Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • English-only
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business & Money
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Congressional & Presidential Campaigns
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • U.S. State Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Hamburger menu
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

      888-776-0942
      from 8 AM - 10 PM ET

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS

MDC Partners Inc. Reports Record Results for the Three and Six Months Ended June 30, 2011


News provided by

MDC Partners Inc.

Jul 28, 2011, 04:05 ET

Share this article

Share toX

Share this article

Share toX

Maintains Quarterly Dividend of $0.14 per Share

SECOND QUARTER HIGHLIGHTS:

  • Revenue increased to $240.5 million versus $169.9 million in Q2 2010, an increase of 41.6%
  • Organic revenue increased 21.2% for Q2 2011
  • EBITDA increased to $32.5 million versus $18.6 million in Q2 2010, an increase of 74.3%
  • EBITDA margins improved to 13.5% versus 11.0% in Q2 2010, an increase of 250 basis points
  • Free Cash Flow before working capital improved to $16.5 million versus $5.8 million in Q2 2010
  • Total Free Cash Flow including working capital was $19.5 million versus $34.3 million in Q2 2010
  • Technology and digital services revenue made up 51% of total revenues in Q2 2011
  • Net new business wins of $38.6 million for Q2 2011

YEAR TO DATE HIGHLIGHTS:

  • Revenue increased to $458.0 million versus $305.8 million in 2010, an increase of 49.8%
  • Organic revenue increased 23.6% for YTD 2011
  • EBITDA increased to $47.2 million versus $27.9 million in 2010, an increase of 69.3%
  • EBITDA margins improved to 10.3% versus 9.1% in 2010, an increase of 120 basis points
  • Free Cash Flow before working capital improved to $17.3 million versus $4.3 million for YTD 2010
  • Total Free Cash Flow including working capital was an outflow of ($10.7) million versus $20.8 million for YTD 2010

NEW YORK, July 28, 2011 /PRNewswire/ - MDC Partners Inc. ("MDC Partners" or the "Company") today announced financial results for the three and six months ended June 30, 2011.

"We performed very well in the first half of the year, delivering solid financial results and setting us up to achieve our full year guidance," said Miles S. Nadal, Chairman and Chief Executive Officer of MDC Partners. "We're gaining market share.  Our pipeline of new business is robust. Our win rate is strong.  And growth is broad across the portfolio of partner firms that are truly changing the way this industry does business.  Because of the transformational work that our partners continue to produce for clients, from integrated creative and marketing services, to technology solutions, to data that helps marketers make informed decisions, we are pleased that our overall financial performance continues to outpace the industry."

Guidance for 2011 is maintained as follows:

  2011
Guidance
Revenue $850 - $870 million
EBITDA $108 - $112 million
Free Cash Flow $43 - $46 million
  + Change in Working Capital and Other +$5 million
Total Free Cash Flow $48 - $51 million

Consolidated revenue for the second quarter of 2011 was $240.5 million, an increase of 41.6% compared to $169.9 million in the second quarter of 2010.  EBITDA (as defined) for the second quarter of 2011 was $32.5 million compared to $18.6 million in the second quarter of 2010, representing an increase of 74.3%.  Net income attributable to MDC Partners in the second quarter was $1.3 million compared to a loss of ($5.8) million in the second quarter of 2010.  Diluted earnings per share from continuing operations attributable to MDC Partners common shareholders for the second quarter of 2011 was income of $0.04 compared to a loss of ($0.18) per share in the same period of 2010.  Free Cash Flow (as defined) was $16.5 million in the second quarter of 2011, compared to $5.8 million in the second quarter of 2010.

For the six months ended June 30, 2011, consolidated revenue was $458.0 million, an increase of 49.8% compared to $305.8 million in the same period of 2010.  EBITDA (as defined) for the first six months of 2011 was $47.2 million compared to $27.9 million in the first half of 2010, representing an increase of 69.3%.  Net income attributable to MDC Partners in the first six months of 2011 was a loss of ($7.4) million compared to a loss of ($16.0) million in the same period of 2010.  Diluted earnings per share from continuing operations attributable to MDC Partners common shareholders for the first six months of 2011 was a loss of ($0.25) compared to a loss of ($0.53) per share in the same period of 2010.  Free Cash Flow (as defined) was $17.3 million in the first half of 2011, compared to $4.3 million in the first half of 2010.

