XML 64 R53.htm IDEA: XBRL DOCUMENT v3.21.1
Segment Information (Details 1)
$ in Thousands
 3 Months Ended
Mar. 31, 2021
USD ($)
reportable_segment
Mar. 31, 2020
USD ($)
Segment Reporting Information [Line Items]    
Number of reportable segments | reportable_segment 3  
Revenues $ 307,585 $ 327,742
Segment operating income (loss) 27,667 29,327
Interest expense and finance charges, net (19,065) (15,611)
Foreign exchange gain (loss) 2,080 (14,757)
Other, net 614 16,334
Income before income taxes and equity in earnings of non-consolidated affiliates 11,296 15,293
Income tax expense 1,302 13,500
Income before equity in earnings of non-consolidated affiliates 9,994 1,793
Equity in losses of non-consolidated affiliates (493) 0
Net income 9,501 1,793
Net income attributable to the noncontrolling interest (4,491) (791)
Net income attributable to MDC Partners Inc. 5,010 1,002
Net income (loss) attributable to MDC Partners Inc. common shareholders 921 (2,438)
Asset Impairment Charges (875) (161)
Depreciation, Depletion and Amortization, Nonproduction 8,176 9,206
Depreciation 8,176 9,206
Stock-based compensation 1,963 (3,070)
Proceeds from (Payments to) Noncontrolling Interests (9) 14
Deferred acquisition consideration (11,685) 4,600
Other Operating Income (5,485) (2,416)
Adjusted EBITDA 51,934 39,566
Capital Expenditures, Incurred, Paid and Not Yet Paid 516 1,546
Series 4 Convertible Preferred Stock [Domain] | Convertible Preference Shares    
Segment Reporting Information [Line Items]    
Accretion on and net income allocated to convertible preference shares 4,089 3,440
All Other    
Segment Reporting Information [Line Items]    
Revenues 57,265 78,356
Depreciation, Depletion and Amortization, Nonproduction 1,537 1,899
Stock-based compensation (61) (80)
Adjusted EBITDA 6,042 9,904
Capital Expenditures, Incurred, Paid and Not Yet Paid 134 324
Media And Data Network    
Segment Reporting Information [Line Items]    
Revenues 36,783 41,058
Depreciation, Depletion and Amortization, Nonproduction 472 808
Stock-based compensation (21) 13
Adjusted EBITDA 5,081 1,787
Capital Expenditures, Incurred, Paid and Not Yet Paid 64 85
Integrated Networks - Group A    
Segment Reporting Information [Line Items]    
Revenues 102,386 90,621
Depreciation, Depletion and Amortization, Nonproduction 1,294 1,741
Stock-based compensation 3,628 (1,961)
Adjusted EBITDA 22,462 16,301
Capital Expenditures, Incurred, Paid and Not Yet Paid 275 358
Integrated Networks - Group B    
Segment Reporting Information [Line Items]    
Revenues 111,151 117,707
Depreciation, Depletion and Amortization, Nonproduction 3,657 4,526
Stock-based compensation (953) (900)
Adjusted EBITDA 25,869 17,136
Capital Expenditures, Incurred, Paid and Not Yet Paid 213 477
Corporate, Non-Segment    
Segment Reporting Information [Line Items]    
Depreciation, Depletion and Amortization, Nonproduction 1,216 232
Stock-based compensation (630) (142)
Adjusted EBITDA (7,520) (5,562)
Capital Expenditures, Incurred, Paid and Not Yet Paid $ (170) $ 302