XML 40 R29.htm IDEA: XBRL DOCUMENT v3.21.2
Segment Information (Tables)
 6 Months Ended
Jun. 30, 2021
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information, by Segment
Three Months Ended June 30,Six Months Ended June 30,
2021202020212020
Revenue:(Dollars in Thousands)
Integrated Networks - Group A$117,984 $82,735 $220,370 $173,356 
Integrated Networks - Group B123,486 93,398 234,637 211,105 
Media & Data Network37,517 28,551 74,300 69,609 
All Other66,618 54,993 123,883 133,349 
Total$345,605 $259,677 $653,190 $587,419 
Adjusted EBITDA:
Integrated Networks - Group A$27,250 $17,206 $49,712 $33,507 
Integrated Networks - Group B26,544 16,387 52,413 33,523 
Media & Data Network6,895 892 11,976 2,679 
All Other8,231 6,884 14,273 16,788 
Corporate(8,640)(5,208)(16,160)(10,770)
Total Adjusted EBITDA$60,280 $36,161 $112,214 $75,727 
Depreciation and amortization$(8,005)$(8,898)$(16,181)$(18,104)
Impairment and other losses— (18,840)(875)(19,001)
Stock-based compensation(6,938)(1,039)(4,975)(4,109)
Deferred acquisition consideration(5,612)(2,312)(17,297)2,288 
Distributions from non-consolidated affiliates(463)(1,079)(472)(1,065)
Other items, net(6,619)(3,895)(12,104)(6,311)
Total Operating Income
$32,643 $98 $60,310 $29,425 
Other Income (expenses):
Interest expense and finance charges, net$(19,512)$(15,942)$(38,577)$(31,553)
Foreign exchange gain (loss)1,902 5,342 3,982 (9,415)
Other, net842 5,883 1,456 22,217 
Income (loss) before income taxes and equity in earnings of non-consolidated affiliates15,875 (4,619)27,171 10,674 
Income tax expense (benefit)1,387 (7,923)2,689 5,577 
Income before equity in earnings of non-consolidated affiliates14,488 3,304 24,482 5,097 
Equity in losses of non-consolidated affiliates(151)(798)(644)(798)
Net income14,337 2,506 23,838 4,299 
Net income attributable to the noncontrolling interest(8,231)(3,101)(12,722)(3,892)
Net income (loss) attributable to MDC Partners Inc.6,106 (595)11,116 407 
Accretion on and net income allocated to convertible preference shares(4,451)(3,509)(8,540)(6,949)
Net income (loss) attributable to MDC Partners Inc. common shareholders$1,655 $(4,104)$2,576 $(6,542)
Three Months Ended June 30,Six Months Ended June 30,
2021202020212020
Depreciation and amortization:
(Dollars in Thousands)
Integrated Networks - Group A$1,322 $1,566 $2,616 $3,307 
Integrated Networks - Group B3,589 4,387 7,246 8,913 
Media & Data Network457 807 929 1,615 
All Other1,452 1,902 2,989 3,801 
Corporate1,185 236 2,401 468 
Total$8,005 $8,898 $16,181 $18,104 
Stock-based compensation:
Integrated Networks - Group A$4,756 $(105)$1,128 $1,856 
Integrated Networks - Group B1,384 746 2,337 1,646 
Media & Data Network63 4 84 (9)
All Other181 118 242 198 
Corporate554 276 1,184 418 
Total$6,938 $1,039 $4,975 $4,109 
Capital expenditures:
Integrated Networks - Group A$655 $208 $930 $566 
Integrated Networks - Group B271 (272)484 205 
Media & Data Network431 112 495 197 
All Other188 132 322 456 
Corporate22 1,963 (148)2,265 
Total$1,567 $2,143 $2,083 $3,689