Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Unless otherwise indicated, references to the “Company” or “MDC” mean MDC Partners Inc. and its subsidiaries, and references to a “fiscal year” means the Company’s year commencing on January 1 of that year and ending December 31 of that year (e.g., fiscal 2020 means the period beginning January 1, 2020, and ending December 31, 2020).
The Company reports its financial results in accordance with accounting principles generally accepted in the United States of America (“GAAP”). In addition, the Company has included non-GAAP financial measures and ratios, which management uses to operate the business, which it believes provide useful supplemental information to both management and readers of this report in making period-to-period comparisons in measuring the financial performance and financial condition of the Company. These measures do not have a standardized meaning prescribed by GAAP and should not be construed as an alternative to other titled measures determined in accordance with GAAP. The non-GAAP measures included are “organic revenue growth” or “organic revenue decline” and “Adjusted EBITDA.”
Organic revenue growth or organic revenue decline refer to the positive or negative results, respectively, of subtracting both the foreign exchange and acquisition (disposition) components from total revenue growth. The acquisition (disposition) component is calculated by aggregating the prior period revenue for any acquired businesses, less the prior period revenue of any businesses that were disposed of in the current period. The organic revenue growth (decline) component reflects the constant currency impact (a) of the change in revenue of the Partner Firms which the Company has held throughout each of the comparable periods presented and (b) “non-GAAP acquisitions (dispositions), net.” Non-GAAP acquisitions (dispositions), net
consists of (i) for acquisitions during the current year, the revenue effect from such acquisition as if the acquisition had been owned during the equivalent period in the prior year and (ii) for acquisitions during the previous year, the revenue effect from such acquisitions as if they had been owned during that entire year or same period as the current reportable period, taking into account their respective pre-acquisition revenues for the applicable periods and (iii) for dispositions, the revenue effect from such disposition as if they had been disposed of during the equivalent period in the prior year. The Company believes that isolating the impact of acquisition activity and foreign currency impacts is an important and informative component to understand the overall change in the Company’s consolidated revenue. The change in the consolidated revenue that remains after these adjustments illustrates the underlying financial performance of the Company’s businesses. Specifically, it represents the impact of the Company’s management oversight, investments and resources dedicated to supporting the businesses’ growth strategy and operations. In addition, it reflects the network benefit of inclusion in the broader portfolio of firms that includes, but is not limited to, cross-selling and sharing of best practices. This approach isolates changes in performance of the business that take place under the Company’s stewardship, whether favorable or unfavorable, and thereby reflects the potential benefits and risks associated with owning and managing a talent-driven services business.
Accordingly, during the first twelve months of ownership by the Company, the organic growth measure may credit the Company with growth from an acquired business that is dependent on work performed prior to the acquisition date, and may include the impact of prior work in progress, existing contracts and backlog of the acquired businesses. It is the presumption of the Company that positive developments that may have taken place at an acquired business during the period preceding the acquisition will continue to result in value creation in the post-acquisition period.
While the Company believes that the methodology used in the calculation of organic revenue change is entirely consistent with our closest U.S. competitors, the calculations may not be comparable to similarly titled measures presented by other publicly traded companies in other industries. Additional information regarding the Company’s acquisition activity as it relates to potential revenue growth is provided in this Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under “Certain Factors Affecting our Business.”
Adjusted EBITDA is defined as Net income (loss) attributable to MDC Partners Inc. common shareholders plus or minus adjustments to Operating income (loss) plus depreciation and amortization, stock-based compensation, deferred acquisition consideration adjustments, distributions from non-consolidated affiliates, and other items, net. Distributions from non-consolidated affiliates includes (i) cash received for profit distributions from non-consolidated affiliates, and (ii) consideration from the sale of ownership interests in non-consolidated affiliates less contributions to date plus undistributed earnings (losses). Other items include items such as impairment charges, fees associated with the combination of MDC with the Stagwell Entities, severance expense and other restructuring expenses, including costs for leases that will either be terminated or sublet in connection with the centralization of our New York real estate portfolio.
Direct costs represent billable or non-billable internal and third-party expenses that are directly tied to providing services to our clients where we are principal in the arrangement. Direct costs exclude staff costs, which are presented separately.
All amounts are in dollars unless otherwise stated. Amounts reported in millions herein are computed based on the amounts in thousands. As a result, the sum of the components, and related calculations, reported in millions may not equal the total amounts due to rounding.
The percentage changes included in the tables herein Item 7 that are not considered meaningful are presented as “NM”.
Recent Developments
On December 21, 2020, MDC and Stagwell Media LP, a Delaware limited partnership (“Stagwell”), announced that they entered into a definitive transaction agreement (the “Transaction Agreement”) providing for the combination of MDC with the subsidiaries of Stagwell that own and operate a portfolio of marketing services companies (the “Stagwell Entities”). Under the terms of the Transaction Agreement, the combination between MDC and the Stagwell Entities will be effected using an “Up-C” partnership structure. Through a series of steps and transactions (collectively, the “Transactions”), including the domestication of MDC to a Delaware corporation and the merger of MDC Delaware with one of its indirect wholly owned subsidiaries (the “MDC Merger”), MDC Delaware will become a direct subsidiary (from and after the merger, “OpCo”) of a newly-formed, Delaware-organized, NASDAQ-listed corporation (“New MDC”). Following the MDC Merger, (i) OpCo will convert into a limited liability company that will hold MDC’s operating assets and to which Stagwell will contribute the equity interests of the Stagwell Entities (the “Stagwell Contribution”) in exchange for 216,250,000 common membership interests of OpCo (the “Stagwell OpCo Units”), and (ii) Stagwell will contribute to New MDC an aggregate amount of cash equal to $100 in exchange for shares of a new Class C series of voting-only common stock (the “New MDC Class C Stock”) equal in number to the Stagwell OpCo Units. On a pro forma basis, without giving effect to any outstanding preference shares of MDC, the existing holders of MDC’s Class A and Class B shares would receive interests equal to approximately 26% of the combined company and Stagwell would be issued New MDC Class C Stock equivalent to approximately 74% of the voting rights of the combined company and exchangeable, together with Stagwell OpCo Units, into Class A shares of New MDC on a one-for-one basis at Stagwell’s election. The number of Stagwell OpCo Units and shares of New MDC Class C Stock that Stagwell will receive in
the Transactions, and the percentage of the combined company that Stagwell will hold following the consummation of the Transactions, will be reduced, and the percentage of the combined company that existing MDC shareholders will hold will be proportionally increased, if Stagwell is unable to effect certain restructuring transactions prior to the closing of the Transactions.
On December 21, 2020, MDC and Broad Street Principal Investments, L.L.C., an affiliate of Goldman Sachs (“Broad Street”), entered into a letter agreement, pursuant to which Broad Street consented to the Transactions subject to entry with MDC into a definitive agreement reflecting revised terms of MDC’s issued and outstanding Series 4 convertible preference shares (the “Goldman Letter Agreement”). The revised terms of the Series 4 convertible preference shares would (subject to the closing of the Transactions) reduce the conversion price from $7.42 to $5.00 and extend accretion for two years beyond the date on which accretion would have otherwise ceased, at a reduced rate of 6%. In connection with the closing of the Transactions, Broad Street will have the right to redeem up to $30 million of its preference shares in exchange for a $25 million subordinated note or loan with a 3-year maturity (i.e., exchange at an approximately 17% discount to face value). The $25 million note or loan will accrue interest at 8.0% per annum and is, pre-payable any time at par without penalty.
On December 21, 2020, MDC entered into consent and support agreements (the “Consent and Support Agreements”) with holders of more than 50% of the aggregate principal amount of its Senior Notes to consent to the consummation of the combination of MDC with the Stagwell Entities. Pursuant to the Consent and Support Agreements, MDC agreed to increase the interest rate on the Senior Notes by 1% per annum effective as of the date of the Consent and Support Agreements and to pay a consent fee of 2% to all holders of Notes upon a successful consent solicitation, or 3% if a supplemental indenture with the waivers and amendments is executed and becomes operative and the combination of MDC with the Stagwell Entities is consummated. On February 5, 2021, MDC announced it had received and accepted consents from holders of at least a majority in principal amount of the Senior Notes, and on February 8, 2021, MDC entered into a supplemental indenture providing for waivers and amendments in connection with the combination of MDC with the Stagwell Entities.
On February 8, 2021, MDC filed a proxy statement/prospectus on Form S-4, which describes the Transaction Agreement, the Transactions, and ancillary agreements related thereto in more detail.
Executive Summary
The novel coronavirus (“COVID-19”) is a pandemic that has altered how society interacts across the world. The outbreak of COVID-19 and the measures put in place to reduce its transmission, such as the imposition of social distancing and orders to work-from-home, stay-at-home and shelter-in-place, have adversely impacted the global economy. We took various actions to address the pandemic. The Company implemented comprehensive controls and procedures to protect our employees, families, clients, and their communities. This included implementing a world-wide work-from-home policy and stress-testing our infrastructure to ensure that all employees had the tools and resources to work virtually. Our leadership and business continuity teams also proactively took thorough measures to ensure the highest level of continued service and partnership for our clients. Our Partner Firms altered how they work and respond to client challenges around the world, generating impactful creative work, rapid pivots, and inventive business solutions for brands in every sector. Early in 2020, the Company aligned operating expenses with changes in revenue. We implemented freezes on hiring, staff reductions, furloughs, salary reductions, benefit reductions and a significant reduction in discretionary spending. In addition to expense reductions, we tightened capital expenditures where possible to preserve our cash flow. The effects of the COVID-19 pandemic negatively impacted our results of operations, financial position and cash flows in 2020. While it is difficult to predict the continued impact of the pandemic, we anticipate that its negative impact on our revenue will continue through the first half of 2021. If the impact of the pandemic is prolonged beyond our expectation, the Company believes it is well positioned through the actions taken in 2020 to successfully work through the effects of COVID-19 in 2021.
MDC conducts its business through its network of Partner Firms, which provide marketing and business solutions that realize the potential of combining data and creativity. MDC’s strategy is to build, grow and acquire market-leading businesses that deliver the modern suite of services that marketers need to thrive in a rapidly evolving business environment. MDC’s differentiation lies in its best-in-class creative roots and proven entrepreneurial leaders, which together with innovations in technology and data, bring transformational marketing, activation, communications and strategic consulting services to clients. MDC leverages its range of services in an integrated manner, offering strategic, creative and innovative solutions that are technologically forward and media-agnostic. The Company’s work is designed to challenge the industry status quo, realize outsized returns on investment, and drive transformative growth and business performance for its clients and stakeholders.
MDC manages its business by monitoring several financial and non-financial performance indicators. The key indicators that we focus on are revenues, operating expenses, capital expenditures and non-GAAP measures described above. Revenue growth is analyzed by reviewing a mix of measurements, including (i) growth by major geographic location, (ii) growth by client industry vertical, (iii) growth from existing clients and the addition of new clients, (iv) growth by primary discipline, (v) growth from currency changes, and (vi) growth from acquisitions. In addition to monitoring the foregoing financial indicators, the Company assesses and monitors several non-financial performance indicators relating to the business performance of our Partner Firms. These indicators may include a Partner Firm’s recent new client win/loss record; the depth and scope of a
pipeline of potential new client account activity; the overall quality of the services provided to clients; and the relative strength of the Partner Firm’s next generation team that is in place as part of a potential succession plan to succeed the current senior executive team.
Effective in 2020, the Company reorganized its management structure resulting in the aggregation of certain Partner Firms into integrated groups (“Networks”). Mark Penn, Chief Executive Officer and Chairman of the Company, appointed key agency executives, that report directly into him, to lead each Network. In connection with the reorganization, we reassessed our reportable segments to align our external reporting with how we operate the Networks under our new organizational structure. Prior periods presented have been recast to reflect the change in reportable segments. See Notes 1 and 20 of the Notes to the Consolidated Financial Statements included herein for a description of each of our reportable segments, the All Other category, as well as information regarding a change in reportable segments between the first and second quarter of 2020.
The three reportable segments that result from our assessment are as follows: “Integrated Networks - Group A,” “Integrated Networks - Group B” and the “Media & Data Network.” In addition, the Company combines and discloses operating segments that do not meet the aggregation criteria as “All Other.” The Company also reports corporate expenses, as further detailed below, as “Corporate.” All segments follow the same basis of presentation and accounting policies as those described in Note 2 of the Notes to the Consolidated Financial Statements included herein.
In addition, MDC reports its corporate office expenses incurred in connection with the strategic resources provided to the Partner Firms, as well as certain other centrally managed expenses that are not fully allocated to the operating segments as Corporate, including interest expense and public company overhead costs. Corporate provides client and business development support to the Partner Firms as well as certain strategic resources, including accounting, administrative, financial, real estate, human resource and legal functions.
Significant Factors Affecting our Business and Results of Operations. In addition to the impact of the COVID-19 pandemic discussed above, the most significant factors include national, regional and local economic conditions, our clients’ profitability, mergers and acquisitions of our clients, changes in top management of our clients and our ability to retain and attract key employees. New business wins and client losses occur due to a variety of factors. The two most significant factors are (i) our clients’ desire to change marketing communication firms, and (ii) the creative product that our Partner Firms offer. A client may choose to change marketing communication firms for a number of reasons, such as a change in top management and the new management wants to retain an agency that it may have previously worked with. In addition, if the client is merged or acquired by another company, the marketing communication firm is often changed. Another factor in a client changing firms is the agency’s campaign or work failing to meet the client’s expected financial or other measures.
Acquisitions and Dispositions. The Company’s strategy includes acquiring ownership stakes in well-managed businesses with world class expertise and strong reputations in the industry. The Company provides post-acquisition support to Partner Firms in order to help accelerate growth, including in areas such as business and client development (including cross-selling), corporate communications, corporate development, talent recruitment and training, procurement, legal services, human resources, financial management and reporting, and real estate utilization, among other areas. Integration is typically implemented promptly, and new Partner Firms can begin to tap into the full range of MDC’s resources immediately.
Seasonality. Historically, the Company typically generates the highest quarterly revenues during the fourth quarter in each year. The fourth quarter has historically been the period in the year in which the highest volumes of media placements and retail related consumer marketing occur. See Note 21 of the Notes to the Consolidated Financial Statements included herein for information relating to the Company’s quarterly results.
Results of Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
2020
|
|
2019
|
|
2018
|
Revenue:
|
|
(Dollars in Thousands)
|
Integrated Networks - Group A
|
|
$
|
379,648
|
|
|
$
|
392,101
|
|
|
$
|
393,890
|
|
Integrated Networks - Group B
|
|
435,589
|
|
|
531,717
|
|
|
551,317
|
|
Media & Data Network
|
|
139,015
|
|
|
161,451
|
|
|
183,287
|
|
All Other
|
|
244,759
|
|
|
330,534
|
|
|
346,594
|
|
|
|
|
|
|
|
|
Total Revenue
|
|
$
|
1,199,011
|
|
|
$
|
1,415,803
|
|
|
$
|
1,475,088
|
|
|
|
|
|
|
|
|
Operating Income (Loss):
|
|
|
|
|
|
|
Integrated Networks - Group A
|
|
$
|
14,297
|
|
|
$
|
35,230
|
|
|
$
|
59,130
|
|
Integrated Networks - Group B
|
|
34,581
|
|
|
61,417
|
|
|
34,659
|
|
Media & Data Network
|
|
(7,724)
|
|
|
2,376
|
|
|
(51,441)
|
|
All Other
|
|
(23,021)
|
|
|
26,205
|
|
|
14,243
|
|
Corporate
|
|
(63,890)
|
|
|
(45,768)
|
|
|
(55,157)
|
|
Total Operating Income (Loss)
|
|
$
|
(45,757)
|
|
|
$
|
79,460
|
|
|
$
|
1,434
|
|
|
|
|
|
|
|
|
Other Income (Expenses):
|
|
|
|
|
|
|
Interest expense and finance charges, net
|
|
$
|
(62,163)
|
|
|
$
|
(64,942)
|
|
|
$
|
(67,075)
|
|
Foreign exchange gain (loss)
|
|
(982)
|
|
|
8,750
|
|
|
(23,258)
|
|
Other, net
|
|
20,500
|
|
|
(2,401)
|
|
|
230
|
|
Income (loss) before income taxes and equity in earnings of non-consolidated affiliates
|
|
(88,402)
|
|
|
20,867
|
|
|
(88,669)
|
|
Income tax expense
|
|
116,555
|
|
|
10,316
|
|
|
29,615
|
|
Income (loss) before equity in earnings of non-consolidated affiliates
|
|
(204,957)
|
|
|
10,551
|
|
|
(118,284)
|
|
Equity in earnings of non-consolidated affiliates
|
|
(2,240)
|
|
|
352
|
|
|
62
|
|
Net income (loss)
|
|
(207,197)
|
|
|
10,903
|
|
|
(118,222)
|
|
Net income attributable to the noncontrolling interest
|
|
(21,774)
|
|
|
(16,156)
|
|
|
(11,785)
|
|
Net loss attributable to MDC Partners Inc.
|
|
(228,971)
|
|
|
(5,253)
|
|
|
(130,007)
|
|
Accretion on and net income allocated to convertible preference shares
|
|
(14,179)
|
|
|
(12,304)
|
|
|
(8,355)
|
|
Net loss attributable to MDC Partners Inc. common shareholders
|
|
$
|
(243,150)
|
|
|
$
|
(17,557)
|
|
|
$
|
(138,362)
|
|
|
|
|
|
|
|
|
Adjusted EBITDA:
|
|
|
|
|
|
|
Integrated Networks - Group A
|
|
$
|
79,793
|
|
|
$
|
74,822
|
|
|
$
|
75,609
|
|
Integrated Networks - Group B
|
|
84,297
|
|
|
84,568
|
|
|
74,091
|
|
Media & Data Network
|
|
9,707
|
|
|
7,746
|
|
|
12,205
|
|
All Other
|
|
30,755
|
|
|
37,618
|
|
|
38,307
|
|
Corporate
|
|
(27,220)
|
|
|
(30,601)
|
|
|
(38,761)
|
|
Total Adjusted EBITDA
|
|
$
|
177,332
|
|
|
$
|
174,153
|
|
|
$
|
161,451
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
2020
|
|
2019
|
|
2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures:
|
|
|
|
|
|
|
Integrated Networks - Group A
|
|
$
|
1,087
|
|
|
$
|
5,934
|
|
|
$
|
8,228
|
|
Integrated Networks - Group B
|
|
987
|
|
|
9,270
|
|
|
6,352
|
|
Media & Data Network
|
|
569
|
|
|
627
|
|
|
1,632
|
|
All Other
|
|
966
|
|
|
2,729
|
|
|
3,985
|
|
Corporate
|
|
33,694
|
|
|
36
|
|
|
67
|
|
Total
|
|
$
|
37,303
|
|
|
$
|
18,596
|
|
|
$
|
20,264
|
|
Corporate’s capital expenditures in 2020 are primarily for leasehold improvements at its new headquarters at One World Trade Center in connection with the centralization of the Company’s New York real estate portfolio. As of December 31, 2020, the Company had $12,993 of capital expenditures that were incurred in the current year, but not yet paid.
The following tables reconcile Net income (loss) attributable to MDC Partners Inc. common shareholders (GAAP) to Adjusted EBITDA (non-GAAP) for the twelve months ended December 31, 2020, 2019 and 2018. The adjustments from Net income (loss) attributable to MDC Partners Inc. common shareholders to Operating income (loss) are detailed in the table above.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31, 2020
|
|
Integrated Networks - Group A
|
|
Integrated Networks - Group B
|
|
Media & Data Network
|
|
All Other
|
|
Corporate
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in Thousands)
|
Net loss attributable to MDC Partners Inc. common shareholders
|
|
|
|
|
|
|
|
|
|
|
$(243,150)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
197,393
|
Operating income (loss)
|
$14,297
|
|
$34,581
|
|
$(7,724)
|
|
$(23,021)
|
|
$(63,890)
|
|
$(45,757)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
6,467
|
|
17,204
|
|
4,376
|
|
7,478
|
|
1,380
|
|
36,905
|
Impairment and other losses
|
6,391
|
|
31,784
|
|
11,760
|
|
45,335
|
|
1,129
|
|
96,399
|
Stock-based compensation
|
7,580
|
|
3,191
|
|
122
|
|
304
|
|
2,982
|
|
14,179
|
Deferred acquisition consideration adjustments
|
44,073
|
|
(2,706)
|
|
375
|
|
445
|
|
—
|
|
42,187
|
Distributions from non-consolidated affiliates
|
—
|
|
—
|
|
—
|
|
—
|
|
2,175
|
|
2,175
|
Other items, net
|
985
|
|
243
|
|
798
|
|
214
|
|
29,004
|
|
31,244
|
Adjusted EBITDA
|
$79,793
|
|
$84,297
|
|
$9,707
|
|
$30,755
|
|
$(27,220)
|
|
$177,332
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31, 2019
|
|
Integrated Networks - Group A
|
|
Integrated Networks - Group B
|
|
Media & Data Network
|
|
All Other
|
|
Corporate
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in Thousands)
|
Net loss attributable to MDC Partners Inc. common shareholders
|
|
|
|
|
|
|
|
|
|
|
$
|
(17,557)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
97,017
|
|
Operating income (loss)
|
$
|
35,230
|
|
|
$
|
61,417
|
|
|
$
|
2,376
|
|
|
$
|
26,205
|
|
|
$
|
(45,768)
|
|
|
$
|
79,460
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
8,559
|
|
|
15,904
|
|
|
4,303
|
|
|
8,695
|
|
|
868
|
|
|
38,329
|
|
Impairment and other losses
|
4,879
|
|
|
1,933
|
|
|
929
|
|
|
11
|
|
|
847
|
|
|
8,599
|
|
Stock-based compensation
|
24,420
|
|
|
4,303
|
|
|
63
|
|
|
374
|
|
|
1,880
|
|
|
31,040
|
|
Deferred acquisition consideration adjustments
|
1,734
|
|
|
1,261
|
|
|
75
|
|
|
2,333
|
|
|
—
|
|
|
5,403
|
|
Distributions from non-consolidated affiliates
|
—
|
|
|
(250)
|
|
|
—
|
|
|
—
|
|
|
2,298
|
|
|
2,048
|
|
Other items, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,274
|
|
|
9,274
|
|
Adjusted EBITDA
|
$
|
74,822
|
|
|
$
|
84,568
|
|
|
$
|
7,746
|
|
|
$
|
37,618
|
|
|
$
|
(30,601)
|
|
|
$
|
174,153
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31, 2018
|
|
Integrated Networks - Group A
|
|
Integrated Networks - Group B
|
|
Media & Data Network
|
|
All Other
|
|
Corporate
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in Thousands)
|
Net loss attributable to MDC Partners Inc. common shareholders
|
|
|
|
|
|
|
|
|
|
|
$
|
(138,362)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
139,796
|
|
Operating income (loss)
|
$
|
59,130
|
|
|
$
|
34,659
|
|
|
$
|
(51,441)
|
|
|
$
|
14,243
|
|
|
$
|
(55,157)
|
|
|
$
|
1,434
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
9,602
|
|
|
19,032
|
|
|
3,820
|
|
|
12,980
|
|
|
762
|
|
|
46,196
|
|
Impairment and other losses
|
—
|
|
|
17,828
|
|
|
59,188
|
|
|
7,871
|
|
|
2,317
|
|
|
87,204
|
|
Stock-based compensation
|
5,792
|
|
|
6,890
|
|
|
320
|
|
|
755
|
|
|
4,659
|
|
|
18,416
|
|
Deferred acquisition consideration adjustments
|
1,085
|
|
|
(4,318)
|
|
|
318
|
|
|
2,458
|
|
|
—
|
|
|
(457)
|
|
Distributions from non-consolidated affiliates
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
779
|
|
779
|
|
Other items, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,879
|
|
|
7,879
|
|
Adjusted EBITDA
|
$
|
75,609
|
|
|
$
|
74,091
|
|
|
$
|
12,205
|
|
|
$
|
38,307
|
|
|
$
|
(38,761)
|
|
|
$
|
161,451
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YEAR ENDED DECEMBER 31, 2020 COMPARED TO YEAR ENDED DECEMBER 31, 2019
Consolidated Results of Operations
Revenues
Revenue was $1.20 billion for the twelve months ended December 31, 2020 compared to revenue of $1.42 billion for the twelve months ended December 31, 2019 representing a decrease of $216.8 million, or 15.3%.
The components of the fluctuations in revenues for the twelve months ended December 31, 2020 compared to the twelve months ended December 31, 2019 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
United States
|
|
Canada
|
|
Other
|
|
$
|
|
%
|
|
$
|
|
%
|
|
$
|
|
%
|
|
$
|
|
%
|
|
(Dollars in Thousands)
|
December 31, 2019
|
$
|
1,415,803
|
|
|
|
|
$
|
1,116,045
|
|
|
|
|
$
|
105,067
|
|
|
|
|
$
|
194,691
|
|
|
|
Components of revenue change:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange impact
|
(1,014)
|
|
|
(0.1)
|
%
|
|
—
|
|
|
—
|
%
|
|
(600)
|
|
|
(0.6)
|
%
|
|
(414)
|
|
|
(0.2)
|
%
|
Non-GAAP acquisitions (dispositions), net
|
(18,312)
|
|
|
(1.3)
|
%
|
|
(14,607)
|
|
|
(1.3)
|
%
|
|
(3,705)
|
|
|
(3.5)
|
%
|
|
—
|
|
|
—
|
%
|
Organic revenue
|
(197,466)
|
|
|
(13.9)
|
%
|
|
(141,802)
|
|
|
(12.7)
|
%
|
|
(18,832)
|
|
|
(17.9)
|
%
|
|
(36,832)
|
|
|
(18.9)
|
%
|
Total Change
|
(216,792)
|
|
|
(15.3)
|
%
|
|
(156,409)
|
|
|
(14.0)
|
%
|
|
(23,137)
|
|
|
(22.0)
|
%
|
|
(37,246)
|
|
|
(19.1)
|
%
|
December 31, 2020
|
$
|
1,199,011
|
|
|
|
|
$
|
959,636
|
|
|
|
|
$
|
81,930
|
|
|
|
|
$
|
157,445
|
|
|
|
The negative foreign exchange impact of $1.0 million, or 0.1%, was attributable to the fluctuation of the U.S. dollar against the Canadian dollar, Swedish Króna, Euro and British Pound.
The Company utilizes non-GAAP metrics called organic revenue growth (decline) and non-GAAP acquisitions (dispositions), net, as defined above. For the twelve months ended December 31, 2020, organic revenue decreased by $197.5 million or 13.9%. The decline in revenue from existing Partner Firms was primarily attributable to reduced spending by clients in connection with the COVID-19 pandemic. The change in revenue was primarily driven by a decline in categories including food and beverage, communications, technology, transportation, financials and automotive, partially offset by growth in healthcare.
The table below provides a reconciliation between the revenue from acquired/disposed businesses in the Statements of Operations to non-GAAP acquisitions (dispositions), net for the twelve months ended December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition (Dispositions) Revenue Reconciliation
|
|
|
|
|
|
|
|
All Other
|
|
|
|
|
|
|
|
|
|
|
(Dollars in Thousands)
|
GAAP revenue from 2019 and 2020 acquisitions
|
|
|
|
|
|
|
|
$
|
—
|
|
|
|
Foreign exchange impact
|
|
|
|
|
|
|
|
(248)
|
|
|
|
Contribution to non-GAAP organic revenue (growth) decline
|
|
|
|
|
|
|
|
(411)
|
|
|
|
Prior year revenue from dispositions
|
|
|
|
|
|
|
|
(17,653)
|
|
|
|
Non-GAAP acquisitions (dispositions), net
|
|
|
|
|
|
|
|
$
|
(18,312)
|
|
|
|
The geographic mix in revenues for the twelve months ended December 31, 2020 and 2019 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
United States
|
80.1
|
%
|
|
78.8
|
%
|
Canada
|
6.8
|
%
|
|
7.4
|
%
|
Other
|
13.1
|
%
|
|
13.8
|
%
|
Impairment and Other Losses
The Company recognized a charge of $96.4 million for the twelve months ended December 31, 2020 consisting of an impairment of goodwill and intangible assets of $61.7 million and $12.1 million, respectively, as well as a charge of $22.7 million associated with the impairment of right-of-use lease assets and related leasehold improvements and the acceleration of variable lease expenses. The lease charge was primarily in connection with the exit of properties in New York as part of the centralization of the Company’s New York real estate portfolio.
Operating Income (Loss)
Operating loss for the twelve months ended December 31, 2020 was $45.8 million compared to income of $79.5 million for the twelve months ended December 31, 2019, representing a change of $125.2 million. The operating loss in 2020 was impacted by the impairment and other losses of $96.4 million as compared to operating income in 2019 being impacted by an impairment and other losses of $8.6 million in connection with a write-down of the carrying value of goodwill and right-of-use lease assets and related leasehold improvements. In addition, the decline in revenues more than offset by the reduction in operating expenses also drove the change in operating income (loss).
Adjusted EBITDA
Adjusted EBITDA for the twelve months ended December 31, 2020 was $177.3 million, compared to $174.2 million for the twelve months ended December 31, 2019, representing an increase of $3.2 million, principally resulting from a reduction in operating expenses that more than offset the decline in revenues.
Interest Expense and Finance Charges, Net
Interest expense and finance charges, net, for the twelve months ended December 31, 2020 was $62.2 million compared to $64.9 million for the twelve months ended December 31, 2019, representing a decrease of $2.8 million, primarily driven by a decline in the average amounts outstanding under the Company’s revolving credit facility and a lower amount of Senior Notes outstanding due to a partial repurchase of Notes in 2020.
Foreign Exchange Transaction Gain (Loss)
The foreign exchange loss for the twelve months ended December 31, 2020 was $1.0 million compared to a gain of $8.8 million for the twelve months ended December 31, 2019. The change in foreign exchange was primarily attributable to the weakening of the Canadian dollar against the U.S. dollar, in connection with a U.S. dollar denominated indebtedness that is an obligation of our Canadian parent company.
Other, Net
Other, net, for the twelve months ended December 31, 2020 was income of $20.5 million compared to loss of $2.4 million for the twelve months ended December 31, 2019. In 2020, we recognized a gain of $16.8 million related to the sale of Sloane and Company LLC (“Sloane”), an indirectly wholly owned subsidiary of the Company. Additionally, the Company repurchased $29.7 million of Senior Notes, which resulted in a gain of $7.4 million, partially offset by a loss of $3.7 million related to other investments.
Income Tax Expense (Benefit)
Income tax expense for the twelve months ended December 31, 2020 was $116.6 million (on pre-tax loss of $88.4 million resulting in a negative effective tax rate of 131.8%) compared to $10.3 million (on pre-tax income of $20.9 million resulting in an effective tax rate of 49.4%) for the twelve months ended December 31, 2019.
The negative effective tax rate in 2020 was driven by the recognition of a valuation allowance of $128.9 million to establish a reserve primarily for U.S. deferred tax assets. The effective tax rate in 2019 was driven by the taxation of foreign operations, base erosion and anti-abuse tax, and non-deductible stock compensation for which a tax benefit was not recognized.
