|||
Depreciation and amortization
|
|
23,831
|
|
|
3.0
|
%
|
|
21,555
|
|
|
3.0
|
%
|
|
2,276
|
|
|
10.6
|
%
|
|||
Goodwill and other asset impairment
|
|
2,741
|
|
|
0.3
|
%
|
|
—
|
|
|
—
|
%
|
|
2,741
|
|
|
100.0
|
%
|
|||
Total operating expenses
|
|
$
|
725,490
|
|
|
91.0
|
%
|
|
$
|
653,600
|
|
|
91.7
|
%
|
|
$
|
71,890
|
|
|
11.0
|
%
|
(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 Thousands)
|
|||||||||||||||||||
Revenue
|
|
$
|
104,417
|
|
|
|
|
$
|
97,199
|
|
|
|
|
$
|
7,218
|
|
|
7.4
|
%
|
||
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of services sold
|
|
61,623
|
|
|
59.0
|
%
|
|
56,588
|
|
|
58.2
|
%
|
|
5,035
|
|
|
8.9
|
%
|
|||
Office and general expenses
|
|
21,879
|
|
|
21.0
|
%
|
|
20,712
|
|
|
21.3
|
%
|
|
1,167
|
|
|
5.6
|
%
|
|||
Depreciation and amortization
|
|
1,582
|
|
|
1.5
|
%
|
|
1,811
|
|
|
1.9
|
%
|
|
(229
|
)
|
|
(12.6
|
)%
|
|||
|
|
$
|
85,084
|
|
|
81.5
|
%
|
|
$
|
79,111
|
|
|
81.4
|
%
|
|
$
|
5,973
|
|
|
7.6
|
%
|
Operating profit
|
|
$
|
19,333
|
|
|
18.5
|
%
|
|
$
|
18,088
|
|
|
18.6
|
%
|
|
$
|
1,245
|
|
|
6.9
|
%
|
|
|
2017
|
|
2016
|
|
Change
|
|||||||||||||||
Domestic Creative Agencies
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Millions)
|
|||||||||||||||||||
Direct costs
(1)
|
|
$
|
4,362
|
|
|
4.2
|
%
|
|
$
|
3,852
|
|
|
4.0
|
%
|
|
$
|
510
|
|
|
13.2
|
%
|
Staff costs
(2)
|
|
65,814
|
|
|
63.0
|
%
|
|
60,803
|
|
|
62.6
|
%
|
|
5,011
|
|
|
8.2
|
%
|
|||
Administrative costs
|
|
12,080
|
|
|
11.6
|
%
|
|
12,275
|
|
|
12.6
|
%
|
|
(195
|
)
|
|
(1.6
|
)%
|
|||
Deferred acquisition consideration
|
|
359
|
|
|
0.3
|
%
|
|
(281
|
)
|
|
(0.3
|
)%
|
|
640
|
|
|
(227.8
|
)%
|
|||
Stock-based compensation
|
|
887
|
|
|
0.8
|
%
|
|
651
|
|
|
0.7
|
%
|
|
236
|
|
|
36.3
|
%
|
|||
Depreciation and amortization
|
|
1,582
|
|
|
1.5
|
%
|
|
1,811
|
|
|
1.9
|
%
|
|
(229
|
)
|
|
(12.6
|
)%
|
|||
Total operating expenses
|
|
$
|
85,084
|
|
|
81.5
|
%
|
|
$
|
79,111
|
|
|
81.4
|
%
|
|
$
|
5,973
|
|
|
7.6
|
%
|
(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
|
|||||||||||||||
Specialist Communications
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
Revenue
|
|
$
|
172,565
|
|
|
|
|
$
|
170,285
|
|
|
|
|
$
|
2,280
|
|
|
1.3
|
%
|
||
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of services sold
|
|
117,195
|
|
|
67.9
|
%
|
|
118,136
|
|
|
69.4
|
%
|
|
(941
|
)
|
|
(0.8
|
)%
|
|||
Office and general expenses
|
|
29,928
|
|
|
17.3
|
%
|
|
24,679
|
|
|
14.5
|
%
|
|
5,249
|
|
|
21.3
|
%
|
|||
Depreciation and amortization
|
|
4,714
|
|
|
2.7
|
%
|
|
6,637
|
|
|
3.9
|
%
|
|
(1,923
|
)
|
|
(29.0
|
)%
|
|||
Goodwill impairment
|
|
—
|
|
|
—
|
%
|
|
18,893
|
|
|
11.1
|
%
|
|
(18,893
|
)
|
|
(100.0
|
)%
|
|||
|
|
$
|
151,837
|
|
|
88.0
|
%
|
|
$
|
168,345
|
|
|
98.9
|
%
|
|
$
|
(16,508
|
)
|
|
(9.8
|
)%
|
Operating profit
|
|
$
|
20,728
|
|
|
12.0
|
%
|
|
$
|
1,940
|
|
|
1.1
|
%
|
|
$
|
18,788
|
|
|
968.5
|
%
|
|
|
2017
|
|
2016
|
|
Change
|
|||||||||||||||
Specialist Communications
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
Direct costs
(1)
|
|
$
|
42,754
|
|
|
24.8
|
%
|
|
$
|
41,914
|
|
|
24.6
|
%
|
|
$
|
840
|
|
|
2.0
|
%
|
Staff costs
(2)
|
|
79,873
|
|
|
46.3
|
%
|
|
80,818
|
|
|
47.5
|
%
|
|
(945
|
)
|
|
(1.2
|
)%
|
|||
Administrative costs
|
|
21,961
|
|
|
12.7
|
%
|
|
21,670
|
|
|
12.7
|
%
|
|
291
|
|
|
1.3
|
%
|
|||
Deferred acquisition consideration
|
|
(419
|
)
|
|
(0.2
|
)%
|
|
(5,216
|
)
|
|
(3.1
|
)%
|
|
4,797
|
|
|
(92.0
|
)%
|
|||
Stock-based compensation
|
|
2,954
|
|
|
1.7
|
%
|
|
3,629
|
|
|
2.1
|
%
|
|
(675
|
)
|
|
(18.6
|
)%
|
|||
Depreciation and amortization
|
|
4,714
|
|
|
2.7
|
%
|
|
6,637
|
|
|
3.9
|
%
|
|
(1,923
|
)
|
|
(29.0
|
)%
|
|||
Goodwill impairment
|
|
—
|
|
|
—
|
%
|
|
18,893
|
|
|
11.1
|
%
|
|
(18,893
|
)
|
|
(100.0
|
)%
|
|||
Total operating expenses
|
|
$
|
151,837
|
|
|
88.0
|
%
|
|
$
|
168,345
|
|
|
98.9
|
%
|
|
$
|
(16,508
|
)
|
|
(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 Thousands)
|
|||||||||||||||||||
Revenue
|
|
$
|
166,216
|
|
|
|
|
$
|
157,696
|
|
|
|
|
$
|
8,520
|
|
|
5.4
|
%
|
||
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of services sold
|
|
111,850
|
|
|
67.3
|
%
|
|
115,820
|
|
|
73.4
|
%
|
|
(3,970
|
)
|
|
(3.4
|
)%
|
|||
Office and general expenses
|
|
36,691
|
|
|
22.1
|
%
|
|
28,493
|
|
|
18.1
|
%
|
|
8,198
|
|
|
28.8
|
%
|
|||
Depreciation and amortization
|
|
4,052
|
|
|
2.4
|
%
|
|
7,829
|
|
|
5.0
|
%
|
|
(3,777
|
)
|
|
(48.2
|
)%
|
|||
Goodwill and other asset amortization
|
|
497
|
|
|
0.3
|
%
|
|
—
|
|
|
—
|
%
|
|
497
|
|
|
100.0
|
%
|
|||
|
|
$
|
153,090
|
|
|
92.1
|
%
|
|
$
|
152,142
|
|
|
96.5
|
%
|
|
$
|
948
|
|
|
0.6
|
%
|
Operating profit
|
|
$
|
13,126
|
|
|
7.9
|
%
|
|
$
|
5,554
|
|
|
3.5
|
%
|
|
$
|
7,572
|
|
|
136.3
|
%
|
|
|
2017
|
|
2016
|
|
Change
|
|||||||||||||||
Media Services
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
Direct costs
(1)
|
|
$
|
46,411
|
|
|
27.9
|
%
|
|
$
|
39,791
|
|
|
25.2
|
%
|
|
$
|
6,620
|
|
|
16.6
|
%
|
Staff costs
(2)
|
|
80,234
|
|
|
48.3
|
%
|
|
77,677
|
|
|
49.3
|
%
|
|
2,557
|
|
|
3.3
|
%
|
|||
Administrative
|
|
22,059
|
|
|
13.3
|
%
|
|
25,954
|
|
|
16.5
|
%
|
|
(3,895
|
)
|
|
(15.0
|
)%
|
|||
Deferred acquisition consideration
|
|
(819
|
)
|
|
(0.5
|
)%
|
|
573
|
|
|
0.4
|
%
|
|
(1,392
|
)
|
|
(242.9
|
)%
|
|||
Stock-based compensation
|
|
656
|
|
|
0.4
|
%
|
|
318
|
|
|
0.2
|
%
|
|
338
|
|
|
106.3
|
%
|
|||
Depreciation and amortization
|
|
4,052
|
|
|
2.4
|
%
|
|
7,829
|
|
|
5.0
|
%
|
|
(3,777
|
)
|
|
(48.2
|
)%
|
|||
Goodwill and other asset amortization
|
|
497
|
|
|
0.3
|
%
|
|
—
|
|
|
—
|
%
|
|
497
|
|
|
100.0
|
%
|
|||
Total operating expenses
|
|
$
|
153,090
|
|
|
92.1
|
%
|
|
$
|
152,142
|
|
|
96.5
|
%
|
|
$
|
948
|
|
|
0.6
|
%
|
(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
|
|||||||||||||||
All Other
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
Revenue
|
|
$
|
273,234
|
|
|
|
|
$
|
247,812
|
|
|
|
|
$
|
25,422
|
|
|
10.3
|
%
|
||
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of services sold
|
|
183,366
|
|
|
67.1
|
%
|
|
160,508
|
|
|
64.8
|
%
|
|
22,858
|
|
|
14.2
|
%
|
|||
Office and general expenses
|
|
33,901
|
|
|
12.4
|
%
|
|
42,870
|
|
|
17.3
|
%
|
|
(8,969
|
)
|
|
(20.9
|
)%
|
|||
Depreciation and amortization
|
|
8,197
|
|
|
3.0
|
%
|
|
8,768
|
|
|
3.5
|
%
|
|
(571
|
)
|
|
(6.5
|
)%
|
|||
Goodwill impairment
|
|
—
|
|
|
—
|
%
|
|
27,893
|
|
|
11.3
|
%
|
|
(27,893
|
)
|
|
(100.0
|
)%
|
|||
|
|
$
|
225,464
|
|
|
82.5
|
%
|
|
$
|
240,039
|
|
|
96.9
|
%
|
|
$
|
(14,575
|
)
|
|
(6.1
|
)%
|
Operating profit
|
|
$
|
47,771
|
|
|
17.5
|
%
|
|
$
|
7,773
|
|
|
3.1
|
%
|
|
$
|
39,997
|
|
|
514.6
|
%
|
|
|
2017
|
|
2016
|
|
Change
|
|||||||||||||||
All Other
|
|
$
|
|
% of
Revenue |
|
$
|
|
% of
Revenue |
|
$
|
|
%
|
|||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
Direct costs
(1)
|
|
$
|
58,561
|
|
|
21.4
|
%
|
|
$
|
53,705
|
|
|
21.7
|
%
|
|
$
|
4,856
|
|
|
9.0
|
%
|
Staff costs
(2)
|
|
138,127
|
|
|
50.6
|
%
|
|
121,925
|
|
|
49.2
|
%
|
|
16,202
|
|
|
13.3
|
%
|
|||
Administrative
|
|
26,707
|
|
|
9.8
|
%
|
|
24,707
|
|
|
10.0
|
%
|
|
2,000
|
|
|
8.1
|
%
|
|||
Deferred acquisition consideration
|
|
(8,623
|
)
|
|
(3.2
|
)%
|
|
1,337
|
|
|
0.5
|
%
|
|
(9,960
|
)
|
|
NM
|
|
|||
Stock-based compensation
|
|
2,495
|
|
|
0.9
|
%
|
|
1,703
|
|
|
0.7
|
%
|
|
792
|
|
|
46.5
|
%
|
|||
Depreciation and amortization
|
|
8,197
|
|
|
3.0
|
%
|
|
8,768
|
|
|
3.5
|
%
|
|
(571
|
)
|
|
(6.5
|
)%
|
|||
Goodwill impairment
|
|
—
|
|
|
—
|
%
|
|
27,893
|
|
|
11.3
|
%
|
|
(27,893
|
)
|
|
(100.0
|
)%
|
|||
Total operating expenses
|
|
$
|
225,464
|
|
|
82.5
|
%
|
|
$
|
240,038
|
|
|
96.9
|
%
|
|
$
|
(14,574
|
)
|
|
(6.1
|
)%
|
(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.
