XML 123 R95.htm IDEA: XBRL DOCUMENT v3.20.4
Segment Information (Details 1)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2020
USD ($)
Sep. 30, 2020
USD ($)
Jun. 30, 2020
USD ($)
Mar. 31, 2020
USD ($)
Dec. 31, 2019
USD ($)
Sep. 30, 2019
USD ($)
Jun. 30, 2019
USD ($)
Mar. 31, 2019
USD ($)
Dec. 31, 2020
USD ($)
Dec. 31, 2019
USD ($)
reportable_segment
Dec. 31, 2018
USD ($)
Segment Reporting Information [Line Items]                      
Number of reportable segments | reportable_segment                   3  
Revenue $ 328,168 $ 283,423 $ 259,678 $ 327,742 $ 381,975 $ 342,907 $ 362,130 $ 328,791 $ 1,199,011 $ 1,415,803 $ 1,475,088
Adjusted EBITDA                 177,332 174,153 161,451
Depreciation and amortization                 (36,905) (38,329) (46,196)
Goodwill and other asset impairment (77,240)       (6,655)       (96,399) (8,599) (87,204)
Stock-based compensation (3,611)       (18,408)       (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)
Segment operating income (loss)                 (45,757) 79,460 1,434
Interest expense and finance charges                 (62,163) (64,942) (67,075)
Foreign exchange gain (loss) 6,274       4,349       (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)
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest (226,303) 14,804 2,508 1,794 (2,259) 5,513 7,333 316      
Net income attributable to the noncontrolling interest                 (21,774) (16,156) (11,785)
Net income (loss) attributable to MDC Partners Inc. $ (233,457) $ 4,076 $ (593) $ 1,003 $ (7,678) $ (1,752) $ 4,290 $ (113) (228,971) (5,253) (130,007)
Capital expenditures                 37,303 18,596 20,264
Capital Expenditures Incurred but Not yet Paid                 12,993    
Integrated Networks - Group A                      
Segment Reporting Information [Line Items]                      
Revenue                 379,648 392,101 393,890
Adjusted EBITDA                 79,793 74,822 75,609
Depreciation and amortization                 (6,467) (8,559) (9,602)
Stock-based compensation                 (7,580) (24,420) (5,792)
Capital expenditures                 1,087 5,934 8,228
Integrated Networks - Group B                      
Segment Reporting Information [Line Items]                      
Revenue                 435,589 531,717 551,317
Adjusted EBITDA                 84,297 84,568 74,091
Depreciation and amortization                 (17,204) (15,904) (19,032)
Stock-based compensation                 (3,191) (4,303) (6,890)
Capital expenditures                 987 9,270 6,352
Media & Data Network                      
Segment Reporting Information [Line Items]                      
Revenue                 139,015 161,451 183,287
Adjusted EBITDA                 9,707 7,746 12,205
Depreciation and amortization                 (4,376) (4,303) (3,820)
Stock-based compensation                 (122) (63) (320)
Capital expenditures                 569 627 1,632
All Other                      
Segment Reporting Information [Line Items]                      
Revenue                 244,759 330,534 346,594
Adjusted EBITDA                 30,755 37,618 38,307
Depreciation and amortization                 (7,478) (8,695) (12,980)
Stock-based compensation                 (304) (374) (755)
Capital expenditures                 966 2,729 3,985
Corporate, Non-Segment                      
Segment Reporting Information [Line Items]                      
Adjusted EBITDA                 (27,220) (30,601) (38,761)
Depreciation and amortization                 (1,380) (868) (762)
Stock-based compensation                 (2,982) (1,880) (4,659)
Capital expenditures                 $ 33,694 $ 36 $ 67