Equity in Earnings (Losses) of Non-Consolidated Affiliates
Equity in earnings (losses) of non-consolidated affiliates represents the income or losses attributable to equity method investments. The Company recorded $2.2 million of loss for the twelve months ended December 31, 2020 compared to $0.4 million of income for the twelve months ended December 31, 2019.
Noncontrolling Interests
The effect of noncontrolling interests for the twelve months ended December 31, 2020 was $21.8 million compared to $16.2 million for the twelve months ended December 31, 2019, attributable to an increase in operating results at Partner Firms with a noncontrolling interest.
Net Income (Loss) Attributable to MDC Partners Inc. Common Shareholders
As a result of the foregoing and the impact of accretion on and net income allocated to convertible preference shares, the net loss attributable to MDC Partners Inc. common shareholders for the twelve months ended December 31, 2020 was $243.2 million, or $3.34 per diluted loss per share, compared to a net loss attributable to MDC Partners Inc. common shareholders of $17.6 million, or $0.25 per diluted loss per share, for the twelve months ended December 31, 2019.
Integrated Networks - Group A
The change in operating results in the Integrated Networks - Group A reportable segment for the twelve months ended December 31, 2020 and 2019 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
Change
|
Integrated Networks - Group A
|
|
$
|
|
% of
Revenue
|
|
$
|
|
% of
Revenue
|
|
$
|
|
%
|
|
|
(Dollars in Thousands)
|
Revenue
|
|
$
|
379,648
|
|
|
|
|
$
|
392,101
|
|
|
|
|
$
|
(12,453)
|
|
|
(3.2)
|
%
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services sold
|
|
248,902
|
|
|
65.6
|
%
|
|
283,421
|
|
|
72.3
|
%
|
|
(34,519)
|
|
|
(12.2)
|
%
|
Office and general expenses
|
|
103,591
|
|
|
27.3
|
%
|
|
60,012
|
|
|
15.3
|
%
|
|
43,579
|
|
|
72.6
|
%
|
Depreciation and amortization
|
|
6,467
|
|
|
1.7
|
%
|
|
8,559
|
|
|
2.2
|
%
|
|
(2,092)
|
|
|
(24.4)
|
%
|
Impairment and other losses
|
|
6,391
|
|
|
1.7
|
%
|
|
4,879
|
|
|
1.2
|
%
|
|
1,512
|
|
|
31.0
|
%
|
|
|
365,351
|
|
|
96.2
|
%
|
|
356,871
|
|
|
91.0
|
%
|
|
8,480
|
|
|
2.4
|
%
|
Operating income
|
|
$
|
14,297
|
|
|
3.8
|
%
|
|
$
|
35,230
|
|
|
9.0
|
%
|
|
$
|
(20,933)
|
|
|
(59.4)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
79,793
|
|
|
21.0
|
%
|
|
$
|
74,822
|
|
|
19.1
|
%
|
|
$
|
4,971
|
|
|
6.6
|
%
|
Revenue decline was primarily attributable to lower spending by clients in connection with the COVID-19 pandemic.
The decline in operating income was attributable to a decline in revenue and higher operating expenses, as outlined below.
The change in the categories of expenses as a percentage of revenue in the Integrated Networks - Group A reportable segment for the twelve months ended December 31, 2020 and 2019 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
Change
|
Integrated Networks - Group A
|
|
$
|
|
% of
Revenue
|
|
$
|
|
% of
Revenue
|
|
$
|
|
%
|
|
|
(Dollars in Thousands)
|
Direct costs
|
|
$
|
58,289
|
|
|
15.4
|
%
|
|
$
|
51,794
|
|
|
13.2
|
%
|
|
$
|
6,495
|
|
|
12.5
|
%
|
Staff costs
|
|
204,433
|
|
|
53.8
|
%
|
|
221,456
|
|
|
56.5
|
%
|
|
(17,023)
|
|
|
(7.7)
|
%
|
Administrative
|
|
38,118
|
|
|
10.0
|
%
|
|
44,029
|
|
|
11.2
|
%
|
|
(5,911)
|
|
|
(13.4)
|
%
|
Deferred acquisition consideration
|
|
44,073
|
|
|
11.6
|
%
|
|
1,734
|
|
|
0.4
|
%
|
|
42,339
|
|
|
NM
|
Stock-based compensation
|
|
7,580
|
|
|
2.0
|
%
|
|
24,420
|
|
|
6.2
|
%
|
|
(16,840)
|
|
|
(69.0)
|
%
|
Depreciation and amortization
|
|
6,467
|
|
|
1.7
|
%
|
|
8,559
|
|
|
2.2
|
%
|
|
(2,092)
|
|
|
(24.4)
|
%
|
Impairment and other losses
|
|
6,391
|
|
|
1.7
|
%
|
|
4,879
|
|
|
1.2
|
%
|
|
1,512
|
|
|
31.0
|
%
|
Total operating expenses
|
|
$
|
365,351
|
|
|
96.2
|
%
|
|
$
|
356,871
|
|
|
91.0
|
%
|
|
$
|
8,480
|
|
|
2.4
|
%
|
The increase in direct costs was associated with higher revenue from public relations services which grew in 2020 as compared to 2019.
The decline in staff costs was attributable to a reduction in staff to combat the impact of the COVID-19 pandemic on the business.
Administrative costs were lower due to a decline in spending resulting from the orders to work-from-home given the COVID-19 pandemic and related cost containment initiatives.
The increase in deferred acquisition consideration for the twelve months ended December 31, 2020 was primarily attributable to the favorable performance of a Partner Firm achieving certain contractual targets.
Stock-based compensation expense declined in 2020 compared to 2019, which reflected the recognition of expense associated with performance based awards granted in the prior year.
The impairment and other losses in the twelve months ended December 31, 2020 included an impairment charge of $6.4 million to reduce the carrying value of right-of-use lease assets and related leasehold improvements as well as the acceleration of the variable lease expenses primarily associated with the exit of properties in New York as part of the centralization of the Company’s New York real estate portfolio. For the twelve months ended December 31, 2019, an impairment charge of $4.9 million was attributable to the write-down of the carrying value of goodwill.
The increase in Adjusted EBITDA grew in 2020 principally from a reduction in operating expenses that more than offset the decline in revenues.
Integrated Networks - Group B
The change in operating results in the Integrated Networks - Group B reportable segment for the twelve months ended December 31, 2020 and 2019 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
Change
|
Integrated Networks - Group B
|
|
$
|
|
% of
Revenue
|
|
$
|
|
% of
Revenue
|
|
$
|
|
%
|
|
|
(Dollars in Thousands)
|
Revenue
|
|
$
|
435,589
|
|
|
|
|
$
|
531,717
|
|
|
|
|
$
|
(96,128)
|
|
|
(18.1)
|
%
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services sold
|
|
257,524
|
|
|
59.1
|
%
|
|
328,165
|
|
|
61.7
|
%
|
|
(70,641)
|
|
|
(21.5)
|
%
|
Office and general expenses
|
|
94,496
|
|
|
21.7
|
%
|
|
124,298
|
|
|
23.4
|
%
|
|
(29,802)
|
|
|
(24.0)
|
%
|
Depreciation and amortization
|
|
17,204
|
|
|
3.9
|
%
|
|
15,904
|
|
|
3.0
|
%
|
|
1,300
|
|
|
8.2
|
%
|
Impairment and other losses
|
|
31,784
|
|
|
7.3
|
%
|
|
1,933
|
|
|
0.4
|
%
|
|
29,851
|
|
|
NM
|
|
|
401,008
|
|
|
92.1
|
%
|
|
470,300
|
|
|
88.4
|
%
|
|
(69,292)
|
|
|
(14.7)
|
%
|
Operating income
|
|
$
|
34,581
|
|
|
7.9
|
%
|
|
$
|
61,417
|
|
|
11.6
|
%
|
|
$
|
(26,836)
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
84,297
|
|
|
19.4
|
%
|
|
$
|
84,568
|
|
|
15.9
|
%
|
|
$
|
(271)
|
|
|
(0.3)
|
%
|
The decline in revenue was primarily attributable to lower spending by clients in connection with the COVID-19 pandemic.
The change in operating income was attributable to a decline in revenue, partially offset by lower operating expenses, as outlined below.
The change in the categories of expenses as a percentage of revenue in the Integrated Networks - Group B reportable segment for the twelve months ended December 31, 2020 and 2019 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
Change
|
Integrated Networks - Group B
|
|
$
|
|
% of
Revenue
|
|
$
|
|
% of
Revenue
|
|
$
|
|
%
|
|
|
(Dollars in Thousands)
|
Direct costs
|
|
$
|
48,806
|
|
|
11.2
|
%
|
|
$
|
73,776
|
|
|
13.9
|
%
|
|
$
|
(24,970)
|
|
|
(33.8)
|
%
|
Staff costs
|
|
249,963
|
|
|
57.4
|
%
|
|
306,549
|
|
|
57.7
|
%
|
|
(56,586)
|
|
|
(18.5)
|
%
|
Administrative
|
|
52,766
|
|
|
12.1
|
%
|
|
66,574
|
|
|
12.5
|
%
|
|
(13,808)
|
|
|
(20.7)
|
%
|
Deferred acquisition consideration
|
|
(2,706)
|
|
|
(0.6)
|
%
|
|
1,261
|
|
|
0.2
|
%
|
|
(3,967)
|
|
|
NM
|
Stock-based compensation
|
|
3,191
|
|
|
0.7
|
%
|
|
4,303
|
|
|
0.8
|
%
|
|
(1,112)
|
|
|
(25.8)
|
%
|
Depreciation and amortization
|
|
17,204
|
|
|
3.9
|
%
|
|
15,904
|
|
|
3.0
|
%
|
|
1,300
|
|
|
8.2
|
%
|
Impairment and other losses
|
|
31,784
|
|
|
7.3
|
%
|
|
1,933
|
|
|
0.4
|
%
|
|
29,851
|
|
|
NM
|
Total operating expenses
|
|
$
|
401,008
|
|
|
92.1
|
%
|
|
$
|
470,300
|
|
|
88.4
|
%
|
|
$
|
(69,292)
|
|
|
(14.7)
|
%
|
Direct costs declined in connection with the reduction in revenue as discussed above.
The decline in staff costs was attributable to a reduction in staff to combat the impact of the COVID-19 pandemic on the business.
Administrative costs were lower due to a decline in spending resulting from the orders to work-from-home given the COVID-19 pandemic and related cost containment initiatives.
Deferred acquisition consideration change for the twelve months ended December 31, 2020 was primarily attributable to the aggregate performance of certain Partner Firms in 2020 relative to the previously projected expectations.
The decrease in stock-based compensation expense was primarily driven by awards that fully vested in 2020.
For the twelve months ended December 31, 2020, the impairment and other losses charge of $31.8 million was attributable to a $16.1 million charge to reduce the carrying value of goodwill, a $9.1 million charge to reduce the carrying value of an intangible asset and a $6.6 million impairment to reduce the carrying value of right-of-use lease assets and related leasehold improvements as well as the acceleration of the variable lease expenses associated with the exit of properties in New York as part of the centralization of the Company’s New York real estate portfolio.
For the twelve months ended December 31, 2019, an impairment charge of $1.9 million was attributable to an impairment in connection with the sublet of a leased property, to reduce the carrying value of a right-of-use lease asset and related leasehold improvements.
Adjusted EBITDA in 2020 remained flat compared to 2019 as the decline in revenue was offset by the reduction in operating expenses.
Media & Data Network
The change in operating results in the Media & Data Network reportable segment for the twelve months ended December 31, 2020 and 2019 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
Change
|
Media & Data Network
|
|
$
|
|
% of
Revenue
|
|
$
|
|
% of
Revenue
|
|
$
|
|
%
|
|
|
(Dollars in Thousands)
|
Revenue
|
|
$
|
139,015
|
|
|
|
|
$
|
161,451
|
|
|
|
|
$
|
(22,436)
|
|
|
(13.9)
|
%
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services sold
|
|
98,633
|
|
|
71.0
|
%
|
|
118,189
|
|
|
73.2
|
%
|
|
(19,556)
|
|
|
(16.5)
|
%
|
Office and general expenses
|
|
31,970
|
|
|
23.0
|
%
|
|
35,654
|
|
|
22.1
|
%
|
|
(3,684)
|
|
|
(10.3)
|
%
|
Depreciation and amortization
|
|
4,376
|
|
|
3.1
|
%
|
|
4,303
|
|
|
2.7
|
%
|
|
73
|
|
|
1.7
|
%
|
Impairment and other losses
|
|
11,760
|
|
|
8.5
|
%
|
|
929
|
|
|
0.6
|
%
|
|
10,831
|
|
|
NM
|
|
|
146,739
|
|
|
105.6
|
%
|
|
159,075
|
|
|
98.5
|
%
|
|
(12,336)
|
|
|
(7.8)
|
%
|
Operating income (loss)
|
|
$
|
(7,724)
|
|
|
(5.6)
|
%
|
|
$
|
2,376
|
|
|
1.5
|
%
|
|
$
|
(10,100)
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
9,707
|
|
|
7.0
|
%
|
|
$
|
7,746
|
|
|
4.8
|
%
|
|
$
|
1,961
|
|
|
25.3
|
%
|
The decrease in revenue was primarily attributable to lower spending by clients in connection with the COVID-19 pandemic.
The change in operating income (loss) was attributable to the decline in revenue, partially offset by lower operating expenses, as outlined below.
The change in the categories of expenses as a percentage of revenue in the Media & Data Network reportable segment for the twelve months ended December 31, 2020 and 2019 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
Change
|
Media & Data Network
|
|
$
|
|
% of
Revenue
|
|
$
|
|
% of
Revenue
|
|
$
|
|
%
|
|
|
(Dollars in Thousands)
|
Direct costs
|
|
$
|
35,864
|
|
|
25.8
|
%
|
|
$
|
43,232
|
|
|
26.8
|
%
|
|
$
|
(7,368)
|
|
|
(17.0)
|
%
|
Staff costs
|
|
72,204
|
|
|
51.9
|
%
|
|
85,627
|
|
|
53.0
|
%
|
|
(13,423)
|
|
|
(15.7)
|
%
|
Administrative
|
|
22,038
|
|
|
15.9
|
%
|
|
24,846
|
|
|
15.4
|
%
|
|
(2,808)
|
|
|
(11.3)
|
%
|
Deferred acquisition consideration
|
|
375
|
|
|
0.3
|
%
|
|
75
|
|
|
—
|
%
|
|
300
|
|
|
NM
|
Stock-based compensation
|
|
122
|
|
|
0.1
|
%
|
|
63
|
|
|
—
|
%
|
|
59
|
|
|
93.7
|
%
|
Depreciation and amortization
|
|
4,376
|
|
|
3.1
|
%
|
|
4,303
|
|
|
2.7
|
%
|
|
73
|
|
|
1.7
|
%
|
Impairment and other losses
|
|
11,760
|
|
|
8.5
|
%
|
|
929
|
|
|
0.6
|
%
|
|
10,831
|
|
|
NM
|
Total operating expenses
|
|
$
|
146,739
|
|
|
105.6
|
%
|
|
$
|
159,075
|
|
|
98.5
|
%
|
|
$
|
(12,336)
|
|
|
(7.8)
|
%
|
Direct costs declined in connection with the reduction in revenue.
The decline in staff costs was attributable to a reduction in staff to combat the impact of the COVID-19 pandemic on the business.
Administrative costs were lower due to a decline in spending resulting from the orders to work-from-home given the COVID-19 pandemic and related cost containment initiatives.
For the twelve months ended December 31, 2020, the impairment and other losses included an $11.8 million charge to reduce the carrying value of goodwill and a $5.3 million charge for the acceleration of variable lease expenses of $6.5 million associated with the exit of a property in New York as part of the centralization of the Company’s New York real estate portfolio.
For the twelve months ended December 31, 2019, an impairment charge of $0.9 million was recognized, in connection with the sublet of a leased property, to reduce the carrying value of a right-of-use lease asset and related leasehold improvements.
Adjusted EBITDA in 2020 remained was higher compared to 2019 as the decline in operating expenses more than offset the decline in revenue.
All Other
The change in operating results in the All Other category for the twelve months ended December 31, 2020 and 2019 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
Change
|
All Other
|
|
$
|
|
% of
Revenue
|
|
$
|
|
% of
Revenue
|
|
$
|
|
%
|
|
|
(Dollars in Thousands)
|
Revenue
|
|
$
|
244,759
|
|
|
|
|
$
|
330,534
|
|
|
|
|
$
|
(85,775)
|
|
|
(26.0)
|
%
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services sold
|
|
164,840
|
|
|
67.3
|
%
|
|
231,301
|
|
|
70.0
|
%
|
|
(66,461)
|
|
|
(28.7)
|
%
|
Office and general expenses
|
|
50,127
|
|
|
20.5
|
%
|
|
64,322
|
|
|
19.5
|
%
|
|
(14,195)
|
|
|
(22.1)
|
%
|
Depreciation and amortization
|
|
7,478
|
|
|
3.1
|
%
|
|
8,695
|
|
|
2.6
|
%
|
|
(1,217)
|
|
|
(14.0)
|
%
|
Impairment and other losses
|
|
45,335
|
|
|
18.5
|
%
|
|
11
|
|
|
—
|
%
|
|
45,324
|
|
|
NM
|
|
|
267,780
|
|
|
109.4
|
%
|
|
304,329
|
|
|
92.1
|
%
|
|
(36,549)
|
|
|
(12.0)
|
%
|
Operating income (loss)
|
|
$
|
(23,021)
|
|
|
(9.4)
|
%
|
|
$
|
26,205
|
|
|
7.9
|
%
|
|
$
|
(49,226)
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
30,755
|
|
|
12.6
|
%
|
|
$
|
37,618
|
|
|
11.4
|
%
|
|
$
|
(6,863)
|
|
|
(18.2)
|
%
|
The decrease in revenue was primarily attributable to lower spending by clients due to the COVID-19 pandemic and the reduction in revenues in connection with the sale of Sloane in 2020.
The change in operating income (loss) was attributable to a decline in revenue, partially offset by lower operating expenses, as outlined below.
The change in the categories of expenses as a percentage of revenue in the All Other category for the twelve months ended December 31, 2020 and 2019 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
Change
|
All Other
|
|
$
|
|
% of
Revenue
|
|
$
|
|
% of
Revenue
|
|
$
|
|
%
|
|
|
(Dollars in Thousands)
|
Direct costs
|
|
$
|
44,098
|
|
|
18.0
|
%
|
|
$
|
67,868
|
|
|
20.5
|
%
|
|
$
|
(23,770)
|
|
|
(35.0)
|
%
|
Staff costs
|
|
141,514
|
|
|
57.8
|
%
|
|
186,785
|
|
|
56.5
|
%
|
|
(45,271)
|
|
|
(24.2)
|
%
|
Administrative
|
|
28,606
|
|
|
11.7
|
%
|
|
38,263
|
|
|
11.6
|
%
|
|
(9,657)
|
|
|
(25.2)
|
%
|
Deferred acquisition consideration
|
|
445
|
|
|
0.2
|
%
|
|
2,333
|
|
|
0.7
|
%
|
|
(1,888)
|
|
|
(80.9)
|
%
|
Stock-based compensation
|
|
304
|
|
|
0.1
|
%
|
|
374
|
|
|
0.1
|
%
|
|
(70)
|
|
|
(18.7)
|
%
|
Depreciation and amortization
|
|
7,478
|
|
|
3.1
|
%
|
|
8,695
|
|
|
2.6
|
%
|
|
(1,217)
|
|
|
(14.0)
|
%
|
Impairment and other losses
|
|
45,335
|
|
|
18.5
|
%
|
|
11
|
|
|
—
|
%
|
|
45,324
|
|
|
NM
|
Total operating expenses
|
|
$
|
267,780
|
|
|
109.4
|
%
|
|
$
|
304,329
|
|
|
92.1
|
%
|
|
$
|
(36,549)
|
|
|
(12.0)
|
%
|
Direct costs declined in line with the reduction in revenues.
The decline in staff costs was primarily attributable to a reduction in staff to combat the impact on the business from the COVID-19 pandemic.
Administrative costs were lower due to a decline in spending resulting from the orders to work-from-home given the COVID-19 pandemic and other cost containment initiatives.
Deferred acquisition consideration change for the twelve months ended December 31, 2020 was primarily attributable to the aggregate performance of certain Partner Firms in 2020 relative to the previously projected expectations.
For the twelve months ended December 31, 2020, the impairment and other losses charge of $45.3 million was attributable to a $40.2 million charge to reduce the carrying value of goodwill, a $3.0 million impairment to reduce the carrying value of an intangible asset and a charge of $2.1 million to reduce the carrying value of right-of-use lease assets and related leasehold improvements as well as the acceleration of the variable lease expenses associated with the exit of properties in New York as part of the centralization of the Company’s New York real estate portfolio.
Adjusted EBITDA declined in 2020 compared to 2019 as a result of the decline in revenue, partially offset by the reduction of operating expenses.
Corporate
The change in operating expenses for Corporate for the twelve months ended December 31, 2020 and 2019 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
Change
|
Corporate
|
|
$
|
|
$
|
|
$
|
|
%
|
|
|
(Dollars in Thousands)
|
Staff costs
|
|
$
|
23,817
|
|
|
$
|
29,434
|
|
|
$
|
(5,617)
|
|
|
(19.1)
|
%
|
Administrative
|
|
34,582
|
|
|
12,739
|
|
|
21,843
|
|
|
NM
|
Stock-based compensation
|
|
2,982
|
|
|
1,880
|
|
|
1,102
|
|
|
58.6
|
%
|
Depreciation and amortization
|
|
1,380
|
|
|
868
|
|
|
512
|
|
|
59.0
|
%
|
Impairment and other losses
|
|
1,129
|
|
|
847
|
|
|
282
|
|
|
33.3
|
%
|
Total operating expenses
|
|
$
|
63,890
|
|
|
$
|
45,768
|
|
|
$
|
18,122
|
|
|
39.6
|
%
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
(27,220)
|
|
|
$
|
(30,601)
|
|
|
$
|
3,381
|
|
|
(11.0)
|
%
|
The reduction in staff costs is primarily driven by a severance charge in 2019 not repeated in 2020.
Administrative costs were higher primarily due to costs, primarily professional fees, associated with the combination of MDC with the Stagwell Entities.
The increase in stock-based compensation expense was driven by favorable operating results in connection with awards tied to performance and the grant of new awards in 2020.
The impairment was recognized to write-down the carrying value of a right-of-use lease asset to its fair value.
The increase in Adjusted EBITDA is a result of the change in operating expenses, and the exclusion of professional fees associated with restructuring activities and the occupancy costs associated with the centralization of our New York real estate portfolio.
YEAR ENDED DECEMBER 31, 2019 COMPARED TO YEAR ENDED DECEMBER 31, 2018
Consolidated Results of Operations
Revenues
Revenue was $1.42 billion for the twelve months ended December 31, 2019, compared to revenue of $1.48 billion for the twelve months ended December 31, 2018 representing a decrease of $59.3 million, or 4.0%.
The components of the fluctuations in revenues for the twelve months ended December 31, 2019 compared to December 31, 2018 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
United States
|
|
Canada
|
|
Other
|
|
|
$
|
|
%
|
|
$
|
|
%
|
|
$
|
|
%
|
|
$
|
|
%
|
|
|
(Dollars in Thousands)
|
December 31, 2018
|
|
$
|
1,475,088
|
|
|
|
|
$
|
1,152,399
|
|
|
|
|
$
|
124,001
|
|
|
|
|
$
|
198,688
|
|
|
|
Components of revenue change:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange impact
|
|
(12,697)
|
|
|
(0.9)
|
%
|
|
—
|
|
|
—
|
%
|
|
(2,390)
|
|
|
(1.9)
|
%
|
|
(10,307)
|
|
|
(5.2)
|
%
|
Non-GAAP acquisitions (dispositions), net
|
|
(1,563)
|
|
|
(0.1)
|
%
|
|
11,339
|
|
|
1.0
|
%
|
|
(15,483)
|
|
|
(12.5)
|
%
|
|
2,581
|
|
|
1.3
|
%
|
Non-GAAP organic revenue growth (decline)
|
|
(45,025)
|
|
|
(3.1)
|
%
|
|
(47,693)
|
|
|
(4.1)
|
%
|
|
(1,061)
|
|
|
(0.9)
|
%
|
|
3,729
|
|
|
1.9
|
%
|
Total Change
|
|
(59,285)
|
|
|
(4.0)
|
%
|
|
(36,354)
|
|
|
(3.2)
|
%
|
|
(18,934)
|
|
|
(15.3)
|
%
|
|
(3,997)
|
|
|
(2.0)
|
%
|
December 31, 2019
|
|
$
|
1,415,803
|
|
|
|
|
$
|
1,116,045
|
|
|
|
|
$
|
105,067
|
|
|
|
|
$
|
194,691
|
|
|
|
The negative foreign exchange impact of $12.7 million or 0.9% was attributable to the fluctuation of the U.S. dollar against the Canadian dollar, Swedish Króna, Euro and British Pound.
The Company utilizes non-GAAP metrics called organic revenue growth (decline) and non-GAAP acquisitions (dispositions), net, as defined above. For the twelve months ended December 31, 2019, organic revenue decreased by $45.0 million or 3.1%. The decline in revenue from existing Partner Firms was attributable to client losses and a reduction in spending by certain clients, partially offset by new client wins and higher spending by other clients. The change in revenue was primarily driven by a decline in categories including healthcare, food and beverage and automotive, partially offset by growth in transportation, communications, and travel/lodging and technology.
The table below provides a reconciliation between the revenue from acquired/disposed businesses in the statement of operations to non-GAAP acquisitions (dispositions), net for the twelve months ended December 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Integrated Networks - Group B
|
|
|
|
All Other
|
|
Total
|
|
|
|
|
(Dollars in Thousands)
|
GAAP revenue from 2018 and 2019 acquisitions
|
|
|
|
$
|
17,882
|
|
|
|
|
$
|
4,163
|
|
|
$
|
22,045
|
|
Foreign exchange impact
|
|
|
|
—
|
|
|
|
|
222
|
|
|
222
|
|
Contribution to non-GAAP organic revenue growth (decline)
|
|
|
|
(6,547)
|
|
|
|
|
(1,780)
|
|
|
(8,327)
|
|
Prior year revenue from dispositions
|
|
|
|
—
|
|
|
|
|
(15,503)
|
|
|
(15,503)
|
|
Non-GAAP acquisitions (dispositions), net
|
|
|
|
$
|
11,335
|
|
|
|
|
$
|
(12,898)
|
|
|
$
|
(1,563)
|
|
The geographic mix in revenues for the years ended December 31, 2019 and 2018 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
2018
|
United States
|
78.8
|
%
|
|
78.1
|
%
|
Canada
|
7.4
|
%
|
|
8.4
|
%
|
Other
|
13.8
|
%
|
|
13.5
|
%
|
Impairment and Other Losses
The Company recognized an impairment of goodwill and other assets charge of $8.6 million for the twelve months ended December 31, 2019 compared to $87.2 million for the twelve months ended December 31, 2018. The impairment consisted of the write-down of $4.9 million goodwill equal to the excess carrying value above the fair value of one reporting unit within the Integrated Networks - Group A, and a charge of $3.7 million to reduce the carrying value of right-of-use lease assets and related leasehold improvements.
Operating Income (Loss)
Operating income for the twelve months ended December 31, 2019 was $79.5 million, compared to $1.4 million for the twelve months ended December 31, 2018, representing a change of $78.0 million. The improvement was driven by a lower impairment charge in 2019 of $8.6 million associated with the write-down of the carrying value of goodwill, right-of-use lease assets and related leasehold improvements compared to $87.2 million in 2018 primarily in connection with a write-down of goodwill. In addition, the decline in revenues more than offset by the reduction in operating expenses also drove the change in operating income.
Adjusted EBITDA
Adjusted EBITDA for the twelve months ended December 31, 2019 was $174.2 million, compared to $161.5 million for the twelve months ended December 31, 2018, representing an increase of $12.7 million, principally resulting from a reduction in operating expenses that more than offset the decline in revenues.
Interest Expense and Finance Charges, Net
Interest expense and finance charges, net, for the twelve months ended December 31, 2019 was $64.9 million compared to $67.1 million for the twelve months ended December 31, 2018, representing a decrease of $2.2 million, primarily driven by a decline in the average amounts outstanding under the Company’s revolving credit facility in 2019.
Foreign Exchange Transaction Gain (Loss)
The foreign exchange gain for the twelve months ended December 31, 2019 was $8.8 million compared to loss of $23.3 million for the twelve months ended December 31, 2018. The change in foreign exchange was primarily attributable to the strengthening of the Canadian dollar against the U.S. dollar, in connection with a U.S. dollar denominated indebtedness that is an obligation of our Canadian parent company.
Other, Net
Other, net for the twelve months ended December 31, 2019 was a loss of $2.4 million compared to income of $0.2 million for the twelve months ended December 31, 2018. In 2019, we recognized a loss of $4.3 million primarily on the sale of Kingsdale Partners LP and Kingsdale Shareholder Services US LLC (collectively, “Kingsdale”), partially offset by a gain of $2.3 million primarily related to the sale of certain investments.
Income Tax Expense (Benefit)
Income tax expense for the twelve months ended December 31, 2019 was $10.3 million (on income of $20.9 million resulting in an effective tax rate of 49.4%), driven by the taxation of foreign operations, base erosion and anti-abuse tax, and non-deductible stock compensation for which a tax benefit was not recognized. Income tax expense for the twelve months ended December 31, 2018 was $29.6 million (on a loss of $88.7 million resulting in an effective tax rate of negative 33.4%), driven by an increase in valuation allowance primarily attributed to Canada and non-deductible impairments.
Equity in Earnings (Losses) of Non-Consolidated Affiliates
Equity in earnings (losses) of non-consolidated affiliates represents the income or losses attributable to equity method investments. The Company recorded $0.4 million of income for the twelve months ended December 31, 2019 compared to $0.1 million of income for the twelve months ended December 31, 2018.
Noncontrolling Interests
The effect of noncontrolling interests for the twelve months ended December 31, 2019 was $16.2 million compared to $11.8 million for the twelve months ended December 31, 2018, attributable to an increase in operating results at Partner Firms with a noncontrolling interest.
Net Loss Attributable to MDC Partners Inc. Common Shareholders
As a result of the foregoing, and the impact of accretion on and net income allocated to convertible preferences shares, the net loss attributable to MDC Partners Inc. common shareholders for the twelve months ended December 31, 2019 was $17.6 million or $0.25 diluted loss per share, compared to a net loss of $138.4 million, or $2.42 diluted loss per share reported for the twelve months ended December 31, 2018.