|
|
|
|
|
|
|
Change
|
|||||||||
Corporate
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
|
(Dollars in Thousands)
|
|||||||||||||
Staff costs
(1)
|
|
$
|
20,926
|
|
|
$
|
26,048
|
|
|
$
|
(5,122
|
)
|
|
(19.7
|
)%
|
Administrative costs
|
|
15,521
|
|
|
13,960
|
|
|
1,561
|
|
|
11.2
|
%
|
|||
Stock-based compensation
|
|
2,134
|
|
|
2,525
|
|
|
(391
|
)
|
|
(15.5
|
)%
|
|||
Depreciation and amortization
|
|
1,098
|
|
|
1,585
|
|
|
(487
|
)
|
|
(30.7
|
)%
|
|||
Stock-based compensation
|
|
1,177
|
|
|
—
|
|
|
1,177
|
|
|
100.0
|
%
|
|||
Total operating expenses
|
|
$
|
40,856
|
|
|
$
|
44,118
|
|
|
$
|
(3,262
|
)
|
|
(7.4
|
)%
|
(1)
|
Excludes stock-based compensation.
|
Liquidity
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
|
|
|
|
|
||||||
|
|
(In Thousands, Except for Long-Term Debt to Shareholders’ Equity Ratio)
|
||||||||||
Cash and cash equivalents
|
|
$
|
30,873
|
|
|
$
|
46,179
|
|
|
$
|
27,921
|
|
Working capital (deficit)
|
|
$
|
(152,682
|
)
|
|
$
|
(232,859
|
)
|
|
$
|
(313,239
|
)
|
Cash provided by (used in) operating activities
|
|
$
|
17,280
|
|
|
$
|
71,786
|
|
|
$
|
(45,907
|
)
|
Cash used in investing activities
|
|
$
|
(50,431
|
)
|
|
$
|
(20,884
|
)
|
|
$
|
(25,196
|
)
|
Cash provided by (used in) financing activities
|
|
$
|
21,434
|
|
|
$
|
(32,599
|
)
|
|
$
|
35,657
|
|
Ratio of long-term debt to shareholders’ deficit
|
|
(3.87
|
)
|
|
(5.68
|
)
|
|
(1.84
|
)
|
|
December 31, 2018
|
|
Senior Leverage Ratio
|
0.3
|
|
Maximum per covenant
|
2.0
|
|
|
|
|
Total Leverage Ratio
|
5.2
|
|
Maximum per covenant
|
5.5
|
|
|
|
|
Fixed Charges Ratio
|
2.4
|
|
Minimum per covenant
|
1.1
|
|
|
|
|
Earnings before interest, taxes, depreciation and amortization
|
$183.1 million
|
|
Minimum per covenant
|
$105.0 million
|
(in thousands)
|
|
Payments Due by Period
|
||||||||||||||||||
Contractual Obligations
|
|
Total
|
|
Less than
1 Year |
|
1 – 3 Years
|
|
3 – 5 Years
|
|
After
5 Years |
||||||||||
|
|
(Dollars in Thousands)
|
||||||||||||||||||
Indebtedness
(1)
|
|
$
|
968,143
|
|
|
$
|
—
|
|
|
$
|
68,143
|
|
|
$
|
—
|
|
|
$
|
900,000
|
|
Capital lease obligations
|
|
478
|
|
|
356
|
|
|
122
|
|
|
—
|
|
|
—
|
|
|||||
Operating leases
|
|
345,910
|
|
|
58,015
|
|
|
101,185
|
|
|
78,735
|
|
|
107,975
|
|
|||||
Interest on debt
|
|
312,000
|
|
|
58,500
|
|
|
117,000
|
|
|
117,000
|
|
|
19,500
|
|
|||||
Deferred acquisition consideration
(2)
|
|
83,695
|
|
|
32,928
|
|
|
29,517
|
|
|
21,250
|
|
|
—
|
|
|||||
Other long-term liabilities
|
|
5,133
|
|
|
2,788
|
|
|
2,345
|
|
|
—
|
|
|
—
|
|
|||||
Total contractual obligations
(3)
|
|
$
|
1,715,359
|
|
|
$
|
152,587
|
|
|
$
|
318,312
|
|
|
$
|
216,985
|
|
|
$
|
1,027,475
|
|
(1)
|
Indebtedness includes
$68.1 million
borrowings under the Credit Agreement due in 2021.
|
(2)
|
Deferred acquisition consideration excludes future payments with an estimated fair value of
$17.5 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
$1.8 million
will be paid in less than one year and
$15.7 million
will be paid in one to three years.
|
(3)
|
Pension obligations of
$14.8 million
are not included since the timing of payments are not known.
|
|
December 31, 2018
|
||||||||||||||||||||||
|
Global Integrated Agencies
|
|
Domestic Creative Agencies
|
|
Specialist Communications
|
|
Media Services
|
|
All Other
|
|
Total
|
||||||||||||
|
(Dollars in Thousands)
|
||||||||||||||||||||||
Beginning Balance of contingent payments
|
$
|
81,411
|
|
|
$
|
—
|
|
|
$
|
5,467
|
|
|
$
|
3,735
|
|
|
$
|
28,473
|
|
|
$
|
119,086
|
|
Payments
|
(32,792
|
)
|
|
—
|
|
|
(5,355
|
)
|
|
(1,325
|
)
|
|
(15,475
|
)
|
|
(54,947
|
)
|
||||||
Additions - acquisition and step-up transactions
|
3,092
|
|
|
—
|
|
|
11,851
|
|
|
—
|
|
|
—
|
|
|
14,943
|
|
||||||
Redemption value adjustments
|
(84
|
)
|
|
—
|
|
|
1,226
|
|
|
279
|
|
|
2,091
|
|
|
3,512
|
|
||||||
Foreign translation adjustment
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
4
|
|
||||||
Ending Balance of contingent payments
|
51,627
|
|
|
—
|
|
|
13,193
|
|
|
2,689
|
|
|
15,089
|
|
|
82,598
|
|
||||||
Fixed payments
|
1,096
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
1,097
|
|
||||||
|
$
|
52,723
|
|
|
$
|
—
|
|
|
$
|
13,193
|
|
|
$
|
2,689
|
|
|
$
|
15,090
|
|
|
$
|
83,695
|
|
Consideration
(4)
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023 &
Thereafter
|
|
Total
|
|
||||||||||||
|
|
(Dollars in Thousands)
|
|
||||||||||||||||||||||
Cash
|
|
$
|
4,696
|
|
|
$
|
2,320
|
|
|
$
|
4,053
|
|
|
$
|
2,881
|
|
|
$
|
3,264
|
|
|
$
|
17,214
|
|
|
Shares
|
|
19
|
|
|
35
|
|
|
53
|
|
|
34
|
|
|
18
|
|
|
159
|
|
|
||||||
|
|
$
|
4,715
|
|
|
$
|
2,355
|
|
|
$
|
4,106
|
|
|
$
|
2,915
|
|
|
$
|
3,282
|
|
|
$
|
17,373
|
|
(1)
|
Operating income before depreciation and amortization to be received
(2)
|
|
$
|
2,378
|
|
|
$
|
—
|
|
|
$
|
1,778
|
|
|
$
|
—
|
|
|
$
|
237
|
|
|
$
|
4,393
|
|
|
Cumulative operating income before depreciation and amortization
(3)
|
|
$
|
2,378
|
|
|
$
|
2,378
|
|
|
$
|
4,156
|
|
|
$
|
4,156
|
|
|
$
|
4,393
|
|
|
|
(5)
|
|
October 1,
|
|
2018
|
Long-term growth rate
|
3.0%
|
WACC
|
9.13% - 11.05%
|
|
Page
|
Financial Statements:
|
|
Financial Statement Schedules:
|
|
|
Years Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Revenue:
|
|
|
|
|
|
|
|
|
|||
Services
|
$
|
1,476,203
|
|
|
$
|
1,513,779
|
|
|
$
|
1,385,785
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|||
Cost of services sold
|
991,198
|
|
|
1,023,476
|
|
|
936,133
|
|
|||
Office and general expenses
|
349,056
|
|
|
310,455
|
|
|
306,251
|
|
|||
Depreciation and amortization
|
46,196
|
|
|
43,474
|
|
|
46,446
|
|
|||
Goodwill and other asset impairment
|
80,057
|
|
|
4,415
|
|
|
48,524
|
|
|||
|
1,466,507
|
|
|
1,381,820
|
|
|
1,337,354
|
|
|||
Operating income
|
9,696
|
|
|
131,959
|
|
|
48,431
|
|
|||
Other Income (Expenses):
|
|
|
|
|
|
|
|
|
|||
Interest expense and finance charges, net
|
(67,075
|
)
|
|
(64,364
|
)
|
|
(65,050
|
)
|
|||
Foreign exchange gain (loss)
|
(23,258
|
)
|
|
18,137
|
|
|
(213
|
)
|
|||
Other income, net
|
230
|
|
|
1,346
|
|
|
414
|
|
|||
Loss on redemption of Notes
|
—
|
|
|
—
|
|
|
(33,298
|
)
|
|||
|
(90,103
|
)
|
|
(44,881
|
)
|
|
(98,147
|
)
|
|||
Income (loss) before income taxes and equity in earnings of non-consolidated affiliates
|
(80,407
|
)
|
|
87,078
|
|
|
(49,716
|
)
|
|||
Income tax expense (benefit)
|
31,603
|
|
|
(168,064
|
)
|
|
(9,404
|
)
|
|||
Income (loss) before equity in earnings of non-consolidated affiliates
|
(112,010
|
)
|
|
255,142
|
|
|
(40,312
|
)
|
|||
Equity in earnings (losses) of non-consolidated affiliates
|
62
|
|
|
2,081
|
|
|
(309
|
)
|
|||
Net income (loss)
|
(111,948
|
)
|
|
257,223
|
|
|
(40,621
|
)
|
|||
Net income attributable to the noncontrolling interests
|
(11,785
|
)
|
|
(15,375
|
)
|
|
(5,218
|
)
|
|||
Net income (loss) attributable to MDC Partners Inc.