"We continue to deliver superior financial performance and to generate significant cash flow," said David Doft, Chief Financial Officer.  "Our new business activity in the second quarter, and really over the course of the past 18 months, was exceedingly strong. Recent notable wins include Target, Fiat and LG. In the meantime, our investment strategy continues to play out as expected and our recent acquisitions are performing ahead of plan.  Importantly, we improved our EBITDA margins by 120 basis points over the first six months of last year.  We are well on our way to increasing margins on average 50-100 basis points per year to reach our long term target of a 15-17 percent EBITDA margin."

Jonah Disend Named Innovator-At-Large for MDC Partners

MDC Partners today also announced that Redscout founder and leading innovation executive Jonah Disend will assume the new role of Innovator-at-Large at MDC Partners.  Recognized for building Redscout and Redscout Ventures while also transforming countless clients' brands, Disend was tapped by MDC Partners Chairman and CEO Miles Nadal to create a resource at MDC to help rouse an innovative view of the world among MDC companies.  Disend will continue to oversee the business at Redscout, the brand development shop he founded in 2000, with offices in New York City and San Francisco.

MDC Partners Announces $0.14 per Share Cash Dividend

MDC Partners today also announced that its Board of Directors has declared a cash dividend of $0.14 per share on all of its outstanding Class A shares and Class B shares.  The dividend will be payable on or about August 31, 2011 to shareholders of record at the close of business on August 17, 2011.

Conference Call

Management will host a conference call on Thursday, July 28, 2011 at 5:00 p.m. (ET) to discuss results.  The conference call will be accessible by dialing 1-647-427-7450 or toll free 1-888-231-8191. An investor presentation has been posted on our website www.mdc-partners.com and will be referred to during the conference call.

A recording of the conference call will be available until Thursday, August 11, by dialing 1-416-849-0833 or toll free 1-855-859-2056 (passcode 84643718) or by visiting our website at www.mdc-partners.com.

About MDC Partners Inc.

MDC is a Business Transformation Organization that utilizes technology, marketing communications, data analytics and insights and strategic consulting solutions to drive meaningful returns on Marketing and Communications Investments for multinational clients in the United States, Canada, Europe, and the Caribbean.

MDC's durable competitive advantage is to Empower the Most Talented Entrepreneurial Thought Leaders to Drive Business Success to new levels of Achievement, for both our Clients and our Shareholders, reinforcing MDC's reputation as "The Place Where Great Talent Lives."

MDC Partners' Class A shares are publicly traded on NASDAQ under the symbol "MDCA" and on the Toronto Stock Exchange under the symbol "MDZ.A".

Non-GAAP Financial Measures

In addition to its reported results, MDC Partners has included in this earnings release certain financial results that the Securities and Exchange Commission defines as "non-GAAP financial measures."  Management believes that such non-GAAP financial measures, when read in conjunction with the Company's reported results, can provide useful supplemental information for investors analyzing period to period comparisons of the Company's results. These non-GAAP financial measures relate to: (1) presenting EBITDA and EBITDA margin (as defined) for the three and six months ended June 30, 2011 and 2010; and (2) presenting Total Free Cash Flow, Free Cash Flow and Free Cash Flow per Share (as defined) for the three and six months ended June 30, 2011 and 2010.  Included in this earnings release are tables reconciling MDC's reported results to arrive at these non-GAAP financial measures.

This press release contains forward-looking statements. The Company's representatives may also make forward-looking statements orally from time to time. Statements in this press release that are not historical facts, including statements about the Company's beliefs and expectations, recent business and economic trends, potential acquisitions, estimates of amounts for deferred acquisition consideration and "put" option rights, constitute forward-looking statements.  These statements are based on current plans, estimates and projections, and are subject to change based on a number of factors, including those outlined in this section.  Forward-looking statements speak only as of the date they are made, and the Company undertakes no obligation to update publicly any of them in light of new information or future events, if any.

Forward-looking statements involve inherent risks and uncertainties.  A number of important factors could cause actual results to differ materially from those contained in any forward-looking statements. Such risk factors include, but are not limited to, the following:

  • risks associated with severe effects of national and regional economic downturn;
  • the Company's ability to attract new clients and retain existing clients;
  • the financial success of the Company's clients;
  • the Company's ability to retain and attract key employees;
  • the Company's ability to remain in compliance with its debt agreements and the Company's ability to finance its contingent payment obligations when due and payable, including but not limited to those relating to "put" option right and deferred acquisition consideration;
  • the successful completion and integration of acquisitions which complement and expand the Company's business capabilities; and
  • foreign currency fluctuations.