Integrated Networks - Group A
The change in operating results in the Integrated Networks - Group A reportable segment for the twelve months ended December 31, 2019 and 2018 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
2018
|
|
Change
|
Integrated Networks - Group A
|
|
$
|
|
% of
Revenue
|
|
$
|
|
% of
Revenue
|
|
$
|
|
%
|
|
|
(Dollars in Thousands)
|
Revenue
|
|
$
|
392,101
|
|
|
|
|
$
|
393,890
|
|
|
|
|
$
|
(1,789)
|
|
|
(0.5)
|
%
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services sold
|
|
283,421
|
|
|
72.3
|
%
|
|
263,005
|
|
|
66.8
|
%
|
|
20,416
|
|
|
7.8
|
%
|
Office and general expenses
|
|
60,012
|
|
|
15.3
|
%
|
|
62,153
|
|
|
15.8
|
%
|
|
(2,141)
|
|
|
(3.4)
|
%
|
Depreciation and amortization
|
|
8,559
|
|
|
2.2
|
%
|
|
9,602
|
|
|
2.4
|
%
|
|
(1,043)
|
|
|
(10.9)
|
%
|
Impairment and other losses
|
|
4,879
|
|
|
1.2
|
%
|
|
—
|
|
|
—
|
%
|
|
4,879
|
|
|
—
|
%
|
|
|
356,871
|
|
|
91.0
|
%
|
|
334,760
|
|
|
85.0
|
%
|
|
22,111
|
|
|
6.6
|
%
|
Operating income
|
|
$
|
35,230
|
|
|
9.0
|
%
|
|
$
|
59,130
|
|
|
15.0
|
%
|
|
$
|
(23,900)
|
|
|
(40.4)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
74,822
|
|
|
19.1
|
%
|
|
$
|
75,609
|
|
|
19.2
|
%
|
|
(787)
|
|
|
(1.0)
|
%
|
Revenue decline was primarily attributable to client losses and a reduction in spending by certain clients, partially offset by new client wins and higher spending by other clients of $0.2 million, or 0.0%, and unfavorable impact of foreign exchange of $2.0 million, or 0.5%.
The change in operating income was attributable to a decline in revenue, and higher operating expenses, as outlined below.
The change in the categories of expenses as a percentage of revenue in the Integrated Networks - Group A reportable segment for the twelve months ended December 31, 2019 and 2018 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
2018
|
|
Change
|
Integrated Networks - Group A
|
|
$
|
|
% of
Revenue
|
|
$
|
|
% of
Revenue
|
|
$
|
|
%
|
|
|
(Dollars in Thousands)
|
Direct costs
|
|
$
|
51,794
|
|
|
13.2
|
%
|
|
$
|
50,830
|
|
|
12.9
|
%
|
|
$
|
964
|
|
|
1.9
|
%
|
Staff costs
|
|
221,456
|
|
|
56.5
|
%
|
|
220,197
|
|
|
55.9
|
%
|
|
1,259
|
|
|
0.6
|
%
|
Administrative
|
|
44,029
|
|
|
11.2
|
%
|
|
47,254
|
|
|
12.0
|
%
|
|
(3,225)
|
|
|
(6.8)
|
%
|
Deferred acquisition consideration
|
|
1,734
|
|
|
0.4
|
%
|
|
1,085
|
|
|
0.3
|
%
|
|
649
|
|
|
59.8
|
%
|
Stock-based compensation
|
|
24,420
|
|
|
6.2
|
%
|
|
5,792
|
|
|
1.5
|
%
|
|
18,628
|
|
|
NM
|
Depreciation and amortization
|
|
8,559
|
|
|
2.2
|
%
|
|
9,602
|
|
|
2.4
|
%
|
|
(1,043)
|
|
|
(10.9)
|
%
|
Impairment and other losses
|
|
4,879
|
|
|
1.2
|
%
|
|
—
|
|
|
—
|
%
|
|
4,879
|
|
|
—
|
%
|
Total operating expenses
|
|
$
|
356,871
|
|
|
91.0
|
%
|
|
$
|
334,760
|
|
|
85.0
|
%
|
|
$
|
22,111
|
|
|
6.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The decrease in administrative costs was driven by lower spending across various categories in connection with savings initiatives.
The increase in stock-based compensation expense was driven by favorable operating results in connection with awards tied to performance.
For the twelve months ended December 31, 2019, an impairment charge of $4.9 million was primarily attributable to the write-down of goodwill equal to the excess carrying value above the fair value of a reporting unit.
Adjusted EBITDA in 2019 remained flat compared to 2018 as the decline in revenue was offset by the reduction in operating expenses.
Integrated Networks - Group B
The change in operating results in the Integrated Networks - Group B reportable segment for the twelve months ended December 31, 2019 and 2018 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
2018
|
|
Change
|
Integrated Networks - Group B
|
|
$
|
|
% of
Revenue
|
|
$
|
|
% of
Revenue
|
|
$
|
|
%
|
|
|
(Dollars in Thousands)
|
Revenue
|
|
$
|
531,717
|
|
|
|
|
$
|
551,317
|
|
|
|
|
$
|
(19,600)
|
|
|
(3.6)
|
%
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services sold
|
|
328,165
|
|
|
61.7
|
%
|
|
355,346
|
|
|
64.5
|
%
|
|
(27,181)
|
|
|
(7.6)
|
%
|
Office and general expenses
|
|
124,298
|
|
|
23.4
|
%
|
|
124,452
|
|
|
22.6
|
%
|
|
(154)
|
|
|
(0.1)
|
%
|
Depreciation and amortization
|
|
15,904
|
|
|
3.0
|
%
|
|
19,032
|
|
|
3.5
|
%
|
|
(3,128)
|
|
|
(16.4)
|
%
|
Impairment and other losses
|
|
1,933
|
|
|
0.4
|
%
|
|
17,828
|
|
|
3.2
|
%
|
|
(15,895)
|
|
|
(89.2)
|
%
|
|
|
470,300
|
|
|
88.4
|
%
|
|
516,658
|
|
|
93.7
|
%
|
|
(46,358)
|
|
|
(9.0)
|
%
|
Operating income
|
|
$
|
61,417
|
|
|
11.6
|
%
|
|
$
|
34,659
|
|
|
6.3
|
%
|
|
$
|
26,758
|
|
|
77.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
84,568
|
|
|
15.9
|
%
|
|
$
|
74,091
|
|
|
13.4
|
%
|
|
$
|
10,477
|
|
|
14.1
|
%
|
Revenue decline was primarily attributable to client losses and a reduction in spending by certain clients, partially offset by new client wins and higher spending by other clients of $26.2 million, or 4.8% and unfavorable impact of foreign exchange of $4.7 million, or 0.9%, offset by a contribution of $11.3 million, or 2.1%, from an acquired Partner Firm.
The change in operating income was attributable to a decline in revenue, more than offset by lower operating expenses, as outlined below.
The change in the categories of expenses as a percentage of revenue in the Integrated Networks - Group B reportable segment for the twelve months ended December 31, 2019 and 2018 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
2018
|
|
Change
|
Integrated Networks - Group B
|
|
$
|
|
% of
Revenue
|
|
$
|
|
% of
Revenue
|
|
$
|
|
%
|
|
|
(Dollars in Thousands)
|
Direct costs
|
|
$
|
73,776
|
|
|
13.9
|
%
|
|
$
|
56,755
|
|
|
10.3
|
%
|
|
$
|
17,021
|
|
|
30.0
|
%
|
Staff costs
|
|
306,549
|
|
|
57.7
|
%
|
|
345,853
|
|
|
62.7
|
%
|
|
(39,304)
|
|
|
(11.4)
|
%
|
Administrative
|
|
66,574
|
|
|
12.5
|
%
|
|
74,618
|
|
|
13.5
|
%
|
|
(8,044)
|
|
|
(10.8)
|
%
|
Deferred acquisition consideration
|
|
1,261
|
|
|
0.2
|
%
|
|
(4,318)
|
|
|
(0.8)
|
%
|
|
5,579
|
|
|
NM
|
Stock-based compensation
|
|
4,303
|
|
|
0.8
|
%
|
|
6,890
|
|
|
1.2
|
%
|
|
(2,587)
|
|
|
(37.5)
|
%
|
Depreciation and amortization
|
|
15,904
|
|
|
3.0
|
%
|
|
19,032
|
|
|
3.5
|
%
|
|
(3,128)
|
|
|
(16.4)
|
%
|
Impairment and other losses
|
|
1,933
|
|
|
0.4
|
%
|
|
17,828
|
|
|
3.2
|
%
|
|
(15,895)
|
|
|
(89.2)
|
%
|
Total operating expenses
|
|
$
|
470,300
|
|
|
88.4
|
%
|
|
$
|
516,658
|
|
|
93.7
|
%
|
|
$
|
(46,358)
|
|
|
(9.0)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct costs were higher, inclusive of higher billable costs for client arrangements accounted for as principal.
The decrease in staff costs was attributable to staffing reductions at certain Partner Firms in connection with the decline in revenue and cost savings initiatives.
The decrease in administrative costs was driven by lower spending across various categories in connection with savings initiatives.
Deferred acquisition consideration change for the twelve months ended December 31, 2019 was primarily attributable to the aggregate performance of certain Partner Firms in 2019 relative to the previously projected expectations.
The decrease in stock-based compensation expense was driven by operating results in connection with awards tied to performance.
For the twelve months ended December 31, 2019, an impairment charge of $1.9 million was attributable to an impairment in connection with the sublet of a leased property, to reduce the carrying value of a right-of-use lease asset and related leasehold improvements.
For the twelve months ended December 31, 2018, an impairment charge of $17.8 million primarily attributable to the write-down of goodwill equal to the excess carrying value above the fair value of a reporting unit.
The increase in Adjusted EBITDA in 2019 principally from a reduction in operating expenses that more than offset the decline in revenues.
Media & Data Network
The change in operating results in the Media & Data Network reportable segment for the twelve months ended December 31, 2019 and 2018 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
2018
|
|
Change
|
Media & Data Network
|
|
$
|
|
% of
Revenue
|
|
$
|
|
% of
Revenue
|
|
$
|
|
%
|
|
|
(Dollars in Thousands)
|
Revenue
|
|
$
|
161,451
|
|
|
|
|
$
|
183,287
|
|
|
|
|
$
|
(21,836)
|
|
|
(11.9)
|
%
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services sold
|
|
118,189
|
|
|
73.2
|
%
|
|
129,296
|
|
|
70.5
|
%
|
|
(11,107)
|
|
|
(8.6)
|
%
|
Office and general expenses
|
|
35,654
|
|
|
22.1
|
%
|
|
42,424
|
|
|
23.1
|
%
|
|
(6,770)
|
|
|
(16.0)
|
%
|
Depreciation and amortization
|
|
4,303
|
|
|
2.7
|
%
|
|
3,820
|
|
|
2.1
|
%
|
|
483
|
|
|
12.6
|
%
|
Impairment and other losses
|
|
929
|
|
|
0.6
|
%
|
|
59,188
|
|
|
32.3
|
%
|
|
(58,259)
|
|
|
(98.4)
|
%
|
|
|
159,075
|
|
|
98.5
|
%
|
|
234,728
|
|
|
128.1
|
%
|
|
(75,653)
|
|
|
(32.2)
|
%
|
Operating income (loss)
|
|
$
|
2,376
|
|
|
1.5
|
%
|
|
$
|
(51,441)
|
|
|
(28.1)
|
%
|
|
$
|
53,817
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
7,746
|
|
|
4.8
|
%
|
|
$
|
12,205
|
|
|
6.7
|
%
|
|
$
|
(4,459)
|
|
|
(36.5)
|
%
|
The decrease in revenue was primarily attributable to client losses and a reduction in spending by certain clients.
The change in operating income (loss) was attributable to a decline in revenue, more than offset by lower operating expenses.
The change in the categories of expenses as a percentage of revenue in the Media & Data Network reportable segment for the twelve months ended December 31, 2019 and 2018 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
2018
|
|
Change
|
Media & Data Network
|
|
$
|
|
% of
Revenue
|
|
$
|
|
% of
Revenue
|
|
$
|
|
%
|
|
|
(Dollars in Thousands)
|
Direct costs
|
|
$
|
43,232
|
|
|
26.8
|
%
|
|
$
|
43,363
|
|
|
23.7
|
%
|
|
$
|
(131)
|
|
|
(0.3)
|
%
|
Staff costs
|
|
85,627
|
|
|
53.0
|
%
|
|
101,267
|
|
|
55.3
|
%
|
|
(15,640)
|
|
|
(15.4)
|
%
|
Administrative
|
|
24,846
|
|
|
15.4
|
%
|
|
26,452
|
|
|
14.4
|
%
|
|
(1,606)
|
|
|
(6.1)
|
%
|
Deferred acquisition consideration
|
|
75
|
|
|
—
|
%
|
|
318
|
|
|
0.2
|
%
|
|
(243)
|
|
|
(76.4)
|
%
|
Stock-based compensation
|
|
63
|
|
|
—
|
%
|
|
320
|
|
|
0.2
|
%
|
|
(257)
|
|
|
(80.3)
|
%
|
Depreciation and amortization
|
|
4,303
|
|
|
2.7
|
%
|
|
3,820
|
|
|
2.1
|
%
|
|
483
|
|
|
12.6
|
%
|
Impairment and other losses
|
|
929
|
|
|
0.6
|
%
|
|
59,188
|
|
|
32.3
|
%
|
|
(58,259)
|
|
|
(98.4)
|
%
|
Total operating expenses
|
|
$
|
159,075
|
|
|
98.5
|
%
|
|
$
|
234,728
|
|
|
128.1
|
%
|
|
$
|
(75,653)
|
|
|
(32.2)
|
%
|
The decrease in staff costs was attributable to staffing reductions in connection with client losses.
For the twelve months ended December 31, 2019, an impairment charge of $0.9 million was recognized, in connection with the sublet of a leased property, to reduce the carrying value of a right-of-use lease asset and related leasehold improvements.
For the twelve months ended December 31, 2018, an impairment charge of $59.2 million was recognized, primarily attributable to the write-down of goodwill equal to the excess carrying value above the fair value of reporting unit.
The decrease in Adjusted EBITDA is primarily due to the reduction in revenue, partially offset by lower operating expense.
All Other
The change in operating results in the All Other category for the years ended December 31, 2019 and 2018 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
2018
|
|
Change
|
All Other
|
|
$
|
|
% of
Revenue
|
|
$
|
|
% of
Revenue
|
|
$
|
|
%
|
|
|
(Dollars in Thousands)
|
Revenue
|
|
$
|
330,534
|
|
|
|
|
$
|
346,594
|
|
|
|
|
$
|
(16,060)
|
|
|
(4.6)
|
%
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services sold
|
|
231,301
|
|
|
70.0
|
%
|
|
243,568
|
|
|
70.3
|
%
|
|
(12,267)
|
|
|
(5.0)
|
%
|
Office and general expenses
|
|
64,322
|
|
|
19.5
|
%
|
|
67,932
|
|
|
19.6
|
%
|
|
(3,610)
|
|
|
(5.3)
|
%
|
Depreciation and amortization
|
|
8,695
|
|
|
2.6
|
%
|
|
12,980
|
|
|
3.7
|
%
|
|
(4,285)
|
|
|
(33.0)
|
%
|
Impairment and other losses
|
|
11
|
|
|
—
|
%
|
|
7,871
|
|
|
2.3
|
%
|
|
(7,860)
|
|
|
(99.9)
|
%
|
|
|
304,329
|
|
|
92.1
|
%
|
|
332,351
|
|
|
95.9
|
%
|
|
(28,022)
|
|
|
(8.4)
|
%
|
Operating income
|
|
$
|
26,205
|
|
|
7.9
|
%
|
|
$
|
14,243
|
|
|
4.1
|
%
|
|
$
|
11,962
|
|
|
84.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
37,618
|
|
|
11.4
|
%
|
|
$
|
38,307
|
|
|
11.1
|
%
|
|
$
|
(689)
|
|
|
(1.8)
|
%
|
The change in revenue included contributions of $3.3 million, or 1.0%, and revenue from existing Partner Firms of $1.8 million, or 0.5%, more than offset by a negative revenue impact of $16.2 million, or 4.7%, from the disposition of a Partner Firm and unfavorable impact of foreign exchange of $4.9 million, or 1.4%. In addition, revenue from existing Partner Firms increased $1.8 million, or 0.5%, at certain Partner Firms.
The change in operating income was attributable to a decline in revenue, partially offset by lower operating expenses, as outlined below.
The change in the categories of expenses as a percentage of revenue in the All Other category for the twelve months ended December 31, 2019 and 2018 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
2018
|
|
Change
|
All Other
|
|
$
|
|
% of
Revenue
|
|
$
|
|
% of
Revenue
|
|
$
|
|
%
|
|
|
(Dollars in Thousands)
|
Direct costs
|
|
$
|
67,868
|
|
|
20.5
|
%
|
|
$
|
62,406
|
|
|
18.0
|
%
|
|
$
|
5,462
|
|
|
8.8
|
%
|
Staff costs
|
|
186,785
|
|
|
56.5
|
%
|
|
205,142
|
|
|
59.2
|
%
|
|
(18,357)
|
|
|
(8.9)
|
%
|
Administrative
|
|
38,263
|
|
|
11.6
|
%
|
|
40,739
|
|
|
11.8
|
%
|
|
(2,476)
|
|
|
(6.1)
|
%
|
Deferred acquisition consideration
|
|
2,333
|
|
|
0.7
|
%
|
|
2,458
|
|
|
0.7
|
%
|
|
(125)
|
|
|
(5.1)
|
%
|
Stock-based compensation
|
|
374
|
|
|
0.1
|
%
|
|
755
|
|
|
0.2
|
%
|
|
(381)
|
|
|
(50.5)
|
%
|
Depreciation and amortization
|
|
8,695
|
|
|
2.6
|
%
|
|
12,980
|
|
|
3.7
|
%
|
|
(4,285)
|
|
|
(33.0)
|
%
|
Impairment and other losses
|
|
11
|
|
|
—
|
%
|
|
7,871
|
|
|
2.3
|
%
|
|
(7,860)
|
|
|
(99.9)
|
%
|
Total operating expenses
|
|
$
|
304,329
|
|
|
92.1
|
%
|
|
$
|
332,351
|
|
|
95.9
|
%
|
|
$
|
(28,022)
|
|
|
(8.4)
|
%
|
The decrease in staff costs was primarily attributable to staff reductions and the disposition of a Partner Firm.
The decrease in administrative costs was driven by lower spending across various categories in connection with savings initiatives.
The decrease in deferred acquisition consideration was primarily attributable to the aggregate performance of certain Partner Firms in 2019 relative to the previously projected expectations.
For the twelve months ended December 31, 2019, the impairment charge was recognized in connection with the sublet of a leased property, to reduce the carrying value of a right-of-use lease asset and related leasehold improvements.
For the twelve months ended December 31, 2018, the impairment charge was primarily attributable to the write-down of goodwill equal to excess carrying value above the fair value of a reporting unit.
Adjusted EBITDA in 2019 remained flat compared to 2018 as the decline in revenue was offset by the reduction in operating expenses.
Corporate
The change in operating expenses for Corporate for the twelve months ended December 31, 2019 and 2018 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
2018
|
|
Change
|
Corporate
|
|
$
|
|
$
|
|
$
|
|
%
|
|
|
(Dollars in Thousands)
|
Staff costs
|
|
$
|
29,434
|
|
|
$
|
30,179
|
|
|
$
|
(745)
|
|
|
(2.5)
|
%
|
Administrative
|
|
12,739
|
|
|
17,240
|
|
|
(4,501)
|
|
|
(26.1)
|
%
|
Stock-based compensation
|
|
1,880
|
|
|
4,659
|
|
|
(2,779)
|
|
|
(59.6)
|
%
|
Depreciation and amortization
|
|
868
|
|
|
762
|
|
|
106
|
|
|
13.9
|
%
|
Impairment and other losses
|
|
847
|
|
|
2,317
|
|
|
(1,470)
|
|
|
(63.4)
|
%
|
Total operating expenses
|
|
$
|
45,768
|
|
|
$
|
55,157
|
|
|
$
|
(9,389)
|
|
|
(17.0)
|
%
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
(30,601)
|
|
|
$
|
(38,761)
|
|
|
$
|
8,160
|
|
|
(21.1)
|
%
|
Staff costs declined in connection with a reduction in staff.
The decrease in administrative costs was primarily related to lower professional fees and various other costs in connection with cost savings initiatives.
Stock-based compensation was lower in the twelve months ended December 31, 2019 due to the reversal of expense previously recognized in connection with the forfeiture of a performance-based equity award.
The increase in Adjusted EBITDA is a result of the change in operating expenses and the exclusion of professional fees associated with restructuring activities and the occupancy costs associated with the centralization of our New York real estate portfolio.
Liquidity and Capital Resources:
Liquidity
The following table provides summary information about the Company’s liquidity position:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
2018
|
|
|
|
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
$
|
32,559
|
|
|
$
|
86,539
|
|
|
$
|
17,280
|
|
|
|
Net cash provided by (used in) investing activities
|
$
|
(8,287)
|
|
|
$
|
115
|
|
|
$
|
(50,431)
|
|
|
|
Net cash provided by (used in) financing activities
|
$
|
(73,426)
|
|
|
$
|
(11,729)
|
|
|
$
|
21,434
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The effects of the COVID-19 pandemic negatively impacted the Company’s cash flows in 2020. The Company took various actions to combat the impact of COVID-19 as discussed in the Executive Summary section above. While it is difficult to predict the continued impact of the pandemic, the Company believes it is well positioned through the actions taken in 2020 to successfully work through the effects of COVID-19 in 2021.
The Company had cash and cash equivalents of $60.8 million and $106.9 million as of December 31, 2020 and December 31, 2019, respectively. The Company intends to maintain sufficient cash and/or available borrowings to fund operations for the next twelve months. The Company has historically been able to maintain and expand its business using cash generated from operating activities, funds available under its Credit Agreement, and other initiatives, such as obtaining additional debt and equity financing. At December 31, 2020, the Company had no borrowings outstanding and $192.8 million available under the Credit Agreement.
The Company’s obligations extending beyond twelve months primarily consist of deferred acquisition payments, capital expenditures, scheduled lease obligation payments, and interest payments on borrowings under the Company’s 7.50% Notes due 2024. Based on the current outlook, the Company believes future cash flows from operations, together with the Company’s existing cash balance and availability of funds under the Company’s Credit Agreement, will be sufficient to meet the Company’s anticipated cash needs for the next twelve months. The Company’s ability to make scheduled deferred acquisition payments, principal and interest payments, to refinance indebtedness or to fund planned capital expenditures will depend on future performance, which is subject to general economic conditions, the competitive environment and other factors, including those described in this 2020 Form 10-K and in the Company’s other SEC filings.
Working Capital
At December 31, 2020, the Company had a working capital deficit of $204.1 million compared to a deficit of $197.7 million at December 31, 2019. The Company’s working capital is impacted by seasonality in media buying, amounts spent by clients, and timing of amounts received from clients and subsequently paid to suppliers. Media buying is impacted by the timing of certain events, such as major sporting competitions and national holidays, and there can be a quarter to quarter lag between the time amounts received from clients for the media buying are subsequently paid to suppliers. The Company intends to maintain sufficient cash or availability of funds under the Credit Agreement at any particular time to adequately fund working capital should there be a need to do so from time to time.
Cash Flows
Operating Activities
Cash flows provided by operating activities for the twelve months ended December 31, 2020 was $32.6 million, primarily driven by cash flows from earnings, partially offset by unfavorable working capital requirements, primarily driven by media and other supplier payments.
Cash flows provided by operating activities for the twelve months ended December 31, 2019 was $86.5 million, primarily driven by cash flows from earnings, accompanied by nominal unfavorable working capital requirements.
Cash flows provided by operating activities for the twelve months ended December 31, 2018 was $17.3 million, primarily reflecting unfavorable working capital requirements, driven by media and other supplier payments, and deferred acquisition consideration payments.
Investing Activities
During the twelve months ended December 31, 2020, cash flows used in investing activities was $8.3 million, which primarily consisted of proceeds of $19.6 million from the sale of the Company’s equity interest in Sloane, offset by $24.3 million of capital expenditures and $1.8 million paid for acquisitions.
During the twelve months ended December 31, 2019, cash flows provided by investing activities was $0.1 million, which primarily consisted of proceeds of $23.1 million from the sale of the Company’s equity interest in Kingsdale, partially offset by $18.6 million of capital expenditures and $4.8 million paid for acquisitions.
During December 31, 2018, cash flows used in investing activities was $50.4 million, primarily consisting of cash paid of $32.7 million for acquisitions and capital expenditures of $20.3 million.
Financing Activities
During the twelve months ended December 31, 2020, cash flows used in financing activities was $73.4 million, primarily driven by $35.4 million in deferred acquisition consideration payments, $22.0 million for the purchase of a portion of the Company’s Senior Notes and $16.0 million in distribution payments.
During the twelve months ended December 31, 2019, cash flows used in financing activities was $11.7 million, primarily driven by $98.6 million in proceeds, net of fees, from the issuance of common and preferred shares, more than offset by $68.1 million in net repayments under the Credit Agreement, $30.2 million in deferred acquisition consideration payments and $12.0 million in distribution payments.
During December 31, 2018, cash flows provided by financing activities was $21.4 million, primarily driven by $68.1 million in net borrowing under the Credit Agreement, offset by $32.2 million of deferred acquisition consideration payments and $14.5 million in distribution payments.
Total Debt
Debt, net of debt issuance costs, was $843.2 million as of December 31, 2020 as compared to $887.6 million outstanding at December 31, 2019. The decline of $44.4 million was primarily a result of the repurchase of a portion of the Company’s Senior Notes and the capitalization of consent fees due to all holders of the Senior Notes in connection with the consent to the
consummation of the combination of MDC with the Stagwell Entities. See Note 11 of the Notes to the Consolidated Financial Statements for information regarding the Company’s $870.3 million aggregate principal amount of its Senior Notes and $211.5 million senior secured revolving credit agreement due February 3, 2022 (the “Credit Agreement”).
The Company is in compliance with all of the terms and conditions of the Credit Agreement, and management believes, based on its current financial projections, that the Company will continue to be in compliance with its covenants over the next twelve months.
If the Company loses all or a substantial portion of its lines of credit under the Credit Agreement, or if the Company uses the maximum available amount under the Credit Agreement, it will be required to seek other sources of liquidity. If the Company were unable to find these sources of liquidity, for example through an equity offering, access to the capital markets or asset sales, the Company’s ability to fund its working capital needs and any contingent obligations with respect to acquisitions and redeemable noncontrolling interests would be adversely affected.
Pursuant to the Credit Agreement, the Company must comply with certain financial covenants including, among other things, covenants for (i) total senior leverage ratio, (ii) total leverage ratio, (iii) fixed charges ratio, and (iv) minimum earnings before interest, taxes and depreciation and amortization, in each case as such term is specifically defined in the Credit Agreement. For the period ended December 31, 2020, the Company’s calculation of each of these covenants, and the specific requirements under the Credit Agreement, respectively, were calculated based on the trailing twelve months as follows:
|
|
|
|
|
|
|
December 31, 2020
|
Total Senior Leverage Ratio
|
(0.02)
|
|
Maximum per covenant
|
2.00
|
|
|
|
Total Leverage Ratio
|
4.42
|
|
Maximum per covenant
|
6.25
|
|
|
|
Fixed Charges Ratio
|
2.52
|
|
Minimum per covenant
|
1.00
|
|
|
|
Earnings before interest, taxes, depreciation and amortization (in millions)
|
$
|
190.1
|
|
Minimum per covenant (in millions)
|
$
|
120.0
|
|
These ratios and measures are not based on GAAP and are not presented as alternative measures of operating performance or liquidity. Some of these ratios and measures include, among other things, pro forma adjustments for acquisitions, one-time charges, and other items, as defined in the Credit Agreement. They are presented here to demonstrate compliance with the covenants in the Credit Agreement, as non-compliance with such covenants could have a material adverse effect on the Company.
Contractual Obligations and Other Commercial Commitments
The following table provides a payment schedule of present and future obligations. Management anticipates that the obligations outstanding at December 31, 2020 will be repaid with new financing, equity offerings, asset sales and/or cash flow from operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
$
|
870,256
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
870,256
|
|
|
$
|
—
|
|
Operating lease obligations
|
|
425,208
|
|
|
68,375
|
|
|
117,094
|
|
|
88,789
|
|
|
150,950
|
|
Interest on debt
|
|
227,225
|
|
|
64,053
|
|
|
130,538
|
|
|
32,634
|
|
|
—
|
|
Deferred acquisition consideration (2)
|
|
83,065
|
|
|
53,730
|
|
|
29,335
|
|
|
—
|
|
|
—
|
|
Other long-term liabilities
|
|
5,185
|
|
|
2,870
|
|
|
2,315
|
|
|
—
|
|
|
—
|
|
Total contractual obligations (3)
|
|
$
|
1,610,939
|
|
|
$
|
189,028
|
|
|
$
|
279,282
|
|
|
$
|
991,679
|
|
|
$
|
150,950
|
|
(1)Indebtedness includes no borrowings under the Credit Agreement which is due in 2022.
(2)Deferred acquisition consideration excludes future payments with an estimated fair value of $3.1 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. The Company estimates all of the $3.1 million will be paid in 2022.
(3)Pension obligations of $17.5 million are not included since the timing of payments are not known.
Other-Balance Sheet Commitments
Media and Production
The Company’s agencies enter into contractual commitments with media providers and agreements with production companies on behalf of its clients at levels that exceed the revenue from services. Some of our agencies purchase media for clients and act as an agent on behalf of their clients. These commitments are included in Accruals and other liabilities when the media services are delivered by the media providers. MDC takes precautions against default on payment for these services and has historically had a very low incidence of default. MDC is still exposed to the risk of significant uncollectible receivables from our clients. The risk of a material loss could significantly increase in periods of severe economic downturn.
Deferred Acquisition Consideration
Deferred acquisition consideration on the balance sheet consists of deferred obligations related to contingent and fixed purchase price payments, and to a lesser extent, contingent and fixed retention payments tied to continued employment of specific personnel. See Notes 2 and 9 of the Notes to the Consolidated Financial Statements for additional information regarding contingent deferred acquisition consideration.
The following table presents the changes in the deferred acquisition consideration by segment for the year ended December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
Integrated Networks - Group A
|
|
Integrated Networks - Group B
|
|
Media & Data Network
|
|
All Other
|
|
Total
|
|
(Dollars in Thousands)
|
Beginning balance of contingent payments
|
$
|
36,124
|
|
|
$
|
27,060
|
|
|
$
|
—
|
|
|
$
|
11,487
|
|
|
$
|
74,671
|
|
Payments
|
(28,538)
|
|
|
(15,242)
|
|
|
(375)
|
|
|
(2,637)
|
|
|
(46,792)
|
|
Additions - acquisitions and step-up transactions
|
5,227
|
|
|
2,476
|
|
|
—
|
|
|
—
|
|
|
7,703
|
|
Redemption value adjustments (1)
|
44,073
|
|
|
(2,706)
|
|
|
375
|
|
|
445
|
|
|
42,187
|
|
Stock-based compensation (1)
|
1,195
|
|
|
1,611
|
|
|
—
|
|
|
—
|
|
|
2,806
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
2,179
|
|
|
52
|
|
|
—
|
|
|
(4)
|
|
|
2,227
|
|
Ending balance of contingent payments
|
60,260
|
|
|
13,251
|
|
|
—
|
|
|
9,291
|
|
|
82,802
|
|
Fixed payments
|
—
|
|
|
263
|
|
|
—
|
|
|
—
|
|
|
263
|
|
|
$
|
60,260
|
|
|
$
|
13,514
|
|
|
$
|
—
|
|
|
$
|
9,291
|
|
|
$
|
83,065
|
|
(1)Redemption value adjustments are fair value changes from the Company’s initial estimates of deferred acquisition payments and stock-based compensation charges are those that are tied to continued employment. Redemption value adjustments and stock-based compensation are recorded within Office and general expenses on the Consolidated Statements of Operations.