|
(123,733
|
)
|
|
241,848
|
|
|
(45,839
|
)
|
|||
Accretion on and net income allocated to convertible preference shares
|
(8,355
|
)
|
|
(36,254
|
)
|
|
—
|
|
|||
Net income (loss) attributable to MDC Partners Inc. common shareholders
|
$
|
(132,088
|
)
|
|
$
|
205,594
|
|
|
$
|
(45,839
|
)
|
Income (Loss) Per Common Share:
|
|
|
|
|
|
|
|
|
|||
Basic
|
|
|
|
|
|
|
|
|
|||
Net income (loss) attributable to MDC Partners Inc. common shareholders
|
$
|
(2.31
|
)
|
|
$
|
3.72
|
|
|
$
|
(0.89
|
)
|
Diluted
|
|
|
|
|
|
|
|
|
|||
Net income (loss) attributable to MDC Partners Inc. common shareholders
|
$
|
(2.31
|
)
|
|
$
|
3.71
|
|
|
$
|
(0.89
|
)
|
Weighted Average Number of Common Shares Outstanding:
|
|
|
|
|
|
|
|
|
|||
Basic
|
57,218,994
|
|
|
55,255,797
|
|
|
51,345,807
|
|
|||
Diluted
|
57,218,994
|
|
|
55,481,786
|
|
|
51,345,807
|
|
|||
Stock-based compensation expense is included in the following line items above:
|
|
|
|
|
|
|
|
|
|||
Cost of services sold
|
$
|
12,513
|
|
|
$
|
19,015
|
|
|
$
|
14,237
|
|
Office and general expenses
|
5,903
|
|
|
5,335
|
|
|
6,766
|
|
|||
Total
|
$
|
18,416
|
|
|
$
|
24,350
|
|
|
$
|
21,003
|
|
|
Years Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Comprehensive Income (Loss)
|
|
|
|
|
|
|
|
|
|||
Net income (loss)
|
$
|
(111,948
|
)
|
|
$
|
257,223
|
|
|
$
|
(40,621
|
)
|
Other comprehensive income (loss), net of applicable tax:
|
|
|
|
|
|
|
|
|
|||
Foreign currency translation adjustment
|
3,158
|
|
|
3,611
|
|
|
(4,586
|
)
|
|||
Benefit plan adjustment, net of income tax expense of $223 in 2018 and nil for 2017 and 2016
|
555
|
|
|
(1,336
|
)
|
|
(3,101
|
)
|
|||
Other comprehensive income (loss)
|
3,713
|
|
|
2,275
|
|
|
(7,687
|
)
|
|||
Comprehensive income (loss) for the year
|
(108,235
|
)
|
|
259,498
|
|
|
(48,308
|
)
|
|||
Comprehensive income attributable to the noncontrolling interests
|
(8,824
|
)
|
|
(17,780
|
)
|
|
(5,612
|
)
|
|||
Comprehensive income (loss) attributable to MDC Partners Inc.
|
$
|
(117,059
|
)
|
|
$
|
241,718
|
|
|
$
|
(53,920
|
)
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
ASSETS
|
|
|
|
|
|
||
Current Assets:
|
|
|
|
|
|
||
Cash and cash equivalents
|
$
|
30,873
|
|
|
$
|
46,179
|
|
Cash held in trusts
|
—
|
|
|
4,632
|
|
||
Accounts receivable, less allowance for doubtful accounts of $1,879 and $2,453
|
395,200
|
|
|
434,072
|
|
||
Expenditures billable to clients
|
42,369
|
|
|
31,146
|
|
||
Assets held for sale
|
78,913
|
|
|
—
|
|
||
Other current assets
|
42,499
|
|
|
26,742
|
|
||
Total Current Assets
|
589,854
|
|
|
542,771
|
|
||
Fixed assets, at cost, less accumulated depreciation of $128,546 and $123,599
|
88,189
|
|
|
90,306
|
|
||
Investment in non-consolidated affiliates
|
6,556
|
|
|
6,307
|
|
||
Goodwill
|
740,955
|
|
|
835,935
|
|
||
Other intangible assets, net, less accumulated amortization of $161,868 and $173,546
|
67,765
|
|
|
70,605
|
|
||
Deferred tax assets
|
92,741
|
|
|
115,325
|
|
||
Other assets
|
25,513
|
|
|
37,643
|
|
||
Total Assets
|
$
|
1,611,573
|
|
|
$
|
1,698,892
|
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS, AND SHAREHOLDERS’ DEFICIT
|
|
|
|
|
|
||
Current Liabilities:
|
|
|
|
|
|
||
Accounts payable
|
$
|
221,995
|
|
|
$
|
244,527
|
|
Trust liability
|
—
|
|
|
4,632
|
|
||
Accruals and other liabilities
|
312,785
|
|
|
327,812
|
|
||
Liabilities held for sale
|
35,967
|
|
|
—
|
|
||
Advance billings
|
138,505
|
|
|
148,133
|
|
||
Current portion of long-term debt
|
356
|
|
|
313
|
|
||
Current portion of deferred acquisition consideration
|
32,928
|
|
|
50,213
|
|
||
Total Current Liabilities
|
742,536
|
|
|
775,630
|
|
||
Long-term debt, less current portion
|
954,229
|
|
|
882,806
|
|
||
Long-term portion of deferred acquisition consideration
|
50,767
|
|
|
72,213
|
|
||
Other liabilities
|
54,133
|
|
|
54,110
|
|
||
Deferred tax liabilities
|
5,329
|
|
|
6,760
|
|
||
Total Liabilities
|
1,806,994
|
|
|
1,791,519
|
|
||
Redeemable Noncontrolling Interests
|
51,546
|
|
|
62,886
|
|
||
Commitments, Contingencies and Guarantees (See Note 18)
|
|
|
|
|
|
||
Shareholders’ Deficit:
|
|
|
|
|
|
||
Convertible preference shares, 95,000 authorized, issued and outstanding at December 31, 2018 and 2017
|
90,123
|
|
|
90,220
|
|
||
Common stock and other paid in capital
|
58,579
|
|
|
38,191
|
|
||
Accumulated deficit
|
(464,903
|
)
|
|
(340,000
|
)
|
||
Accumulated other comprehensive loss
|
4,720
|
|
|
(1,954
|
)
|
||
MDC Partners Inc. Shareholders’ Deficit
|
(311,481
|
)
|
|
(213,543
|
)
|
||
Noncontrolling Interests
|
64,514
|
|
|
58,030
|
|
||
Total Shareholders’ Deficit
|
(246,967
|
)
|
|
(155,513
|
)
|
||
Total Liabilities, Redeemable Noncontrolling Interests and Shareholders’ Deficit
|
$
|
1,611,573
|
|
|
$
|
1,698,892
|
|
|
Years Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Cash flows provided by (used in) operating activities:
|
|
|
|
|
|
|
|
|
|||
Net Income (loss)
|
$
|
(111,948
|
)
|
|
$
|
257,223
|
|
|
$
|
(40,621
|
)
|
Adjustments to reconcile income to cash provided by (used in) operating activities:
|
|
|
|
|
|
|
|
|
|||
Stock-based compensation
|
18,416
|
|
|
24,350
|
|
|
21,003
|
|
|||
Depreciation
|
27,111
|
|
|
23,873
|
|
|
22,293
|
|
|||
Amortization of intangibles
|
19,085
|
|
|
19,601
|
|
|
24,153
|
|
|||
Amortization of deferred finance charges and debt discount
|
3,193
|
|
|
3,022
|
|
|
9,135
|
|
|||
Goodwill and other asset impairment
|
80,057
|
|
|
4,415
|
|
|
48,524
|
|
|||
Loss on redemption of Notes
|
—
|
|
|
—
|
|
|
26,873
|
|
|||
Adjustment to deferred acquisition consideration
|
(374
|
)
|
|
(4,819
|
)
|
|
8,227
|
|
|||
Deferred income taxes
|
23,573
|
|
|
(173,019
|
)
|
|
(10,038
|
)
|
|||
Gain on sale of assets
|
(1,867
|
)
|
|
(1,600
|
)
|
|
(424
|
)
|
|||
(Earnings) losses of non-consolidated affiliates
|
(62
|
)
|
|
(2,081
|
)
|
|
309
|
|
|||
Other and non-current assets and liabilities
|
392
|
|
|
(4,420
|
)
|
|
13,527
|
|
|||
Foreign exchange
|
20,795
|
|
|
(17,637
|
)
|
|
(8,240
|
)
|
|||
Changes in working capital:
|
|
|
|
|
|
|
|
|
|||
Accounts receivable
|
30,211
|
|
|
(50,030
|
)
|
|
(16,752
|
)
|
|||
Expenditures billable to clients
|
(11,223
|
)
|
|
1,892
|
|
|
13,048
|
|
|||
Prepaid expenses and other current assets
|
(17,189
|
)
|
|
6,569
|
|
|
(13,608
|
)
|
|||
Accounts payable, accruals and other current liabilities
|
(18,222
|
)
|
|
13,398
|
|
|
(110,018
|
)
|
|||
Acquisition related payments
|
(29,141
|
)
|
|
(42,790
|
)
|
|
(44,914
|
)
|
|||
Cash in trust
|
(656
|
)
|
|
(709
|
)
|
|
219
|
|
|||
Advance billings
|
(14,871
|
)
|
|
14,548
|
|
|
11,397
|
|
|||
Net cash provided by (used in) operating activities
|
17,280
|
|
|
71,786
|
|
|
(45,907
|
)
|
|||
Cash flows used in investing activities:
|
|
|
|
|
|
|
|
|
|||
Capital expenditures
|
(20,264
|
)
|
|
(32,958
|
)
|
|
(29,432
|
)
|
|||
Deposits
|
—
|
|
|
—
|
|
|
(2,528
|
)
|
|||
Proceeds from sale of assets
|
2,082
|
|
|
10,631
|
|
|
666
|
|
|||
Acquisitions, net of cash acquired
|
(32,713
|
)
|
|
—
|
|
|
2,531
|
|
|||
Distributions from non-consolidated affiliates
|
963
|
|
|
3,672
|
|
|
7,402
|
|
|||
Other investments
|
(499
|
)
|
|
(2,229
|
)
|
|
(3,835
|
)
|
|||
Net cash used in investing activities
|
(50,431
|
)
|
|
(20,884
|
)
|
|
(25,196
|
)
|
|
Years Ended December 31,
|
||||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||||
Cash flows provided by (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
|
(1,625,862
|
)
|
|
(1,479,632
|
)
|
|
(1,790,108
|
)
|
|||||
Proceeds from revolving credit facility
|
1,694,005
|
|
|
1,425,207
|
|
|
1,844,533
|
|
|||||
Proceeds from issuance of convertible shares
|
—
|
|
|
95,000
|
|
|
—
|
|
|||||
Convertible preference shares issuance costs
|
—
|
|
|
(4,780
|
)
|
|
—
|
|
|||||
Acquisition related payments
|
(32,172
|
)
|
|
(57,083
|
)
|
|
(90,779
|
)
|
|||||
Distributions to noncontrolling interests
|
(13,419
|
)
|
|
(8,865
|
)
|
|
(7,772
|
)
|
|||||
Payment of dividends
|
(196
|
)
|
|
(284
|
)
|
|
(32,918
|
)
|
|||||
Repayment of long-term debt
|
(146
|
)
|
|
(404
|
)
|
|
(507
|
)
|
|||||
Premium paid on redemption of Notes
|
—
|
|
|
—
|
|
|
(26,873
|
)
|
|||||
Deferred financing costs
|
—
|
|
|
—
|
|
|
(21,569
|
)
|
|||||
Purchase of shares
|
(776
|
)
|
|
(1,758
|
)
|
|
(3,350
|
)
|
|||||
Net cash provided by (used in) financing activities
|
21,434
|
|
|
(32,599
|
)
|
|
35,657
|
|
|||||
Effect of exchange rate changes on cash, cash equivalents, and cash held in trusts
|
77
|
|
|
(754
|
)
|
|
2,128
|
|
|||||
Net increase (decrease) in cash, cash equivalents, and cash held in trusts including cash classified within assets held for sale
|
(11,640
|
)
|
—
|
|
17,549
|
|
—
|
|
(33,318
|
)
|
|||
Net decrease in cash, cash equivalents, and cash held in trusts classified within assets held for sale
|
(8,298
|
)
|
|
—
|
|
|
—
|
|
|||||
Net increase (decrease) in cash, cash equivalents, and cash held in trusts
|
(19,938
|
)
|
|
17,549
|
|
|
(33,318
|
)
|
|||||
Cash, cash equivalents, and cash held in trusts at beginning of year
|
50,811
|
|
|
33,262
|
|
|
66,580
|
|
|||||
Cash, cash equivalents, and cash held in trusts at end of year
|
$
|
30,873
|
|
|
$
|
50,811
|
|
|
$
|
33,262
|
|
||
Supplemental disclosures:
|
|
|
|
|
|
|
|
|
|||||
Cash income taxes paid
|
$
|
3,836
|
|
|
$
|
8,099
|
|
|
$
|
2,895
|
|
||
Cash interest paid
|
$
|
64,012
|
|
|
$
|
62,895
|
|
|
$
|
64,671
|
|
||
Non-cash transactions:
|
|
|
|
|
|
|
|
|
|||||
Capital leases
|
$
|
95
|
|
|
$
|
670
|
|
|
$
|
265
|
|
||
Note receivable exchanged for shares of subsidiary
|
$
|
—
|
|
|
$
|
6,139
|
|
|
$
|
—
|
|
||
Dividends payable
|
$
|
196
|
|
|
$
|
453
|
|
|
$
|
739
|
|
||
Acquisition related consideration settled through issuance of shares
|
$
|
—
|
|
|
$
|
28,727
|
|
|
$
|
10,458
|
|
||
Value of shares issued for acquisition
|
$
|
7,030
|
|
|
$
|
—
|
|
|
$
|
34,219
|
|
||
Leasehold improvements paid for by landlord
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,250
|
|
|
Common Shares
|
Share Capital to Be Issued
|
|
Common Stock and Other Paid in Capital
|
|
Accumulated Deficit
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
MDC Partners Inc.
