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 Results for the Three and Nine Months Ended September 30, 2011


News provided by

MDC Partners Inc.

Nov 01, 2011, 04:15 ET

Share this article

Share toX

Share this article

Share toX

NEW YORK, Nov. 1, 2011 /PRNewswire/ --

THIRD QUARTER HIGHLIGHTS:    

  • Revenue increased to $238.2 million versus $178.6 million in Q3 2010, an increase of 33.4%
  • Organic revenue increased 17.9% for Q3 2011
  • EBITDA decreased to $16.3 million versus $20.6 million in Q3 2010, a decrease of 21.1%
  • EBITDA margins declined to 6.8% versus 11.5% in Q3 2010
  • Free Cash Flow before working capital was an outflow of ($4.7) million versus $8.7 million in Q3 2010
  • Total Free Cash Flow including working capital was $9.5 million versus $38.0 million in Q3 2010
  • Net new business wins of $28.9 million for Q3 2011

YEAR TO DATE HIGHLIGHTS:    

  • Revenue increased to $696.2 million versus $484.4 million in 2010, an increase of 43.7%
  • Organic revenue increased 21.5% for YTD 2011
  • Revenues for 2011 are now expected to be $915 to $930 million
  • EBITDA increased to $63.5 million versus $48.5 million in 2010, an increase of 30.9%
  • EBITDA margins declined to 9.1% versus 10.0% in 2010
  • EBITDA for 2011 is now expected to be $90 to $100 million
  • Free Cash Flow before working capital was $12.6 million versus $13.1 million for YTD 2010
  • Total Free Cash Flow including working capital was an outflow of ($2.2) million versus $41.8 million for YTD 2010
  • Total Free Cash Flow for 2011 is now expected to be $43 to $53 million

MDC Partners Inc. ("MDC Partners" or the "Company") (Nasdaq: MDCA; TSX: MDZ.A) today announced financial results for the three and nine months ended September 30, 2011.  

"Our exceptional organic revenue growth and strong new business pipeline are the result of the transformational work that we continue to do for our clients every day," said Miles S. Nadal, Chairman and Chief Executive Officer of MDC Partners. "We did, however, see some slowing of existing client work as well as some modest delays in new projects and campaigns.  This, combined with our aggressive investment strategy, caused us to adjust our EBITDA guidance for the year.  Despite this revision, we remain in an enviable position and are on track to post year-over-year revenue and EBITDA growth for the full-year 2011.  Our partner companies continue to execute very well and we have built and developed platforms and staffed up in areas that represent the future of our industry.  As a result, we are bullish on the long-term prospects of our business and are confident that in 2012 we will deliver market leading organic revenue results and a meaningful improvement in profitability."

Guidance for 2011 is revised as follows:



Revised



Implied



2011



Year over Year



Guidance



Change

Revenue


$915 - $930 million



+31.1% to +33.3%

EBITDA


$90 - $100 million



+4.4% to +16.0%

Free Cash Flow


$23 - $33 million



-30.1% to +0.3%

 + Change in Working Capital and Other


+$20 million




Total Free Cash Flow


$43 - $53 million



-41.5% to -27.9%

Consolidated revenue for the third quarter of 2011 was $238.2 million, an increase of 33.4% compared to $178.6 million in the third quarter of 2010.  EBITDA (as defined) for the third quarter of 2011 was $16.3 million compared to $20.6 million in the third quarter of 2010, representing a decrease of 21.1%.  Loss attributable to MDC Partners in the third quarter was ($19.6) million compared to a loss of ($10.9) million in the third quarter of 2010.  Diluted earnings per share from continuing operations attributable to MDC Partners common shareholders for the third quarter of 2011 was a loss of ($0.67) compared to a loss of ($0.36) per share in the same period of 2010.  Free Cash Flow (as defined) was an outflow of ($4.7) million in the third quarter of 2011, compared to $8.7 million in the third quarter of 2010.

For the nine months ended September 30, 2011, consolidated revenue was $696.2 million, an increase of 43.7% compared to $484.4 million in the same period of 2010.  EBITDA (as defined) for the first nine months of 2011 was $63.5 million compared to $48.5 million in the first three quarters of 2010, representing an increase of 30.9%.  Loss attributable to MDC Partners in the first nine months of 2011 was consistent with 2010 at ($26.9) million.  Diluted loss per share from continuing operations attributable to MDC Partners common shareholders for the first nine months of 2011 was a loss of ($0.93) compared to a loss of ($0.89) per share in the same period of 2010.  Free Cash Flow (as defined) was $12.6 million in the first three quarters of 2011, compared to $13.1 million in the first three quarters of 2010.  

"Our business performed well this quarter as our organic revenue growth proves that clients are more often turning to us for a more effective and efficient use of their marketing expenditures," said David Doft, Chief Financial Officer. "We continue to aggressively invest in our business, and the acquisitions we have made to date are performing ahead of plan.  While our investment strategy will result in compressed margins in the short-term, we believe it is a necessary step toward creating significant returns to our shareholders over time, and more specifically, achieving our long-term target of growing faster than the industry with margin expansion to 15-17% over the next several years."

