XML 79 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
 12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities:      
Net loss $ (17,167,000)us-gaap_ProfitLoss $ (142,402,000)us-gaap_ProfitLoss $ (78,576,000)us-gaap_ProfitLoss
Loss from discontinued operations (21,260,000)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax (9,200,000)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax (5,128,000)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax
Income (loss) from continuing operations 4,093,000us-gaap_IncomeLossFromContinuingOperations (133,202,000)us-gaap_IncomeLossFromContinuingOperations (73,448,000)us-gaap_IncomeLossFromContinuingOperations
Adjustments to reconcile income (loss) from continuing operations to cash provided by operating activities:      
Non-cash stock-based compensation 17,696,000us-gaap_AllocatedShareBasedCompensationExpense 22,438,000us-gaap_AllocatedShareBasedCompensationExpense 32,197,000us-gaap_AllocatedShareBasedCompensationExpense
Depreciation 16,462,000us-gaap_Depreciation 16,742,000us-gaap_Depreciation 15,999,000us-gaap_Depreciation
Amortization of intangibles 30,710,000us-gaap_AmortizationOfIntangibleAssets 19,397,000us-gaap_AmortizationOfIntangibleAssets 26,448,000us-gaap_AmortizationOfIntangibleAssets
Amortization of deferred finance charges and debt discount 2,247,000us-gaap_AmortizationOfFinancingCostsAndDiscounts 7,762,000us-gaap_AmortizationOfFinancingCostsAndDiscounts 2,249,000us-gaap_AmortizationOfFinancingCostsAndDiscounts
Loss on redemption of Notes 0mdca_LossOnRedemptionOfNotes 50,385,000mdca_LossOnRedemptionOfNotes 0mdca_LossOnRedemptionOfNotes
Adjustment to deferred acquisition consideration 18,652,000mdca_AdjustmentToDeferredAcquisitionConsideration 36,143,000mdca_AdjustmentToDeferredAcquisitionConsideration 53,305,000mdca_AdjustmentToDeferredAcquisitionConsideration
Deferred income taxes 10,963,000us-gaap_DeferredIncomeTaxExpenseBenefit (5,427,000)us-gaap_DeferredIncomeTaxExpenseBenefit 8,422,000us-gaap_DeferredIncomeTaxExpenseBenefit
Earnings of non-consolidated affiliates (1,406,000)us-gaap_IncomeLossFromEquityMethodInvestments (281,000)us-gaap_IncomeLossFromEquityMethodInvestments (633,000)us-gaap_IncomeLossFromEquityMethodInvestments
Distributions from non-consolidated affiliates 730,000us-gaap_EquityMethodInvestmentDividendsOrDistributions 0us-gaap_EquityMethodInvestmentDividendsOrDistributions 0us-gaap_EquityMethodInvestmentDividendsOrDistributions
Distributions in excess of carrying value 0mdca_DistributionsInExcessOfCarryingValue (3,058,000)mdca_DistributionsInExcessOfCarryingValue 0mdca_DistributionsInExcessOfCarryingValue
Other and non-current assets and liabilities (8,535,000)us-gaap_IncreaseDecreaseInOtherNoncurrentAssetsAndLiabilitiesNet (9,405,000)us-gaap_IncreaseDecreaseInOtherNoncurrentAssetsAndLiabilitiesNet (9,167,000)us-gaap_IncreaseDecreaseInOtherNoncurrentAssetsAndLiabilitiesNet
Foreign exchange 14,821,000us-gaap_ForeignCurrencyTransactionGainLossUnrealized 3,004,000us-gaap_ForeignCurrencyTransactionGainLossUnrealized 861,000us-gaap_ForeignCurrencyTransactionGainLossUnrealized
Increase/decrease in operating assets and liabilities, net of acquisitions      
Accounts receivable (35,800,000)us-gaap_IncreaseDecreaseInAccountsReceivable 16,086,000us-gaap_IncreaseDecreaseInAccountsReceivable (28,885,000)us-gaap_IncreaseDecreaseInAccountsReceivable
Expenditures billable to clients 23,351,000mdca_IncreaseDecreaseInExpendituresBillableToClients (4,404,000)mdca_IncreaseDecreaseInExpendituresBillableToClients (17,151,000)mdca_IncreaseDecreaseInExpendituresBillableToClients
Prepaid expenses and other current assets (1,949,000)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (7,835,000)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (2,993,000)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable, accruals and other current liabilities 57,539,000mdca_IncreaseDecreaseInAccountsPayableAccruedExpensesAndOtherLiabilities 30,017,000mdca_IncreaseDecreaseInAccountsPayableAccruedExpensesAndOtherLiabilities 65,919,000mdca_IncreaseDecreaseInAccountsPayableAccruedExpensesAndOtherLiabilities