Shareholders’
Deficit
|
|
Noncontrolling
Interests
|
|
Total
Shareholders’
Deficit
|
|||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Shares
|
|
Shares
|
|
Amount
|
|
|||||||||||||||||||||||||||
Balance at December 31, 2015
|
49,990,460
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
(45,419
|
)
|
|
$
|
(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
|
|
|
100,000
|
|
|
2,360
|
|
|
10,458
|
|
|
—
|
|
|
—
|
|
|
12,818
|
|
|
—
|
|
|
12,818
|
|
|||||||
Issuance of restricted stock and stock options
|
425,915
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
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
|
)
|
|||||||
Balance at December 31, 2016
|
52,802,058
|
|
|
100,000
|
|
|
$
|
2,360
|
|
|
$
|
6,203
|
|
|
$
|
(581,848
|
)
|
|
$
|
(1,824
|
)
|
|
$
|
(575,109
|
)
|
|
$
|
65,633
|
|
|
$
|
(509,476
|
)
|
|
Convertible Preference Shares
|
|
Common Shares
|
Share Capital to Be Issued
|
|
Common Stock and Other Paid in Capital
|
|
Accumulated Deficit
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
MDC Partners Inc.
Shareholders’
Deficit
|
|
Noncontrolling
Interests
|
|
Total
Shareholders’
Deficit
|
||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
|
Shares
|
|
Amount
|
|
Shares
|
|
Shares
|
|
Amount
|
|
||||||||||||||||||||||||||||||
Balance at December 31, 2016
|
—
|
|
|
$
|
—
|
|
|
52,802,058
|
|
|
100,000
|
|
|
$
|
2,360
|
|
|
$
|
6,203
|
|
|
$
|
(581,848
|
)
|
|
$
|
(1,824
|
)
|
|
$
|
(575,109
|
)
|
|
$
|
65,633
|
|
|
$
|
(509,476
|
)
|
Net income 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
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Shares acquired and canceled
|
—
|
|
|
—
|
|
|
(161,535
|
)
|
|
—
|
|
|
—
|
|
|
(1,758
|
)
|
|
—
|
|
|
—
|
|
|
(1,758
|
)
|
|
—
|
|
|
(1,758
|
)
|
||||||||
Deferred acquisition consideration settled through issuance of shares
|
—
|
|
|
—
|
|
|
3,353,939
|
|
|
(100,000
|
)
|
|
(2,360
|
)
|
|
30,212
|
|
|
—
|
|
|
—
|
|
|
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
|
)
|
||||||||
Increase (decrease) in noncontrolling interests and redeemable noncontrolling interests from business acquisitions and step-up transactions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,315
|
|
|
—
|
|
|
—
|
|
|
2,315
|
|
|
(11,965
|
)
|
|
(9,650
|
)
|
||||||||
Changes in noncontrolling interest and redeemable noncontrolling interests from business dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,654
|
)
|
|
—
|
|
|
—
|
|
|
(5,654
|
)
|
|
12,614
|
|
|
6,960
|
|
||||||||
Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,657
|
)
|
|
(10,657
|
)
|
||||||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
343
|
|
|
—
|
|
|
—
|
|
|
343
|
|
|
—
|
|
|
343
|
|
||||||||
Balance at December 31, 2017
|
95,000
|
|
|
$
|
90,220
|
|
|
56,375,131
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
38,191
|
|
|
$
|
(340,000
|
)
|
|
$
|
(1,954
|
)
|
|
$
|
(213,543
|
)
|
|
$
|
58,030
|
|
|
$
|
(155,513
|
)
|
|
Convertible Preference Shares
|
|
Common Shares
|
Common Stock and Other Paid in Capital
|
|
Accumulated
Deficit
|
|
Accumulated Other
Comprehensive Income (Loss)
|
|
MDC Partners Inc.
Shareholders’
Deficit
|
|
Noncontrolling
Interests
|
|
Total
Shareholders’
Deficit
|
|||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Shares
|
|
Amount
|
|
Shares
|
|
|||||||||||||||||||||||||||
Balance at December 31, 2017
|
95,000
|
|
|
$
|
90,220
|
|
|
56,375,131
|
|
|
$
|
38,191
|
|
|
$
|
(340,000
|
)
|
|
$
|
(1,954
|
)
|
|
$
|
(213,543
|
)
|
|
$
|
58,030
|
|
|
$
|
(155,513
|
)
|
Net loss attributable to MDC Partners, Inc.
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(123,733
|
)
|
|
—
|
|
|
(123,733
|
)
|
|
—
|
|
|
(123,733
|
)
|
|||||||
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,674
|
|
|
6,674
|
|
|
(2,961
|
)
|
|
3,713
|
|
|||||||
Expenses for convertible preference shares
|
—
|
|
|
(97
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(97
|
)
|
|
—
|
|
|
(97
|
)
|
|||||||
Issuance of restricted stock
|
—
|
|
|
—
|
|
|
243,529
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Shares acquired and cancelled
|
—
|
|
|
—
|
|
|
(108,898
|
)
|
|
(776
|
)
|
|
—
|
|
|
—
|
|
|
(776
|
)
|
|
—
|
|
|
(776
|
)
|
|||||||
Shares issued, acquisitions
|
—
|
|
|
—
|
|
|
1,011,561
|
|
|
7,030
|
|
|
—
|
|
|
—
|
|
|
7,030
|
|
|
—
|
|
|
7,030
|
|
|||||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
8,165
|
|
|
—
|
|
|
—
|
|
|
8,165
|
|
|
—
|
|
|
8,165
|
|
|||||||
Changes in redemption value of redeemable noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,171
|
)
|
|
—
|
|
|
—
|
|
|
(4,171
|
)
|
|
—
|
|
|
(4,171
|
)
|
|||||||
Business acquisitions and step-up transactions, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
10,140
|
|
|
—
|
|
|
—
|
|
|
10,140
|
|
|
15,410
|
|
|
25,550
|
|
|||||||
Changes in ownership interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,965
|
)
|
|
(5,965
|
)
|
|||||||
Cumulative effect of adoption of ASC 606
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,170
|
)
|
|
—
|
|
|
(1,170
|
)
|
|
—
|
|
|
(1,170
|
)
|
|||||||
Balance at December 31, 2018
|
95,000
|
|
|
$
|
90,123
|
|
|
57,521,323
|
|
|
$
|
58,579
|
|
|
$
|
(464,903
|
)
|
|
$
|
4,720
|
|
|
$
|
(311,481
|
)
|
|
$
|
64,514
|
|
|
$
|
(246,967
|
)
|
|
Twelve Months Ended December 31,
|
||||||||||||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||||||||||||
Industry
|
Reportable Segment
|
|
As reported
|
|
Adjustment to exclude impact of Adoption of ASC 606
|
|
Adjusted
|
|
|
|
|
||||||||||
Food & Beverage
|
All
|
|
$
|
313,368
|
|
|
$
|
7,064
|
|
|
$
|
320,432
|
|
|
$
|
313,786
|
|
|
$
|
266,600
|
|
Retail
|
All
|
|
152,552
|
|
|
(2,683
|
)
|
|
149,869
|
|
|
178,152
|
|
|
182,428
|
|
|||||
Consumer Products
|
All
|
|
162,524
|
|
|
585
|
|
|
163,109
|
|
|
162,307
|
|
|
147,849
|
|
|||||
Communications
|
All
|
|
178,410
|
|
|
25,957
|
|
|
204,367
|
|
|
208,701
|
|
|
160,064
|
|
|||||
Automotive
|
All
|
|
88,807
|
|
|
8,587
|
|
|
97,394
|
|
|
127,023
|
|
|
129,352
|
|
|||||
Technology
|
All
|
|
104,479
|
|
|
38
|
|
|
104,517
|
|
|
99,325
|
|
|
109,309
|
|
|||||
Healthcare
|
All
|
|
127,547
|
|
|
507
|
|
|
128,054
|
|
|
124,261
|
|
|
115,159
|
|
|||||
Financials
|
All
|
|
110,069
|
|
|
146
|
|
|
110,215
|
|
|
104,713
|
|
|
85,480
|
|
|||||
Transportation and Travel/Lodging
|
All
|
|
86,419
|
|
|
2,461
|
|
|
88,880
|
|
|
56,955
|
|
|
58,298
|
|
|||||
Other
|
All
|
|
152,028
|
|
|
8,974
|
|
|
161,002
|
|
|
138,556
|
|
|
131,246
|
|
|||||
|
|
|
$
|
1,476,203
|
|
|
$
|
51,636
|
|
|
$
|
1,527,839
|
|
|
$
|
1,513,779
|
|
|
$
|
1,385,785
|
|
|
Twelve Months Ended December 31,
|
||||||||||||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||||||||||||
Geographic Location
|
Reportable Segment
|
|
As reported
|
|
Adjustment to exclude impact of Adoption of ASC 606
|
|
Adjusted
|
|
|
|
|
||||||||||
United States
|
All
|
|
$
|
1,153,192
|
|
|
$
|
20,699
|
|
|
$
|
1,173,891
|
|
|
$
|
1,172,364
|
|
|
$
|
1,103,714
|
|
Canada
|
All
|
|
124,000
|
|
|
(1,288
|
)
|
|
122,712
|
|
|
123,092
|
|
|
124,101
|
|
|||||
Other
|
All, Excluding Domestic Creative Agencies
|
|
199,011
|
|
|
32,225
|
|
|
231,236
|
|
|
218,323
|
|
|
157,970
|
|
|||||
|
|
|
$
|
1,476,203
|
|
|
$
|
51,636
|
|
|
$
|
1,527,839
|
|
|
$
|
1,513,779
|
|
|
$
|
1,385,785
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Numerator:
|
|
|
|
|
|
|
|
|
|||
Net income (loss) attributable to MDC Partners Inc.