The Company's business strategy includes ongoing efforts to engage in material acquisitions of ownership interests in entities in the marketing communications services industry.  The Company intends to finance these acquisitions by using available cash from operations, from borrowings under its credit facility and through incurrence of bridge or other debt financing, any of which may increase the Company's leverage ratios, or by issuing equity, which may have a dilutive impact on existing shareholders proportionate ownership.  At any given time the Company may be engaged in a number of discussions that may result in one or more material acquisitions.  These opportunities require confidentiality and may involve negotiations that require quick responses by the Company.  Although there is uncertainty that any of these discussions will result in definitive agreements or the completion of any transactions, the announcement of any such transaction may lead to increased volatility in the trading price of the Company's securities. 

Investors should carefully consider these risk factors and the additional risk factors outlined in more detail in the Annual Report on Form 10-K under the caption "Risk Factors" and in the Company's other SEC filings.

SCHEDULE 1
             
MDC PARTNERS INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(US$ in 000s, except share and per share amounts)
             
    Three Months Ended June 30,   Six Months Ended June 30,
    2011 2010   2011 2010
             
             
Revenue   $240,476 $169,890   $457,978 $305,805
             
Operating Expenses:            
  Cost of services sold   162,408 116,364   321,552 212,935
  Office and general expenses   53,777 39,101   99,508 73,378
  Depreciation and amortization   9,736 8,029   20,119 13,845
    225,921 163,494   441,179 300,158
             
Operating profit   14,555 6,396   16,799 5,647
             
Other Income (Expenses):            
  Other income (expense)   444 (289)   755 (877)
  Interest expense and finance charges   (10,666) (8,425)   (20,230) (15,453)
  Interest income   28 69   60 100
             
Income (loss) from continuing operations before income taxes and equity in affiliates   4,361 (2,249)   (2,616) (10,583)
             
Income tax expense   590 552   946 801
             
Income (loss) from continuing operations before equity in affiliates   3,771 (2,801)   (3,562) (11,384)
Equity in earnings (loss) of non-consolidated affiliates   79 (39)   334 (143)
             
Income (loss) from continuing operations   3,850 (2,840)   (3,228) (11,527)
Loss from discontinued operations, net of taxes   - (932)   - (1,408)
Net income (loss)   3,850 (3,772)   (3,228) (12,935)
Net income attributable to the noncontrolling interests   (2,527) (2,033)   (4,132) (3,056)
Net income (loss) attributable to MDC Partners Inc.   $1,323 ($5,805)   ($7,360) ($15,991)
             
Income (loss) Per Common Share:            
  Basic:            
    Income (loss) from continuing operations attributable to MDC Partners Inc. common shareholders   $0.05 ($0.18)   ($0.25) ($0.53)
    Discontinued operations   - ($0.03)   - ($0.05)
    Net income (loss) attributable to MDC Partners Inc. common shareholders   $0.05 ($0.21)   ($0.25) ($0.58)
             
Income (loss) Per Common Share:            
  Diluted:            
    Income (loss) from continuing operations attributable to MDC Partners Inc. common shareholders   $0.04 ($0.18)   ($0.25) ($0.53)
    Discontinued operations    - ($0.03)   - ($0.05)
    Net income (loss) attributable to MDC Partners Inc. common shareholders   $0.04 ($0.21)   ($0.25) ($0.58)
             
Weighted Average Number of Common Shares:            
  Basic    29,016,384 27,800,953   28,952,182 27,716,895
  Diluted   32,301,722 27,800,953   28,952,182 27,716,895

 

SCHEDULE 2
                 
MDC PARTNERS INC.
RECONCILIATION OF OPERATING INCOME (LOSS) TO EBITDA
(US$ in 000s, except percentages)
                 
For the Three Months Ended June 30, 2011                
                 
    Strategic    Performance        
    Marketing   Marketing        
    Services   Services   Corporate   Total
                 
Revenue   $154,957   $85,519   -   $240,476
                 
Operating income (loss) as reported   $22,871   $2,404   ($10,720)   $14,555
margin   14.8%   2.8%       6.1%
                 
Add:                
  Depreciation and amortization   5,182   4,437   117   9,736
  Stock-based compensation   176   478   5,121   5,775
  Acquisition deal costs   113   103   -   216
  Deferred acquisition consideration adjustments to P&L   954   1,046   -   2,000
  Profit distributions from affiliates   -   -   181   181
                 
EBITDA *   $29,296   $8,468   ($5,301)   $32,463
margin   18.9%   9.9%       13.5%
                 
* EBITDA is a non-GAAP measure, but as shown above it represents operating income (loss) plus depreciation and amortization,    
stock-based compensation, acquisition deal costs , deferred acquisition consideration adjustments and profit distributions from affiliates.  
                 