Redeemable Noncontrolling Interest
When acquiring less than 100% ownership of an entity, the Company may enter into agreements that give the Company an option to purchase, or require the Company to purchase, the incremental ownership interests under certain circumstances. Where the option to purchase the incremental ownership is within the Company’s control, the amounts are recorded as noncontrolling interests in the equity section of the Company’s balance sheet. Where the incremental purchase may be required of the Company, the amounts are recorded as redeemable noncontrolling interests in mezzanine equity. See Notes 2 and 13 of the Notes to the Consolidated Financial Statements included herein for further information.
The Company intends to finance the cash portion of these contingent payment obligations using available cash from operations, borrowings under the Credit Agreement (and refinancings thereof), and, if necessary, through the incurrence of additional debt and/or issuance of additional equity. The ultimate amount payable in the future relating to these transactions will vary because it is dependent on the future results of operations of the subject businesses and the timing of when these rights are exercised.
Guarantees
Generally, the Company has indemnified the purchasers of certain of its assets in the event that a third party asserts a claim against the purchaser that relates to a liability retained by the Company. These types of indemnification guarantees typically extend for a number of years. Historically, the Company has not made any significant indemnification payments under such agreements and no amounts has been accrued in the accompanying consolidated financial statements with respect to these indemnification guarantees. The Company continues to monitor the conditions that are subject to guarantees and indemnifications to identify whether it is probable that a loss has occurred, and would recognize any such losses under any guarantees or indemnifications in the period when those losses are probable and estimable.
Critical Accounting Policies and Estimates
MDC has prepared the consolidated financial statements in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) for reporting financial information on Form 10-K. Preparation of the Consolidated Financial Statements and related disclosures requires us to make judgments, assumptions and estimates that affect the amounts reported and disclosed in the accompanying financial statements and footnotes. Our significant accounting policies are discussed in Note 2 of the Notes to the Consolidated Financial Statements. Our critical accounting policies are those that are considered by management to require significant judgment, use of estimates and that could have a significant impact on our financial statements. An understanding of our critical accounting policies is necessary to analyze our financial results.
Our critical accounting policies include our accounting for revenue recognition, business combinations, deferred acquisition consideration, redeemable noncontrolling interests, goodwill and intangible assets, income taxes and stock-based compensation. The financial statements are evaluated on an ongoing basis and estimates are based on historical experience, current conditions
and various other assumptions believed to be reasonable under the circumstances. Actual results can differ from those estimates, and it is possible that the differences could be material.
Revenue Recognition. The Company’s revenue is recognized when control of the promised goods or services is transferred to our clients, in an amount that reflects the consideration we expect to be entitled to in exchange for those goods or services. See Note 5 of the Notes to the Consolidated Financial Statements included herein for further information.
Business Combinations. The Company has historically made, and may continue to make, selective acquisitions of marketing communications businesses. In making acquisitions, the price paid is determined by various factors, including service offerings, competitive position, reputation and geographic coverage, as well as prior experience and judgment. Due to the nature of advertising, marketing and corporate communications services companies, the companies acquired frequently have significant identifiable intangible assets, which primarily consist of customer relationships.
For each of the Company’s acquisitions, a detailed review is undertaken to identify other intangible assets and a valuation is performed for all such identified assets. The Company uses several market participant measurements to determine estimated value. This approach includes consideration of similar and recent transactions, as well as utilizing discounted expected cash flow methodologies. Like most service businesses, a substantial portion of the intangible asset value that the Company acquires is the specialized know-how of the workforce, which is treated as part of goodwill and is not required to be valued separately. The majority of the value of the identifiable intangible assets that the Company acquires is derived from customer relationships, including the related customer contracts, as well as trademarks.
Deferred Acquisition Consideration. Most acquisitions include an initial payment at the time of closing and provide for future additional contingent purchase price payments. Contingent purchase price obligations for these transactions is recorded as a deferred acquisition consideration liability, are derived from the performance of the acquired entity and are based on predetermined formulas. These various contractual valuation formulas may be dependent on future events, such as the growth rate of the earnings of the relevant subsidiary during the contractual period, and, in some cases, the currency exchange rate on the date of payment. The liability is adjusted quarterly based on changes in current information affecting each subsidiary’s current operating results and the impact this information will have on future results included in the calculation of the estimated liability. In addition, changes in various contractual valuation formulas as well as adjustments to present value impact quarterly adjustments. These adjustments are recorded in results of operations.
Redeemable Noncontrolling Interests. Many of the Company’s acquisitions include contractual arrangements where the noncontrolling shareholders have an option to purchase, or may require the Company to purchase, such noncontrolling shareholders’ incremental ownership interests under certain circumstances and the Company has similar call options under the same contractual terms. The amount of consideration under these contractual arrangements is not a fixed amount, but rather is dependent upon various valuation formulas, such as the average earnings of the relevant subsidiary through the date of exercise or the growth rate of the earnings of the relevant subsidiary during that period. In the event that an incremental purchase may be required of the Company, the amounts are recorded as redeemable noncontrolling interests in mezzanine equity on the Consolidated Balance Sheet at their acquisition date fair value and adjusted for changes to their estimated redemption value through Common stock and other paid-in capital (but not less than their initial redemption value), except for foreign currency translation adjustments. These adjustments will not impact the calculation of earnings (loss) per share if the redemption values are less than the estimated fair values.
Goodwill. The Company reviews goodwill for impairment annually as of October 1st of each year or more frequently if indicators of potential impairment exist. The Company performs its goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount and recognizes an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value provided the loss recognized does not exceed the total amount of goodwill allocated to that reporting unit.
For the annual impairment testing, the Company has the option of assessing qualitative factors to determine whether it is more likely than not that the carrying amount of a reporting unit exceeds its fair value or performing a quantitative goodwill impairment test. Qualitative factors considered in the assessment include industry and market considerations, the competitive environment, overall financial performance, changing cost factors such as labor costs, and other factors specific to each reporting unit such as change in management or key personnel.
If the Company elects to perform the qualitative assessment and concludes that it is more likely than not that the fair value of the reporting unit is more than its carrying amount, then goodwill is not considered impaired and the quantitative impairment test is not necessary. For reporting units for which the qualitative assessment concludes that it is more likely than not that the fair value of the reporting unit is less than its carrying amount and for reporting units for which the qualitative assessment is not performed, the Company will perform the quantitative impairment test, which compares the fair value of the reporting unit to its carrying amount. If the fair value of the reporting unit exceeds the carrying amount of the net assets assigned to that reporting unit, goodwill is not considered impaired and additional analysis is not required. However, if the carrying amount of the net
assets assigned to the reporting unit exceeds the fair value of the reporting unit, then the recognition of an impairment charge is required.
Determining the fair value of a reporting unit involves the use of significant estimates and assumptions. For the 2020 annual impairment test, the Company used an income approach, which incorporates the use of the discounted cash flow (“DCF”) method. The income approach requires the exercise of significant judgment, including judgment about the amount and timing of expected future cash flows, assumed terminal value and appropriate discount rates.
The DCF estimates incorporate expected cash flows that represent a spectrum of the amount and timing of possible cash flows of each reporting unit from a market participant perspective. The expected cash flows are developed from the Company’s long-range planning process using projections of operating results and related cash flows based on assumed long-term growth rates and demand trends and appropriate discount rates based on a reporting units weighted average cost of capital (“WACC”) as determined by considering the observable WACC of comparable companies and factors specific to the reporting unit. The terminal value is estimated using a constant growth method which requires an assumption about the expected long-term growth rate. The estimates are based on historical data and experience, industry projections, economic conditions, and the Company’s expectations. We performed the quantitative impairment test in 2020. See Note 8 of the Notes to the Consolidated Financial Statements for additional information regarding the Company’s impairment test and impairment charges recognized.
The Company utilized long-term growth rates and a WACC for the Company’s reporting units ranging from 0% to 3% and 11% to 21%, respectively, in our annual goodwill impairment test.
For the 2020 annual goodwill impairment test, the Company had 23 reporting units, all of which were subject to the quantitative goodwill impairment test. The excess of fair value over the carrying amount ("headroom") for the Company’s reporting units ranged from 2% to in excess of 100%. The Company performed a sensitivity analysis which included a 1% increase in the WACC, which resulted in a nominal impairment for one reporting with a headroom of 2%.
The Company believes the estimates and assumptions used in the calculations are reasonable. However, if there was an adverse change in the facts and circumstances, then an impairment charge may be necessary in the future. Specifically, as mentioned above, the fair value of one reporting unit, with goodwill of approximately $89 million, exceeded its carrying value by 2% and therefore is highly sensitive to adverse changes in the facts and circumstances that could result in a possible future impairment. Should the fair value of any of the Company’s reporting units fall below its carrying amount because of reduced operating performance, market declines, changes in the discount rate, or other conditions, charges for impairment may be necessary. The Company monitors its reporting units to determine if there is an indicator of potential impairment.
Income Taxes. The Company records a valuation allowance against deferred income tax assets when management believes it is more likely than not that some portion or all of the deferred income tax assets will not be realized. Management evaluates on a quarterly basis all available positive and negative evidence considering factors such as the reversal of deferred income tax liabilities, projected future taxable income, the character of the income tax asset, tax planning strategies, changes in tax laws and other factors. The periodic assessment of the net carrying value of the Company’s deferred tax assets under the applicable accounting rules requires significant management judgment. A change to any of these factors could impact the estimated valuation allowance and income tax expense.
Stock-based Compensation. The fair value method is applied to all awards granted, modified or settled. Under the fair value method, compensation cost is measured at fair value at the date of grant and is expensed over the service period that is the award’s vesting period. Awards based on performance conditions are recorded as compensation expense when the performance conditions are expected to be met. See Note 15 of the Notes to the Consolidated Financial Statements for further information.
From time to time, certain acquisitions and step-up transactions include an element of compensation related payments. The Company accounts for those payments as stock-based compensation.
New Accounting Pronouncements
Information regarding new accounting pronouncements can be found in Note 3 of the Notes to the Consolidated Financial Statements included herein.
Item 7A. Quantitative and Qualitative Disclosures About Market Risk
The Company is exposed to market risk related to interest rates, foreign currencies and impairment risk.
Debt Instruments: At December 31, 2020, the Company’s debt obligations consisted of amounts outstanding under its Credit Agreement and Senior Notes. The Senior Notes bear a fixed 7.50% interest rate. The Credit Agreement bears interest at variable rates based upon the Euro rate, U.S. bank prime rate and U.S. base rate, at the Company’s option. The Company’s ability to obtain the required bank syndication commitments depends in part on conditions in the bank market at the time of syndication. Given that there were no borrowings under the Credit Agreement as of December 31, 2020, a 1.0% increase or decrease in the weighted average interest rate, which was 2.94% at December 31, 2020, would have no interest rate impact.
Foreign Exchange: While the Company primarily conducts business in markets that use the U.S. dollar, the Canadian dollar, the Euro and the British Pound, its non-U.S. operations transact business in numerous different currencies. The Company’s results of operations are subject to risk from the translation to the U.S. dollar of the revenue and expenses of its non-U.S. operations. The effects of currency exchange rate fluctuations on the translation of the Company’s results of operations are discussed in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and in Note 2 of this Annual Report on Form 10-K for the year ended December 31, 2020. For the most part, revenues and expenses incurred related to the non-U.S. operations are denominated in their functional currency. This minimizes the impact that fluctuations in exchange rates will have on profit margins. Translation of intercompany debt, which is not intended to be repaid, is included in cumulative translation adjustments. Translation of current intercompany balances are included in net earnings (loss). The Company generally does not enter into foreign currency forward exchange contracts or other derivative financial instruments to hedge the effects of adverse fluctuations in foreign currency exchange rates.
The Company is exposed to foreign currency fluctuations relating to its intercompany balances between the U.S. and Canada. For every one cent change in the foreign exchange rate between the U.S. and Canada, the impact to the Company’s financial statements would be approximately $2.0 million.
Impairment Risk: At December 31, 2020, the Company had goodwill of $668.2 million and other intangible assets of $33.8 million. The Company reviews goodwill for impairment annually as of October 1st of each year or more frequently if indicators of potential impairment exist. See the Critical Accounting Policies and Estimates section above and Note 8 of the Notes to the Consolidated Financial Statements for further information.
Item 8. Financial Statements and Supplementary Data
MDC PARTNERS INC. AND SUBSIDIARIES
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
Page
|
Financial Statements:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Statement Schedules:
|
|
|
|
Report of Independent Registered Public Accounting Firm
Board of Directors and Shareholders
MDC Partners Inc.
New York, New York
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheets of MDC Partners Inc. (the “Company”) and subsidiaries as of December 31, 2020 and 2019, the related consolidated statements of operations, comprehensive income (loss), shareholders’ deficit, and cash flows for each of the three years in the period ended December 31, 2020, and the related notes and schedules presented in Item 15 (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company and subsidiaries at December 31, 2020 and 2019, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2020, in conformity with accounting principles generally accepted in the United States of America.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the Company's internal control over financial reporting as of December 31, 2020, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”) and our report dated March 16, 2021 expressed an unqualified opinion thereon.
Change in Accounting Principles
As discussed in Note 2 to the consolidated financial statements, the Company changed its method of accounting for leases on January 1, 2019 due to the adoption of Accounting Standards Codification, Leases (“ASC 842”).
Basis for Opinion
These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud.
Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matters communicated below are matters arising from the current period audit of the consolidated financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
Revenue Recognition
As described in Notes 2 and 5 to the consolidated financial statements, the Company provides an extensive range of services to its clients offering a variety of marketing and communication capabilities. The determination of the Company’s performance obligations is specific to the services included within each revenue contract. Based on the services to be provided to a client within a contract, and how those services are provided, multiple services could represent separate performance obligations or be combined and considered as one performance obligation. Revenue is typically recognized based on the measure of progress of each distinct performance obligation, as services are performed. Revenue is typically recognized using input methods (including direct labor hours, materials and third-party costs) that correspond with efforts incurred to date in relation to total estimated efforts to complete the contract.
We identified the determination of the measure of progress of performance obligations as a critical audit matter. The determination of the total estimated cost and progress toward completion requires management to make significant estimates and assumptions. A higher
degree of auditor judgment was required to evaluate the key assumptions used to estimate costs to complete the contracts, including the labor hours, materials, and third-party costs to complete the contracts. Changes in these estimates can have a significant impact on the revenue recognized each period. Auditing these aspects involved especially challenging auditor judgment due to the nature and extent of audit effort required to evaluate the reasonableness of management’s assumptions and estimates over the duration of these contracts.
The primary procedures we performed to address this critical audit matter included:
a.Testing the operating effectiveness of certain controls relating to management’s estimation of the measure of progress of each performance obligation within revenue contracts including: (i) development of contract budgets, (ii) ongoing assessment and revisions to contract budgets, and (iii) ongoing review of contract status including nature of activities to complete.
b.Assessing the reasonableness of management’s estimation of the measure of progress for a sample of contracts through: (i) corroborating measure of progress against relevant evidence outside the accounting function, (ii) performing retrospective review of the estimated costs to complete to assess the reasonableness of management’s judgments, (iii) testing a sample of revenue contracts and underlying documents to determine the accuracy of key cost inputs, such as labor hours, materials, and third-party costs, and (iv) assessing the reasonableness of the measure of progress of performance obligations through testing of a sample of costs incurred to date and estimated costs to complete.
Goodwill Impairment Assessment
As described in Notes 2 and 8 to the consolidated financial statements, the Company’s consolidated goodwill balance as of December 31, 2020 was $668.2 million. The Company tests for impairment annually on a reporting unit basis or more often when impairment indicators exist. As a result of the COVID-19 pandemic, the Company performed an interim goodwill impairment test in the second quarter of 2020 that resulted in a goodwill impairment charge of $13.4 million. In connection with the Company’s annual impairment assessment performed as of October 1, 2020 the Company recorded an additional impairment charge of $48.3 million. The Company’s evaluation of goodwill for impairment involves the comparison of the fair value of each reporting unit to its carrying value. The Company determines the fair value of its reporting units using a discounted cash flow model. The determination of the fair value using the discounted cash flow model requires management to make significant estimates and assumptions related to the amount and timing of expected future cash flows, assumed terminal values and appropriate discount rates.
We identified the valuation of certain reporting units during the impairment assessment of goodwill as a critical audit matter. The principal considerations for our determination are: (i) for certain reporting units, the deterioration of economic conditions led to an increased sensitivity to estimates due to the decline in the excess of fair value over book value as of the annual testing date of October 1, 2020, as such, the assumptions and judgments used were more sensitive to management’s estimates, and (ii) inherent uncertainties exist related to the Company’s forecasts and how various economic and other factors, including the projected impact from the COVID-19 pandemic, could affect the Company’s forecasted assumptions of future cash flows and the selection of the discount rate included in the income approach. Auditing these elements involved especially challenging auditor judgment due to the nature and extent of audit effort required to address these matters, including the extent of specialized skill or knowledge needed.
The primary procedures we performed to address this critical audit matter included:
•Evaluating the reasonableness of management’s forecasts of future cash flows given the inherent uncertainty of COVID-19 through: (i) comparing actual results to management’s historical forecasts and industry data, (ii) corroborating the consistency of assumptions utilized in management forecasts with other internal information and with evidence obtained in other areas of the audit such as reviewing historical operating results of the reporting unit and reviewing revenue contracts and supporting documentation for cost reductions such as headcount analysis to support future projections, (iii) performing sensitivity analyses of reporting units’ cash flow projections, and (iv) performing procedures to assess the completeness, accuracy and relevance of the underlying data used in the discounted cash flow analysis.
•Utilizing personnel with specialized knowledge and skill in valuation to assist in: (i) evaluating the appropriateness of the methodologies and the valuation models utilized by management to determine the fair values of the reporting units, and (ii) assessing the reasonableness of certain assumptions incorporated into the valuation models including terminal growth rates and discount rates.
/s/ BDO USA, LLP
We have served as the Company's auditor since 2006.
New York, New York
March 16, 2021
MDC PARTNERS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(thousands of United States dollars, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
2020
|
|
2019
|
|
2018
|
Revenue:
|
|
|
|
|
|
Services
|
$
|
1,199,011
|
|
|
$
|
1,415,803
|
|
|
$
|
1,475,088
|
|
Operating Expenses:
|
|
|
|
|
|
Cost of services sold
|
769,899
|
|
|
961,076
|
|
|
991,198
|
|
Office and general expenses
|
341,565
|
|
|
328,339
|
|
|
349,056
|
|
Depreciation and amortization
|
36,905
|
|
|
38,329
|
|
|
46,196
|
|
Impairment and other losses
|
96,399
|
|
|
8,599
|
|
|
87,204
|
|
|
1,244,768
|
|
|
1,336,343
|
|
|
1,473,654
|
|
Operating income (loss)
|
(45,757)
|
|
|
79,460
|
|
|
1,434
|
|
Other Income (Expenses):
|
|
|
|
|
|
Interest expense and finance charges, net
|
(62,163)
|
|
|
(64,942)
|
|
|
(67,075)
|
|
Foreign exchange gain (loss)
|
(982)
|
|
|
8,750
|
|
|
(23,258)
|
|
Other, net
|
20,500
|
|
|
(2,401)
|
|
|
230
|
|
|
(42,645)
|
|
|
(58,593)
|
|
|
(90,103)
|
|
Income (loss) before income taxes and equity in earnings of non-consolidated affiliates
|
(88,402)
|
|
|
20,867
|
|
|
(88,669)
|
|
Income tax expense
|
116,555
|
|
|
10,316
|
|
|
29,615
|
|
Income (loss) before equity in earnings of non-consolidated affiliates
|
(204,957)
|
|
|
10,551
|
|
|
(118,284)
|
|
Equity in earnings (losses) of non-consolidated affiliates
|
(2,240)
|
|
|
352
|
|
|
62
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
(207,197)
|
|
|
10,903
|
|
|
(118,222)
|
|
Net income attributable to the noncontrolling interest
|
(21,774)
|
|
|
(16,156)
|
|
|
(11,785)
|
|
Net loss attributable to MDC Partners Inc.
|
(228,971)
|
|
|
(5,253)
|
|
|
(130,007)
|
|
Accretion on and net income allocated to convertible preference shares
|
(14,179)
|
|
|
(12,304)
|
|
|
(8,355)
|
|
Net loss attributable to MDC Partners Inc. common shareholders
|
$
|
(243,150)
|
|
|
$
|
(17,557)
|
|
|
$
|
(138,362)
|
|
Loss Per Common Share:
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to MDC Partners Inc. common shareholders
|
$
|
(3.34)
|
|
|
$
|
(0.25)
|
|
|
$
|
(2.42)
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to MDC Partners Inc. common shareholders
|
$
|
(3.34)
|
|
|
$
|
(0.25)
|
|
|
$
|
(2.42)
|
|
Weighted Average Number of Common Shares Outstanding:
|
|
|
|
|
|
Basic
|
72,862,178
|
|
|
69,132,100
|
|
|
57,218,994
|
|
Diluted
|
72,862,178
|
|
|
69,132,100
|
|
|
57,218,994
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to the Consolidated Financial Statements.
MDC PARTNERS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(thousands of United States dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
2020
|
|
2019
|
|
2018
|
Comprehensive Income (Loss)
|
|
|
|
|
|
Net income (loss)
|
$
|
(207,197)
|
|
|
$
|
10,903
|
|
|
$
|
(118,222)
|
|
|
|
|
|
|
|
Other comprehensive income (loss), net of applicable tax:
|
|
|
|
|
|
Foreign currency translation adjustment
|
9,092
|
|
|
(6,691)
|
|
|
3,158
|
|
Benefit plan adjustment, net of income tax expense (benefit) of ($519) for 2020, ($740) for 2019 and $223 for 2018
|
(1,354)
|
|
|
(1,911)
|
|
|
555
|
|
Other comprehensive income (loss)
|
7,738
|
|
|
(8,602)
|
|
|
3,713
|
|
Comprehensive income (loss) for the period
|
(199,459)
|
|
|
2,301
|
|
|
(114,509)
|
|
Comprehensive income attributable to the noncontrolling interests
|
(22,504)
|
|
|
(16,543)
|
|
|
(8,824)
|
|
Comprehensive loss attributable to MDC Partners Inc.
|
$
|
(221,963)
|
|
|
$
|
(14,242)
|
|
|
$
|
(123,333)
|
|
See notes to the Consolidated Financial Statements.
MDC PARTNERS INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(thousands of United States dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
December 31, 2019
|
|
|
|
|
ASSETS
|
|
|
|
Current Assets:
|
|
|
|
Cash and cash equivalents
|
$
|
60,757
|
|
|
$
|
106,933
|
|
Accounts receivable, less allowance for doubtful accounts of $5,473 and $3,304
|
374,892
|
|
|
449,288
|
|
|
|
|
|
Expenditures billable to clients
|
10,552
|
|
|
30,133
|
|
|
|
|
|
Other current assets
|
40,939
|
|
|
35,613
|
|
Total Current Assets
|
487,140
|
|
|
621,967
|
|
Fixed assets, at cost, less accumulated depreciation of $136,166 and $129,579
|
90,413
|
|
|
81,054
|
|
Right-of-use assets - operating leases
|
214,188
|
|
|
223,622
|
|
|
|
|
|
Goodwill
|
668,211
|
|
|
731,691
|
|
Other intangible assets, net
|
33,844
|
|
|
54,893
|
|
Deferred tax assets
|
179
|
|
|
84,900
|
|
Other assets
|
17,339
|
|
|
30,179
|
|
Total Assets
|
$
|
1,511,314
|
|
|
$
|
1,828,306
|
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS, AND SHAREHOLDERS’ DEFICIT
|
|
|
|
Current Liabilities:
|
|
|
|
Accounts payable
|
$
|
168,398
|
|
|
$
|
200,148
|
|
Accruals and other liabilities
|
274,968
|
|
|
353,575
|
|
Advance billings
|
152,956
|
|
|
171,742
|
|
Current portion of lease liabilities - operating leases
|
41,208
|
|
|
48,659
|
|
Current portion of deferred acquisition consideration
|
53,730
|
|
|
45,521
|
|
Total Current Liabilities
|
691,260
|
|
|
819,645
|
|
Long-term debt
|
843,184
|
|
|
887,630
|
|
Long-term portion of deferred acquisition consideration
|
29,335
|
|
|
29,699
|
|
Long-term lease liabilities - operating leases
|
247,243
|
|
|
219,163
|
|
Other liabilities
|
82,065
|
|
|
25,771
|
|
|
|
|
|
Total Liabilities
|
1,893,087
|
|
|
1,981,908
|
|
Redeemable Noncontrolling Interests
|
27,137
|
|
|
36,973
|
|
Commitments, Contingencies and Guarantees (Note 14)
|
|
|
|
Shareholders’ Deficit:
|
|
|
|
Convertible preference shares, 145,000 authorized, issued and outstanding at December 31, 2020 and 2019
|
152,746
|
|
|
152,746
|
|
Common stock and other paid-in capital
|
104,367
|
|
|
101,469
|
|
Accumulated deficit
|
(709,751)
|
|
|
(480,779)
|
|
Accumulated other comprehensive income (loss)
|
2,739
|
|
|
(4,269)
|
|
MDC Partners Inc. Shareholders' Deficit
|
(449,899)
|
|
|
(230,833)
|
|
Noncontrolling interests
|
40,989
|
|
|
40,258
|
|
Total Shareholders' Deficit
|
(408,910)
|
|
|
(190,575)
|
|
Total Liabilities, Redeemable Noncontrolling Interests and Shareholders' Deficit
|
$
|
1,511,314
|
|
|
$
|
1,828,306
|
|
See notes to the Consolidated Financial Statements.
MDC PARTNERS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(thousands of United States dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
2020
|
|
2019
|
|
2018
|
Cash flows from operating activities:
|
|
|
|
|
|
Net income (loss)
|
$
|
(207,197)
|
|
|
$
|
10,903
|
|
|
$
|
(118,222)
|
|
Adjustments to reconcile net income (loss) to cash provided by operating activities:
|
|
|
|
|
|
Stock-based compensation
|
14,179
|
|
|
31,040
|
|
|
18,416
|
|
Depreciation and amortization
|
36,905
|
|
|
38,329
|
|
|
46,196
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment and other losses
|
96,399
|
|
|
8,599
|
|
|
87,204
|
|
Adjustment to deferred acquisition consideration
|
42,187
|
|
|
5,403
|
|
|
(374)
|
|
Deferred income taxes (benefits)
|
108,556
|
|
|
4,791
|
|
|
21,585
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of assets and other
|
771
|
|
|
(4,107)
|
|
|
22,451
|
|
|
|
|
|
|
|
Changes in working capital:
|
|
|
|
|
|
Accounts receivable
|
72,453
|
|
|
(37,763)
|
|
|
31,326
|
|
Expenditures billable to clients
|
19,581
|
|
|
12,236
|
|
|
(11,223)
|
|
Prepaid expenses and other current assets
|
24,840
|
|
|
3,474
|
|
|
(17,189)
|
|
Accounts payable, accruals and other current liabilities
|
(144,123)
|
|
|
(14,077)
|
|
|
(18,222)
|
|
Acquisition related payments
|
(13,330)
|
|
|
(5,223)
|
|
|
(29,141)
|
|
Cash in trusts
|
—
|
|
|
—
|
|
|
(656)
|
|
Advance billings
|
(18,662)
|
|
|
32,934
|
|
|
(14,871)
|
|
Net cash provided by operating activities
|
32,559
|
|
|
86,539
|
|
|
17,280
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Capital expenditures
|
(24,310)
|
|
|
(18,596)
|
|
|
(20,264)
|
|
|
|
|
|
|
|
Proceeds from sale of assets
|
19,616
|
|
|
23,050
|
|
|
2,082
|
|
Acquisitions, net of cash acquired
|
(1,816)
|
|
|
(4,823)
|
|
|
(32,713)
|
|
|
|
|
|
|
|
Other
|
(1,777)
|
|
|
484
|
|
|
464
|
|
Net cash provided by (used in) investing activities
|
(8,287)
|
|
|
115
|
|
|
(50,431)
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
Repayment of borrowings under revolving credit facility
|
(550,135)
|
|
|
(1,303,350)
|
|
|
(1,625,862)
|
|
Proceeds from borrowings under revolving credit facility
|
550,135
|
|
|
1,235,205
|
|
|
1,694,005
|
|
Proceeds from issuance of common and convertible preference shares, net of issuance costs
|
—
|
|
|
98,620
|
|
|
—
|
|
Acquisition related payments
|
(35,391)
|
|
|
(30,155)
|
|
|
(32,172)
|
|
Distributions to noncontrolling interests and other
|
(16,036)
|
|
|
(12,049)
|
|
|
(14,537)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repurchase of Bonds
|
(21,999)
|
|
|
—
|
|
|
—
|
|
Net cash provided by (used in) financing activities
|
(73,426)
|
|
|
(11,729)
|
|
|
21,434
|
|
Effect of exchange rate changes on cash, cash equivalents, and cash held in trusts
|
2,978
|
|
|
1
|
|
|
77
|
|
Net increase (decrease) in cash, cash equivalents, and cash held in trusts including cash classified within assets held for sale
|
(46,176)
|
|
|
74,926
|
|
|
(11,640)
|
|
Change in cash and cash equivalents held in trusts classified within held for sale
|
—
|
|
|
(3,307)
|
|
|
(8,298)
|
|
Change in cash and cash equivalents classified within assets held for sale
|
—
|
|
|
4,441
|
|
|
—
|
|
Net increase (decrease) in cash and cash equivalents
|
(46,176)
|
|
|
76,060
|
|
|
(19,938)
|
|
Cash and cash equivalents at beginning of period
|
106,933
|
|
|
30,873
|
|
|
50,811
|
|
Cash and cash equivalents at end of period
|
$
|
60,757
|
|
|
$
|
106,933
|
|
|
$
|
30,873
|
|
MDC PARTNERS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS - (continued)
(thousands of United States dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
2020
|
|
2019
|
|
2018
|
Supplemental disclosures:
|
|
|
|
|
|
Cash income taxes paid
|
$
|
7,946
|
|
|
$
|
2,296
|
|
|
$
|
3,836
|
|
Cash interest paid
|
$
|
57,752
|
|
|
$
|
62,223
|
|
|
$
|
64,012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to the Consolidated Financial Statements.