|
$
|
(123,733
|
)
|
|
$
|
241,848
|
|
|
$
|
(45,839
|
)
|
Accretion on convertible preference shares
|
(8,355
|
)
|
|
(6,352
|
)
|
|
—
|
|
|||
Net income allocated to convertible preference shares
|
—
|
|
|
(29,902
|
)
|
|
—
|
|
|||
Net income (loss) attributable to MDC Partners Inc. common shareholders
|
(132,088
|
)
|
|
205,594
|
|
|
(45,839
|
)
|
|||
|
|
|
|
|
|
||||||
Adjustment to net income allocated to convertible preference shares
|
—
|
|
|
106
|
|
|
—
|
|
|||
Net income (loss) attributable to MDC Partners Inc. common shareholders
|
$
|
(132,088
|
)
|
|
$
|
205,700
|
|
|
$
|
(45,839
|
)
|
Denominator:
|
|
|
|
|
|
|
|
|
|||
Basic weighted average number of common shares outstanding
|
57,218,994
|
|
|
55,255,797
|
|
|
51,345,807
|
|
|||
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
|
57,218,994
|
|
|
55,481,786
|
|
|
51,345,807
|
|
|||
Net income (loss) attributable to MDC Partners Inc. common shareholders per common share:
|
|
|
|
|
|
||||||
Basic
|
$
|
(2.31
|
)
|
|
$
|
3.72
|
|
|
$
|
(0.89
|
)
|
Diluted
|
$
|
(2.31
|
)
|
|
$
|
3.71
|
|
|
$
|
(0.89
|
)
|
|
2018
|
|
2017
|
||||
Beginning balance of contingent payments
|
$
|
119,086
|
|
|
$
|
224,754
|
|
Payments
(1)
|
(54,947
|
)
|
|
(110,234
|
)
|
||
Additions - acquisition and step-up transactions
|
14,943
|
|
|
—
|
|
||
Redemption value adjustments
(2)
|
3,512
|
|
|
3,273
|
|
||
Foreign translation adjustment
|
4
|
|
|
1,293
|
|
||
Ending balance of contingent payments
|
$
|
82,598
|
|
|
$
|
119,086
|
|
Fixed payments
(3)
|
1,097
|
|
|
3,340
|
|
||
|
$
|
83,695
|
|
|
$
|
122,426
|
|
(1)
|
For the
twelve months ended December 31,
2017
, payments include
$28,727
of deferred acquisition consideration settled through the issuance of
3,353,939
MDC Class A subordinate voting shares in lieu of cash.
|
(2)
|
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. Redemption value adjustments are recorded within cost of services sold and office and general expenses on the Consolidated Statements of Operations.
|
(3)
|
The Company made
$6,366
in fixed payments for the
twelve months ended December 31,
2018
.
|
|
2018
|
|
2017
|
||||
Income attributable to fair value adjustments
|
$
|
(3,679
|
)
|
|
$
|
(6,021
|
)
|
Stock-based compensation expense
|
7,191
|
|
|
9,294
|
|
||
Redemption value adjustments
|
$
|
3,512
|
|
|
$
|
3,273
|
|
|
2018
|
|
2017
|
||||||||||||||||||||
|
Cost
|
|
Accumulated Depreciation
|
|
Net Book Value
|
|
Cost
|
|
Accumulated Depreciation
|
|
Net Book Value
|
||||||||||||
Computers, furniture and fixtures
|
$
|
100,276
|
|
|
$
|
(73,060
|
)
|
|
$
|
27,216
|
|
|
$
|
101,806
|
|
|
$
|
(74,429
|
)
|
|
$
|
27,377
|
|
Leasehold improvements
|
116,459
|
|
|
(55,486
|
)
|
|
60,973
|
|
|
112,099
|
|
|
(49,170
|
)
|
|
62,929
|
|
||||||
|
$
|
216,735
|
|
|
$
|
(128,546
|
)
|
|
$
|
88,189
|
|
|
$
|
213,905
|
|
|
$
|
(123,599
|
)
|
|
$
|
90,306
|
|
|
Noncontrolling Interests
|
||
Balance, December 31, 2016
|
$
|
4,154
|
|
Income attributable to noncontrolling interests
|
15,375
|
|
|
Distributions made
|
(8,865
|
)
|
|
Other
(1)
|
366
|
|
|
Balance, December 31, 2017
|
$
|
11,030
|
|
Income attributable to noncontrolling interests
|
11,785
|
|
|
Distributions made
|
(13,419
|
)
|
|
Other
(1)
|
(118
|
)
|
|
Balance, December 31, 2018
|
$
|
9,278
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Net income (loss) attributable to MDC Partners Inc.
|
$
|
(123,733
|
)
|
|
$
|
241,848
|
|
|
$
|
(45,839
|
)
|
Transfers from the noncontrolling interests
|
|
|
|
|
|
|
|
|
|||
Increase in MDC Partners Inc. paid-in capital for purchase of equity interests in excess of noncontrolling interests and redeemable noncontrolling interests
|
10,140
|
|
|
2,315
|
|
|
22,776
|
|
|||
Net transfers from noncontrolling interests
|
$
|
10,140
|
|
|
$
|
2,315
|
|
|
$
|
22,776
|
|
Change from net income (loss) attributable to MDC Partners Inc. and transfers (to) from noncontrolling interests
|
$
|
(113,593
|
)
|
|
$
|
244,163
|
|
|
$
|
(23,063
|
)
|
|
2018
|
|
2017
|
||||
Beginning Balance
|
$
|
62,886
|
|
|
$
|
60,180
|
|
Redemptions
|
(11,943
|
)
|
|
(910
|
)
|
||
Granted
|
—
|
|
|
1,666
|
|
||
Changes in redemption value
|
1,067
|
|
|
1,498
|
|
||
Currency translation adjustments
|
(464
|
)
|
|
452
|
|
||
Ending balance
|
$
|
51,546
|
|
|
$
|
62,886
|
|
Goodwill
|
Global Integrated Agencies
|
|
Domestic Creative Agencies
|
|
Specialist Communications
|
|
Media Services
|
|
All Other
|
|
Total
|
||||||||||||
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
|
(2,741
|
)
|
|
—
|
|
|
—
|
|
|
(497
|
)
|
|
—
|
|
|
(3,238
|
)
|
||||||
Transfer of goodwill between segments
|
6,371
|
|
|
—
|
|
|
—
|
|
|
497
|
|
|
(6,868
|
)
|
|
—
|
|
||||||
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
|
|
Acquired goodwill
|
—
|
|
|
—
|
|
|
4,816
|
|
|
—
|
|
|
32,776
|
|
|
37,592
|
|
||||||
Impairment loss recognized
|
(17,828
|
)
|
|
—
|
|
|
—
|
|
|
(52,041
|
)
|
|
(4,691
|
)
|
|
(74,560
|
)
|
||||||
Transfer of goodwill between segments
|
17,081
|
|
|
2,066
|
|
|
—
|
|
|
3,773
|
|
|
(22,920
|
)
|
|
—
|
|
||||||
Transfer of goodwill to asset held for sale
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(45,224
|
)
|
|
(45,224
|
)
|
||||||
Foreign currency translation
|
(5,169
|
)
|
|
(266
|
)
|
|
(19
|
)
|
|
(443
|
)
|
|
(6,891
|
)
|
|
(12,788
|
)
|
||||||
Balance at December 31, 2018
|
$
|
353,155
|
|
|
$
|
38,780
|
|
|
$
|
83,503
|
|
|
$
|
111,346
|
|
|
$
|
154,171
|
|
|
$
|
740,955
|
|
|
|
For the Year Ended December 31,
|
||||||
Intangible Assets
|
|
2018
|
|
2017
|
||||
Trademarks (indefinite life)
|
|
$
|
14,600
|
|
|
$
|
17,780
|
|
Customer relationships – gross
|
|
$
|
93,296
|
|
|
$
|
102,325
|
|
Less accumulated amortization
|
|
(59,144
|
)
|
|
(73,767
|
)
|
||
Customer relationships – net
|
|
$
|
34,152
|
|
|
$
|
28,558
|
|
Other intangibles – gross
|
|
$
|
40,803
|
|
|
$
|
37,273
|
|
Less accumulated amortization
|
|
(21,790
|
)
|
|
(13,006
|
)
|
||
Other intangibles – net
|
|
$
|
19,013
|
|
|
$
|
24,267
|
|
Total intangible assets
|
|
$
|
148,699
|
|
|
$
|
157,378
|
|
Less accumulated amortization
|
|
(80,934
|
)
|
|
(86,773
|
)
|
||
Total intangible assets – net
|
|
$
|
67,765
|
|
|
$
|
70,605
|
|
Year
|
|
Amortization
|
||
2019
|
|
$
|
12,257
|
|
2020
|
|
9,601
|
|
|
2021
|
|
8,220
|
|
|
2022
|
|
7,666
|
|
|
2023 and thereafter
|
|
15,421
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Income (Loss):
|
|
|
|
|
|
|
|
|
|||
U.S.
|
$
|
(68,698
|
)
|
|
$
|
48,053
|
|
|
$
|
(16,661
|
)
|
Non-U.S.
|
(11,709
|
)
|
|
39,025
|
|
|
(33,055
|
)
|
|||
|
$
|
(80,407
|
)
|
|
$
|
87,078
|
|
|
$
|
(49,716
|
)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Current tax provision
|
|
|
|
|
|
|
|
|
|||
U.S. federal
|
$
|
444
|
|
|
$
|
(1,657
|
)
|
|
$
|
—
|
|
U.S. state and local
|
2
|
|
|
98
|
|
|
(1,520
|
)
|
|||
Non-U.S.
|
7,584
|
|
|
6,514
|
|
|
2,154
|
|
|||
|
8,030
|
|
|
4,955
|
|
|
634
|
|
|||
Deferred tax provision (benefit):
|
|
|
|
|
|
|
|
|
|||
U.S. federal
|
(9,315
|
)
|
|
(172,873
|
)
|
|
5,785
|
|
|||
U.S. state and local
|
(2,990
|
)
|
|
(7,775
|
)
|
|
(3,550
|
)
|
|||
Non-U.S.