                 
MDC PARTNERS INC.
RECONCILIATION OF OPERATING INCOME (LOSS) TO EBITDA
(US$ in 000s, except percentages)
                 
For the Three Months Ended June 30, 2010                
                 
    Strategic    Performance        
    Marketing   Marketing        
    Services   Services   Corporate   Total
                 
Revenue   $106,881   $63,009   -   $169,890
                 
Operating income (loss) as reported   $10,699   $1,338   (5,641)   $6,396
margin   10.0%   2.1%       3.8%
                 
Add:                
  Depreciation and amortization   4,228   3,707   94   8,029
  Stock-based compensation   1,078   399   1,411   2,888
  Acquisition deal costs   41   265   25   331
  Deferred acquisition consideration adjustments to P&L   113   738   126   977
  Profit distributions from affiliates   -   -   -   -
                 
EBITDA*   $16,159   $6,447   ($3,985)   $18,621
margin   15.1%   10.2%       11.0%
                 
* EBITDA is a non-GAAP measure, but as shown above it represents operating income (loss) plus depreciation and amortization,    
stock-based compensation, acquisition deal costs , deferred acquisition consideration adjustments and profit distributions from affiliates.  

 

SCHEDULE 3
                 
MDC PARTNERS INC.
RECONCILIATION OF OPERATING INCOME (LOSS) TO EBITDA
(US$ in 000s, except percentages)
                 
For the Six Months Ended June 30, 2011                
                 
    Strategic    Performance        
    Marketing   Marketing        
    Services   Services   Corporate   Total
                 
Revenue   $296,450   $161,528   -   $457,978
                 
Operating income (loss) as reported   $30,594   $3,735   ($17,530)   $16,799
margin   10.3%   2.3%       3.7%
                 
Add:                
  Depreciation and amortization   10,989   8,909   221   20,119
  Stock-based compensation   1,723   983   7,343   10,049
  Acquisition deal costs   400   384   -   784
  Deferred acquisition consideration adjustments to P&L   558   (1,535)   -   (977)
   Profit distributions from affiliates   -   -   448   448
                 
EBITDA *   44,264   12,476   (9,518)   47,222
margin   14.9%   7.7%       10.3%
                 
* EBITDA is a non-GAAP measure, but as shown above it represents operating income (loss) plus depreciation and amortization,    
stock-based compensation, acquisition deal costs , deferred acquisition consideration adjustments and profit distributions from affiliates.  
                 
                 
                 
MDC PARTNERS INC.
RECONCILIATION OF OPERATING INCOME (LOSS) TO EBITDA
(US$ in 000s, except percentages)
                 
For the Six Months Ended June 30, 2010                
                 
    Strategic    Performance        
    Marketing   Marketing        
    Services   Services   Corporate   Total
                 
Revenue   $198,139   $107,666   -   $305,805
                 
Operating income (loss) as reported   $17,478   ($1,314)   ($10,517)   $5,647
margin   8.8%   -1.2%       1.8%
                 
Add:                
  Depreciation and amortization   7,512   6,146   187   13,845
  Stock-based compensation   2,831   765   2,759   6,355
  Acquisition deal costs   41   664   25   730
  Deferred acquisition consideration adjustments to P&L   309   876   126   1,311
  Profit distributions from affiliates   -   -   7   7
                 
EBITDA*   28,171   7,137   (7,413)   27,895
margin   14.2%   6.6%       9.1%
                 
* EBITDA is a non-GAAP measure, but as shown above it represents operating income (loss) plus depreciation and amortization,    
stock-based compensation, acquisition deal costs , deferred acquisition consideration adjustments and profit distributions from affiliates.  