MDC PARTNERS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ DEFICIT
(thousands of United States dollars, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended
|
|
December 31, 2020
|
|
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 Shareholder's Deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
Amount
|
|
Shares
|
|
|
|
|
|
|
Balance at December 31, 2019
|
145,000
|
|
|
$
|
152,746
|
|
|
72,154,603
|
|
|
$
|
101,469
|
|
|
$
|
(480,779)
|
|
|
$
|
(4,269)
|
|
|
$
|
(230,833)
|
|
|
$
|
40,258
|
|
|
$
|
(190,575)
|
|
Net income attributable to MDC Partners Inc.
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(228,971)
|
|
|
—
|
|
|
(228,971)
|
|
|
—
|
|
|
(228,971)
|
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,008
|
|
|
7,008
|
|
|
730
|
|
|
7,738
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vesting of restricted awards
|
—
|
|
|
—
|
|
|
1,808,984
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Shares acquired and cancelled
|
—
|
|
|
—
|
|
|
(430,739)
|
|
|
(905)
|
|
|
—
|
|
|
—
|
|
|
(905)
|
|
|
—
|
|
|
(905)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
6,629
|
|
|
—
|
|
|
—
|
|
|
6,629
|
|
|
—
|
|
|
6,629
|
|
Changes in redemption value of redeemable noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,800)
|
|
|
—
|
|
|
—
|
|
|
(2,800)
|
|
|
—
|
|
|
(2,800)
|
|
Business acquisitions and step-up transactions, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
1,626
|
|
|
—
|
|
|
—
|
|
|
1,626
|
|
|
—
|
|
|
1,626
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,652)
|
|
|
(1)
|
|
|
—
|
|
|
(1,653)
|
|
|
1
|
|
|
(1,652)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2020
|
145,000
|
|
|
$
|
152,746
|
|
|
73,532,848
|
|
|
$
|
104,367
|
|
|
$
|
(709,751)
|
|
|
$
|
2,739
|
|
|
$
|
(449,899)
|
|
|
$
|
40,989
|
|
|
$
|
(408,910)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended
|
|
December 31, 2019
|
|
Convertible Preference Shares
|
|
Common Shares
|
|
Common Stock and Other Paid-in Capital
|
|
Accumulated Deficit
|
|
Accumulated Other Comprehensive Income
|
|
MDC Partners Inc. Shareholders' Deficit
|
|
Noncontrolling Interests
|
|
Total Shareholder's Deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
Amount
|
|
Shares
|
|
|
|
|
|
|
Balance at December 31, 2018
|
95,000
|
|
|
$
|
90,123
|
|
|
57,521,323
|
|
|
$
|
58,579
|
|
|
$
|
(475,526)
|
|
|
$
|
4,720
|
|
|
$
|
(322,104)
|
|
|
$
|
64,514
|
|
|
$
|
(257,590)
|
|
Net income attributable to MDC Partners Inc.
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,253)
|
|
|
—
|
|
|
(5,253)
|
|
|
—
|
|
|
(5,253)
|
|
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,989)
|
|
|
(8,989)
|
|
|
387
|
|
|
(8,602)
|
|
Issuance of common and convertible preference shares
|
50,000
|
|
|
62,623
|
|
|
14,285,714
|
|
|
35,997
|
|
|
—
|
|
|
—
|
|
|
98,620
|
|
|
—
|
|
|
98,620
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vesting of restricted awards
|
—
|
|
|
—
|
|
|
576,932
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Shares acquired and cancelled
|
—
|
|
|
—
|
|
|
(229,366)
|
|
|
(601)
|
|
|
—
|
|
|
—
|
|
|
(601)
|
|
|
—
|
|
|
(601)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
3,655
|
|
|
—
|
|
|
—
|
|
|
3,655
|
|
|
—
|
|
|
3,655
|
|
Changes in redemption value of redeemable noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
3,160
|
|
|
—
|
|
|
—
|
|
|
3,160
|
|
|
—
|
|
|
3,160
|
|
Business acquisitions and step-up transactions, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
1,911
|
|
|
—
|
|
|
—
|
|
|
1,911
|
|
|
—
|
|
|
1,911
|
|
Changes in ownership interest
|
—
|
|
|
—
|
|
|
—
|
|
|
(91)
|
|
|
—
|
|
|
—
|
|
|
(91)
|
|
|
(24,642)
|
|
|
(24,733)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,141)
|
|
|
—
|
|
|
—
|
|
|
(1,141)
|
|
|
(1)
|
|
|
(1,142)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2019
|
145,000
|
|
|
$
|
152,746
|
|
|
72,154,603
|
|
|
$
|
101,469
|
|
|
$
|
(480,779)
|
|
|
$
|
(4,269)
|
|
|
$
|
(230,833)
|
|
|
$
|
40,258
|
|
|
$
|
(190,575)
|
|
MDC PARTNERS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ DEFICIT - (continued)
(thousands of United States dollars, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended
|
|
December 31, 2018
|
|
Convertible Preference Shares
|
|
Common Shares
|
|
Common Stock and Other Paid-in Capital
|
|
Accumulated Deficit
|
|
Accumulated Other Comprehensive Income
|
|
MDC Partners Inc. Shareholders' Deficit
|
|
Noncontrolling Interests
|
|
Total Shareholder's Deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
Amount
|
|
Shares
|
|
|
|
|
|
|
Balance at December 31, 2017
|
95,000
|
|
|
$
|
90,220
|
|
|
56,375,131
|
|
|
$
|
38,191
|
|
|
$
|
(344,349)
|
|
|
$
|
(1,954)
|
|
|
$
|
(217,892)
|
|
|
$
|
58,030
|
|
|
$
|
(159,862)
|
|
Net loss attributable to MDC Partners Inc.
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(130,007)
|
|
|
—
|
|
|
(130,007)
|
|
|
—
|
|
|
(130,007)
|
|
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,674
|
|
|
6,674
|
|
|
(2,961)
|
|
|
3,713
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses for convertible preference shares
|
—
|
|
|
(97)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(97)
|
|
|
—
|
|
|
(97)
|
|
Vesting of restricted awards
|
—
|
|
|
—
|
|
|
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
|
|
|
$
|
(475,526)
|
|
|
$
|
4,720
|
|
|
$
|
(322,104)
|
|
|
$
|
64,514
|
|
|
$
|
(257,590)
|
|
See notes to the Consolidated Financial Statements.
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
1. Basis of Presentation and Recent Developments
The accompanying consolidated financial statements include the accounts of MDC Partners Inc. (the “Company” or “MDC”), its subsidiaries and variable interest entities for which the Company is the primary beneficiary. MDC has prepared the consolidated financial statements included herein in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) for reporting financial information on Form 10-K. The preparation of financial statements in conformity with GAAP requires us to make judgments, assumptions and estimates about current and future results of operations and cash flows that affect the amounts reported and disclosed. Actual results could differ from these estimates and assumptions.
The COVID-19 pandemic negatively impacted the Company’s results of operations, financial position, and cash flows in 2020. The Company took actions to address the impact of the pandemic, such as working closely with our clients, reducing our expenses and monitoring liquidity. The impact of the pandemic and the corresponding actions are reflected in our judgments, assumptions and estimates in the preparation of the financial statements. If the duration of the COVID-19 pandemic is longer and the operational impact is greater than estimated, the judgments, assumptions and estimates will be updated and could result in different results in the future.
The accompanying financial statements reflect all adjustments, consisting of normally recurring accruals, which in the opinion of management are necessary for a fair presentation, in all material respects, of the information contained therein.
Certain reclassifications have been made to the prior year financial information to conform to the current year presentation.
The Company reorganized its management structure in 2020 which resulted in a change to our reportable segments. Prior periods presented have been recast to reflect the change in reportable segments. See Note 20 of the Notes to the Consolidated Financial Statements included herein.
Nature of Operations
MDC Partners Inc., incorporated under the laws of Canada, is a leading provider of global marketing, advertising, activation, communications and strategic consulting solutions. Through its Networks (and underlying agencies generally referred to as “Partner Firms”), MDC delivers a wide range of customized services in order to drive growth and business performance for its clients.
The Company operates in North America, Europe, Asia, South America, and Australia.
Recent Developments
On December 21, 2020, MDC and Stagwell Media LP, a Delaware limited partnership (“Stagwell”), announced that they entered into a definitive transaction agreement (the “Transaction Agreement”) providing for the combination of MDC with the subsidiaries of Stagwell that own and operate a portfolio of marketing services companies (the “Stagwell Entities”). Under the terms of the Transaction Agreement, the combination between MDC and the Stagwell Entities will be effected using an “Up-C” partnership structure. Through a series of steps and transactions (collectively, the “Transactions”), including the domestication of MDC to a Delaware corporation and the merger of MDC Delaware with one of its indirect wholly owned subsidiaries (the “MDC Merger”), MDC Delaware will become a direct subsidiary (from and after the merger, “OpCo”) of a newly-formed, Delaware-organized, NASDAQ-listed corporation (“New MDC”). Following the MDC Merger, (i) OpCo will convert into a limited liability company that will hold MDC’s operating assets and to which Stagwell will contribute the equity interests of the Stagwell Entities (the “Stagwell Contribution”) in exchange for 216,250,000 common membership interests of OpCo (the “Stagwell OpCo Units”), and (ii) Stagwell will contribute to New MDC an aggregate amount of cash equal to $100 in exchange for shares of a new Class C series of voting-only common stock (the “New MDC Class C Stock”) equal in number to the Stagwell OpCo Units. On a pro forma basis, without giving effect to any outstanding preference shares of MDC, the existing holders of MDC’s Class A and Class B shares would receive interests equal to approximately 26% of the combined company and Stagwell would be issued New MDC Class C Stock equivalent to approximately 74% of the voting rights of the combined company and exchangeable, together with Stagwell OpCo Units, into Class A shares of New MDC on a one-for-one basis at Stagwell’s election. The number of Stagwell OpCo Units and shares of New MDC Class C Stock that Stagwell will receive in the Transactions, and the percentage of the combined company that Stagwell will hold following the consummation of the Transactions, will be reduced, and the percentage of the combined company that existing MDC shareholders will hold will be proportionally increased, if Stagwell is unable to effect certain restructuring transactions prior to the closing of the Transactions.
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
1. Basis of Presentation and Recent Developments - (continued)
On December 21, 2020, MDC and Broad Street Principal Investments, L.L.C., an affiliate of Goldman Sachs (“Broad Street”), entered into a letter agreement, pursuant to which Broad Street consented to the Transactions subject to entry with MDC into a definitive agreement reflecting revised terms of MDC’s issued and outstanding Series 4 convertible preference shares (the “Goldman Letter Agreement”). The revised terms of the Series 4 convertible preference shares would (subject to the closing of the Transactions) reduce the conversion price from $7.42 to $5.00 and extend accretion for two years beyond the date on which accretion would have otherwise ceased, at a reduced rate of 6%. In connection with the closing of the Transactions, Broad Street will have the right to redeem up to $30 million of its preference shares in exchange for a $25 million subordinated note or loan with a 3-year maturity (i.e., exchange at an approximately 17% discount to face value). The $25 million note or loan will accrue interest at 8.0% per annum and is, pre-payable any time at par without penalty.
On December 21, 2020, MDC entered into consent and support agreements (the “Consent and Support Agreements”) with holders of more than 50% of the aggregate principal amount of its Senior Notes to consent to the consummation of the combination of MDC with the Stagwell Entities. Pursuant to the Consent and Support Agreements, MDC agreed to increase the interest rate on the Senior Notes by 1% per annum effective as of the date of the Consent and Support Agreements and to pay a consent fee of 2% to all holders of Notes upon a successful consent solicitation, or 3% if a supplemental indenture with the waivers and amendments is executed and becomes operative and the combination of MDC with the Stagwell Entities is consummated. On February 5, 2021, MDC announced it had received and accepted consents from holders of at least a majority in principal amount of the Senior Notes, and on February 8, 2021, MDC entered into a supplemental indenture providing for waivers and amendments in connection with the combination of MDC with the Stagwell Entities.
On February 8, 2021, MDC filed a proxy statement/prospectus on Form S-4, which describes the Transaction Agreement, the Transactions, and ancillary agreements related thereto in more detail.
2. Significant Accounting Policies
The Company’s significant accounting policies are summarized as follows:
Principles of Consolidation. The accompanying consolidated financial statements include the accounts of MDC Partners Inc. and its domestic and international controlled subsidiaries that are not considered variable interest entities, and variable interest entities for which the Company is the primary beneficiary. Intercompany balances and transactions have been eliminated in consolidation.
Use of Estimates. The preparation of the consolidated financial statements in conformity with GAAP requires management to make judgments, estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities including goodwill, intangible assets, contingent deferred acquisition consideration, redeemable noncontrolling interests, deferred tax assets, right-of-use assets and the amounts of revenue and expenses reported during the period. These estimates are evaluated on an ongoing basis and are based on historical experience, current conditions and various other assumptions believed to be reasonable under the circumstances. These estimates require the use of assumptions about future performance, which are uncertain at the time of estimation. To the extent actual results differ from the assumptions used, results of operations and cash flows could be materially affected.
Fair Value. The Company applies the fair value measurement guidance for financial assets and liabilities that are required to be measured at fair value and for non-financial assets and liabilities that are not required to be measured at fair value on a recurring basis, including goodwill, right-of-use assets and other identifiable intangible assets. See Note 18 of the Notes to the Consolidated Financial Statements included herein for additional information regarding fair value measurements.
Concentration of Credit Risk. The Company provides marketing communications services to clients who operate in most industry sectors. Credit is granted to qualified clients in the ordinary course of business. Due to the diversified nature of the Company’s client base, the Company does not believe that it is exposed to a concentration of credit risk. No client accounted for more than 10% of the Company’s consolidated accounts receivable as of December 31, 2020 or December 31, 2019. No sales to an individual client or country other than in the United States accounted for more than 10% of revenue for the fiscal years ended December 31, 2020, 2019, or 2018. As the Company operates in foreign markets, it is always considered at least reasonably possible foreign operations will be disrupted in the near term.
Cash and Cash Equivalents. The Company’s cash equivalents are primarily comprised of investments in overnight interest-bearing deposits, money market instruments and other short-term investments with original maturity dates of three months or less at the time of purchase. The Company has a concentration of credit risk in that there are cash deposits in excess of federally insured amounts.
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
2. Significant Accounting Policies - (continued)
Allowance for Doubtful Accounts. Trade receivables are stated at invoiced amounts less allowances for doubtful accounts. The allowances represent estimated uncollectible receivables associated with potential customer defaults usually due to customers’ potential insolvency. The allowances include amounts for certain customers where a risk of default has been specifically identified. The assessment of the likelihood of customer defaults is based on various factors, including the length of time the receivables are past due, historical experience and existing economic conditions.
Expenditures Billable to Clients. Expenditures billable to clients consist principally of outside vendor costs incurred on behalf of clients when providing services that have not yet been invoiced to clients. Such amounts are invoiced to clients at various times over the course of the production process.
Fixed Assets. Fixed assets are stated at cost, net of accumulated depreciation. Computers, furniture and fixtures are depreciated on a straight-line basis over periods of three to seven years. Leasehold improvements are depreciated on a straight-line basis over the lesser of the term of the related lease or the estimated useful life of the asset. Repairs and maintenance costs are expensed as incurred.
Leases. Effective January 1, 2019, the Company adopted Accounting Standards Codification, Leases (“ASC 842”). As a result, the 2018 fiscal year has not been adjusted and continues to be reported under ASC 840, Leases. The Company recognizes on the balance sheet at the time of lease commencement a right-of-use lease asset and a lease liability, initially measured at the present value of the lease payments. All right-of-use lease assets are reviewed for impairment. See Note 10 of the Notes to the Consolidated Financial Statements included herein for further information on leases.
Impairment of Long-lived Assets. A long-lived asset or asset group is tested for recoverability whenever events or changes in circumstances indicate that its carrying amount may not be recoverable. When such events occur, the Company compares the sum of the undiscounted cash flows expected to result from the use and eventual disposition of the asset or asset group to the carrying amount of such asset or asset group. If this comparison indicates that there is an impairment, the amount of the impairment is typically calculated using discounted expected future cash flows where observable fair values are not readily determinable. The discount rate applied to these cash flows is based on the Company’s weighted average cost of capital (“WACC”), risk adjusted where appropriate, or other appropriate discount rate.
Equity Method Investments. Equity method investments are investments in entities in which the Company has an ownership interest of less than 50% and has significant influence, or joint control by contractual arrangement, (i) over the operating and financial policies of the affiliate or (ii) has an ownership interest greater than 50%; however, the substantive participating rights of the noncontrolling interest shareholders preclude the Company from exercising unilateral control over the operating and financial policies of the affiliate. The Company’s proportionate share of the net income or loss of equity method investments is included in the results of operations and any dividends and distributions reduce the carrying value of the investments. The Company’s equity method investments, include various interests in investment funds. The carrying amount for these investments, which are included in Other assets within the Consolidated Balance Sheets as of December 31, 2020 and 2019 was $3,947 and $6,161, respectively. The Company’s management periodically evaluates these investments to determine if there has been a decline in value that is other than temporary.
Other Investments. From time to time, the Company makes investments in start-ups, such as advertising technology and innovative consumer product companies, where the Company does not exercise significant influence over the operating and financial policies of the investee. Non-marketable equity investments do not have a readily determinable fair value and are recorded at cost, less any impairment, adjusted for qualifying observable investment balance changes. The carrying amount for these investments, which are included in Other assets within the Consolidated Balance Sheets as of December 31, 2020 and 2019 was $7,257 and $9,854, respectively.
The Company is required to measure these other investments at fair value and recognize any changes in fair value within net income or loss. For investments that don’t have readily determinable fair values, and don’t qualify for certain criteria, an alternative for measurement exists. The alternative is to measure these investments at cost, less any impairment, plus or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment of the same issuer. The Company has elected to measure these investments under the alternative method. The Company performs a qualitative assessment to review these investments for impairment by identifying any impairment indicators, such as significant deterioration of earnings or significant change in the industry. If the qualitative assessment indicates an investment is impaired, the Company estimates the fair value and reduces the carrying value of the investment down to its fair value with the loss recorded within net income or loss.
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
2. Significant Accounting Policies - (continued)
Goodwill. Goodwill (the excess of the acquisition cost over the fair value of the net assets acquired) acquired as a result of a business combination which is not subject to amortization is tested for impairment, at the reporting unit level, annually as of October 1st of each year, or more frequently if indicators of potential impairment exist.
For the annual impairment test, the Company has the option of assessing qualitative factors to determine whether it is more likely than not that the carrying amount of a reporting unit exceeds its fair value or performing a quantitative goodwill impairment test. Qualitative factors considered in the assessment include industry and market considerations, the competitive environment, overall financial performance, changing cost factors such as labor costs, and other factors specific to each reporting unit such as change in management or key personnel.
If the Company elects to perform the qualitative assessment and concludes that it is more likely than not that the fair value of the reporting unit is more than its carrying amount, then goodwill is not considered impaired and the quantitative impairment test is not necessary. For reporting units for which the qualitative assessment concludes that it is more likely than not that the fair value of the reporting unit is less than its carrying amount and for reporting units for which the qualitative assessment is not performed, the Company will perform the quantitative impairment test, which compares the fair value of the reporting unit to its carrying amount. If the fair value of the reporting unit exceeds the carrying amount of the net assets assigned to that reporting unit, goodwill is not considered impaired. However, if the fair value of the reporting unit is lower than the carrying amount of the net assets assigned to the reporting unit, an impairment charge is recognized equal to the excess of the carrying amount over the fair value.
Determining the fair value of a reporting unit involves the use of significant estimates and assumptions. For the 2020 annual impairment test, the Company used an income approach, which incorporates the use of the discounted cash flow (“DCF”) method. The income approach requires the exercise of significant judgment, including judgment about the amount and timing of expected future cash flows, assumed terminal value and appropriate discount rates.
The DCF estimates incorporate expected cash flows that represent a spectrum of the amount and timing of possible cash flows of each reporting unit from a market participant perspective. The expected cash flows are developed from the Company’s long-range planning process using projections of operating results and related cash flows based on assumed long-term growth rates, demand trends and appropriate discount rates based on a reporting unit’s WACC as determined by considering the observable WACC of comparable companies and factors specific to the reporting unit. The terminal value is estimated using a constant growth method which requires an assumption about the expected long-term growth rate. The estimates are based on historical data and experience, industry projections, economic conditions, and the Company’s expectations. See Note 8 of the Notes to the Consolidated Financial Statements included herein for additional information regarding the Company’s impairment test.
Definite Lived Intangible Assets. Definite lived intangible assets are subject to amortization over their useful lives. The method of amortization selected reflects the pattern in which the economic benefits of the specific intangible asset is consumed or otherwise used. If that pattern cannot be reliably determined, a straight-line amortization method is used over the estimated useful life. Intangible assets that are subject to amortization are reviewed for potential impairment at least annually or whenever events or circumstances indicate that carrying amounts may not be recoverable. For the 2020 annual impairment test, the Company used an income approach, which incorporates the use of the discounted cash flow (“DCF”) method. See Note 8 of the Notes to the Consolidated Financial Statements included herein for further information.
Business Combinations. Business combinations are accounted for using the acquisition method and accordingly, the assets acquired (including identified intangible assets), the liabilities assumed and any noncontrolling interest in the acquired business are recorded at their acquisition date fair values.
For each acquisition, the Company undertakes a detailed review to identify other intangible assets and a valuation is performed for all such identified assets. The Company uses several market participant measurements to determine the estimated value. This approach includes consideration of similar and recent transactions, as well as utilizing discounted expected cash flow methodologies. A substantial portion of the intangible assets value that the Company acquires is the specialized know-how of the workforce, which is treated as part of goodwill and is not required to be valued separately. The majority of the value of the identifiable intangible assets acquired is derived from customer relationships, including the related customer contracts, as well as trademarks.
Deferred Acquisition Consideration. Most acquisitions include an initial payment at the time of closing and provide for future additional contingent purchase price payments. Contingent purchase price obligations for these transactions are recorded as deferred acquisition consideration liabilities, and are derived from the projected performance of the acquired entity and are
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
2. Significant Accounting Policies - (continued)
based on predetermined formulas. These various contractual valuation formulas may be dependent on future events, such as the growth rate of the earnings of the relevant subsidiary during the contractual period. Contingent purchase price obligations are recorded as deferred acquisition consideration on the balance sheet at the acquisition date fair value and are remeasured at each reporting period. The liability is adjusted quarterly based on changes in current information affecting each subsidiary’s current operating results and the impact this information will have on future results included in the calculation of the estimated liability. In addition, changes in various contractual valuation formulas as well as adjustments to present value impact quarterly adjustments. These adjustments are recorded in the results of operations.
Redeemable Noncontrolling Interests. Many of the Company’s acquisitions include contractual arrangements where the noncontrolling shareholders have an option to purchase, or may require the Company to purchase, such noncontrolling shareholders’ incremental ownership interests under certain circumstances. The Company has similar call options under the same contractual terms. The amount of consideration under these contractual arrangements is not a fixed amount, but rather is dependent upon various valuation formulas, such as the average earnings of the relevant subsidiary through the date of exercise or the growth rate of the earnings of the relevant subsidiary during that period. In the event that an incremental purchase may be required by the Company, the amounts are recorded as redeemable noncontrolling interests in mezzanine equity on the Consolidated Balance Sheets at their acquisition date fair value and adjusted for changes to their estimated redemption value through Common stock and other paid-in capital in the Consolidated Balance Sheets (but not less than their initial redemption value), except for foreign currency translation adjustments. These adjustments will not impact the calculation of earnings (loss) per share if the redemption values are less than the estimated fair values. See Note 13 of the Notes to the Consolidated Financial Statements for detail on the impact on the Company’s earnings (loss) per share calculation.
Subsidiary and Equity Investment Stock Transactions. Transactions involving the purchase, sale or issuance of stock of a subsidiary where control is maintained are recorded as a reduction in the redeemable noncontrolling interests or noncontrolling interests, as applicable. Any difference between the purchase price and noncontrolling interest is recorded to Common stock and other paid-in capital in the Consolidated Balance Sheets. In circumstances where the purchase of shares of an equity investment results in obtaining control, the existing carrying value of the investment is remeasured to the acquisition date fair value and any gain or loss is recognized in the results of operations.
Revenue Recognition. The Company’s revenue is recognized when control of the promised goods or services is transferred to our clients, in an amount that reflects the consideration we expect to be entitled to in exchange for those goods or services. See Note 5 of the Notes to the Consolidated Financial Statements included herein for additional information.
Cost of Services Sold. Cost of services sold primarily consists of staff costs, and does not include depreciation charges for fixed assets.
Interest Expense. The Company uses the effective interest method to amortize deferred financing costs and any original issue premium or discount, if applicable. The Company also uses the straight-line method, which approximates the effective interest method, to amortize the deferred financing costs on the Credit Agreement.
Income Taxes. We account for income taxes using the asset and liability method. Under the asset and liability method, deferred tax assets and liabilities are recognized based on the differences between the financial statement carrying value of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates and laws expected to be in effect when the differences are expected to reverse. The Company records associated interest and penalties as a component of income tax expense.The Company records a valuation allowance against deferred income tax assets when management believes it is more likely than not that some portion or all of the deferred income tax assets will not be realized. Management evaluates on a quarterly basis all available positive and negative evidence considering factors such as the reversal of deferred income tax liabilities, taxable income in eligible carryback years, projected future taxable income, the character of the income tax asset, tax planning strategies, changes in tax laws and other factors. The periodic assessment of the net carrying value of the Company’s deferred tax assets under the applicable accounting rules requires significant management judgment. A change to any of these factors could impact the estimated valuation allowance and income tax expense.
Stock-Based Compensation. Under the fair value method, compensation cost is measured at fair value at the date of grant and is expensed over the service period, generally the award’s vesting period. The Company uses its historical volatility derived over the expected term of the award to determine the volatility factor used in determining the fair value of the award. The Company recognizes forfeitures as they occur.
Stock-based awards that are settled in cash or equity at the option of the Company are recorded at fair value on the date of grant. The fair value measurement of the compensation cost for these awards is based on using the Black-Scholes option
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
2. Significant Accounting Policies - (continued)
pricing-model or other acceptable method and is recorded in Operating income over the service period, in this case the award’s vesting period.
The Company has adopted the straight-line attribution method for determining the compensation cost to be recorded during each accounting period. The Company commences recording compensation expense related to awards that are based on performance conditions under the straight-line attribution method when it is probable that such performance conditions will be met.
From time to time, certain acquisitions and step-up transactions include an element of compensation related payments. The Company accounts for those payments as stock-based compensation.
Retirement Costs. Several of the Company’s subsidiaries offer employees access to certain defined contribution retirement programs. Under the defined contribution plans, these subsidiaries, in some cases, make annual contributions to participants’ accounts which are subject to vesting. The Company’s contribution expense pursuant to these plans was $8,203, $11,909 and $11,136 for the years ended December 31, 2020, 2019, and 2018, respectively. The Company also has a defined benefit pension plan. See Note 12 of the Notes to the Consolidated Financial Statements included herein for additional information on the defined benefit plan.
Income (Loss) per Common Share. Basic income (loss) per common share is based upon the weighted average number of common shares outstanding during each period. Diluted income (loss) per common share is based on the above, in addition, if dilutive, common share equivalents, which include outstanding options, stock appreciation rights, and unvested restricted stock units. In periods of net loss, all potentially issuable common shares are excluded from diluted net loss per common share because they are anti-dilutive.
The Company has 145,000 authorized and issued convertible preference shares. The two-class method is applied to calculate basic net income (loss) attributable to MDC Partners Inc. per common share in periods in which shares of convertible preference shares are outstanding, as shares of convertible preference shares are participating securities due to their dividend rights. See Note 15 of the Notes to the Consolidated Financial Statements included herein for additional information. The two-class method is an earnings allocation method under which earnings per share is calculated for common stock considering a participating security’s rights to undistributed earnings as if all such earnings had been distributed during the period. Either the two-class method or the if-converted method is applied to calculate diluted net income per common share, depending on which method results in more dilution. The Company’s participating securities are not included in the computation of net loss per common share in periods of net loss because the convertible preference shareholders have no contractual obligation to participate in losses.
Foreign Currency Translation. The functional currency of the Company is the Canadian dollar; however, it has decided to use U.S. dollars as its reporting currency for consolidated reporting purposes. Generally, the Company’s subsidiaries use their local currency as their functional currency. Accordingly, the currency impacts of the translation of the Consolidated Balance Sheets of the Company and its non-U.S. dollar based subsidiaries to U.S. dollar statements are included as cumulative translation adjustments in Accumulated other comprehensive income (loss). Translation of intercompany debt, which is not intended to be repaid, is included in cumulative translation adjustments. Cumulative translation adjustments are not included in net earnings (loss) unless they are actually realized through a sale or upon complete, or substantially complete, liquidation of the Company’s net investment in the foreign operation. Translation of current intercompany balances are included in net earnings (loss). The balance sheets of non-U.S. dollar based subsidiaries are translated at the period end rate. The Consolidated Statements of Operation of the Company and its non-U.S. dollar based subsidiaries are translated at average exchange rates for the period.
Gains and losses arising from the Company’s foreign currency transactions are reflected in net earnings. Unrealized gains or losses arising on the translation of certain intercompany foreign currency transactions that are of a long-term nature (that is settlement is not planned or anticipated in the future) are included as cumulative translation adjustments in Accumulated other comprehensive (loss) income.
3. New Accounting Pronouncement
In December 2019, the FASB issued ASU 2019-12, Income Taxes, to simplify the accounting for income taxes, including amending the rules for performing intra-period tax allocations and calculating income taxes in interim periods, the accounting for transactions that result in a step-up in the tax basis of goodwill, as well as other amendments. ASU 2019-12 is effective January 1, 2021. We do not expect the adoption of ASU 2019-12 will have a material effect on our results of operations and financial position.
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
4. Acquisitions and Dispositions
2020 Acquisition
On July 1, 2020, the Company acquired the remaining 10% ownership interest of Veritas it did not already own for an aggregate purchase price of $2,187, of which $1,087 was a deferred cash payment. As a result of the transaction, the Company reduced noncontrolling and redeemable noncontrolling interests by $2,651. The difference between the purchase price and the noncontrolling interest of $464 was recorded in Common stock and other paid-in capital in the Consolidated Balance Sheets.
On March 19, 2020, the Company acquired the remaining 22.5% ownership interest of KWT Global it did not already own for an aggregate purchase price of $2,118, comprised of a closing cash payment of $729 and contingent deferred acquisition payments with an estimated present value at the acquisition date of $1,389. The contingent deferred payments are based on the financial results of the underlying business from 2019 to 2020 with final payment due in 2021. As a result of the transaction, the Company reduced redeemable noncontrolling interests by $1,615. The difference between the purchase price and the redeemable noncontrolling interest of $503 was recorded in Common stock and other paid-in capital in the Consolidated Balance Sheets.
2020 Disposition
On February 14, 2020, the Company sold substantially all the assets and certain liabilities of Sloane and Company LLC (“Sloane”), an indirectly wholly owned subsidiary of the Company, to an affiliate of The Stagwell Group LLC (“Stagwell”), for an aggregate sale price of $26,696, consisting of cash received at closing plus contingent deferred payments expected to be paid over the next two years. The sale resulted in a gain of $16,827, which is included in Other, net within the Consolidated Statement of Operations. Sloane was included within Allison & Partners which is included within the All Other category.