|
35,878
|
|
|
7,629
|
|
|
(12,273
|
)
|
|||
|
23,573
|
|
|
(173,019
|
)
|
|
(10,038
|
)
|
|||
Income tax provision (benefit)
|
$
|
31,603
|
|
|
$
|
(168,064
|
)
|
|
$
|
(9,404
|
)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Income (loss) before income taxes, equity in non-consolidated affiliates and noncontrolling interest
|
$
|
(80,407
|
)
|
|
$
|
87,078
|
|
|
$
|
(49,716
|
)
|
Statutory income tax rate
|
21.0
|
%
|
|
35.0
|
%
|
|
35.0
|
%
|
|||
Tax expense (benefit) using statutory income tax rate
|
(16,886
|
)
|
|
30,477
|
|
|
(17,401
|
)
|
|||
State and foreign taxes
|
(2,988
|
)
|
|
8,863
|
|
|
(94
|
)
|
|||
Non-deductible stock-based compensation
|
1,512
|
|
|
1,441
|
|
|
1,123
|
|
|||
Other non-deductible expense
|
10,091
|
|
|
(220
|
)
|
|
1,848
|
|
|||
Change to valuation allowance
|
49,482
|
|
|
(103,212
|
)
|
|
6,605
|
|
|||
Effect of the difference in U.S. federal and local statutory rates
|
(152
|
)
|
|
(2,939
|
)
|
|
(353
|
)
|
|||
Impact of tax reform
|
—
|
|
|
(100,472
|
)
|
|
—
|
|
|||
Noncontrolling interests
|
(2,674
|
)
|
|
(4,413
|
)
|
|
(1,287
|
)
|
|||
Impact of foreign operations
|
1,711
|
|
|
(2,453
|
)
|
|
—
|
|
|||
Adjustment to deferred tax balances
|
(8,865
|
)
|
|
—
|
|
|
—
|
|
|||
Other, net
|
372
|
|
|
4,864
|
|
|
155
|
|
|||
Income tax expense (benefit)
|
$
|
31,603
|
|
|
$
|
(168,064
|
)
|
|
$
|
(9,404
|
)
|
Effective income tax rate
|
(39.3
|
)%
|
|
(193.0
|
)%
|
|
18.9
|
%
|
|
2018
|
|
2017
|
||||
Deferred tax assets:
|
|
|
|
|
|
||
Capital assets and other
|
$
|
905
|
|
|
$
|
5,059
|
|
Net operating loss carry forwards
|
70,646
|
|
|
49,318
|
|
||
Interest deductions
|
8,911
|
|
|
2,026
|
|
||
Refinancing charge
|
2,926
|
|
|
5,578
|
|
||
Goodwill and intangibles
|
123,504
|
|
|
129,455
|
|
||
Stock compensation
|
2,101
|
|
|
1,208
|
|
||
Pension plan
|
3,872
|
|
|
4,165
|
|
||
Unrealized foreign exchange
|
14,645
|
|
|
8,653
|
|
||
Capital loss carry forwards
|
11,827
|
|
|
11,450
|
|
||
Accounting reserves
|
8,280
|
|
|
412
|
|
||
Gross deferred tax asset
|
247,617
|
|
|
217,324
|
|
||
Less: valuation allowance
|
(68,479
|
)
|
|
(19,032
|
)
|
||
Net deferred tax assets
|
179,138
|
|
|
198,292
|
|
||
Deferred tax liabilities:
|
|
|
|
|
|
||
Goodwill amortization
|
(91,726
|
)
|
|
(89,727
|
)
|
||
Total deferred tax liabilities
|
(91,726
|
)
|
|
(89,727
|
)
|
||
Net deferred tax asset (liability)
|
$
|
87,412
|
|
|
$
|
108,565
|
|
Disclosed as:
|
|
|
|
|
|
||
Deferred tax assets
|
$
|
92,741
|
|
|
$
|
115,325
|
|
Deferred tax liabilities
|
(5,329
|
)
|
|
(6,760
|
)
|
||
|
$
|
87,412
|
|
|
$
|
108,565
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
A reconciliation of the change in unrecognized tax benefits is as follows:
|
|
|
|
|
|
||||||
Unrecognized tax benefit - Beginning Balance
|
$
|
1,433
|
|
|
$
|
1,465
|
|
|
$
|
3,605
|
|
Current year positions
|
—
|
|
|
489
|
|
|
—
|
|
|||
Prior period positions
|
7
|
|
|
(436
|
)
|
|
(134
|
)
|
|||
Settlements
|
(314
|
)
|
|
—
|
|
|
(1,374
|
)
|
|||
Lapse of statute of limitations
|
(239
|
)
|
|
(85
|
)
|
|
(632
|
)
|
|||
Unrecognized tax benefits - Ending Balance
|
$
|
887
|
|
|
$
|
1,433
|
|
|
$
|
1,465
|
|
|
2018
|
|
2017
|
||||
Revolving credit agreement
|
$
|
68,143
|
|
|
$
|
—
|
|
6.50% Notes due 2024
|
900,000
|
|
|
900,000
|
|
||
Debt issuance costs
|
(14,036
|
)
|
|
(17,587
|
)
|
||
|
954,107
|
|
|
882,413
|
|
||
Obligations under capital leases
|
478
|
|
|
706
|
|
||
|
954,585
|
|
|
883,119
|
|
||
Less: Current portion of long-term debt
|
(356
|
)
|
|
(313
|
)
|
||
|
$
|
954,229
|
|
|
$
|
882,806
|
|
|
|
|
||
Period
|
|
Amount
|
||
2019
|
|
$
|
356
|
|
2020
|
|
101
|
|
|
2021
|
|
68,164
|
|
|
2022
|
|
—
|
|
|
2023
|
|
—
|
|
|
2024 and thereafter
|
|
900,000
|
|
|
|
|
$
|
968,621
|
|
Period
|
|
Amount
|
||
2019
|
|
$
|
356
|
|
2020
|
|
101
|
|
|
2021
|
|
21
|
|
|
2022
|
|
—
|
|
|
2023
|
|
—
|
|
|
2024 and thereafter
|
|
—
|
|
|
|
|
478
|
|
|
Less: imputed interest
|
|
(42
|
)
|
|
|
|
436
|
|
|
Less: current portion
|
|
(356
|
)
|
|
|
|
$
|
80
|
|
|
2018
|
|
2017
|
||||
Current
|
$
|
356
|
|
|
$
|
313
|
|
Long-term
|
122
|
|
|
393
|
|
||
|
$
|
478
|
|
|
$
|
706
|
|
|
Performance Based Awards
|
|
Time Based Awards
|
||||||||||
|
Shares
|
|
Weighted Average Grant Date Fair
Value |
|
Shares
|
|
Weighted Average
Grant Date Fair Value |
||||||
Balance at December 31, 2017
|
—
|
|
|
$
|
—
|
|
|
785,085
|
|
|
$
|
11.94
|
|
Granted
|
503,321
|
|
|
9.17
|
|
|
156,440
|
|
|
7.38
|
|
||
Vested
|
(4,444
|
)
|
|
10.30
|
|
|
(239,085
|
)
|
|
14.99
|
|
||
Forfeited
|
(45,965
|
)
|
|
9.29
|
|
|
(75,500
|
)
|
|
9.75
|
|
||
Balance at December 31, 2018
|
452,912
|
|
|
$
|
9.15
|
|
|
626,940
|
|
|
$
|
9.83
|
|
|
SAR Awards
|
|||||||||
|
Shares
|
|
Weighted Average
Grant Date Fair Value |
|
Weighted Average Exercise Price
|
|||||
Balance at December 31, 2017
|
327,500
|
|
|
$
|
2.35
|
|
|
$
|
6.60
|
|
Granted
|
—
|
|
|
—
|
|
|
—
|
|
||
Vested
|
—
|
|
|
—
|
|
|
—
|
|
||
Forfeited
|
(76,700
|
)
|
|
2.35
|
|
|
6.60
|
|
||
Exercised
|
—
|
|
|
—
|
|
|
—
|
|
||
Balance at December 31, 2018
|
250,800
|
|
|
$
|
2.35
|
|
|
$
|
6.60
|
|
•
|
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.
|
|
2018
|
|
2017
|
||||||||||||
|
Carrying Amount
|
|
Fair Value
|
|
Carrying Amount
|
|
Fair Value
|
||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
6.50% Senior Notes due 2024
|
$
|
900,000
|
|
|
$
|
834,750
|
|
|
$
|
900,000
|
|
|
$
|
904,500
|
|
•
|
Source Marketing, previously within the All Other category, was included within the Doner operating segment, which is aggregated into the Global Integrated Agencies reportable segment;
|
•
|
Yamamoto, previously within the All Other category, was operationally merged with Civilian and is now included within the Domestic Creative Agencies reportable segment;
|
•
|
Bruce Mau Design, Hello Design and Northstar Research Partners, previously within the All Other category, and Varick Media Management, previously within the Media Services reportable segment, were included into a newly-formed operating segment, Yes & Company, which is aggregated within the Media Services reportable segment.
|
•
|
The
Global Integrated Agencies
reportable segment is comprised of the Company’s
five
global, integrated operating segments (72andSunny, Anomaly, Crispin Porter Bogusky, Doner and Forsman & Bodenfors) serving multinational clients around the world. 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
five
operating segments that are national advertising agencies (Colle + McVoy, Laird + Partners, Mono Advertising, Union and Yamamoto) leveraging creative capabilities at their core. These operating segments share similar characteristics related to (i) the nature of their 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
five
operating segments that are each communications agencies (Allison & Partners, HL Group Partners, Hunter PR, KWT Global (formerly Kwittken), and Veritas) with core service offerings in public relations and related communications services. These operating segments share similar characteristics related to (i) the nature of their services; (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
two
operating segments (MDC Media Partners and Yes & Company). These operating segments perform media buying and planning as their core competency across a range of platforms (out-of-home, paid search, social media, lead generation, programmatic, television broadcast).
|
•
|
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 Communications, Concentric Partners, Gale Partners, Kenna, Kingsdale, Instrument, Redscout, Relevent, Team, Vitro, 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. The operating segments within All Other provide a range of diverse marketing communication services, including application and website design and development, data and analytics, experiential marketing, customer research management, creative services, and branding.
|
•
|
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,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Revenue:
|
|
|
|
|
|
||||||
Global Integrated Agencies
|
$
|
698,872
|
|
|
$
|
797,347
|
|
|
$
|
712,793
|
|
Domestic Creative Agencies
|
102,063
|
|
|
104,417
|
|
|
97,199
|
|
|||
Specialist Communications
|
179,065
|
|
|
172,565
|
|
|
170,285
|
|
|||
Media Services
|
140,753
|
|
|
166,216
|
|
|
157,696
|
|
|||
All Other
|
355,450
|
|
|
273,234
|
|
|
247,812
|
|
|||
Total
|
$
|
1,476,203
|
|
|
$
|
1,513,779
|
|
|
$
|
1,385,785
|
|
|
|
|
|
|
|
||||||
Segment operating income (loss):
|
|
|
|
|
|
||||||
Global Integrated Agencies
|
$
|
44,868
|
|
|
$
|
71,857
|
|
|
$
|
59,193
|
|
Domestic Creative Agencies
|
18,552
|
|
|
19,333
|
|
|
18,089
|
|
|||
Specialist Communications
|
18,629
|
|
|
20,728
|
|
|
1,940
|
|
|||
Media Services
|
(51,196
|
)
|
|
13,126
|
|
|
5,554
|
|
|||
All Other
|
34,000
|
|
|
47,771
|
|
|
7,773
|
|
|||
Corporate
|
(55,157
|
)
|
|
(40,856
|
)
|
|
(44,118
|
)
|
|||
Total
|
$
|
9,696
|
|
|
$
|
131,959
|
|
|
$
|
48,431
|
|
|
|
|
|
|
|
||||||
Other Income (Expense):
|
|
|
|
|
|
||||||
Interest expense and finance charges, net
|
(67,075
|
)
|
|
(64,364
|
)
|
|
(65,050
|
)
|
|||
Foreign exchange transaction gain (loss)
|
(23,258
|
)
|
|
18,137
|
|
|
(213
|
)
|
|||
Loss on redemption of Notes
|
—
|
|
|
—
|
|
|
(33,298
|
)
|
|||
Other, net
|
230
|
|
|
1,346
|
|
|
414
|
|
|||
Income (loss) before income taxes and equity in earnings (losses) of non-consolidated affiliates
|
(80,407
|
)
|
|
87,078
|
|
|
(49,716
|
)
|
|||
Income tax expense (benefit)
|
31,603
|
|
|
(168,064
|
)
|
|
(9,404
|
)
|
|||
Income (loss) before equity in earnings (losses) of non-consolidated affiliates
|
(112,010
|
)
|
|
255,142
|
|
|
(40,312
|
)
|
|||
Equity in earnings (losses) of non-consolidated affiliates
|
62
|
|
|
2,081
|
|
|
(309
|
)
|
|||
Net income (loss)
|
(111,948
|
)
|
|
257,223
|
|
|
(40,621
|
)
|
|||
Net income attributable to the noncontrolling interest
|
(11,785
|
)
|
|
(15,375
|
)
|
|
(5,218
|
)
|
|||
Net income (loss) attributable to MDC Partners Inc.