 

SCHEDULE 4
           
MDC PARTNERS INC.
FREE CASH FLOW
(US$ in 000s, except share and per share amounts)
           
           
  Three Months Ended June 30,   Six Months Ended June 30,
  2011 2010   2011 2010
EBITDA $32,463 $18,621   $47,222 $27,895
Net Income Attributable to Noncontrolling Interests (2,527) (2,033)   (4,132) (3,056)
Capital Expenditures, net (1) (3,285) (2,958)   (7,185) (5,720)
Cash Taxes (71) (158)   (135) (803)
Cash Interest, net & Other (10,074) (7,694)   (18,439) (13,982)
           
Free Cash Flow (2) $16,506 $5,778   $17,331 $4,334
           
Changes in Working Capital 2,969 28,500   (28,053) 16,435
Total Free Cash Flow (2) $19,475 $34,278   ($10,722) $20,769
           
Diluted Common Shares Outstanding 32,301,722 27,800,953   28,952,182 27,716,895
           
Total Free Cash Flow per Share $0.60 $1.23   ($0.37) $0.75
           
(1) Capital Expenditures, net represents capital expenditures net of landlord reimbursements.      
(2) Free Cash Flow and Total Free Cash Flow are non-GAAP measures.  As shown above, Free Cash Flow represents EBITDA less net income attributable to noncontrolling interests, less capital expenditures, less net cash interest (including interest paid and to be paid on the 11% Senior Notes), less cash taxes plus realized cash foreign exchange gains. Total Free Cash Flow represents Free Cash Flow plus changes in working capital plus other changes in cash.

 

SCHEDULE 5
         
MDC PARTNERS INC.
CONSOLIDATED BALANCE SHEETS
(US$ in 000s)
         
         
    June 30,   December 31,
    2011   2010
         
Assets        
  Current Assets:        
    Cash and cash equivalents   $5,704   $10,949
    Accounts receivable, net   204,925   195,306
    Expenditures billable to clients   28,160   30,414
    Other current assets   15,550   13,455
  Total Current Assets   254,339   250,124
         
  Fixed assets, net   41,616   41,053
  Investment in affiliates   105   -
  Goodwill   546,257   514,488
  Other intangible assets, net   60,404   67,133
  Deferred tax assets   21,690   21,603
  Other assets   28,508   19,947
Total Assets   $952,919   $914,348
         
         
Liabilities and Shareholders' Equity        
  Current Liabilities:        
    Accounts payable   $101,357   $131,074
    Accrued and other liabilities   58,414   64,050
    Advance billings   114,013   124,993
    Current portion of long term debt   1,575   1,667
    Current portion of deferred acquisition consideration   27,654   30,887
  Total Current Liabilities   303,013   352,671
         
  Revolving credit facility   34,462   -
  Long-term debt   346,050   284,549
  Long-term portion of deferred acquisition consideration   63,113   77,104
  Other liabilities   13,038   10,956
  Deferred tax liabilities   19,554   19,642
  Total Liabilities   779,230   744,922
         
Redeemable Noncontrolling Interests   89,233   77,560
         
  Shareholders' Equity:        
    Common shares   228,557   226,753
    Additional paid in capital    -   -
    Charges in excess of capital   (19,950)   (16,809)
    Accumulated deficit   (153,960)   (146,600)
    Stock subscription receivable   (135)   (135)
    Accumulated other comprehensive loss   (2,864)   (4,148)
    MDC Partners Inc. Shareholders' Equity   51,648   59,061
    Noncontrolling Interests   32,808   32,805
  Total Equity   84,456   91,866
         
Total Liabilities, Redeemable Noncontrolling Interests and Equity   $952,919   $914,348
SCHEDULE 6
       
MDC PARTNERS INC.
SUMMARY CASH FLOW DATA
(US$ in 000s)
       
       
    Six Months Ended June 30,
    2011 2010
       
Cash flows (used in) provided by continuing operating activities   ($25,702) $2,899
  Discontinued operations   - (1,083)
Net cash (used in) provided by operating activities   (25,702) 1,816
       
Net cash used in continuing investing activities   (46,101) (63,230)
  Discontinued operations   - (710)
Net cash used in investing activities   (46,101) (63,940)
       
Net cash provided by continuing financing activities   66,730 57,579
       
Effect of exchange rate changes on cash and cash equivalents   (172) 73
       
Net decrease in cash and cash equivalents   ($5,245) ($4,472)

 

 

 

 

 

 

 

SOURCE MDC Partners Inc.

21%

more press release views with 
Request a Demo

Modal title

Contact PR Newswire

  • Call PR Newswire at 888-776-0942
    from 8 AM - 9 PM ET
  • Chat with an Expert
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Italy
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom
  • Vietnam

My Services

  • All New Releases
  • Platform Login
  • ProfNet
  • Data Privacy

Do not sell or share my personal information:

  • Submit via [email protected] 
  • Call Privacy toll-free: 877-297-8921

Contact PR Newswire

Products

About

My Services
  • All News Releases
  • Platform Login
  • ProfNet
Call PR Newswire at
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookies
Copyright © 2025 Cision US Inc.