2019 Acquisitions
On November 15, 2019, the Company acquired the remaining 35% ownership interest of Laird + Partners it did not own for an aggregate purchase price of $2,389, comprised of a closing cash payment of $1,588 and contingent deferred acquisition payments with an estimated present value at the acquisition date of $801. The contingent deferred payments are based on the financial results of the underlying business from 2018 to 2020 with final payment due in 2021. As a result of the transaction, the Company reduced redeemable noncontrolling interests by $5,045. The difference between the purchase price and the redeemable noncontrolling interest of $2,656 was recorded in common stock and other paid-in capital in the Consolidated Balance Sheets.
Effective April 1, 2019, the Company acquired the remaining 35% ownership interest of HPR Partners LLC (Hunter) it did not own for an aggregate purchase price of $10,234, comprised of a closing cash payment of $3,890 and additional contingent deferred acquisition payments with an estimated present value at the acquisition date of $6,344. The contingent deferred payments are based on the financial results of the underlying business from 2018 to 2020 with final payment due in 2021. As a result of the transaction, the Company reduced redeemable noncontrolling interests by $9,486. The difference between the purchase price and the noncontrolling interest of $745 was recorded in common stock and other paid-in capital in the Consolidated Balance Sheets.
2019 Disposition
On March 8, 2019, the Company consummated the sale of Kingsdale, an operating segment with operations in Toronto and New York City that provides shareholder advisory services. As consideration for the sale, the Company received cash plus the assumption of certain liabilities totaling approximately $50,000 in the aggregate. The sale resulted in a loss of approximately $3,000, which was included in Other, net within the Consolidated Statement of Operations.
5. Revenue
The Company’s revenue recognition policies are established in accordance with ASC 606, and accordingly, revenue is recognized when control of the promised goods or services is transferred to our clients, in an amount that reflects the consideration we expect to be entitled to in exchange for those goods or services.
The MDC network provides an extensive range of services to our clients offering a variety of marketing and communication capabilities including strategy, creative and production for advertising campaigns across a variety of platforms (print, digital, social media, television broadcast), public relations services including strategy, editorial, crisis support or issues
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
5. Revenue - (continued)
management, media training, influencer engagement and events management. We also provide media buying and planning across a range of platforms (out-of-home, paid search, social media, lead generation, programmatic, television broadcast), experiential marketing and application/website design and development.
The primary source of the Company’s revenue is from agency arrangements in the form of fees for services performed, commissions, and from performance incentives or bonuses, depending on the terms of the client contract. In all circumstances, revenue is only recognized when collection is reasonably assured. Certain of the Company’s contractual arrangements have more than one performance obligation. For such arrangements, revenue is allocated to each performance obligation based on its relative stand-alone selling price. Stand-alone selling prices are determined based on the prices charged to clients or using expected cost plus margin.
The determination of our performance obligations is specific to the services included within each contract. Based on a client’s requirements within the contract, and how these services are provided, multiple services could represent separate performance obligations or be combined and considered one performance obligation. Contracts that contain services that are not significantly integrated or interdependent, and that do not significantly modify or customize each other, are considered separate performance obligations. Typically, we consider media planning, media buying, creative (or strategy), production and experiential marketing services to be separate performance obligations if included in the same contract as each of these services can be provided on a stand-alone basis, and do not significantly modify or customize each other. Public relations services and application/website design and development are typically each considered one performance obligation as there is a significant integration of these services into a combined output.
We typically satisfy our performance obligations over time, as services are performed. Fees for services are typically recognized using input methods (direct labor hours, materials and third-party costs) that correspond with efforts incurred to date in relation to total estimated efforts to complete the contract. Point in time recognition primarily relates to certain commission-based contracts, which are recognized upon the placement of advertisements in various media when the Company has no further performance obligation.
Revenue is recognized net of sales and other taxes due to be collected and remitted to governmental authorities. The Company’s contracts typically provide for termination by either party within 30 to 90 days. Although payment terms vary by client, they are typically within 30 to 60 days. In addition, the Company generally has the right to payment for all services provided through the end of the contract or termination date.
Within each contract, we identify whether the Company is principal or agent at the performance obligation level. In arrangements where the Company has substantive control over the service before transferring it to the client, and is primarily responsible for integrating the services into the final deliverables, we act as principal. In these arrangements, revenue is recorded at the gross amount billed. Accordingly, for these contracts the Company has included reimbursed expenses in revenue. In other arrangements where a third-party supplier, rather than the Company, is primarily responsible for the integration of services into the final deliverables, and thus the Company is solely arranging for the third-party supplier to provide these services to our client, we generally act as agent and record revenue equal to the net amount retained, when the fee or commission is earned. The role of MDC’s agencies under a production services agreement is to facilitate a client’s purchasing of production capabilities from a third-party production company in accordance with the client’s strategy and guidelines. The obligation of MDC’s agencies under media buying services is to negotiate and purchase advertising media from a third-party media vendor on behalf of a client to execute its media plan. We do not obtain control prior to transferring these services to our clients; therefore, we primarily act as agent for production and media buying services.
A small portion of the Company’s contractual arrangements with clients include performance incentive provisions, which allow the Company to earn additional revenues as a result of its performance relative to both quantitative and qualitative goals. Incentive compensation is primarily estimated using the most likely amount method and is included in revenue up to the amount that is not expected to result in a reversal of a significant amount of cumulative revenue recognized. We recognize revenue related to performance incentives as we satisfy the performance obligation to which the performance incentives are related.
Disaggregated Revenue Data
The Company provides a broad range of services to a large base of clients across the full spectrum of industry verticals on a global basis. The primary source of revenue is from agency arrangements in the form of fees for services performed, commissions, and from performance incentives or bonuses. Certain clients may engage with the Company in various geographic locations, across multiple disciplines, and through multiple Partner Firms. Representation of a client rarely means
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
5. Revenue - (continued)
that MDC handles marketing communications for all brands or product lines of the client in every geographical location. The Company’s Partner firms often cooperate with one another through referrals and the sharing of both services and expertise, which enables MDC to service clients’ varied marketing needs by crafting custom integrated solutions. Additionally, the Company maintains separate, independent operating companies to enable it to effectively manage potential conflicts of interest by representing competing clients across the MDC network.
The following table presents revenue disaggregated by client industry vertical for the twelve months ended December 31, 2020, 2019 and 2018:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31,
|
Industry
|
|
Reportable Segment
|
|
2020
|
|
2019
|
|
2018
|
Food & Beverage
|
|
All
|
|
$
|
205,939
|
|
|
$
|
280,094
|
|
|
$
|
313,368
|
|
Retail
|
|
All
|
|
148,293
|
|
|
148,851
|
|
|
152,552
|
|
Consumer Products
|
|
All
|
|
165,105
|
|
|
167,324
|
|
|
162,524
|
|
Communications
|
|
All
|
|
77,443
|
|
|
184,870
|
|
|
178,410
|
|
Automotive
|
|
All
|
|
67,339
|
|
|
78,985
|
|
|
88,807
|
|
Technology
|
|
All
|
|
181,057
|
|
|
118,169
|
|
|
104,479
|
|
Healthcare
|
|
All
|
|
100,727
|
|
|
102,221
|
|
|
127,547
|
|
Financials
|
|
All
|
|
91,438
|
|
|
112,351
|
|
|
110,069
|
|
Transportation and Travel/Lodging
|
|
All
|
|
44,510
|
|
|
88,958
|
|
|
86,419
|
|
Other
|
|
All
|
|
117,160
|
|
|
133,980
|
|
|
150,913
|
|
|
|
|
|
$
|
1,199,011
|
|
|
$
|
1,415,803
|
|
|
$
|
1,475,088
|
|
MDC has historically largely focused where the Company was founded in North America, the largest market for its services in the world. The Company has expanded its global footprint to support clients looking for help to grow their businesses in new markets. MDC’s Partner Firms are located in the United States, Canada, and an additional eleven countries around the world. In the past, some clients have responded to weakening economic conditions with reductions to their marketing budgets, which included discretionary components that are easier to reduce in the short term than other operating expenses.
The following table presents revenue disaggregated by geography for the twelve months ended December 31, 2020, 2019 and 2018:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31,
|
Geographic Location
|
Reportable Segment
|
|
2020
|
|
2019
|
|
2018
|
United States
|
All
|
|
$
|
959,636
|
|
|
$
|
1,116,045
|
|
|
$
|
1,152,399
|
|
Canada
|
All
|
|
81,930
|
|
|
105,067
|
|
|
124,001
|
|
Other
|
All
|
|
157,445
|
|
|
194,691
|
|
|
198,688
|
|
|
|
|
$
|
1,199,011
|
|
|
$
|
1,415,803
|
|
|
$
|
1,475,088
|
|
Contract assets and liabilities
Contract assets consist of fees and reimbursable outside vendor costs incurred on behalf of clients when providing advertising, marketing and corporate communications services that have not yet been invoiced to clients. Unbilled service fees were $49,110 and $65,004 at December 31, 2020 and December 31, 2019, respectively, and are included as a component of Accounts receivable on the Consolidated Balance Sheets. Outside vendor costs incurred on behalf of clients which have yet to be invoiced were $10,552 and $30,133 at December 31, 2020 and December 31, 2019, respectively, and are included on the Consolidated Balance Sheets as Expenditures billable to clients. Such amounts are invoiced to clients at various times over the course of providing services.
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
5. Revenue - (continued)
Contract liabilities consist of fees billed to clients in excess of fees recognized as revenue and are classified as Advance billings and within Accruals and other liabilities on the Company’s Consolidated Balance Sheets. In arrangements in which we are acting as an agent, the revenue recognition related to the contract liability is presented on a net basis within the Consolidated Statements of Operations. Advance billings at December 31, 2020 and December 31, 2019 were $152,956 and $171,742, respectively. The decrease in the advance billings balance of $18,786 for the twelve months ended December 31, 2020 was primarily driven by cash payments received or due in advance of satisfying our performance obligations, offset by $152,361 of revenues recognized that were included in the advance billings balances as of December 31, 2019 and reductions due to the incurrence of third-party costs. Contract liabilities classified within Accruals and other liabilities at December 31, 2020 and December 31, 2019 were $112,755 and $216,931, respectively. The decrease in the balance of $104,176 for the twelve months ended December 31, 2020 was primarily driven by cash payments received or due in advance of satisfying our performance obligations, offset by $210,078 of revenues recognized that were included in the balance as of December 31, 2019 and reductions due to the incurrence of third-party costs.
Changes in the contract asset and liability balances during the twelve months ended December 31, 2020 and December 31, 2019 were not materially impacted by write offs, impairment losses or any other factors.
The majority of our contracts are for periods of one year or less. For those contracts with a term of more than one year, we had approximately $6,105 of unsatisfied performance obligations as of December 31, 2020, of which we expect to recognize approximately 92% in 2021, and 8% in 2022.
6. Income (Loss) Per Common Share
The following table sets forth the computation of basic and diluted loss per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31,
|
|
|
2020
|
|
2019
|
|
2018
|
Numerator:
|
|
|
|
|
|
|
Net loss attributable to MDC Partners Inc.
|
|
$
|
(228,971)
|
|
|
$
|
(5,253)
|
|
|
$
|
(130,007)
|
|
Accretion on convertible preference shares
|
|
(14,179)
|
|
|
(12,304)
|
|
|
(8,355)
|
|
|
|
|
|
|
|
|
Net loss attributable to MDC Partners Inc. common shareholders
|
|
$
|
(243,150)
|
|
|
$
|
(17,557)
|
|
|
$
|
(138,362)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
Basic weighted average number of common shares outstanding
|
|
72,862,178
|
|
|
69,132,100
|
|
|
57,218,994
|
|
|
|
|
|
|
|
|
Dilutive effect of equity awards
|
|
—
|
|
|
—
|
|
|
—
|
|
Diluted weighted average number of common shares outstanding
|
|
72,862,178
|
|
|
69,132,100
|
|
|
57,218,994
|
|
Basic
|
|
$
|
(3.34)
|
|
|
$
|
(0.25)
|
|
|
$
|
(2.42)
|
|
Diluted
|
|
$
|
(3.34)
|
|
|
$
|
(0.25)
|
|
|
$
|
(2.42)
|
|
Anti-dilutive stock awards 5,341,846 5,450,426 1,442,518
Restricted stock and restricted stock unit awards of 642,837, 135,386 and 1,012,637 as of December 31, 2020, 2019 and 2018 respectively, are excluded from the computation of diluted loss per common share because the performance contingency necessary for vesting has not been met as of the reporting date. In addition, there were 145,000, 145,000, and 95,000 Preference Shares outstanding which were convertible into 28,853,621, 26,656,285, and 10,970,714 Class A common shares at December 31, 2020, 2019, and 2018, respectively. These Preference Shares were anti-dilutive for each period presented in the table above and are therefore excluded from the diluted loss per common share calculation.
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
7. Fixed Assets
The following is a summary of the Company’s fixed assets as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
Cost
|
|
Accumulated Depreciation
|
|
Net Book Value
|
|
Cost
|
|
Accumulated Depreciation
|
|
Net Book Value
|
Computers, furniture and fixtures
|
$
|
93,850
|
|
|
$
|
(74,766)
|
|
|
$
|
19,084
|
|
|
$
|
93,224
|
|
|
$
|
(69,687)
|
|
|
$
|
23,537
|
|
Leasehold improvements
|
132,729
|
|
|
(61,400)
|
|
|
71,329
|
|
|
117,409
|
|
|
(59,892)
|
|
|
57,517
|
|
|
$
|
226,579
|
|
|
$
|
(136,166)
|
|
|
$
|
90,413
|
|
|
$
|
210,633
|
|
|
$
|
(129,579)
|
|
|
$
|
81,054
|
|
Depreciation expense for the years ended December 31, 2020, 2019, and 2018 was $24,598, $25,133 and $27,111, respectively.
8. Goodwill and Intangible Assets
As of December 31, goodwill was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
Integrated Networks - Group A
|
|
Integrated Networks -Group B
|
|
Media & Data Network
|
|
All Other
|
|
Total
|
Balance at December 31, 2018
|
$
|
139,452
|
|
|
$
|
267,059
|
|
|
$
|
101,768
|
|
|
$
|
224,473
|
|
|
$
|
732,752
|
|
Acquired goodwill
|
—
|
|
|
1,025
|
|
|
—
|
|
|
—
|
|
|
1,025
|
|
|
|
|
|
|
|
|
|
|
|
Impairment loss recognized
|
(4,879)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,879)
|
|
Transfer of goodwill between segments (1)
|
—
|
|
|
(120)
|
|
|
3,612
|
|
|
(3,492)
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation
|
—
|
|
|
423
|
|
|
217
|
|
|
2,153
|
|
|
2,793
|
|
Balance at December 31, 2019
|
$
|
134,573
|
|
|
$
|
268,387
|
|
|
$
|
105,597
|
|
|
$
|
223,134
|
|
|
$
|
731,691
|
|
Acquired goodwill
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Disposition
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,074)
|
|
|
(7,074)
|
|
Impairment loss recognized
|
—
|
|
|
(16,137)
|
|
|
(5,287)
|
|
|
(40,237)
|
|
|
(61,661)
|
|
Transfer of goodwill between segments
|
—
|
|
|
19,696
|
|
|
4,546
|
|
|
(24,242)
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation
|
—
|
|
|
212
|
|
|
538
|
|
|
4,505
|
|
|
5,255
|
|
Balance at December 31, 2020
|
$
|
134,573
|
|
|
$
|
272,158
|
|
|
$
|
105,394
|
|
|
$
|
156,086
|
|
|
$
|
668,211
|
|
(1) Transfers of goodwill relate to changes in segments.
For the twelve months ended December 31, 2020, the Company recognized an impairment charge of $61,661 to write-down the carrying value of goodwill in excess of the fair value at four reporting units, one in the Integrated Networks - Group B reportable segment, one in Media & Data Network reportable segment and two within the All Other category.
As of December 31, 2020, there were two reporting units with negative net asset carrying value in the Integrated Networks - Group A reportable segment and the All Other category. The goodwill allocated to these reporting units is $14,854 and $5,479, respectively.
For the twelve months ended December 31, 2019, the Company recognized an impairment charge of $4,879 to write-down the carrying value of goodwill in excess of the fair value at one reporting unit within the Integrated Networks - Group A.
For the twelve months ended December 31, 2018, the Company recognized an impairment of goodwill and other assets of $87,204 primarily to write-down the carrying value of goodwill in excess of the fair value at three reporting units, one in each of the Integrated Networks - Group B reportable segment, the Media & Data Network reportable segment and within the All Other category.
The total accumulated goodwill impairment charges as of December 31, 2020 and 2019, were $238,965 and $177,304, respectively.
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
8. Goodwill and Intangible Assets - (continued)
The gross and net amounts of acquired intangible assets other than goodwill as of December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible Assets
|
|
2020
|
|
2019
|
|
|
|
|
|
Trademark (indefinite life)
|
|
$
|
—
|
|
|
$
|
14,600
|
|
|
|
|
|
|
Customer relationships – gross
|
|
$
|
52,594
|
|
|
$
|
58,211
|
|
Less accumulated amortization
|
|
(32,667)
|
|
|
(32,671)
|
|
Customer relationships – net
|
|
$
|
19,927
|
|
|
$
|
25,540
|
|
|
|
|
|
|
Trademarks (definite life) – gross
|
|
$
|
32,711
|
|
|
$
|
28,695
|
|
Less accumulated amortization
|
|
(18,794)
|
|
|
(13,942)
|
|
Trademarks (definite life) – net
|
|
$
|
13,917
|
|
|
$
|
14,753
|
|
|
|
|
|
|
Total intangible assets
|
|
$
|
85,305
|
|
|
$
|
101,506
|
|
Less accumulated amortization
|
|
(51,461)
|
|
|
(46,613)
|
|
Total intangible assets – net
|
|
$
|
33,844
|
|
|
$
|
54,893
|
|
During the first quarter of 2020, the Company reassessed its estimate of the useful life of a trademark in the amount of $14,600, acquired as a result of a business combination. The Company revised the useful life to five years from indefinite lived.
During the fourth quarter of 2020, the Company recognized an impairment of two trademarks totaling $12,071, equal to the excess carrying value above the fair value for a reporting unit within the Integrated Networks - Group B reportable segment and a reporting unit within the All Other category. The intangible assets impairment is included in Impairment and other losses in the Consolidated Statement of Operations.
The weighted average amortization period for customer relationships is eight years and trademarks is nine years. In total, the weighted average amortization period is eight years. Amortization expense related to amortizable intangible assets for the years ended December 31, 2020, 2019, and 2018 was $11,260, $11,828, and $17,290, respectively.
The estimated amortization expense for the five succeeding years is as follows:
|
|
|
|
|
|
|
|
|
Year
|
|
Amortization
|
2021
|
|
$
|
8,514
|
|
2022
|
|
8,062
|
|
2023
|
|
7,711
|
|
2024
|
|
4,558
|
|
Thereafter
|
|
4,999
|
|
9. Deferred Acquisition Consideration
Deferred acquisition consideration on the balance sheet consists of deferred obligations related to contingent and fixed purchase price payments, and to a lesser extent, contingent and fixed retention payments tied to continued employment of specific personnel. Contingent deferred acquisition consideration is recorded at the acquisition date fair value and adjusted at each reporting period through Operating income, for contingent purchase price payments, or net interest expense, for fixed purchase price payments. The Company accounts for retention payments, tied to continued employment, through Operating income as stock-based compensation over the required retention period.
The following table presents changes in contingent deferred acquisition consideration, which is measured at fair value on a recurring basis using significant unobservable inputs, and a reconciliation to the amounts reported on the balance sheets as of December 31, 2020 and December 31, 2019.
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
9. Deferred Acquisition Consideration - (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2020
|
|
2019
|
Beginning balance of contingent payments
|
$
|
74,671
|
|
|
$
|
82,598
|
|
Payments
|
(46,792)
|
|
|
(30,719)
|
|
Redemption value adjustments (1)
|
44,993
|
|
|
15,451
|
|
Additions - acquisitions and step-up transactions
|
7,703
|
|
|
7,145
|
|
Other
|
2,227
|
|
|
196
|
|
Ending balance of contingent payments
|
$
|
82,802
|
|
|
$
|
74,671
|
|
Fixed payments
|
263
|
|
|
549
|
|
|
$
|
83,065
|
|
|
$
|
75,220
|
|
(1) Redemption value adjustments are fair value changes from the Company’s initial estimates of deferred acquisition payments and stock-based compensation charges relating to acquisition payments that are tied to continued employment. Redemption value adjustments are recorded within Office and general expenses on the Consolidated Statements of Operations.
The following table presents the impact to the Company’s Statements of operations due to the redemption value adjustments for the contingent deferred acquisition consideration for the twelve months ended December 31, 2020 and 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
Loss attributable to fair value adjustments
|
|
$
|
42,187
|
|
|
$
|
5,403
|
|
Stock-based compensation
|
|
2,806
|
|
|
10,048
|
|
Redemption value adjustments
|
|
$
|
44,993
|
|
|
$
|
15,451
|
|
10. Leases
The Company leases office space in North America, Europe, Asia, South America, and Australia. This space is primarily used for office and administrative purposes by the Company’s employees in performing professional services. These leases are classified as operating leases and expire between years 2021 through 2032. The Company’s finance leases are immaterial.
The Company’s leasing policies are established in accordance with ASC 842, and accordingly, the Company recognizes on the balance sheet at the time of lease commencement a right-of-use lease asset and a lease liability, initially measured at the present value of the lease payments. Right-of-use lease assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. All right-of-use lease assets are reviewed for impairment. As the Company’s implicit rate in its leases is not readily determinable, in determining the present value of lease payments, the Company uses its incremental borrowing rate based on the information available at the commencement date. Lease payments included in the measurement of the lease liability are comprised of noncancellable lease payments, payments based upon an index or rate, payments for optional renewal periods where it is reasonably certain the renewal period will be exercised, and payments for early termination options unless it is reasonably certain the lease will not be terminated early.
Lease costs are recognized in the Consolidated Statement of Operations over the lease term on a straight-line basis. Leasehold improvements are depreciated on a straight-line basis over the lesser of the term of the related lease or the estimated useful life of the asset.
Some of the Company’s leases contain variable lease payments, including payments based upon an index or rate. Variable lease payments based upon an index or rate are initially measured using the index or rate in effect at the lease commencement date and are included within the lease liabilities. Lease liabilities are not remeasured as a result of changes in the index or rate, rather changes in these types of payments are recognized in the period in which the obligation for those payments is incurred. In addition, some of our leases contain variable payments for utilities, insurance, real estate tax, repairs and maintenance, another variable operating expenses. Such amounts are not included in the measurement of the lease liability and are recognized in the period when the facts and circumstances on which the variable lease payments are based upon occur.
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
10. Leases - (continued)
Some of the Company’s leases include options to extend or renew the lease through 2040. The renewal and extension options are not included in the lease term as the Company is not reasonably certain that it will exercise its option.
From time to time, the Company enters into sublease arrangements both with unrelated third parties and with our partner agencies. These leases are classified as operating leases and expire between 2021 through 2025. Sublease income is recognized over the lease term on a straight-line basis. Currently, the Company subleases office space in North America, Asia, Europe and Australia.
As of December 31, 2020, the Company has entered into three operating leases for which the commencement date has not yet occurred as the premises are in the process of being prepared for occupancy by the landlord. Accordingly, these three leases represent an obligation of the Company that is not reflected within the Consolidated Balance Sheet as of December 31, 2020. The aggregate future liability related to these leases is approximately $25,900.
The discount rate used for leases accounted for under ASC 842 is the Company’s collateralized credit adjusted borrowing rate.
The following table presents lease costs and other quantitative information for the twelve months ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31,
|
|
Twelve Months Ended December 31,
|
|
|
2020
|
|
2019
|
Lease Cost:
|
|
|
|
|
Operating lease cost
|
|
$
|
71,257
|
|
|
$
|
67,044
|
|
|
|
|
|
|
Variable lease cost
|
|
14,640
|
|
|
18,879
|
|
Sublease rental income
|
|
(11,329)
|
|
|
(8,965)
|
|
Total lease cost
|
|
$
|
74,568
|
|
|
$
|
76,958
|
|
Additional information:
|
|
|
|
|
Cash paid for amounts included in the measurement of lease liabilities for operating leases
|
|
|
|
|
Operating cash flows
|
|
$
|
70,277
|
|
|
$
|
69,735
|
|
|
|
|
|
|
Right-of-use assets obtained in exchange for operating lease liabilities and other non-cash adjustments
|
|
$
|
45,663
|
|
|
$
|
269,801
|
|
Weighted average remaining lease term (in years) - Operating leases
|
|
7.2
|
|
5.3
|
Weighted average discount rate - Operating leases
|
|
10.6
|
|
|
8.6
|
|
|
|
|
|
|
|
|
|
|
|
In the twelve months ended December 31, 2020, the Company recorded a charge of $22,667, of which $9,969 was to reduce the carrying value of its right-of-use lease assets and related leasehold improvements of certain of its agencies within its Integrated Networks - Group A and Integrated Networks - Group B reportable segments and leased space of Corporate. The remaining $12,698 was related to the acceleration of the variable lease expenses associated with the exit of properties in New York as part of the centralization of the Company’s New York real estate portfolio. The Company evaluated the facts and circumstances related to the use of the assets which indicated that they may not be recoverable. Using adjusted quoted market prices to develop expected future cash flows, it was determined that the fair value of the assets were less than their carrying value. This impairment charge is included in Impairment and other losses within the Consolidated Statement of Operations.
In the twelve months ended December 31, 2019, the Company recorded an impairment charge of $3,700 to reduce the carrying value of four of its right-of-use lease assets and related leasehold improvements.
Operating lease expense is included in Office and general expenses in the Consolidated Statement of Operations. The Company’s lease expense for leases with a term of 12 months or less is immaterial.
Rental expense for the twelve months ended December 31, 2018 was $65,093, offset by $3,671, in sublease rental income.
The following table presents minimum future rental payments under the Company’s leases at December 31, 2020 and their reconciliation to the corresponding lease liabilities:
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
10. Leases - (continued)
|
|
|
|
|
|
|
Maturity Analysis
|
2021
|
$
|
68,375
|
|
2022
|
60,252
|
|
2023
|
56,842
|
|
2024
|
49,909
|
|
2025
|
38,880
|
|
2026 and thereafter
|
150,950
|
|
Total
|
425,208
|
|
Less: Present value discount
|
(136,757)
|
|
Lease liability
|
$
|
288,451
|
|
11. Debt
As of December 31, 2020 and 2019, the Company’s indebtedness was comprised as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
December 31, 2019
|
Revolving credit agreement
|
$
|
—
|
|
|
$
|
—
|
|
Senior Notes
|
870,256
|
|
|
900,000
|
|
Debt issuance costs
|
(27,072)
|
|
|
(12,370)
|
|
|
$
|
843,184
|
|
|
$
|
887,630
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense related to long-term debt for the years ended December 31, 2020, 2019, and 2018 was $59,147, $62,210 and $64,420, respectively.
The amortization of debt issuance costs included in interest expense for the years ended December 31, 2020, 2019 and 2018 was $3,529, $3,346 and 3,193, respectively.
The revolving credit agreement is a variable rate debt, the carrying value of which approximates fair value. The Company’s Senior Notes are a fixed rate debt instrument recorded at carrying value.
Senior Notes
On March 23, 2016, MDC entered into an indenture (the “Indenture”) among MDC, its existing and future restricted subsidiaries that guarantee, are co-borrowers under, or grant liens to secure, the Credit Agreement (as defined below), as guarantors (the “Guarantors”) and The Bank of New York Mellon, as trustee, relating to the issuance by MDC of $900,000 aggregate principal amount of the senior notes due 2024 (the “Senior Notes”). The Senior Notes were sold in a private placement in reliance on exceptions from registration under the Securities Act of 1933. The Senior Notes bear interest, payable semiannually in arrears on May 1 and November 1, at a rate of 7.50% per annum. The Senior Notes mature on May 1, 2024, unless earlier redeemed or repurchased.
In April 2020, the Company repurchased $29,744 of the Senior Notes, at a weighted average price equal to 73.9% of the principal amount totaling $21,999, and accrued interest of $946. As a result of the repurchase, we recognized an extinguishment gain of $7,388.
In connection with the Consent and Support Agreements, beginning December 21, 2020, the Company began to accrue interest at a rate of 7.50% and accrued $17.4 million for the 2% consent fees. The consent fees were capitalized as an offset to the carrying value of the Senior Notes and will be recognized through interest expense over the remaining maturity term of the Senior Notes.
The Senior Notes are guaranteed on a senior unsecured basis by all of MDC’s existing and future restricted subsidiaries that guarantee, are co-borrowers under, or grant liens to secure, the Credit Agreement. The Senior Notes are unsecured and unsubordinated obligations of MDC and rank (i) equally in right of payment with all of MDC’s or any Guarantor’s existing and future senior indebtedness, (ii) senior in right of payment to MDC’s or any Guarantor’s existing and future subordinated indebtedness, (iii) effectively subordinated to all of MDC’s or any Guarantor’s existing and future secured indebtedness to the
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
11. Debt - (continued)
extent of the collateral securing such indebtedness, including the Credit Agreement, and (iv) structurally subordinated to all existing and future liabilities of MDC’s subsidiaries that are not Guarantors.
MDC may, at its option, redeem the Senior Notes in whole at any time or in part from time to time, at varying prices based on the timing of the redemption.
If MDC experiences certain kinds of changes of control (as defined in the Indenture), holders of the Senior Notes may require MDC to repurchase any Senior Notes held by them at a price equal to 101% of the principal amount of the Senior Notes plus accrued and unpaid interest. In addition, if MDC sells assets under certain circumstances, it must apply the proceeds from such sale and offer to repurchase the Senior Notes at a price equal to 100% of the principal amount plus accrued and unpaid interest.
The Indenture includes covenants that, among other things, restrict MDC’s ability and the ability of its restricted subsidiaries (as defined in the Indenture) to incur or guarantee additional indebtedness; pay dividends on or redeem or repurchase the capital stock of MDC; make certain types of investments; create restrictions on the payment of dividends or other amounts from MDC’s restricted subsidiaries; sell assets; enter into transactions with affiliates; create liens; enter into sale and leaseback transactions; and consolidate or merge with or into, or sell substantially all of MDC’s assets to, another person. These covenants are subject to a number of important limitations and exceptions. The Senior Notes are also subject to customary events of default, including a cross-payment default and cross-acceleration provision. The Company was in compliance with all covenants at December 31, 2020.
Revolving Credit Agreement
The Company is party to a $211,500 secured revolving credit facility due February 3, 2022. The Company had no amounts outstanding under the revolving credit facility as of December 31, 2020 and December 31, 2019.