Conference Call

Management will host a conference call on Wednesday, November 2, 2011 at 8:00 a.m. (ET) to discuss results.  The conference call will be accessible by dialing 1-412-317-6760 or toll free 1-866-524-3160.  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 Wednesday, November 16, by dialing 1-412-317-0088 or toll free 1-877-344-7529 (conference number 10006110) 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 nine months ended September 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 nine months ended September 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, earnings guidance, 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 spending patterns and 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 September 30,


Nine Months Ended September 30,



2011

2010


2011

2010















Revenue


$238,246

$178,597


$696,224

$484,401








Operating Expenses:







Cost of services sold


175,421

122,719


496,973

335,654

Office and general expenses


56,591

45,080


156,099

118,458

Depreciation and amortization


9,882

9,351


30,001

23,196



241,894

177,150


683,073

477,308








Operating profit (loss)


(3,648)

1,447


13,151

7,093








Other Income (Expenses):







Other income (expense), net


(3,116)

454


(2,361)

(423)

Interest expense


(10,800)

(8,887)


(31,030)

(24,340)

Interest income


24

55


84

155








Loss from continuing operations before income taxes







 and equity in affiliates


(17,540)

(6,931)


(20,156)

(17,515)








Income tax expense (recovery)


(42)

409


904

1,208








Loss from continuing operations before equity in affiliates


(17,498)

(7,340)


(21,060)

(18,723)

Equity in earnings (loss) of non-consolidated affiliates


(120)

(1,496)


214

(1,639)








Loss from continuing operations


(17,618)

(8,836)


(20,846)

(20,362)

Loss from discontinued operations, net of taxes


-

(636)


-

(2,044)

Net loss


(17,618)

(9,472)


(20,846)

(22,406)

Net income attributable to the noncontrolling interests


(1,956)

(1,446)


(6,088)

(4,503)

Loss attributable to MDC Partners Inc.


($19,574)

($10,918)


($26,934)

($26,909)








Loss Per Common Share:







Basic:







Loss from continuing operations attributable to MDC







  Partners Inc. common shareholders


($0.67)

($0.36)


($0.93)

($0.89)

Discontinued operations attributable to MDC







  Partners Inc. common shareholders


-

($0.02)


-

($0.07)

Loss attributable to MDC Partners Inc.







  common shareholders


($0.67)

($0.38)


($0.93)

($0.96)








Loss Per Common Share:







Diluted:







Loss from continuing operations attributable to MDC







  Partners Inc. common shareholders


($0.67)

($0.36)


($0.93)

($0.89)

Discontinued operations


-

($0.02)


-

($0.07)

Net loss attributable to MDC Partners Inc.







  common shareholders


($0.67)

($0.38)


($0.93)

($0.96)








Weighted Average Number of Common Shares:







Basic


29,158,703

28,500,287


29,051,450

27,980,895

Diluted


29,158,703

28,500,287


29,051,450

27,980,895

SCHEDULE 2










MDC PARTNERS INC.

RECONCILIATION OF OPERATING INCOME (LOSS) TO EBITDA

(US$ in 000s, except percentages)










For the Three Months Ended September 30, 2011




















Strategic


Performance







Marketing


Marketing







Services


Services


Corporate


Total





































Revenue


$146,130


$92,116


-


$238,246





































Operating income (loss) as reported


($425)


$6,291


($9,514)


($3,648)

margin


-0.3%


6.8%




-1.5%










Add:









Depreciation and amortization


5,353


4,304


225


9,882

Stock-based compensation


2,173


1,608


3,990


7,771

Acquisition deal costs


52


251


-


303

Deferred acquisition consideration adjustments to P&L


2,871


(1,027)


-


1,844

Profit distributions from affiliates


-


-


100


100










EBITDA *


$10,024


$11,427


($5,199)


$16,252

margin


6.9%


12.4%




6.8%




























* 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 September 30, 2010




















Strategic


Performance







Marketing


Marketing







Services


Services


Corporate


Total





































Revenue


$110,582


$68,015


-


$178,597














































Operating income (loss) as reported


$7,946


$1,107


($7,606)


$1,447

margin


7.2%


1.6%




0.8%










Add:









Depreciation and amortization


4,275


4,990


86


9,351

Stock-based compensation


2,376


483


4,089


6,948

Acquisition deal costs


698


177


64


939

Deferred acquisition consideration adjustments to P&L


626


1,164


(126)


1,664

Profit distributions from affiliates


-


-


242


242










EBITDA*


$15,921


$7,921


($3,251)


$20,591

margin


14.4%


11.6%




11.5%




























* 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.

SCHEDULE 3










MDC PARTNERS INC.