Advance billings (13,805,000)us-gaap_IncreaseDecreaseInBillingInExcessOfCostOfEarnings 17,632,000us-gaap_IncreaseDecreaseInBillingInExcessOfCostOfEarnings 1,776,000us-gaap_IncreaseDecreaseInBillingInExcessOfCostOfEarnings
Cash flows provided by continuing operating activities 135,769,000us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 55,994,000us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 74,899,000us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Discontinued operations (1,827,000)us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations 3,305,000us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations 1,405,000us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations
Net cash provided by operating activities 133,942,000us-gaap_NetCashProvidedByUsedInOperatingActivities 59,299,000us-gaap_NetCashProvidedByUsedInOperatingActivities 76,304,000us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:      
Capital expenditures (26,416,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (16,809,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (16,537,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Proceeds from sale of assets 85,000us-gaap_ProceedsFromSaleOfProductiveAssets 239,000us-gaap_ProceedsFromSaleOfProductiveAssets 51,000us-gaap_ProceedsFromSaleOfProductiveAssets
Acquisitions, net of cash acquired (68,344,000)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (11,872,000)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired 30,993,000us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Profit distributions from non-consolidated affiliates 3,409,000mdca_DistributionsFromAffiliates 3,761,000mdca_DistributionsFromAffiliates 1,288,000mdca_DistributionsFromAffiliates
Other investments (6,312,000)us-gaap_PaymentsForProceedsFromOtherInvestingActivities (2,692,000)us-gaap_PaymentsForProceedsFromOtherInvestingActivities (2,198,000)us-gaap_PaymentsForProceedsFromOtherInvestingActivities
Cash flows provided by (used in) continuing investing activities (97,578,000)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (27,373,000)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations 13,597,000us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Discontinued operations (2,108,000)us-gaap_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations (2,751,000)us-gaap_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations (5,786,000)us-gaap_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations
Net cash provided by (used in) investing activities (99,686,000)us-gaap_NetCashProvidedByUsedInInvestingActivities (30,124,000)us-gaap_NetCashProvidedByUsedInInvestingActivities 7,811,000us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:      
Repayment of 11% Notes 0us-gaap_RepaymentsOfSeniorDebt (425,000,000)us-gaap_RepaymentsOfSeniorDebt 0us-gaap_RepaymentsOfSeniorDebt
Repayments of revolving credit facility 0us-gaap_ProceedsFromRepaymentsOfLinesOfCredit 0us-gaap_ProceedsFromRepaymentsOfLinesOfCredit 38,032,000us-gaap_ProceedsFromRepaymentsOfLinesOfCredit
Acquisition related payments (78,322,000)mdca_PaymentsRelatedToAcquisition (119,572,000)mdca_PaymentsRelatedToAcquisition (68,725,000)mdca_PaymentsRelatedToAcquisition
Cash overdraft 37,835,000us-gaap_ProceedsFromRepaymentsOfBankOverdrafts 4,976,000us-gaap_ProceedsFromRepaymentsOfBankOverdrafts 25,986,000us-gaap_ProceedsFromRepaymentsOfBankOverdrafts
Distributions to noncontrolling interests (6,523,000)us-gaap_PaymentsToMinorityShareholders (5,525,000)us-gaap_PaymentsToMinorityShareholders (7,673,000)us-gaap_PaymentsToMinorityShareholders
Proceeds from exercise of options 0us-gaap_ProceedsFromStockOptionsExercised 0us-gaap_ProceedsFromStockOptionsExercised 28,000us-gaap_ProceedsFromStockOptionsExercised
Payments of dividends (37,698,000)us-gaap_PaymentsOfDividends (22,047,000)us-gaap_PaymentsOfDividends (22,030,000)us-gaap_PaymentsOfDividends