On May 29, 2020, the Company, Maxxcom Inc., a subsidiary of the Company (“Maxxcom”), and each of their subsidiaries party thereto entered into an amendment (the “Second Amendment”) to the existing senior secured revolving credit facility, dated as of May 3, 2016 (as amended, the “Credit Agreement”), among the Company, Maxxcom, each of their subsidiaries party thereto, Wells Fargo Capital Finance, LLC, as agent (“Wells Fargo”), and the lenders from time to time party thereto. Advances under the Credit Agreement are to be used for working capital and general corporate purposes, in each case pursuant to the terms of the Credit Agreement.
The Second Amendment reduced the aggregate maximum amount of revolving commitments provided by the lenders to $211,500 from $250,000, extended the maturity date of the Credit Agreement from May 3, 2021 to February 3, 2022, and expanded the eligibility criteria for certain of the Company’s receivables to be included in the borrowing base.
Advances under the Credit Agreement, as amended by the Second Amendment, will bear interest as follows: (i) Non-Prime Rate Loans bear interest at the Non-Prime Rate plus the Non-Prime Rate Margin and (ii) all other Obligations bear interest at the Prime Rate, plus the Prime Rate Margin. The Non-Prime Rate Margin and Prime Rate Margin will range from 2.50% to 3.00% for Non-Prime Rate Loans and from 1.75% to 2.25% for Prime Rate Loans. In addition to paying interest on outstanding principal under the Credit Agreement, MDC is required to pay an unused revolver fee to lenders under the Credit Agreement in respect of unused commitments thereunder.
The Second Amendment increased the required minimum earnings before interest, taxes and depreciation and amortization from $105,000 to $120,000 measured on a trailing 12-month basis. The total leverage ratio applicable on each testing date through the period ending December 31, 2020 remained at 6.25:1.0. The total leverage ratio applicable on each testing date after December 31, 2020 will be 5.5:1.0.
The Credit Agreement, which includes financial and non-financial covenants, is guaranteed by substantially all of MDC’s present and future subsidiaries, other than immaterial subsidiaries and subject to customary exceptions, and collateralized by a portion of MDC’s outstanding receivable balance. The Company was in compliance with all of the terms and conditions of its Credit Agreement as of December 31, 2020.
At December 31, 2020 and December 31, 2019, the Company had issued undrawn outstanding letters of credit of $18,651 and $4,836, respectively.
Future Principal Repayments
Future principal repayments on the Senior Notes in the aggregate principal amount of $870,256 are due in 2024.
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
12. Employee Benefit Plans
A subsidiary of the Company, sponsors a defined benefit plan with benefits based on each employee’s years of service and compensation. The benefits under the defined benefit pension plan are frozen.
Net Periodic Pension Cost and Pension Benefit Obligation
Net periodic pension cost consists of the following components for the years ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension Benefits
|
|
2020
|
|
2019
|
|
2018
|
Service cost
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Interest cost on benefit obligation
|
1,426
|
|
|
1,640
|
|
|
1,641
|
|
Expected return on plan assets
|
(1,924)
|
|
|
(1,604)
|
|
|
(1,948)
|
|
Curtailment and settlements
|
2,333
|
|
|
626
|
|
|
1,039
|
|
|
|
|
|
|
|
Amortization of actuarial (gains) losses
|
340
|
|
|
266
|
|
|
258
|
|
Net periodic benefit cost
|
$
|
2,175
|
|
|
$
|
928
|
|
|
$
|
990
|
|
The above costs are included within Other, net on the Consolidated Statements of Operations.
The following weighted average assumptions were used to determine net periodic costs at December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension Benefits
|
|
2020
|
|
2019
|
|
2018
|
Discount rate
|
3.39
|
%
|
|
4.42
|
%
|
|
3.83
|
%
|
Expected return on plan assets
|
7.00
|
%
|
|
7.00
|
%
|
|
7.00
|
%
|
Rate of compensation increase
|
N/A
|
|
N/A
|
|
N/A
|
The expected return on plan assets is a long-term assumption established by considering historical and anticipated returns of the asset classes invested in by the pension plan and the allocation strategy currently in place among those classes.
Other changes in plan assets and benefit obligation recognized in Other comprehensive income (loss) consist of the following components for the years ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension Benefits
|
|
2020
|
|
2019
|
|
2018
|
|
|
|
|
|
|
Current year actuarial (gain) loss
|
$
|
2,213
|
|
|
$
|
2,917
|
|
|
$
|
(520)
|
|
Amortization of actuarial loss
|
(340)
|
|
|
(266)
|
|
|
(258)
|
|
Total recognized in other comprehensive (income) loss
|
1,873
|
|
|
2,651
|
|
|
(778)
|
|
Total recognized in net periodic benefit cost and other comprehensive loss
|
$
|
4,048
|
|
|
$
|
3,579
|
|
|
$
|
212
|
|
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
12. Employee Benefit Plans - (continued)
The following table summarizes the change in benefit obligations and fair values of plan assets for the years ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
2018
|
Change in benefit obligation:
|
|
|
|
|
|
Benefit obligation, Beginning balance
|
$
|
43,012
|
|
|
$
|
37,938
|
|
|
$
|
43,750
|
|
|
|
|
|
|
|
Interest Cost
|
1,426
|
|
|
1,640
|
|
|
1,641
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actuarial (gains) losses
|
5,301
|
|
|
6,127
|
|
|
(3,522)
|
|
Benefits paid
|
(6,728)
|
|
|
(2,693)
|
|
|
(3,931)
|
|
Benefit obligation, Ending balance
|
43,011
|
|
|
43,012
|
|
|
37,938
|
|
Change in plan assets:
|
|
|
|
|
|
Fair value of plan assets, Beginning balance
|
27,206
|
|
|
23,181
|
|
|
27,977
|
|
Actual return on plan assets
|
2,678
|
|
|
4,188
|
|
|
(2,093)
|
|
Employer contributions
|
2,325
|
|
|
2,530
|
|
|
1,228
|
|
Benefits paid
|
(6,728)
|
|
|
(2,693)
|
|
|
(3,931)
|
|
Fair value of plan assets, Ending balance
|
25,481
|
|
|
27,206
|
|
|
23,181
|
|
Unfunded status
|
$
|
17,530
|
|
|
$
|
15,806
|
|
|
$
|
14,757
|
|
Amounts recognized in the balance sheet at December 31 consist of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension Benefits
|
|
2020
|
|
2019
|
|
|
Non-current liability
|
$
|
17,530
|
|
|
$
|
15,806
|
|
|
|
Net amount recognized
|
$
|
17,530
|
|
|
$
|
15,806
|
|
|
|
Amounts recognized in Accumulated Other Comprehensive Loss before income taxes consists of the following components for the years ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension Benefits
|
|
|
|
2020
|
|
2019
|
|
|
Accumulated net actuarial losses
|
$
|
17,403
|
|
|
$
|
15,530
|
|
|
|
Amount recognized
|
$
|
17,403
|
|
|
$
|
15,530
|
|
|
|
In 2021, the Company estimates that it will recognize $413 of amortization of net actuarial losses from accumulated other comprehensive loss, net into net periodic cost related to the pension plan.
The following weighted average assumptions were used to determine benefit obligations as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension Benefits
|
|
2020
|
|
2019
|
|
|
Discount rate
|
2.55
|
%
|
|
3.39
|
%
|
|
|
Rate of compensation increase
|
N/A
|
|
N/A
|
|
|
The discount rate assumptions at December 31, 2020 and 2019 were determined independently. The discount rate was derived from the effective interest rate of a hypothetical portfolio of high-quality bonds, whose cash flows match the expected future benefit payments from the plan as of the measurement date.
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
12. Employee Benefit Plans - (continued)
Fair Value of Plan Assets and Investment Strategy
The fair value of the plan assets as of December 31, is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
Asset Category:
|
|
|
|
|
|
|
|
Money market fund – Short term investments
|
$
|
1,039
|
|
|
$
|
1,039
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Mutual funds
|
24,442
|
|
|
24,442
|
|
|
—
|
|
|
—
|
|
Total
|
$
|
25,481
|
|
|
$
|
25,481
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
Asset Category:
|
|
|
|
|
|
|
|
Money market fund – Short term investments
|
$
|
1,275
|
|
|
$
|
1,275
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Mutual funds
|
25,931
|
|
|
25,931
|
|
|
—
|
|
|
—
|
|
Total
|
$
|
27,206
|
|
|
$
|
27,206
|
|
|
$
|
—
|
|
|
$
|
—
|
|
The pension plans weighted-average asset allocation for the years ended December 31, 2020 and 2019 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Target Allocation
|
|
Actual Allocation
|
|
2020
|
|
2020
|
|
2019
|
Asset Category:
|
|
|
|
|
|
Equity securities
|
65.0
|
%
|
|
69.0
|
%
|
|
66.7
|
%
|
Debt securities
|
30.0
|
%
|
|
27.0
|
%
|
|
28.6
|
%
|
Cash/cash equivalents and Short term investments
|
5.0
|
%
|
|
4.0
|
%
|
|
4.7
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
The goals of the pension plan investment program are to fully fund the obligation to pay retirement benefits in accordance with the plan documents and to provide returns that, along with appropriate funding from the Company, maintain an asset/liability ratio that is in compliance with all applicable laws and regulations and assures timely payment of retirement benefits.
Equity securities primarily include investments in large-cap and mid-cap companies located in the United States. Debt securities are diversified across different asset types with bonds issued in the United States as well as outside the United States. Investment securities are exposed to various risks such as interest rate, market, and credit risks. Due to the level of risk associated with certain investment securities, it is at least reasonably possible that changes in the values of investment securities will occur in the near term and that such changes could materially affect the amounts reported in the preceding tables.
Cash Flows
The pension plan contributions are deposited into a trust, and the pension plan benefit payments are made from trust assets. During 2020, the Company contributed $2,325 to the pension plan. The Company estimates that it will make approximately $2,415 in contributions to the pension plan in 2021. Fluctuations in actual market returns as well as changes in general interest rates will result in changes in the market value of plan assets and may result in increased or decreased retirement benefit costs and contributions in future periods.
The following estimated benefit payments, which reflect expected future service, as appropriate, are expected to be paid in the years ending December 31:
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
12. Employee Benefit Plans - (continued)
|
|
|
|
|
|
|
|
|
Period
|
|
Amount
|
2021
|
|
$
|
1,802
|
|
2022
|
|
1,769
|
|
2023
|
|
1,983
|
|
2024
|
|
2,231
|
|
2025
|
|
2,171
|
|
Thereafter
|
|
10,796
|
|
13. Noncontrolling and Redeemable Noncontrolling Interests
When acquiring less than 100% ownership of an entity, the Company may enter into agreements that give the Company an option to purchase, or require the Company to purchase, the incremental ownership interests under certain circumstances. Where the option to purchase the incremental ownership is within the Company’s control, the amounts are recorded as noncontrolling interests in the equity section of the Company’s Consolidated Balance Sheets. Where the incremental purchase may be required of the Company, the amounts are recorded as redeemable noncontrolling interests in mezzanine equity at their estimated acquisition date redemption value and adjusted at each reporting period for changes to their estimated redemption value through common stock and other paid-in capital (but not less than their initial redemption value), except for foreign currency translation adjustments. On occasion, the Company may initiate a renegotiation to acquire an incremental ownership interest and the amount of consideration paid may differ materially from the amounts recorded in the Company’s Consolidated Balance Sheets.
Noncontrolling Interests
Changes in amounts due to noncontrolling interest holders included in Accruals and other liabilities on the Consolidated Balance Sheets for the twelve months ended December 31, 2020 and 2019 were as follows:
|
|
|
|
|
|
|
Noncontrolling
Interests
|
Balance, December 31, 2018
|
$
|
9,278
|
|
Income attributable to noncontrolling interests
|
16,156
|
|
Distributions made
|
(11,392)
|
|
Other
|
(14)
|
|
Balance, December 31, 2019
|
$
|
14,028
|
|
Income attributable to noncontrolling interests
|
21,774
|
|
Distributions made
|
(15,192)
|
|
Other
|
94
|
|
Balance, December 31, 2020
|
$
|
20,704
|
|
Changes in the Company’s ownership interests in our less than 100% owned subsidiaries during the three years ended December 31, were as follows:
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
13. Noncontrolling & Redeemable Noncontrolling Interests - (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
2020
|
|
2019
|
|
2018
|
Net loss attributable to MDC Partners Inc.
|
|
$
|
(228,971)
|
|
|
$
|
(5,253)
|
|
|
$
|
(130,007)
|
|
Transfers from the noncontrolling interest:
|
|
|
|
|
|
|
Increase in MDC Partners Inc. paid-in capital for purchase of redeemable noncontrolling interests and noncontrolling interests
|
|
1,626
|
|
|
1,911
|
|
|
10,140
|
|
Net transfers from noncontrolling interests
|
|
$
|
1,626
|
|
|
$
|
1,911
|
|
|
$
|
10,140
|
|
Change from net loss attributable to MDC Partners Inc. and transfers to noncontrolling interests
|
|
$
|
(227,345)
|
|
|
$
|
(3,342)
|
|
|
$
|
(119,867)
|
|
Redeemable Noncontrolling Interests
The following table presents changes in redeemable noncontrolling interests as of December 31, 2020 and 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
2020
|
|
2019
|
Beginning Balance
|
$
|
36,973
|
|
|
$
|
51,546
|
|
Redemptions
|
(12,289)
|
|
|
(14,530)
|
|
Granted
|
—
|
|
|
—
|
|
Changes in redemption value
|
2,800
|
|
|
(3,163)
|
|
Currency translation adjustments
|
(347)
|
|
|
3
|
|
Other
|
—
|
|
|
3,117
|
|
Ending Balance
|
$
|
27,137
|
|
|
$
|
36,973
|
|
The noncontrolling shareholders’ ability to exercise any such option right is subject to the satisfaction of certain conditions, including conditions requiring notice in advance of exercise and specific employment termination conditions. In addition, these rights cannot be exercised prior to specified staggered exercise dates. The exercise of these rights at their earliest contractual date would result in obligations of the Company to fund the related amounts during 2021 to 2025. It is not determinable, at this time, if or when the owners of these rights will exercise all or a portion of these rights.
The redeemable noncontrolling interest of $27,137 as of December 31, 2020, consists of $17,184 assuming that the subsidiaries perform over the relevant future periods at their discounted cash flows earnings level and such rights are exercised, $9,953 upon termination of such owner’s employment with the applicable subsidiary or death and $0 representing the initial redemption value (required floor) recorded for certain acquisitions in excess of the amount the Company would have to pay should the Company acquire the remaining ownership interests for such subsidiaries.
These adjustments will not impact the calculation of earnings (loss) per share if the redemption values are less than the estimated fair values. For the twelve months ended December 31, 2020, 2019, and 2018, there was no related impact on the Company’s loss per share calculation.
14. Commitments, Contingencies, and Guarantees
Legal Proceedings. The Company’s operating entities are involved in legal proceedings of various types. Significant judgment is required to determine both likelihood of there being and the estimated amount of a loss related to such matters. Additionally, while any litigation contains an element of uncertainty, the Company has no reason to believe that the outcome of such proceedings or claims will have a material adverse effect on the financial condition or results of operations of the Company.
Deferred Acquisition Consideration and Options to Purchase. See Notes 9 and 13 of the Notes to the Consolidated Financial Statements included herein for information regarding potential payments associated with deferred acquisition consideration and the acquisition of noncontrolling shareholders’ ownership interest in subsidiaries.
Natural Disasters. Certain of the Company’s operations are located in regions of the United States which typically are subject to hurricanes. During the twelve months ended December 31, 2020, 2019, and 2018 these operations did not incur any material costs related to damages resulting from hurricanes.
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
14. Commitments, Contingencies, and Guarantees - (continued)
Guarantees. Generally, the Company has indemnified the purchasers of certain assets in the event that a third party asserts a claim against the purchaser that relates to a liability retained by the Company. These types of indemnification guarantees typically extend for a number of years. Historically, the Company has not made any significant indemnification payments under such agreements and no amount has been accrued in the accompanying consolidated financial statements with respect to these indemnification guarantees. The Company continues to monitor the conditions that are subject to guarantees and indemnifications to identify whether it is probable that a loss has occurred and would recognize any such losses under any guarantees or indemnifications in the period when those losses are probable and estimable.
Commitments. At December 31, 2020, the Company had $18,651 of undrawn letters of credit.
The Company entered into operating leases for which the commencement date has not yet occurred as of December 31, 2020. See Note 10 of the Notes to the Consolidated Financial Statements included herein for additional information.
15. Share Capital
The authorized and outstanding share capital of the Company is as follows:
Series 6 Convertible Preference Shares
On March 14, 2019 (the “Series 6 Issue Date”), the Company entered into a securities purchase agreement with Stagwell Agency Holdings LLC (“Stagwell Holdings”), an affiliate of Stagwell, pursuant to which Stagwell Holdings agreed to purchase (i) 14,285,714 newly authorized Class A shares (the “Stagwell Class A Shares”) for an aggregate contractual purchase price of $50,000 and (ii) 50,000 newly authorized Series 6 convertible preference shares (“Series 6 Preference Shares”) for an aggregate contractual purchase price of $50,000. The Company received proceeds of approximately $98,620, net of fees and estimated expenses, which were primarily used to pay down existing debt under the Company’s credit facility and for general corporate purposes. The proceeds allocated to the Stagwell Class A Shares were $35,997 and to Series 6 Preference Shares were $62,623 based on their relative fair value calculated by utilizing a Monte Carlo Simulation model. In connection with the closing of the transaction, the Company increased the size of its Board and appointed two nominees designated by Stagwell Holdings. Except as required by law, the Series 6 Preference Shares do not have voting rights and are not redeemable at the option of Stagwell Holdings.
The holders of the Series 6 Preference Shares have the right to convert their Series 6 Preference Shares in whole at any time and from time to time, and in part at any time and from time to time, into a number of Class A Shares equal to the then-applicable liquidation preference divided by the applicable conversion price at such time (the “Conversion Price”). The initial liquidation preference per share of each Series 6 Preference Share is $1,000. The initial Conversion Price is $5.00 per Series 6 Preference Share, subject to customary adjustments for share splits and combinations, dividends, recapitalizations and other matters, including weighted average anti-dilution protection for certain issuances of equity or equity-linked securities.
The Series 6 Preference Shares’ liquidation preference accretes at 8.0% per annum, compounded quarterly until the five-year anniversary of the Series 6 Issue Date. During the twelve months ended December 31, 2020 and 2019, the Series 6 Preference Shares accreted at a monthly rate of $7.54 and $6.96 per Series 6 Preference Share, for total accretion of $4,390 and $3,261, respectively, bringing the aggregate liquidation preference to $57,651 as of December 31, 2020. The accretion is considered in the calculation of net income (loss) attributable to MDC Partners Inc. common shareholders.
Holders of the Series 6 Preference Shares are entitled to dividends in an amount equal to any dividends that would otherwise have been payable on the Class A Shares issued upon conversion of the Series 6 Preference Shares. The Series 6 Preference Shares are convertible at the Company’s option (i) on and after the two-year anniversary of the Series 6 Issue Date, if the closing trading price of the Class A Shares over a specified period prior to conversion is at least 125% of the Conversion Price or (ii) after the fifth anniversary of the Issue Date, if the closing trading price of the Class A Shares over a specified period prior to conversion is at least equal to the Conversion Price.
Following certain change in control transactions of the Company in which holders of Series 6 Preference Shares are not entitled to receive cash or qualifying listed securities with a value at least equal to the liquidation preference plus accrued and unpaid dividends, (i) holders will be entitled to cash dividends on the liquidation preference at an increasing rate (beginning at 7%), and (ii) the Company will have a right to redeem the Series 6 Preference Shares for cash at the greater of their liquidation preference plus accrued and unpaid dividends or their as-converted value.
Series 4 Convertible Preference Shares
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
15. Share Capital - (continued)
On March 7, 2017 (the “Series 4 Issue Date”), the Company issued 95,000 newly created Preference Shares (“Series 4 Preference Shares”) to affiliates of The Goldman Sachs Group, Inc. (collectively, the “Purchaser”) pursuant to a $95,000 private placement. The Company received proceeds of approximately $90,123, net of fees and estimated expenses, which were primarily used to pay down existing debt under the Company’s credit facility and for general corporate purposes. In connection with the closing of the transaction, the Company increased the size of its Board and appointed one nominee designated by the Purchaser. Except as required by law, the Series 4 Preference Shares do not have voting rights and are not redeemable at the option of the Purchaser. See Note 1 of the Notes to the Consolidated Financial Statements for information regarding revised terms of the Series 4 Preference Shares subject to closing of the combination between MDC and the Stagwell Entities.
Subsequent to the ninetieth day following the Series 4 Issue Date, the holders of the Series 4 Preference Shares have the right to convert their Series 4 Preference Shares in whole at any time and from time to time and in part at any time and from time to time into a number of Class A Shares equal to the then-applicable liquidation preference divided by the applicable conversion price at such time (the “Conversion Price”). The initial liquidation preference per share of each Series 4 Preference Share is $1,000. The Conversion Price of a Series 4 Preference Share is subject to customary adjustments for share splits and combinations, dividends, recapitalizations and other matters, including weighted average anti-dilution protection for certain issuances of equity or equity-linked securities. In connection with the anti-dilution protection provision triggered by the issuance of equity securities to Stagwell Holdings, the Conversion Price per Series 4 Preference Share was reduced to $7.42 from the initial Conversion Price of $10.00.
The Series 4 Preference Shares’ liquidation preference accretes at 8.0% per annum, compounded quarterly until the five-year anniversary of the Series 4 Issue Date. During the twelve months ended December 31, 2020 and 2019, the Series 4 Preference Shares accreted at a monthly rate of approximately $8.84 and $8.17 per Series 4 Preference Share, for total accretion of $9,789 and $9,043, respectively, bringing the aggregate liquidation preference to $128,539 as of December 31, 2020. The accretion is considered in the calculation of net income (loss) attributable to MDC Partners Inc. common shareholders.
Holders of the Series 4 Preference Shares are entitled to dividends in an amount equal to any dividends that would otherwise have been payable on the Class A Shares issued upon conversion of the Series 4 Preference Shares. The Series 4 Preference Shares are convertible at the Company’s option (i) on and after the two-year anniversary of the Issue Date, if the closing trading price of the Class A Shares over a specified period prior to conversion is at least 125% of the Conversion Price or (ii) after the fifth anniversary of the Series 4 Issue Date, if the closing trading price of the Class A Shares over a specified period prior to conversion is at least equal to the Conversion Price.
Following certain change in control transactions of the Company in which holders of Series 4 Preference Shares are not entitled to receive cash or qualifying listed securities with a value at least equal to the liquidation preference plus accrued and unpaid dividends, (i) holders will be entitled to cash dividends on the liquidation preference at an increasing rate (beginning at 7%), and (ii) the Company will have a right to redeem the Series 4 Preference Shares for cash at the greater of their liquidation preference plus accrued and unpaid dividends or their as-converted value.
Class A Common Shares (“Class A Shares”)
These are an unlimited number of subordinate voting shares, carrying one vote each, with a par value of $0, entitled to dividends equal to or greater than Class B Shares, convertible at the option of the holder into one Class B Share for each Class A Share after the occurrence of certain events related to an offer to purchase all Class B shares. There were 73,529,105 and 72,150,854 Class A Shares issued and outstanding as of December 31, 2020 and 2019, respectively.
Class B Common Shares (“Class B Shares”)
These are an unlimited number of voting shares, carrying twenty votes each, with a par value of $0, convertible at any time at the option of the holder into one Class A share for each Class B share. There were 3,743 and 3,749 Class B Shares issued and outstanding as of December 31, 2020 and 2019, respectively.
Shares-based Awards
As of December 31, 2020, a total of 18,150,000 shares have been authorized under our employee stock incentive plans, of which 5,108,583 remain available to be issued for future awards.
The following tables summarize share-based activity of awards authorized under our employee stock incentive plans and awards (such as inducement awards) and other share-based commitments that have met the requirements to be issued separate from shareholder-approved stock incentive plans.
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
15. Share Capital - (continued)
The following table summarizes information about financial performance based and time based restricted stock and restricted stock unit awards:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance-Based Awards
|
|
Time-Based Awards
|
|
Shares
|
|
Weighted Average Grant Date Fair
Value
|
|
Shares
|
|
Weighted Average
Grant Date
Fair Value
|
Balance at December 31, 2019
|
2,443,801
|
|
|
$
|
3.11
|
|
|
568,960
|
|
|
$
|
5.53
|
|
Granted
|
685,369
|
|
|
2.19
|
|
|
1,741,280
|
|
|
1.97
|
|
Vested
|
(555,226)
|
|
|
2.96
|
|
|
(1,031,159)
|
|
|
3.39
|
|
Forfeited
|
(336,950)
|
|
|
3.07
|
|
|
(141,821)
|
|
|
3.32
|
|
Balance at December 31, 2020
|
2,236,994
|
|
|
$
|
3.37
|
|
|
1,137,260
|
|
|
$
|
2.29
|
|
Performance based and time-based awards granted in the twelve months ended December 31, 2019 had a weighted average grant date fair value of $3.08 and $2.54, respectively. Performance based and time-based awards granted in December 31, 2018 had a weighted average grant date fair value of $9.17 and $7.38, respectively. The vesting of the performance-based awards is contingent upon the Company meeting cumulative earnings targets over one to three years and continued employment through the vesting date. The term of the time-based awards is generally three years with vesting up to generally three years. The vesting period of the time-based and performance awards is generally commensurate with the requisite service period.
The total fair value of restricted stock and restricted stock unit awards, which vested during the years ended December 31, 2020, 2019 and 2018 was $5,138, $4,517 and $3,583, respectively. At December 31, 2020, the weighted average remaining contractual life for time based and performance-based awards was 1.07 and 1.82 years, respectively.
At December 31, 2020, the unrecognized compensation expense for performance-based awards was $3,976 to be recognized over a weighted average period of 1.82 years. At December 31, 2020, the unrecognized compensation expense for time-based awards was $570 to be recognized over a weighted average period of 1.07 years.
The following table summarizes information about share option awards:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share Option Awards
|
|
Shares
|
|
Weighted Average
Grant Date Fair Value
|
|
Weighted Average Exercise Price
|
Balance at December 31, 2019
|
111,866
|
|
|
$
|
2.23
|
|
|
$
|
4.85
|
|
Granted
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
Forfeited
|
(111,866)
|
|
|
2.23
|
|
|
4.85
|
|
Exercised
|
—
|
|
|
—
|
|
|
—
|
|
Balance at December 31, 2020
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
We use the Black-Scholes option-pricing model to estimate the fair value of options granted. No options were granted in 2020 and 2019.
The grant date fair value of the options granted in 2018 was determined to be $2.23. The assumptions for the model were as follows: expected life of 4.9 years, risk free interest rate of 2.9%, expected volatility of 52.9% and dividend yield of 0%. Options granted in 2018 vest in 3 years. The term of these awards is 5 years. The vesting period of these awards is generally commensurate with the requisite service period. These awards were all forfeited in 2020.
No options were exercised during 2020, 2019 and 2018. There are no options outstanding as of December 31, 2020. No options vested in 2020, 2019 and 2018.
The following table summarizes information about stock appreciation rights (“SAR”) awards:
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
15. Share Capital - (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SAR Awards
|
|
Shares
|
|
Weighted Average
Grant Date Fair Value
|
|
Weighted Average Exercise Price
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2019
|
2,325,800
|
|
|
$
|
1.14
|
|
|
$
|
3.07
|
|
Granted
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
Forfeited
|
(250,000)
|
|
|
0.73
|
|
|
5.00
|
|
Exercised
|
—
|
|
|
—
|
|
|
—
|
|
Balance at December 31, 2020
|
2,075,800
|
|
|
$
|
1.19
|
|
|
$
|
2.84
|
|
We use the Black-Scholes option-pricing model to estimate the fair value of the SAR awards. No SAR awards were granted in 2020. SAR awards granted in 2019 vest in equal installments on each of the first 3 anniversaries of the grant date and have grant date fair values ranging from $0.68 to $1.41. The assumptions for the model were as follows: expected life of 3 to 4 years, risk free interest rate of 1.8% to 2.3%, expected volatility of 62.5% to 67.1% and dividend yield of 0%. The term of these awards is 5 years. The vesting period of awards granted is generally commensurate with the requisite service period.
No SAR awards were granted in 2018.
As of December 31, 2020, 775,800 SAR awards vested and were exercisable. The aggregate intrinsic value of the SAR awards outstanding as of December 31, 2020 is $480. No SAR awards were exercised during 2020, 2019 and 2018. No SAR awards vested in 2019 and 2018. At December 31, 2020, the weighted average remaining contractual life for the SAR awards was 0.8 years.
At December 31, 2020, the unrecognized compensation expense for these awards was $402 to be recognized over a weighted average period of 0.8 years.
For the years ended December 31, 2020, 2019 and 2018, $5,774, $2,460, and $5,892 was recognized in stock compensation related to all stock compensation awards, respectively. The related income tax expense for the years ended December 31, 2020, 2019 and 2018 was $0, $643, and $472, respectively.
16. Changes in Accumulated Other Comprehensive Income (Loss)
The changes in accumulated other comprehensive income (loss) for the twelve months ended December 31 were:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Defined
Benefit
Pension
|
|
Foreign Currency Translation
|
|
Total
|
Balance December 31, 2018
|
$
|
(13,101)
|
|
|
$
|
17,821
|
|
|
$
|
4,720
|
|
Other comprehensive income before reclassifications
|
—
|
|
|
(7,078)
|
|
|
(7,078)
|
|
Amounts reclassified from accumulated other comprehensive loss (net of tax benefit of $740)
|
(1,911)
|
|
|
—
|
|
|
(1,911)
|
|
Other comprehensive income
|
(1,911)
|
|
|
(7,078)
|
|
|
(8,989)
|
|
Balance December 31, 2019
|
$
|
(15,012)
|
|
|
$
|
10,743
|
|
|
$
|
(4,269)
|
|
Other comprehensive loss before reclassifications
|
—
|
|
|
8,362
|
|
|
8,362
|
|
Amounts reclassified from accumulated other comprehensive loss (net of tax benefit of $519)
|
(1,354)
|
|
|
—
|
|
|
(1,354)
|
|
Other comprehensive loss
|
(1,354)
|
|
|
8,362
|
|
|
7,008
|
|
Balance December 31, 2020
|
$
|
(16,366)
|
|
|
$
|
19,105
|
|
|
$
|
2,739
|
|
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
17. Income Taxes
On March 27, 2020, the Coronavirus Aid, Relief and Economic Security (“CARES”) Act was signed into law. The CARES Act includes provisions relating to delaying certain payroll tax payments, refundable payroll tax credits, net operating loss carryback periods, modifications to the net interest deduction limitations and technical corrections to the tax depreciation methods for qualified improvement property. The tax law changes in the CARES Act did not have a material impact on the Company’s income tax provision.