|
$
|
(123,733
|
)
|
|
$
|
241,848
|
|
|
$
|
(45,839
|
)
|
|
Years Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Depreciation and amortization:
|
|
|
|
|
|
||||||
Global Integrated Agencies
|
$
|
23,571
|
|
|
$
|
23,831
|
|
|
$
|
21,555
|
|
Domestic Creative Agencies
|
1,583
|
|
|
1,582
|
|
|
1,811
|
|
|||
Specialist Communications
|
4,252
|
|
|
4,714
|
|
|
6,637
|
|
|||
Media Services
|
3,119
|
|
|
4,052
|
|
|
6,091
|
|
|||
All Other
|
12,909
|
|
|
8,197
|
|
|
8,768
|
|
|||
Corporate
|
762
|
|
|
1,098
|
|
|
1,584
|
|
|||
Total
|
$
|
46,196
|
|
|
$
|
43,474
|
|
|
$
|
46,446
|
|
|
|
|
|
|
|
||||||
Stock-based compensation:
|
|
|
|
|
|
||||||
Global Integrated Agencies
|
$
|
8,521
|
|
|
$
|
15,225
|
|
|
$
|
12,177
|
|
Domestic Creative Agencies
|
1,100
|
|
|
887
|
|
|
651
|
|
|||
Specialist Communications
|
714
|
|
|
2,954
|
|
|
3,629
|
|
|||
Media Services
|
318
|
|
|
656
|
|
|
318
|
|
|||
All Other
|
3,104
|
|
|
2,494
|
|
|
1,703
|
|
|||
Corporate
|
4,659
|
|
|
2,134
|
|
|
2,525
|
|
|||
Total
|
$
|
18,416
|
|
|
$
|
24,350
|
|
|
$
|
21,003
|
|
|
|
|
|
|
|
||||||
Capital expenditures:
|
|
|
|
|
|
||||||
Global Integrated Agencies
|
$
|
10,088
|
|
|
$
|
20,760
|
|
|
$
|
16,486
|
|
Domestic Creative Agencies
|
951
|
|
|
1,168
|
|
|
1,153
|
|
|||
Specialist Communications
|
3,618
|
|
|
1,288
|
|
|
2,741
|
|
|||
Media Services
|
966
|
|
|
3,842
|
|
|
5,266
|
|
|||
All Other
|
4,574
|
|
|
5,877
|
|
|
3,753
|
|
|||
Corporate
|
67
|
|
|
23
|
|
|
33
|
|
|||
Total
|
$
|
20,264
|
|
|
$
|
32,958
|
|
|
$
|
29,432
|
|
|
United States
|
|
Canada
|
|
Other
|
|
Total
|
||||||||
Long-lived Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||
2018
|
$
|
76,781
|
|
|
$
|
4,779
|
|
|
$
|
6,629
|
|
|
$
|
88,189
|
|
2017
|
$
|
77,163
|
|
|
$
|
5,638
|
|
|
$
|
7,505
|
|
|
$
|
90,306
|
|
Goodwill and Intangible Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||
2018
|
$
|
679,344
|
|
|
$
|
61,748
|
|
|
$
|
67,628
|
|
|
$
|
808,720
|
|
2017
|
$
|
706,241
|
|
|
$
|
127,014
|
|
|
$
|
73,285
|
|
|
$
|
906,540
|
|
|
United States
|
|
Canada
|
|
Other
|
|
Total
|
||||||||
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||
2018
|
$
|
1,153,192
|
|
|
$
|
124,000
|
|
|
$
|
199,011
|
|
|
$
|
1,476,203
|
|
2017
|
$
|
1,172,364
|
|
|
$
|
123,092
|
|
|
$
|
218,323
|
|
|
$
|
1,513,779
|
|
2016
|
$
|
1,103,714
|
|
|
$
|
124,101
|
|
|
$
|
157,970
|
|
|
$
|
1,385,785
|
|
Period
|
|
Amount
|
||
2019
|
|
$
|
58,015
|
|
2020
|
|
55,211
|
|
|
2021
|
|
45,974
|
|
|
2022
|
|
40,387
|
|
|
2023
|
|
38,348
|
|
|
2024 and thereafter
|
|
107,975
|
|
|
|
|
$
|
345,910
|
|
i.
|
Under the guidance in effect through December 31, 2017, performance incentives were recognized in revenue when specific quantitative goals were achieved, or when the Company’s performance against qualitative goals was determined by the client. Under ASC 606, the Company now estimates the amount of the incentive that will be earned at the inception of the contract and recognizes such incentive over the term of the contract. This results in an acceleration of revenue recognition for certain contract incentives compared to ASC 605.
|
ii.
|
Under the guidance in effect through December 31, 2017, non-refundable retainer fees were generally recognized on a straight-line basis over the term of the specific customer arrangement. Under ASC 606, an input method is typically used to measure progress and recognize revenue for these types of arrangements. This resulted in both the deferral and acceleration of revenue recognition in certain instances.
|
iii.
|
In certain client arrangements, the Company records revenue as a principal and includes within revenue certain third-party-pass-through and out-of-pocket costs, which are billed to clients in connection with the services provided. In other arrangements, the Company acts as an agent and records revenue equal to the net amount retained. The adoption of ASC 606 resulted in certain arrangements previously being accounted for as principal, now being accounted for as agent.
|
|
|
Twelve Months Ended December 31, 2018
|
||||||||||
|
|
As Reported
|
|
Adjustments
|
|
Adjusted to Exclude Adoption of ASC 606
|
||||||
Revenue - Services
|
|
$
|
1,476,203
|
|
|
$
|
51,636
|
|
|
$
|
1,527,839
|
|
Costs of services sold
|
|
$
|
991,198
|
|
|
$
|
62,358
|
|
|
$
|
1,053,556
|
|
Operating income (loss)
|
|
$
|
9,696
|
|
|
$
|
(10,722
|
)
|
|
$
|
(1,026
|
)
|
Net loss attributable to MDC Partners Inc. common shareholders
|
|
$
|
(132,088
|
)
|
|
$
|
(6,883
|
)
|
|
$
|
(138,971
|
)
|
Loss per common share - basic and diluted
|
|
$
|
(2.31
|
)
|
|
$
|
(0.12
|
)
|
|
$
|
(2.43
|
)
|
|
Pension
Benefits |
|
Pension
Benefits |
|
Pension
Benefits |
||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Service cost
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Interest cost on benefit obligation
|
1,641
|
|
|
1,725
|
|
|
1,855
|
|
|||
Expected return on plan assets
|
(1,948
|
)
|
|
(1,830
|
)
|
|
(1,863
|
)
|
|||
Curtailment and settlements
|
1,039
|
|
|
—
|
|
|
929
|
|
|||
Amortization of actuarial losses
|
258
|
|
|
222
|
|
|
137
|
|
|||
Net periodic benefit cost
|
$
|
990
|
|
|
$
|
117
|
|
|
$
|
1,058
|
|
|
Pension
Benefits |
|
Pension
Benefits |
|
Pension
Benefits |
|||
|
2018
|
|
2017
|
|
2016
|
|||
Discount rate
|
3.83
|
%
|
|
4.32
|
%
|
|
4.69
|
%
|
Expected return on plan assets
|
7.00
|
%
|
|
7.40
|
%
|
|
7.40
|
%
|
Rate of compensation increase
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
Pension
Benefits |
|
Pension
Benefits |
||||
|
2018
|
|
2017
|
||||
Current year actuarial (gain) loss
|
$
|
(520
|
)
|
|
$
|
1,558
|
|
Amortization of actuarial loss
|
(258
|
)
|
|
(222
|
)
|
||
Total recognized in other comprehensive (income) loss
|
$
|
(778
|
)
|
|
$
|
1,336
|
|
Total recognized in net periodic benefit cost and other comprehensive (income) loss
|
$
|
212
|
|
|
$
|
1,453
|
|
|
2018
|
|
2017
|
||||
Change in benefit obligation:
|
|
|
|
|
|
||
Benefit obligation, Beginning balance
|
$
|
43,750
|
|
|
$
|
40,722
|
|
Interest Cost
|
1,641
|
|
|
1,725
|
|
||
Actuarial losses
|
(3,522
|
)
|
|
3,088
|
|
||
Benefits paid
|
(3,931
|
)
|
|
(1,785
|
)
|
||
Benefit obligation, Ending balance
|
37,938
|
|
|
43,750
|
|
||
Change in plan assets:
|
|
|
|
|
|
||
Fair value of plan assets, Beginning balance
|
27,977
|
|
|
24,482
|
|
||
Actual return on plan assets
|
(2,093
|
)
|
|
3,360
|
|
||
Employer contributions
|
1,228
|
|
|
1,920
|
|
||
Benefits paid
|
(3,931
|
)
|
|
(1,785
|
)
|
||
Fair value of plan assets, Ending balance
|
23,181
|
|
|
27,977
|
|
||
Unfunded status
|
$
|
14,757
|
|
|
$
|
15,773
|
|
|
Pension
Benefits |
|
Pension
Benefits |
||||
|
2018
|
|
2017
|
||||
Non-current liability
|
$
|
14,757
|
|
|
$
|
15,773
|
|
Net amount recognized
|
$
|
14,757
|
|
|
$
|
15,773
|
|
|
Pension
Benefits |
|
Pension
Benefits |
||||
|
2018
|
|
2017
|
||||
Accumulated net actuarial losses
|
$
|
12,878
|
|
|
$
|
13,656
|
|
Amount recognized
|
$
|
12,878
|
|
|
$
|
13,656
|
|
|
Pension
Benefits |
|
Pension
Benefits |
||
|
2018
|
|
2017
|
||
Discount rate
|
4.42
|
%
|
|
3.83
|
%
|
Rate of compensation increase
|
N/A
|
|
|
N/A
|
|
|
December 31, 2018
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
Asset Category:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Money Market Fund – Short Term Investments
|
$
|
1,736
|
|
|
$
|
1,736
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Mutual Funds
|
21,445
|
|
|
21,445
|
|
|
—
|
|
|
—
|
|
||||
Total
|
$
|
23,181
|
|
|
$
|
23,181
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
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
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Target Allocation
|
|
Actual Allocation
|
|
Actual Allocation
|
|||
|
2018
|
|
2018
|
|
2017
|
|||
Asset Category:
|
|
|
|
|
|
|
|
|
Equity Securities
|
65.0
|
%
|
|
67.0
|
%
|
|
68.9
|
%
|
Debt Securities
|
30.0
|
%
|
|
25.5
|
%
|
|
25.0
|
%
|
Cash/Cash Equivalents and Short Term Investments
|
5.0
|
%
|
|
7.5
|
%
|
|
6.1
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
Period
|
|
Amount
|
||
2019
|
|
$
|
1,690
|
|
2020
|
|
1,857
|
|
|
2021
|
|
1,848
|
|
|
2022
|
|
1,912
|
|
|
2023
|
|
2,139
|
|
|
2024 – 2027
|
|
11,047
|
|
|
Defined
Benefit Pension |
|
Foreign Currency Translation
|
|
Total
|
||||||
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)
|
(1,336
|
)
|
|
—
|
|
|
(1,336
|
)
|
|||
Other comprehensive income (loss)
|
(1,336
|
)
|
|
1,206
|
|
|
(130
|
)
|
|||
Balance December 31, 2017
|
$
|
(13,656
|
)
|
|
$
|
11,702
|
|
|
$
|
(1,954
|
)
|
Other comprehensive income before reclassifications
|
—
|
|
|
6,119
|
|
|
6,119
|
|
|||
Amounts reclassified from accumulated other comprehensive income (loss) (net of tax expense of $223)
|
555
|
|
|
—
|
|
|
555
|
|
|||
Other comprehensive income
|
555
|
|
|
6,119
|
|
|
6,674
|
|
|||
Balance December 31, 2018
|
$
|
(13,101
|
)
|
|
$
|
17,821
|
|
|
$
|
4,720
|
|
|
Quarters
|
||||||||||||||
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
||||||||
Revenue:
|
|
|
|
|
|
|
|
||||||||
2018
|
$
|
326,968
|
|
|
$
|
379,743
|
|
|
$
|
375,830
|
|
|
$
|
393,662
|
|
2017
|
$
|
344,700
|
|
|
$
|
390,532
|
|
|
$
|
375,800
|
|
|
$
|
402,747
|
|
Cost of services sold:
|
|
|
|
|
|
|
|
||||||||
2018
|
$
|
243,030
|
|
|
$
|
253,390
|
|
|
$
|
238,690
|
|
|
$
|
256,088
|
|
2017
|
$
|
237,563
|
|
|
$
|
267,822
|
|
|
$
|
249,418
|
|
|
$
|
268,673
|
|
Net Income (loss):
|
|
|
|
|
|
|
|
||||||||
2018
|
$
|
(28,519
|
)
|
|
$
|
5,951
|
|
|
$
|
(13,667
|
)
|
|
$
|
(75,713
|
)
|
2017
|
$
|
(9,683
|
)
|
|
$
|
13,467
|
|
|
$
|
21,984
|
|
|
$
|
231,455
|
|
Net income (loss) attributable to MDC Partners Inc.:
|
|
|
|
|
|
|
|
||||||||
2018
|
$
|
(29,416
|
)
|
|
$
|
3,406
|
|
|
$
|
(16,125
|
)
|
|
$
|
(81,598
|
)
|
2017
|
$
|
(10,566
|
)
|
|
$
|
11,253
|
|
|
$
|
18,493
|
|
|
$
|
222,668
|
|
Income (loss) per common share:
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
|
|
|
|
|
|
||||||||
2018
|
$
|
(0.56
|
)
|
|
$
|
0.02
|
|
|
$
|
(0.32
|
)
|
|
$
|
(1.46
|
)
|
2017
|
$
|
(0.21
|
)
|
|
$
|
0.14
|
|
|
$
|
0.25
|
|
|
$
|
3.33
|
|
Diluted
|
|
|
|
|
|
|
|
||||||||
2018
|
$
|
(0.56
|
)
|
|
$
|
0.02
|
|
|
$
|
(0.32
|
)
|
|
$
|
(1.46
|
)
|
2017
|
$
|
(0.21
|
)
|
|
$
|
0.14
|
|
|
$
|
0.24
|
|
|
$
|
3.30
|
|
•
|
The fourth quarter of
2018
and
2017
included a foreign exchange loss of
$13,324
and
$660
, respectively.