RECONCILIATION OF OPERATING INCOME (LOSS) TO EBITDA

(US$ in 000s, except percentages)










For the Nine Months Ended September 30, 2011




















Strategic


Performance







Marketing


Marketing







Services


Services


Corporate


Total





































Revenue


$442,580


$253,644


-


$696,224




























Operating income (loss) as reported


$30,169


$10,026


($27,044)


$13,151

margin


6.8%


4.0%




1.9%










Add:









Depreciation and amortization


16,342


13,213


446


30,001

Stock-based compensation


3,896


2,591


11,333


17,820

Acquisition deal costs


451


635


-


1,086

Deferred acquisition consideration adjustments to P&L


3,428


(2,562)


-


866

Profit distributions from affiliates


-


-


548


548










EBITDA *


$54,286


$23,903


($14,717)


$63,472

margin


12.3%


9.4%




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.

MDC PARTNERS INC.

RECONCILIATION OF OPERATING INCOME (LOSS) TO EBITDA

(US$ in 000s, except percentages)










For the Nine Months Ended September 30, 2010




















Strategic


Performance







Marketing


Marketing







Services


Services


Corporate


Total





































Revenue


$308,722


$175,679


-


$484,401














































Operating income (loss) as reported


$25,425


($210)


($18,122)


$7,093

margin


8.2%


-0.1%




1.5%










Add:









Depreciation and amortization


11,788


11,137


271


23,196

Stock-based compensation


5,207


1,248


6,849


13,304

Acquisition deal costs


739


841


89


1,669

Deferred acquisition consideration adjustments to P&L


935


2,040


-


2,975

Profit distributions from affiliates


-


-


249


249










EBITDA*


$44,094


$15,056


($10,664)


$48,486

margin


14.3%


8.6%




10.0%




























* 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 4







MDC PARTNERS INC.

FREE CASH FLOW

(US$ in 000s, except share and per share amounts)














Three Months Ended September 30,


Nine Months Ended September 30,


2011

2010


2011

2010

EBITDA

$16,252

$20,591


$63,472

$48,486

Net Income Attributable to Noncontrolling Interests

(1,956)

(1,446)


(6,088)

(4,503)

Capital Expenditures, net (1)

(9,236)

(2,446)


(16,420)

(8,166)

Cash Taxes

(29)

28


(164)

(775)

Cash Interest, net & Other

(9,771)

(8,025)


(28,210)

(21,985)







Free Cash Flow (2)

($4,740)

$8,702


$12,590

$13,057







Changes in Working Capital

14,257

29,298


(14,811)

28,743

Total Free Cash Flow (2)

$9,517

$38,000


($2,221)

$41,800







Diluted Common Shares Outstanding

29,158,703

28,500,287


29,051,450

27,980,895







Total Free Cash Flow per Share

$0.33

$1.33


($0.08)

$1.49







(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)













September 30,


December 31,



2011


2010






Assets





Current Assets:





Cash and cash equivalents


$7,345


$10,949

Accounts receivable, net


216,432


195,306

Expenditures billable to clients


35,499


30,414

Other current assets


16,681


13,455

Total Current Assets


275,957


250,124






Fixed assets, net


47,093


41,053

Investment in affiliates


58


-

Goodwill


577,802


514,488

Other intangible assets, net


58,281


67,133

Deferred tax assets


21,574


21,603

Other assets


24,662


19,947

Total Assets


$1,005,427


$914,348











Liabilities and Shareholders' Equity





Current Liabilities:





Accounts payable


$114,177


$131,074

Accrued and other liabilities


78,776


64,050

Advance billings


121,157


124,993

Current portion of long term debt


1,481


1,667

Current portion of deferred acquisition consideration


38,152


30,887

Total Current Liabilities


353,743


352,671






Revolving credit facility


47,634


-

Long-term debt


345,930


284,549

Long-term portion of deferred acquisition consideration


73,580


77,104

Other liabilities


13,779


10,956

Deferred tax liabilities


19,579


19,642

Total Liabilities


854,245


744,922






Redeemable Noncontrolling Interests


94,681


77,560






Shareholders' Equity:





Common shares


228,558


226,753

Charges in excess of capital


(31,986)


(16,809)

Accumulated deficit


(173,534)


(146,600)

Stock subscription receivable


(55)


(135)

Accumulated other comprehensive loss


(5,759)


(4,148)

MDC Partners Inc. Shareholders' Equity


17,224


59,061

Noncontrolling Interests


39,277


32,805

Total Equity


56,501


91,866






Total Liabilities, Redeemable Noncontrolling





  Interests and Equity


$1,005,427


$914,348

SCHEDULE 6





MDC PARTNERS INC.

SUMMARY CASH FLOW DATA

(US$ in 000s)











Nine Months Ended September 30,



2011

2010





Cash flows (used in) provided by continuing operating activities


($6,181)

$27,004

Discontinued operations


-

(1,731)

Net cash (used in) provided by operating activities


(6,181)

25,273





Net cash used in continuing investing activities


(69,285)

(86,381)

Discontinued operations


-

(710)

Net cash used in investing activities


(69,285)

(87,091)





Net cash provided by continuing financing activities


72,535

50,865





Effect of exchange rate changes on cash and cash equivalents


(673)

22





Net decrease in cash and cash equivalents


($3,604)

($10,931)

CONTACT:

David Doft


Chief Financial Officer


646-429-1818


[email protected]

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.