The components of the Company’s income (loss) before income taxes and equity in earnings of non-consolidated affiliates by taxing jurisdiction for the years ended December 31, were:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
2018
|
Income (Loss):
|
|
|
|
|
|
U.S.
|
$
|
(73,227)
|
|
|
$
|
(17,491)
|
|
|
$
|
(76,960)
|
|
Non-U.S.
|
(15,175)
|
|
|
38,358
|
|
|
(11,709)
|
|
|
$
|
(88,402)
|
|
|
$
|
20,867
|
|
|
$
|
(88,669)
|
|
The provision (benefit) for income taxes by taxing jurisdiction for the years ended December 31, were:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
2018
|
Current tax provision
|
|
|
|
|
|
U.S. federal
|
$
|
3,016
|
|
|
$
|
2,638
|
|
|
$
|
444
|
|
U.S. state and local
|
742
|
|
|
12
|
|
|
2
|
|
Non-U.S.
|
4,241
|
|
|
2,875
|
|
|
7,584
|
|
|
7,999
|
|
|
5,525
|
|
|
8,030
|
|
Deferred tax provision (benefit):
|
|
|
|
|
|
U.S. federal
|
75,686
|
|
|
4,635
|
|
|
(10,817)
|
|
U.S. state and local
|
34,404
|
|
|
1,130
|
|
|
(3,476)
|
|
Non-U.S.
|
(1,534)
|
|
|
(974)
|
|
|
35,878
|
|
|
108,556
|
|
|
4,791
|
|
|
21,585
|
|
Income tax expense (benefit)
|
$
|
116,555
|
|
|
$
|
10,316
|
|
|
$
|
29,615
|
|
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
17. Income Taxes - (continued)
A reconciliation of income tax expense (benefit) using the U.S. federal income tax rate compared with actual income tax expense for the years ended December 31, is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
2018
|
Income (loss) before income taxes, equity in non-consolidated affiliates and noncontrolling interest
|
$
|
(88,402)
|
|
|
$
|
20,867
|
|
|
$
|
(88,669)
|
|
Statutory income tax rate
|
21.0
|
%
|
|
21.0
|
%
|
|
21.0
|
%
|
Tax expense (benefit) using U.S. statutory income tax rate
|
(18,564)
|
|
|
4,382
|
|
|
(18,621)
|
|
State and foreign taxes
|
(3,486)
|
|
|
1,496
|
|
|
(3,944)
|
|
Non-deductible stock-based compensation
|
1,162
|
|
|
3,823
|
|
|
1,512
|
|
Global intangible low-taxed income
|
1,363
|
|
|
1,147
|
|
|
710
|
|
Base erosion and anti-abuse tax
|
4,697
|
|
|
2,504
|
|
|
389
|
|
Other non-deductible expense
|
1,043
|
|
|
273
|
|
|
1,388
|
|
Change to valuation allowance
|
128,938
|
|
|
(2,830)
|
|
|
49,482
|
|
Effect of the difference in U.S. federal and local statutory rates
|
67
|
|
|
1,422
|
|
|
(152)
|
|
Noncontrolling interests
|
(4,649)
|
|
|
(3,566)
|
|
|
(2,674)
|
|
Other impacts of foreign operations
|
1,160
|
|
|
2,724
|
|
|
612
|
|
Impact of goodwill impairments
|
10,158
|
|
|
436
|
|
|
8,703
|
|
Adjustments to accrued taxes in previous periods
|
4,641
|
|
|
(3,544)
|
|
|
1,192
|
|
Adjustment to deferred tax balances*
|
(9,999)
|
|
|
1,920
|
|
|
(8,845)
|
|
Other, net
|
24
|
|
|
129
|
|
|
(137)
|
|
Income tax expense (benefit)
|
$116,555
|
|
$10,316
|
|
$29,615
|
Effective income tax rate
|
(131.8)%
|
|
49.4%
|
|
(33.4)%
|
*Adjustments to deferred tax balances in 2020 are primarily offset by changes to valuation allowance.
Income tax expense for the twelve months ended December 31, 2020 was $116,555 (associated with a pre-tax loss of $88,402) compared to an income tax expense of $10,316 (associated with pre-tax income of $20,867) for the twelve months ended December 31, 2019. Income tax expense in 2020 included the impact of increasing valuation allowance primarily associated with U.S. deferred tax assets and the impact of non-deductible goodwill impairments of foreign operations. Income tax expense in 2019 included the impact of base erosion and anti-abuse tax and non-deductible stock compensation offset by a reduction in valuation allowance primarily associated with Canadian deferred tax assets.
Income taxes receivable were $1,480 and $5,025 at December 31, 2020 and 2019, respectively, and were included in other current assets on the balance sheet. Income taxes payable were $9,238 and $11,722 at December 31, 2020 and 2019, respectively, and were included in accrued and other liabilities on the balance sheet. It is the Company’s policy to classify interest and penalties arising in connection with unrecognized tax benefits as a component of income tax expense.
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
17. Income Taxes - (continued)
The tax effects of significant temporary differences representing deferred tax assets and liabilities at December 31, were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
Deferred tax assets:
|
|
|
|
Accounting reserves and other
|
$
|
20,831
|
|
|
$
|
10,987
|
|
Net operating loss carryforwards
|
47,139
|
|
|
60,705
|
|
Interest deductions
|
20,819
|
|
|
16,797
|
|
Refinancing charge
|
—
|
|
|
669
|
|
Goodwill and intangibles
|
122,045
|
|
|
117,421
|
|
Stock compensation
|
1,693
|
|
|
1,736
|
|
Pension plan
|
4,856
|
|
|
4,414
|
|
Unrealized foreign exchange
|
11,995
|
|
|
11,373
|
|
Capital loss carryforwards
|
13,657
|
|
|
13,081
|
|
Lease liabilities
|
77,870
|
|
|
76,397
|
|
Gross deferred tax asset
|
320,905
|
|
|
313,580
|
|
Less: valuation allowance
|
(198,452)
|
|
|
(65,649)
|
|
Net deferred tax assets
|
122,453
|
|
|
247,931
|
|
Deferred tax liabilities:
|
|
|
|
Right-of-use assets
|
$
|
(57,890)
|
|
|
$
|
(67,613)
|
|
Refinancing charge
|
(1,675)
|
|
|
—
|
|
Withholding taxes
|
(475)
|
|
|
(546)
|
|
Capital assets
|
(1,893)
|
|
|
(382)
|
|
Goodwill amortization
|
(88,326)
|
|
|
(98,677)
|
|
Total deferred tax liabilities
|
(150,259)
|
|
|
(167,218)
|
|
Net deferred tax asset (liability)
|
$
|
(27,806)
|
|
|
$
|
80,713
|
|
|
|
|
|
Deferred tax assets
|
$
|
179
|
|
|
$
|
84,900
|
|
Deferred tax liabilities
|
(27,985)
|
|
|
(4,187)
|
|
|
$
|
(27,806)
|
|
|
$
|
80,713
|
|
The Company has net operating loss carryforwards of $229,224 which expire in years 2021 through 2040. These definite lived net operating loss carryforwards consist of $1,533 relating to U.S. federal, $132,655 relating to U.S. states, and $95,036 relating to non-U.S. The Company also has indefinite net operating loss carryforwards of $122,299. These indefinite loss carryforwards consist of $42,003 relating to the U.S. federal, $69,967 relating to U.S. states, and $10,329 relating to non-U.S. In addition, the Company has indefinite capital loss carryforwards of $103,074 in Canada and foreign tax credit carryforwards in the U.S. of $5,460 which expire in years 2024 through 2027.
The Company maintained a valuation allowance of $198,452 as of December 31, 2020 relating to both U.S. and foreign deferred tax assets, and $65,649 as of December 31, 2019 relating to foreign deferred tax assets.
The Company records a valuation allowance against deferred income tax assets when management believes it is more likely than not that some portion or all of the deferred income tax assets will not be realized. Management evaluates all positive and negative evidence and considers factors such as the reversal of taxable temporary differences, taxable income in eligible carryback years, future taxable income, and tax planning strategies. A change to these factors could impact the estimated valuation allowance and income tax expense.
In 2020, the Company’s evaluation resulted in the recognition of a valuation allowance against its U.S. deferred tax assets. Given a three-year U.S. cumulative pre-tax loss as of December 31, 2020 and other factors, the Company concluded it is more likely than not that such U.S. deferred tax assets will not be realized. Income tax expense for the year ended December 31, 2020
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
17. Income Taxes - (continued)
included a charge of approximately $129 million in connection with the change in the valuation allowance, which primarily relates to the U.S.
The Company has historically asserted that its unremitted foreign earnings are permanently reinvested except for certain international entities. The Company has provided $475 and $546 as an estimate of the tax costs of repatriation with respect to $4,745 and $5,462 of undistributed foreign earnings from certain international entities that are not subject to the permanent reinvestment assertion as of December 31, 2020 and 2019. We have not changed our permanent reinvestment assertion with respect to any other international entities as we intend to use the related historical earnings and profits to fund international operations and investments, and therefore have not recorded income taxes on such amounts.
As of December 31, 2020 and 2019, the Company recorded a liability for unrecognized tax benefits as well as applicable penalties and interest in the amount of $1,066 and $1,107, respectively. As of December 31, 2020 and 2019, accrued penalties and interest included in unrecognized tax benefits were approximately $135 and $111, respectively. If these unrecognized tax benefits were to be recognized, it would affect the Company’s effective tax rate.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
2018
|
A reconciliation of the change in unrecognized tax benefits is as follows:
|
|
|
|
|
|
Unrecognized tax benefit - Beginning Balance
|
$
|
996
|
|
|
$
|
887
|
|
|
$
|
1,433
|
|
Current year positions
|
581
|
|
|
275
|
|
|
—
|
|
Prior period positions
|
—
|
|
|
—
|
|
|
7
|
|
Settlements
|
—
|
|
|
—
|
|
|
(314)
|
|
Lapse of statute of limitations
|
(170)
|
|
|
(166)
|
|
|
(239)
|
|
Unrecognized tax benefits - Ending Balance
|
$
|
1,407
|
|
|
$
|
996
|
|
|
$
|
887
|
|
The Company has presented $477 of the unrecognized tax benefits as of December 31, 2020 as a reduction to the deferred tax asset.
It is reasonably possible that the amount of unrecognized tax benefits could decrease by a range of $400 to $500 in the next twelve months as a result of expiration of certain statute of limitations.
The Company is subject to taxation and files income tax returns in the U.S. federal jurisdiction and in many state and foreign jurisdictions. The statute of limitations for tax years prior to 2017 are closed for U.S. federal purposes. The statute of limitations for tax years prior to 2010 have also expired in non-U.S. jurisdictions.
18. Fair Value Measurements
A fair value measurement assumes a transaction to sell an asset or transfer a liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability.
In determining fair value, the Company utilizes valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible as well as considers counterparty credit risk in its assessment of fair value. The hierarchy for observable and unobservable inputs used to measure fair value into three broad levels are described below:
•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.
Financial Liabilities that are not Measured at Fair Value on a Recurring Basis
The following table presents certain information for our financial liability that is not measured at fair value on a recurring basis at December 31, 2020 and 2019:
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
18. Fair Value Measurements - (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
December 31, 2019
|
|
Carrying
Amount
|
|
Fair Value
|
|
Carrying
Amount
|
|
Fair Value
|
Liabilities:
|
|
|
|
|
|
|
|
Senior Notes
|
$
|
870,256
|
|
|
$
|
883,580
|
|
|
$
|
900,000
|
|
|
$
|
812,250
|
|
|
|
|
|
|
|
|
|
Our long-term debt includes fixed rate debt. The fair value of this instrument is based on quoted market prices in markets that are not active. Therefore, this debt is classified as Level 2 within the fair value hierarchy.
Non-financial Assets and Liabilities that are not Measured at Fair Value on a Recurring Basis
Certain non-financial assets are measured at fair value on a nonrecurring basis, primarily goodwill, intangible assets (Level 3 fair value assessment) and right-of-use lease assets (Level 2 fair value assessment). Accordingly, these assets are not measured and adjusted to fair value on an ongoing basis but are subject to periodic evaluations for potential impairment. The Company recognized an impairment of goodwill of $61,661 for the twelve months ended December 31, 2020 as compared to an impairment of goodwill of $4,879 for the twelve months ended December 31, 2019. The Company also recognized an impairment of intangible assets of $12,071 for the twelve months ended December 31, 2020. See Notes 2 and 8 of the Notes to the Consolidated Financial Statements for information related to the measurement of the fair value of goodwill.
In the twelve months ended December 31, 2020, the Company recorded a charge of $22,667, of which $9,969 was to reduce the carrying value of right-of-use lease assets and related leasehold improvements. The remaining $12,698 was related to the acceleration of the variable lease expenses associated with the exit of properties in New York as part of the centralization of the Company’s New York real estate portfolio.
Financial Liabilities Measured at Fair Value on a Recurring Basis
Contingent deferred acquisition consideration (Level 3 fair value measurement) is recorded at the acquisition date fair value and adjusted at each reporting period. The estimated liability is determined in accordance with various contractual valuation formulas and is dependent upon significant assumptions, such as the growth rate of the earnings of the relevant subsidiary during the contractual period and the discount rate. These growth rates are consistent with the Company’s long-term forecasts. As of December 31, 2020, the discount rate used to measure these liabilities was 5.1%.
As these estimates require the use of assumptions about future performance, which are uncertain at the time of estimation, the fair value measurements presented on the Consolidated Balance Sheets are subject to material uncertainty.
See Note 9 of the Notes to the Consolidated Financial Statements included herein for additional information regarding contingent deferred acquisition consideration.
At December 31, 2020 and 2019, the carrying amount of the Company’s financial instruments, including cash and cash equivalents, accounts receivable and accounts payable, approximated their fair value because of their short-term maturity.
19. Related Party Transactions
In the ordinary course of business, the Company enters into transactions with related parties, including Stagwell and its affiliates. The transactions may range in the nature and value of services underlying the arrangements. Below are the related party transactions that are significant in nature:
In October 2019, a Partner Firm of the Company entered into an arrangement with a Stagwell affiliate, in which the Stagwell affiliate and the Partner Firm will collaborate to provide various services to a client of the Partner Firm. The Partner Firm and the Stagwell affiliate pitched and won this business together, with the client ultimately determining the general scope of work for each agency. Under the arrangement, which was structured as a sub-contract due to client preference, the Partner Firm is expected to pay the Stagwell affiliate, for services provided by the Stagwell affiliate in connection with serving the client, approximately $2,000 which has been fully recognized as of December 2020. As of December 31, 2020, $1,200 was owed to the affiliate.
During 2020, a Partner Firm of the Company entered into an arrangement with certain Stagwell affiliates to perform media planning, buying and reporting services. Under the arrangement, the Partner Firm is expected to receive from the Stagwell affiliates approximately $56,700, which has been fully recognized as of December 2020. As of December 31, 2020, $110 was due from the affiliates.
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
19. Related Party Transactions - (continued)
In January 2020, a Partner Firm of the Company entered into an arrangement with a Stagwell affiliate to develop advertising technology for the Partner Firm. Under the arrangement the Partner Firm recorded approximately $483, of which $2 was owed to the affiliate as of December 31, 2020. This transaction has been completed.
In August 2020, the Company entered into an arrangement with a Stagwell affiliate to provide audience and brand research, concept testing and landscape related to the ongoing new business pitches for clients of the Company. Under the arrangement the Company is expected to pay the Stagwell affiliate approximately $145, which has been fully recognized as of October 2020. As of December 31, 2020, $63 was owed to the affiliate.
In November 2020, a Partner Firm of the Company entered into an arrangement with a certain Stagwell affiliate to perform event management services. Under the arrangement, the Partner Firm is expected to receive from the Stagwell affiliate approximately $457, which is expected to be recognized through March of 2021. As of December 31, 2020, $67 was due from the affiliate.
On February 14, 2020, Sloane sold substantially all its assets and certain liabilities to an affiliate of Stagwell. See Note 4 of the Notes to the Consolidated Financial Statements for information related to this transaction.
The Company entered into an agreement commencing on January 1, 2020 to sublease office space through July 2021 to a company whose chairman is a member of the Company’s Board of Directors. As of December 31, 2020, the total future rental income related to the sublease is approximately $122.
20. Segment Information
The Company determines an operating segment if a component (i) engages in business activities from which it earns revenues and incurs expenses, (ii) has discrete financial information, and is (iii) regularly reviewed by the Chief Operating Decision Maker (“CODM”), who is Mark Penn, Chief Executive Officer and Chairman, to make decisions regarding resource allocation for the segment and assess its performance. Once operating segments are identified, the Company performs an analysis to determine if aggregation of operating segments is applicable. This determination is based upon a quantitative analysis of the expected and historic average long-term profitability for each operating segment, together with a qualitative assessment to determine if operating segments have similar operating characteristics.
The CODM uses Adjusted EBITDA (defined below) as a key metric, to evaluate the operating and financial performance of a segment, identify trends affecting the segments, develop projections and make strategic business decisions. Adjusted EBITDA is defined as Net income (loss) attributable to MDC Partners Inc. common shareholders plus or minus adjustments to Operating income (loss), plus depreciation and amortization, stock-based compensation, deferred acquisition consideration adjustments, distributions from non-consolidated affiliates and other items. Distributions from non-consolidated affiliates includes (i) cash received for profit distributions from non-consolidated affiliates, and (ii) consideration from the sale of ownership interests in non-consolidated affiliates, less contributions to date, plus undistributed earnings (losses). Other items, net includes items such as severance expense and other restructuring expenses, including costs for leases that will either be terminated or sublet in connection with the centralization of our New York real estate portfolio.
Effective in the first quarter of 2020, the Company reorganized its management structure resulting in the aggregation of certain Partner Firms into integrated groups (“Networks”). Mr. Penn appointed key agency executives, that report directly into him to lead each Network. In connection with the reorganization, we reassessed our reportable segments to align our external reporting with how we operate the Networks under our new organizational structure. Prior periods presented have been recast to reflect the change in reportable segments.
The three reportable segments that resulted from our reassessment are as follows: “Integrated Networks - Group A,” “Integrated Networks - Group B” and the “Media & Data Network.” In addition, the Company combines and discloses operating segments that do not meet the aggregation criteria as “All Other.” The Company also reports corporate expenses, as further detailed below, as “Corporate.” All segments follow the same basis of presentation and accounting policies as those described in Note 2 of the Notes to the Consolidated Financial Statements included herein.
•The Integrated Networks - Group A reportable segment is comprised of the Anomaly Alliance (Anomaly, Concentric Partners, Hunter, Mono, Y Media Labs) and Colle McVoy operating segments.
•The Integrated Networks - Group B reportable segment is comprised of the Constellation (72andSunny, CPB, Instrument and Redscout) and Doner Partner Network (6degrees, Doner, KWT, Union, Veritas and Yamamoto) operating segments.
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
20. Segment Information - (continued)
The operating segments aggregated within the Integrated Networks - Group A and B reportable segments provide a range of services for their clients, primarily including strategy, creative and production for advertising campaigns across a variety of platforms (print, digital, social media, television broadcast) as well as public relations and communications services, experiential, social media and influencer marketing. These operating segments share similar characteristics related to (i) the nature of their services; (ii) the type of 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. While the operating segments are similar in nature, the distinction between the Integrated Networks - Group A and B is the aggregation of operating segments that have the most similar historical and expected average long-term profitability.
•The Media & Data Network reportable segment is comprised of a single operating segment that combines media buying and planning across a range of platforms (out-of-home, paid search, social media, lead generation, programmatic, television broadcast) with technology and data capabilities.
•All Other consists of the Company’s remaining operating segments that provide a range of services including advertising, public relations and 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 Allison & Partners, Bruce Mau, Forsman & Bodenfors, Hello, Team and Vitro.
•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.
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
20. Segment Information - (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
2020
|
|
2019
|
|
2018
|
Revenue:
|
|
|
|
|
|
|
Integrated Networks - Group A
|
|
$
|
379,648
|
|
|
$
|
392,101
|
|
|
$
|
393,890
|
|
Integrated Networks - Group B
|
|
435,589
|
|
|
531,717
|
|
|
551,317
|
|
Media & Data Network
|
|
139,015
|
|
|
161,451
|
|
|
183,287
|
|
All Other
|
|
244,759
|
|
|
330,534
|
|
|
346,594
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,199,011
|
|
|
$
|
1,415,803
|
|
|
$
|
1,475,088
|
|
|
|
|
|
|
|
|
Adjusted EBITDA:
|
|
|
|
|
|
|
Integrated Networks - Group A
|
|
$
|
79,793
|
|
|
$
|
74,822
|
|
|
$
|
75,609
|
|
Integrated Networks - Group B
|
|
84,297
|
|
|
84,568
|
|
|
74,091
|
|
Media & Data Network
|
|
9,707
|
|
|
7,746
|
|
|
12,205
|
|
All Other
|
|
30,755
|
|
|
37,618
|
|
|
38,307
|
|
Corporate
|
|
(27,220)
|
|
|
(30,601)
|
|
|
(38,761)
|
|
Total Adjusted EBITDA
|
|
$
|
177,332
|
|
|
$
|
174,153
|
|
|
$
|
161,451
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
$
|
(36,905)
|
|
|
$
|
(38,329)
|
|
|
$
|
(46,196)
|
|
Impairment and other losses
|
|
(96,399)
|
|
|
(8,599)
|
|
|
(87,204)
|
|
Stock compensation expense
|
|
(14,179)
|
|
|
(31,040)
|
|
|
(18,416)
|
|
Deferred acquisition consideration expense/(income)
|
|
(42,187)
|
|
|
(5,403)
|
|
|
457
|
|
Loss on investments
|
|
(2,175)
|
|
|
(2,048)
|
|
|
(779)
|
|
Other expense
|
|
(31,244)
|
|
|
(9,274)
|
|
|
(7,879)
|
|
Total Operating Income (Loss)
|
|
$
|
(45,757)
|
|
|
$
|
79,460
|
|
|
$
|
1,434
|
|
|
|
|
|
|
|
|
Other Income (Expenses):
|
|
|
|
|
|
|
Interest expense and finance charges, net
|
|
$
|
(62,163)
|
|
|
$
|
(64,942)
|
|
|
$
|
(67,075)
|
|
Foreign exchange gain (loss)
|
|
(982)
|
|
|
8,750
|
|
|
(23,258)
|
|
Other, net
|
|
20,500
|
|
|
(2,401)
|
|
|
230
|
|
Income (loss) before income taxes and equity in earnings of non-consolidated affiliates
|
|
(88,402)
|
|
|
20,867
|
|
|
(88,669)
|
|
Income tax expense
|
|
116,555
|
|
|
10,316
|
|
|
29,615
|
|
Income (loss) before equity in earnings of non-consolidated affiliates
|
|
(204,957)
|
|
|
10,551
|
|
|
(118,284)
|
|
Equity in earnings of non-consolidated affiliates
|
|
(2,240)
|
|
|
352
|
|
|
62
|
|
Net income (loss)
|
|
(207,197)
|
|
|
10,903
|
|
|
(118,222)
|
|
Net income attributable to the noncontrolling interest
|
|
(21,774)
|
|
|
(16,156)
|
|
|
(11,785)
|
|
Net loss attributable to MDC Partners Inc.
|
|
(228,971)
|
|
|
(5,253)
|
|
|
(130,007)
|
|
Accretion on and net income allocated to convertible preference shares
|
|
(14,179)
|
|
|
(12,304)
|
|
|
(8,355)
|
|
Net loss attributable to MDC Partners Inc. common shareholders
|
|
$
|
(243,150)
|
|
|
$
|
(17,557)
|
|
|
$
|
(138,362)
|
|
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
20. Segment Information - (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
2020
|
|
2019
|
|
2018
|
Depreciation and amortization:
|
|
(Dollars in Thousands)
|
Integrated Networks - Group A
|
|
$
|
6,467
|
|
|
$
|
8,559
|
|
|
$
|
9,602
|
|
Integrated Networks - Group B
|
|
17,204
|
|
|
15,904
|
|
|
19,032
|
|
Media & Data Network
|
|
4,376
|
|
|
4,303
|
|
|
3,820
|
|
All Other
|
|
7,478
|
|
|
8,695
|
|
|
12,980
|
|
Corporate
|
|
1,380
|
|
|
868
|
|
|
762
|
|
Total
|
|
$
|
36,905
|
|
|
$
|
38,329
|
|
|
$
|
46,196
|
|
|
|
|
|
|
|
|
Stock-based compensation:
|
|
|
|
|
|
|
Integrated Networks - Group A
|
|
$
|
7,580
|
|
|
$
|
24,420
|
|
|
$
|
5,792
|
|
Integrated Networks - Group B
|
|
3,191
|
|
|
4,303
|
|
|
6,890
|
|
Media & Data Network
|
|
122
|
|
|
63
|
|
|
320
|
|
All Other
|
|
304
|
|
|
374
|
|
|
755
|
|
Corporate
|
|
2,982
|
|
|
1,880
|
|
|
4,659
|
|
Total
|
|
$
|
14,179
|
|
|
$
|
31,040
|
|
|
$
|
18,416
|
|
|
|
|
|
|
|
|
Capital expenditures:
|
|
|
|
|
|
|
Integrated Networks - Group A
|
|
$
|
1,087
|
|
|
$
|
5,934
|
|
|
$
|
8,228
|
|
Integrated Networks - Group B
|
|
987
|
|
|
9,270
|
|
|
6,352
|
|
Media & Data Network
|
|
569
|
|
|
627
|
|
|
1,632
|
|
All Other
|
|
966
|
|
|
2,729
|
|
|
3,985
|
|
Corporate
|
|
33,694
|
|
|
36
|
|
|
67
|
|
Total
|
|
$
|
37,303
|
|
|
$
|
18,596
|
|
|
$
|
20,264
|
|
A summary of the Company’s long-lived assets, comprised of fixed assets, goodwill and intangibles, net, by geographic region at December 31, is set forth in the following table.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
Canada
|
|
Other
|
|
Total
|
Long-lived Assets
|
|
|
|
|
|
|
|
2020
|
|
$
|
80,447
|
|
|
$
|
3,461
|
|
|
$
|
6,505
|
|
|
$
|
90,413
|
|
2019
|
|
$
|
68,497
|
|
|
$
|
4,475
|
|
|
$
|
8,082
|
|
|
$
|
81,054
|
|
|
|
|
|
|
|
|
|
Goodwill and Intangible Assets
|
|
|
|
|
|
|
|
2020
|
|
$
|
614,168
|
|
|
$
|
51,267
|
|
|
$
|
36,620
|
|
|
$
|
702,055
|
|
2019
|
|
$
|
659,584
|
|
|
$
|
64,842
|
|
|
$
|
62,158
|
|
|
$
|
786,584
|
|
|
|
|
|
|
|
|
|
The Company’s CODM does not use segment assets to allocate resources or to assess performance of the segments and therefore, total segment assets have not been disclosed.
Corporate’s capital expenditures in 2020 are primarily for leasehold improvements at its new headquarters at One World Trade Center in connection with the centralization of the Company’s New York real estate portfolio. As of December 31, 2020, the Company had $12,993 of capital expenditures that were incurred in the current year, but not yet paid.
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
20. Segment Information - (continued)
A summary of the Company’s revenue by geographic region at December 31 is set forth in the following table.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
Canada
|
|
Other
|
|
Total
|
Revenue:
|
|
|
|
|
|
|
|
2020
|
$
|
959,636
|
|
|
$
|
81,930
|
|
|
$
|
157,445
|
|
|
$
|
1,199,011
|
|
2019
|
$
|
1,116,045
|
|
|
$
|
105,067
|
|
|
$
|
194,691
|
|
|
$
|
1,415,803
|
|
2018
|
$
|
1,152,399
|
|
|
$
|
124,001
|
|
|
$
|
198,688
|
|
|
$
|
1,475,088
|
|
21. Quarterly Results of Operations (Unaudited)
The following table sets forth a summary of the Company’s consolidated unaudited quarterly results of operations for the years ended December 31, in thousands of dollars, except per share amounts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters
|
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
Revenue:
|
|
|
|
|
|
|
|
2020
|
$
|
327,742
|
|
|
$
|
259,678
|
|
|
$
|
283,423
|
|
|
$
|
328,168
|
|
2019
|
$
|
328,791
|
|
|
$
|
362,130
|
|
|
$
|
342,907
|
|
|
$
|
381,975
|
|
Cost of services sold:
|
|
|
|
|
|
|
|
2020
|
$
|
222,693
|
|
|
$
|
165,632
|
|
|
$
|
172,531
|
|
|
$
|
209,043
|
|
2019
|
$
|
237,154
|
|
|
$
|
240,749
|
|
|
$
|
222,448
|
|
|
$
|
260,725
|
|
Net Income (loss):
|
|
|
|
|
|
|
|
2020
|
$
|
1,794
|
|
|
$
|
2,508
|
|
|
$
|
14,804
|
|
|
$
|
(226,303)
|
|
2019
|
$
|
316
|
|
|
$
|
7,333
|
|
|
$
|
5,513
|
|
|
$
|
(2,259)
|
|
Net income (loss) attributable to MDC Partners Inc.:
|
|
|
|
|
|
|
|
2020
|
$
|
1,003
|
|
|
$
|
(593)
|
|
|
$
|
4,076
|
|
|
$
|
(233,457)
|
|
2019
|
$
|
(113)
|
|
|
$
|
4,290
|
|
|
$
|
(1,752)
|
|
|
$
|
(7,678)
|
|
Income (loss) per common share:
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
|
2020
|
$
|
(0.03)
|
|
|
$
|
(0.06)
|
|
|
$
|
(0.07)
|
|
|
$
|
(3.23)
|
|
2019
|
$
|
(0.04)
|
|
|
$
|
0.01
|
|
|
$
|
(0.07)
|
|
|
$
|
(0.15)
|
|
Diluted
|
|
|
|
|
|
|
|
2020
|
$
|
(0.03)
|
|
|
$
|
(0.06)
|
|
|
$
|
(0.07)
|
|
|
$
|
(3.23)
|
|
2019
|
$
|
(0.04)
|
|
|
$
|
0.01
|
|
|
$
|
(0.07)
|
|
|
$
|
(0.15)
|
|
The above revenue, cost of services sold, and income (loss) have primarily been affected by acquisitions and divestitures.
Historically, with some exceptions, the Company’s fourth quarter generates the highest quarterly revenues in a year. The fourth quarter has historically been the period in the year in which the highest volumes of media placements and retail related consumer marketing occur.
Income (loss) has been affected as follows:
•The fourth quarter of 2020 and 2019 included a foreign exchange gain of $6,274 and a gain of $4,349, respectively.
•The fourth quarter of 2020 and 2019 included stock-based compensation charges of $3,611 and $18,408, respectively.
•The fourth quarter of 2020 and 2019 included changes in deferred acquisition resulting in income of $41,672 and $9,030, respectively.
MDC PARTNERS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars, except per share amounts, unless otherwise stated)
21. Quarterly Results of Operations (Unaudited) - (continued)
•The fourth quarter of 2020 and 2019 included goodwill, intangible asset, right-of-use asset, related leasehold improvement impairment charges, and expenses to accelerate the variable costs associated with certain leases of $77,240 and goodwill, right-of-use assets and related leasehold improvement impairment charges of $6,655, respectively.
•The fourth quarter of 2020 included income tax expense of approximately $129 million, related to the increase in the valuation allowance primarily for U.S. deferred tax assets.