|
•
|
The fourth quarter of
2018
and
2017
included stock-based compensation charges of
$1,534
and
$7,480
, respectively.
|
•
|
The fourth quarter of
2018
and
2017
included changes in deferred acquisition resulting in income of
$8,979
and
$18,173
, respectively.
|
•
|
The fourth quarter of
2018
included goodwill and other asset impairment charges of
$56,732
and the third and fourth quarter of
2017
included goodwill impairment charges of
$29,631
and
$18,893
, respectively.
|
•
|
The fourth quarter of 2018 included income tax expense related to the establishment of the Company’s valuation allowance of
$49,447
. The fourth quarter of 2017 included income tax benefit of
$226,466
relating to the decrease 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
|
David B. Doft
|
|
47
|
|
Chief Financial Officer and member of CEO Executive Committee
|
Mitchell S. Gendel
|
|
53
|
|
Executive Vice President, General Counsel and member of CEO Executive Committee
|
Stephanie Nerlich
|
|
49
|
|
Executive Vice President, Partner Development & Talent, and member of CEO Executive Committee
|
David C. Ross
|
|
38
|
|
Executive Vice President, Strategy and Corporate Development, and member of CEO Executive Committee
|
Ryan Linder
|
|
42
|
|
Executive Vice President, Global Chief Marketing Officer
|
Vincenzo DiMaggio
|
|
44
|
|
Senior Vice President, Chief Accounting Officer
|
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, 2018
|
|
$
|
2,453
|
|
|
$
|
1,538
|
|
|
$
|
(1,795
|
)
|
|
$
|
(317
|
)
|
|
$
|
1,879
|
|
December 31, 2017
|
|
$
|
1,523
|
|
|
$
|
1,989
|
|
|
$
|
(924
|
)
|
|
$
|
(135
|
)
|
|
$
|
2,453
|
|
December 31, 2016
|
|
$
|
1,306
|
|
|
$
|
1,053
|
|
|
$
|
(830
|
)
|
|
$
|
(6
|
)
|
|
$
|
1,523
|
|
Column A
|
|
Column B
|
|
Column C
|
|
Column D
|
|
Column E
|
|
Column F
|
||||||||||
Description
|
|
Balance at
Beginning of Period |
|
Charged to
Costs and Expenses |
|
Other
|
|
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, 2018
|
|
$
|
19,032
|
|
|
$
|
49,447
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
68,479
|
|
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
|
|
Date:
|
March 18, 2019
|
|
/s/ David Doft
|
|
|
|
Name: David Doft
Title: Chief Financial Officer
|
Signature
|
|
Title
|
|
Date
|
/s/ David Doft
|
|
Chief Financial Officer and member of CEO Executive Committee
|
|
March 18, 2019
|
David Doft
|
|
|
|
|
/s/ Vincenzo DiMaggio
|
|
Chief Accounting Officer
|
|
March 18, 2019
|
Vincenzo DiMaggio
|
|
|
|
|
/s/ Clare Copeland
|
|
Director
|
|
March 18, 2019
|
Clare Copeland
|
|
|
|
|
/s/ Daniel Goldberg
|
|
Director
|
|
March 18, 2019
|
Daniel Goldberg
|
|
|
|
|
/s/ Bradley Gross
|
|
Director
|
|
March 18, 2019
|
Bradley Gross
|
|
|
|
|
/s/ Scott L. Kauffman
|
|
Chairman
|
|
March 18, 2019
|
Scott L. Kauffman
|
|
|
|
|
/s/ Lawrence S. Kramer
|
|
Director
|
|
March 18, 2019
|
Lawrence S. Kramer
|
|
|
|
|
/s/ Anne Marie O
’
Donovan
|
|
Director
|
|
March 18, 2019
|
Anne Marie O
’
Donovan
|
|
|
|
|
/s/ Desirée Rogers
|
|
Director
|
|
March 18, 2019
|
Desirée Rogers
|
|
|
|
|
/s/ Irwin D. Simon
|
|
Director
|
|
March 18, 2019
|
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);
|
|
|
Articles of Amendment, dated March 14, 2019 (incorporated by reference to Exhibit 3.1 to the Company's Form 8-K filed on March 15, 2019);
|
|
|
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);
|
|
|
By-law No. 2 (incorporated by reference to Exhibit 3.1 to the Company’s Form 8-K filed on January 18, 2019);
|
|
|
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);
|
|
|
Consent and First Amendment to the 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 Bank, N.A., 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 March 15, 2019);
|
|
|
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);
|
|
|
Securities Purchase Agreement, by and between MDC Partners Inc. and Stagwell Agency Holdings LLC, dated as of March 14, 2019 (incorporated by reference to Exhibit 10.2 to the Company’s Form 8-K filed on March 15, 2019);
|
|
10.4
†
|
|
Employment Agreement, effective March 18, 2019, by and between the Company and Mark Penn (incorporated by reference to Exhibit 10.3 to the Company’s Form 8-K filed on March 15, 2019);
|
10.5
†
|
|
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);
|
10.5.1
†
|
|
Succession Agreement between the Company and Scott Kauffman, dated as of September 9, 2018 (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on September 12, 2018);
|
10.6
†
|
|
Amended and Restated 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);
|
10.6.1
†
|
|
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);
|
10.7
†
|
|
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);
|
10.7.1
†
|
|
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);
|
10.8
†
|
|
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);
|
10.9
†
|
|
Amended and Restated Employment Agreement between the Company and Stephanie Nerlich, dated as of November 1, 2017 (incorporated by reference to Exhibit 10.9 to the Company’s 10-K filed on March 1, 2018);
|
10.10
†
|
|
Employment Agreement between the Company and Vincenzo DiMaggio, dated as of May 8, 2018*;
|
10.11
†
|
|
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);
|
10.12
†
|
|
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);
|
10.13
†
|
|
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);
|
10.14
†
|
|
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);
|
10.15
†
|
|
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);
|
10.16
†
|
|
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);
|
10.17
†
|
|
2016 Stock Incentive Plan, as amended June 6, 2018 (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on June 7, 2018);
|
10.17.1
†
|
|
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);
|
10.18
†
|
|
Amended Form of Senior Executive Retention Award (December 2018) (incorporated by reference to Exhibit 10.1 to the Company's Form 8-K filed on December 27, 2018);
|
|
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 Financial Officer Co-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 Co-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 Co-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 Co-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 and Co-Chief Executive Officer pursuant to 18 USC. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*.
|
|
|
Certification by Co-Chief Executive Officer pursuant to 18 USC. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*;
|
|
|
Certification by Co-Chief Executive Officer pursuant to 18 USC. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*;
|
|
|
Certification by Co-Chief Executive Officer pursuant to 18 USC. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*;
|
(i)
|
an amount equal to Executive’s Base Salary for a period of six (6) months (the “
Severance Amount
”). In the event of termination by the Company without Cause commencing on or after January 1, 2021, the Severance Amount shall increase to seven (7) months’ Base Salary, and shall increase by an additional one (1) month for each full calendar year that the Executive is employed thereafter, up to a maximum of nine (9) months Base Salary. 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 applicable severance period;
|
(ii)
|
unpaid Base Salary through, and any unpaid reimbursable expenses outstanding as of, the Date of Termination;
|
(iii)
|
the Company shall reimburse the Executive for the cost of participation in COBRA health benefits for a period commencing as of the Date of Termination through to the earlier of (A) the six (6) month anniversary of the Date of Termination and (B) the date on which the Executive is eligible to receive coverage and benefits under the same type of plan of a subsequent employer; and
|
(iv)
|
all benefits, if any, that had accrued to the Executive through the Date of Termination under the plans and programs described in paragraphs 5(b) and (c) above, or any other applicable benefit plans and programs in which the Executive participated as an employee of the Company, in the manner and in accordance with the terms of such plans and programs.
|
(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.
|
Name
|
|
Jurisdiction of Incorporation/Formation
|
1208075 Ontario Limited
|
|
Ontario
|
2340432 Ontario Inc.
|
|
Ontario
|
6 Degrees Integrated Communications Corp.
|
|
Ontario
|
72 Consulting LLC
|
|
Delaware
|
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
|
Colle & McVoy LLC
|
|
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 Pte. Ltd.
|
|
Singapore
|
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 Studios 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
|
Instrument A/V LLC
|
|
Oregon
|
Instrument Fun LLC
|
|
Oregon
|
Instrument Gemini LLC
|
|
Oregon
|
Instrument LLC
|
|
Delaware
|
Instrument Spirit LLC
|
|
Oregon
|
Instrument Wizard Wizard LLC
|
|
Oregon
|
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
|
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
|
Not No and Company, LLC
|
|
Delaware
|
OneChocolate Communications Limited
|
|
United Kingdom
|
OneChocolate Communications LLC
|
|
Delaware
|
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
|
Strategic Sourcing Solutions LLC
|
|
Delaware
|
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
|
Union Advertising Canada LP
|
|
Ontario
|
Unique Influence Partners LLC
|
|
Delaware
|
Varick Media Management LLC
|
|
Delaware
|
Veritas Communications Inc.
|
|
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, 2018 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 18, 2019
|
/s/ David Doft
|
|
|
|
|
By:
|
David Doft
|
|
|
|
Title:
|
Chief Financial Officer
|
|
|
|
|
and member of the CEO Executive Committee
|
1.
|
I have reviewed this annual report on Form 10-K for the year ended December 31, 2018 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 18, 2019
|
/s/ Mitchell Gendel
|
|
|
|
|
By:
|
Mitchell Gendel
|
|
|
|
Title:
|
Member of the CEO Executive Committee
|
1.
|
I have reviewed this annual report on Form 10-K for the year ended December 31, 2018 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 18, 2019
|
/s/ David Ross
|
|
|
|
|
By:
|
David Ross
|
|
|
|
Title:
|
Member of the CEO Executive Committee
|
1.
|
I have reviewed this annual report on Form 10-K for the year ended December 31, 2018 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 18, 2019
|
/s/ Stephanie Nerlich
|
|
|
|
|
By:
|
Stephanie Nerlich
|
|
|
|
Title:
|
Member of the CEO Executive Committee
|
(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.
|
Date:
|
March 18, 2019
|
/s/ David Doft
|
|
|
|
|
By:
|
David Doft
|
|
|
|
Title:
|
Chief Financial Officer
|
|
|
|
|
and member of the CEO Executive Committee
|
(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.
|
Date:
|
March 18, 2019
|
/s/ Mitchell Gendel
|
|
|
|
|
By:
|
Mitchell Gendel
|
|
|
|
Title:
|
Member of the CEO Executive Committee
|
(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.
|
Date:
|
March 18, 2019
|
/s/ David Ross
|
|
|
|
|
By:
|
David Ross
|
|
|
|
Title:
|
Member of the CEO Executive Committee
|
(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.
|
Date:
|
March 18, 2019
|
/s/ Stephanie Nerlich
|
|
|
|
|
By:
|
Stephanie Nerlich
|
|
|
|
Title:
|
Member of the CEO Executive Committee
|