Repayment of long-term debt (656,000)us-gaap_RepaymentsOfLongTermDebt (743,000)us-gaap_RepaymentsOfLongTermDebt (653,000)us-gaap_RepaymentsOfLongTermDebt
Premium paid on redemption of Notes 0mdca_PremiumPaidOnRedemptionOfNotes (50,385,000)mdca_PremiumPaidOnRedemptionOfNotes 0mdca_PremiumPaidOnRedemptionOfNotes
Deferred financing costs (3,659,000)us-gaap_PaymentsOfFinancingCosts (20,815,000)us-gaap_PaymentsOfFinancingCosts (2,232,000)us-gaap_PaymentsOfFinancingCosts
Purchase of shares (5,414,000)us-gaap_PaymentsForRepurchaseOfCommonStock (13,817,000)us-gaap_PaymentsForRepurchaseOfCommonStock (3,327,000)us-gaap_PaymentsForRepurchaseOfCommonStock
Other 112,000us-gaap_ProceedsFromPaymentsForOtherFinancingActivities 561,000us-gaap_ProceedsFromPaymentsForOtherFinancingActivities 0us-gaap_ProceedsFromPaymentsForOtherFinancingActivities
Cash flows provided by (used in) continuing financing activities (15,388,000)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 11,758,000us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (31,858,000)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Discontinued operations (40,000)us-gaap_CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations (1,266,000)us-gaap_CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations 0us-gaap_CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations
Net cash provided by (used in) financing activities (15,428,000)us-gaap_NetCashProvidedByUsedInFinancingActivities 10,492,000us-gaap_NetCashProvidedByUsedInFinancingActivities (31,858,000)us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of exchange rate changes on cash and cash equivalents (1,068,000)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 2,010,000us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (23,000)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Increase in cash and cash equivalents 17,760,000us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 41,677,000us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 52,234,000us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of year 102,007,000us-gaap_CashAndCashEquivalentsAtCarryingValue 60,330,000us-gaap_CashAndCashEquivalentsAtCarryingValue 8,096,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of year 119,767,000us-gaap_CashAndCashEquivalentsAtCarryingValue 102,007,000us-gaap_CashAndCashEquivalentsAtCarryingValue 60,330,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosures:      
Cash income taxes paid 431,000us-gaap_IncomeTaxesPaid 919,000us-gaap_IncomeTaxesPaid 1,236,000us-gaap_IncomeTaxesPaid
Cash interest paid 49,253,000us-gaap_InterestPaid 38,727,000us-gaap_InterestPaid 41,094,000us-gaap_InterestPaid
Non-cash transactions:      
Capital leases 773,000us-gaap_CapitalLeaseObligationsIncurred 595,000us-gaap_CapitalLeaseObligationsIncurred 431,000us-gaap_CapitalLeaseObligationsIncurred
Notes Receivable in exchange for shares of subsidiary 1,746,000mdca_NotesReceivableinexchangeforsharesofsubsidiary 0mdca_NotesReceivableinexchangeforsharesofsubsidiary 888,000mdca_NotesReceivableinexchangeforsharesofsubsidiary
Dividends payable 1,347,000mdca_DividendPayable 1,793,000mdca_DividendPayable 1,041,000mdca_DividendPayable
6.75% Notes      
Cash flows from financing activities:      
Proceeds from issuance of notes 78,937,000us-gaap_ProceedsFromIssuanceOfSeniorLongTermDebt
/ us-gaap_DebtInstrumentAxis
= mdca_SixPointSevenFivePercentageNotesMember		 664,125,000us-gaap_ProceedsFromIssuanceOfSeniorLongTermDebt
/ us-gaap_DebtInstrumentAxis
= mdca_SixPointSevenFivePercentageNotesMember		 0us-gaap_ProceedsFromIssuanceOfSeniorLongTermDebt
/ us-gaap_DebtInstrumentAxis
= mdca_SixPointSevenFivePercentageNotesMember
11% Notes      
Cash flows from financing activities:      
Proceeds from issuance of notes $ 0us-gaap_ProceedsFromIssuanceOfSeniorLongTermDebt
/ us-gaap_DebtInstrumentAxis
= mdca_ElevenPercentageNotesMember		 $ 0us-gaap_ProceedsFromIssuanceOfSeniorLongTermDebt
/ us-gaap_DebtInstrumentAxis
= mdca_ElevenPercentageNotesMember		 $ 84,800,000us-gaap_ProceedsFromIssuanceOfSeniorLongTermDebt
/ us-gaap_DebtInstrumentAxis
= mdca_ElevenPercentageNotesMember