XML 65 R54.htm IDEA: XBRL DOCUMENT v3.21.2
Segment Information (Details 1)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2021
USD ($)
Jun. 30, 2020
USD ($)
Jun. 30, 2021
USD ($)
reportable_segment
Jun. 30, 2020
USD ($)
Segment Reporting Information [Line Items]        
Number of reportable segments | reportable_segment     3  
Revenues $ 345,605 $ 259,677 $ 653,190 $ 587,419
Segment operating income (loss) 32,643 98 60,310 29,425
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, net 842 5,883 1,456 22,217
Income (loss) before income taxes and equity in earnings of non-consolidated affiliates 15,875 (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 affiliates 14,488 3,304 24,482 5,097
Equity in losses of non-consolidated affiliates (151) (798) (644) (798)
Net income 14,337 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
Net income (loss) attributable to MDC Partners Inc. common shareholders 1,655 (4,104) 2,576 (6,542)
Asset Impairment Charges 0 (18,840) (875) (19,001)
Depreciation, Depletion and Amortization, Nonproduction 8,005 8,898 16,181 18,104
Stock-based compensation (6,938) (1,039) (4,975) (4,109)
Proceeds from (Payments to) Noncontrolling Interests (463) (1,079) (472) (1,065)
Deferred acquisition consideration (5,612) (2,312) (17,297) 2,288
Other Operating Income (6,619) (3,895) (12,104) (6,311)
Adjusted EBITDA 60,280 36,161 112,214 75,727
Capital Expenditures, Incurred, Paid and Not Yet Paid 1,567 2,143 2,083 3,689
Series 4 Convertible Preferred Stock [Domain] | Convertible Preference Shares        
Segment Reporting Information [Line Items]        
Accretion on and net income allocated to convertible preference shares 4,451   8,540  
All Other        
Segment Reporting Information [Line Items]        
Revenues 66,618 54,993 123,883 133,349
Depreciation, Depletion and Amortization, Nonproduction 1,452 1,902 2,989 3,801
Stock-based compensation (181) (118) (242) (198)
Adjusted EBITDA 8,231 6,884 14,273 16,788
Capital Expenditures, Incurred, Paid and Not Yet Paid 188 132 322 456
Media And Data Network        
Segment Reporting Information [Line Items]        
Revenues 37,517 28,551 74,300 69,609
Depreciation, Depletion and Amortization, Nonproduction 457 807 929 1,615
Stock-based compensation (63) (4) (84) 9
Adjusted EBITDA 6,895 892 11,976 2,679
Capital Expenditures, Incurred, Paid and Not Yet Paid 431 112 495 197
Integrated Networks - Group A        
Segment Reporting Information [Line Items]        
Revenues 117,984 82,735 220,370 173,356
Depreciation, Depletion and Amortization, Nonproduction 1,322 1,566 2,616 3,307
Stock-based compensation (4,756) 105 (1,128) (1,856)
Adjusted EBITDA 27,250 17,206 49,712 33,507
Capital Expenditures, Incurred, Paid and Not Yet Paid 655 208 930 566
Integrated Networks - Group B        
Segment Reporting Information [Line Items]        
Revenues 123,486 93,398 234,637 211,105
Depreciation, Depletion and Amortization, Nonproduction 3,589 4,387 7,246 8,913
Stock-based compensation (1,384) (746) (2,337) (1,646)
Adjusted EBITDA 26,544 16,387 52,413 33,523
Capital Expenditures, Incurred, Paid and Not Yet Paid 271 (272) 484 205
Corporate, Non-Segment        
Segment Reporting Information [Line Items]        
Depreciation, Depletion and Amortization, Nonproduction 1,185 236 2,401 468
Stock-based compensation (554) (276) (1,184) (418)
Adjusted EBITDA (8,640) (5,208) (16,160) (10,770)
Capital Expenditures, Incurred, Paid and Not Yet Paid $ 22 $ 1,963 $ (148) $ 2,265