FULL YEAR 2015 ORGANIC REVENUE GROWTH OF 7.1%, ADJUSTED EBITDA GROWTH OF 10.2%, AND ADJUSTED EBITDA AVAILABLE FOR GENERAL CAPITAL PURPOSES GROWTH OF 14.8%
QUARTERLY DIVIDEND OF $0.21 PER SHARE DECLARED
NEW YORK, Feb. 18, 2016 /PRNewswire/ --
FOURTH QUARTER HIGHLIGHTS:
- Revenue increased to $359.0 million from $339.9 million, an increase of 5.6%
- Net loss attributable to MDC Partners of ($26.2) million versus ($26.8) million in the same period last year
- Organic revenue increased 7.2%, after a roughly 230 basis points reduction from significantly lower billable pass-through costs
- Adjusted EBITDA increased to $65.6 million from $51.8 million, an increase of 26.6% (see Schedules 2 and 3)
- Adjusted EBITDA margin of 18.3% versus 15.2% in the same period last year (see Schedules 2 and 3)
- Adjusted EBITDA Available for General Capital Purposes increased to $44.5 million from $31.1 million, an increase of 42.9% (see Schedule 6)
- Net New Business wins totaled $27.4 million
- Declared cash dividend of $0.21 per share
FULL YEAR HIGHLIGHTS:
- Revenue increased to $1.33 billion from $1.22 billion, an increase of 8.4%
- Net loss attributable to MDC Partners of ($37.4) million versus ($24.1) million in the same period last year
- Organic revenue increased 7.1%, after a roughly 190 basis points reduction from significantly lower billable pass-through costs
- Adjusted EBITDA increased to $197.7 million versus $179.4 million, an increase of 10.2% (see Schedules 4 and 5)
- Adjusted EBITDA margin of 14.9% versus 14.7% in the same period last year (see Schedules 4 and 5)
- Adjusted EBITDA Available for General Capital Purposes increased to $113.4 million from $98.8 million, an increase of 14.8% (see Schedule 6)
- Net New Business wins totaled $116.7 million
(NASDAQ: MDCA) – MDC Partners Inc. ("MDC Partners" or the "Company") today announced financial results for the three and twelve months ended December 31, 2015.
Scott Kauffman, Chairman and Chief Executive Officer of MDC Partners, said, "Thanks to the dedication and hard work of our team, 2015 was a very strong year for our company. We posted 7.1% organic revenue growth, 10.2% Adjusted EBITDA growth, 14.9% Adjusted EBITDA margins and robust cash generation. Our results are proof that our business model continues to be unique in the market, and that our partners are delivering some of the most inventive and effective work for their clients. Our outlook for the year ahead is bullish. We have an active pipeline of new business and we are executing well on our plans to extend our international reach, to build our differentiated and modern media buying and planning platform, and to augment our capabilities through deliberate and strategic M&A. The future of MDC Partners has never been brighter."
Guidance for 2016 is established as follows:
|
|
|
|
|
|
Implied
|
|
|
2015
|
|
2016
|
|
Year over Year
|
|
|
Actuals
|
|
Guidance
|
|
Change
|
|
|
|
|
|
|
|
|
Revenue
|
|
$1.326 billion
|
|
$1.410 - $1.440 billion
|
|
+6.3% to +8.6%
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$197.7 million
|
|
$225 - $235 million
|
|
+13.8% to +18.9%
|
|
Implied Adjusted EBITDA Margin
|
|
14.9%
|
|
15.8% to 16.4%
|
|
+90 to +150 basis points
|
|
|
|
|
|
|
|
|
Adjusted EBITDA Available for
|
|
$113.4 million
|
|
$135 - $145 million
|
|
+19.0% to +27.9%
|
|
General Capital Purposes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the twelve month period ended December 31, 2015, consolidated revenue was $1.33 billion, an increase of 8.4% compared to $1.22 billion in the twelve months ended December 31, 2014. Adjusted EBITDA for the twelve months ended December 31, 2015 was $197.7 million, an increase of 10.2% compared to $179.4 million in the same period of 2014. Net loss attributable to MDC Partners in the twelve months ended December 31, 2015 was ($37.4) million compared to ($24.1) million in the same period of 2014. Diluted loss per share from continuing operations attributable to MDC Partners common shareholders for the twelve months ended December 31, 2015 was ($0.62) compared to ($0.06) in the same period of 2014. Adjusted EBITDA Available for General Capital Purposes was $113.4 million in the twelve months ended December 31, 2015, an increase of 14.8% compared to $98.8 million in the same period of 2014.
Consolidated revenue for the fourth quarter of 2015 was $359.0 million, an increase of 5.6%, compared to $339.9 million in the fourth quarter of 2014. Adjusted EBITDA for the fourth quarter of 2015 was $65.6 million, an increase of 26.6% compared to $51.8 million in the fourth quarter of 2014. Net loss attributable to MDC Partners in the fourth quarter was ($26.2) million compared to ($26.8) million in the fourth quarter of 2014. Diluted loss per share from continuing operations attributable to MDC Partners common shareholders for the fourth quarter of 2015 was ($0.52) compared to ($0.17) per share in the fourth quarter of 2014. Adjusted EBITDA Available for General Capital Purposes was $44.5 million in the fourth quarter of 2015, an increase of 42.9% compared to $31.1 million in the fourth quarter of 2014.
David Doft, CFO of MDC Partners, said, "We are pleased with our performance in 2015 and are in a position to post robust financial and operating results going forward. In 2015, organic revenue grew 7.1% despite a 190 basis reduction from significantly lower billable pass-through cost. Importantly, new business activity is solid, giving us good visibility into future prospects. More specifically, for 2016 we expect revenue to increase 6.3% to 8.6% and Adjusted EBITDA to increase 13.8% to 18.9%, which implies well over 100 basis points of margin expansion. In addition, the strong cash generation that we saw in the fourth quarter provides a solid foundation as we focus on strengthening the balance sheet and achieving our leverage target goal of 2.5 times or below."
MDC Partners Announces $0.21 per Share Quarterly Cash Dividend
MDC Partners today also announced that its Board of Directors has declared a cash dividend of $0.21 per share on all of its outstanding Class A shares and Class B shares. The quarterly dividend will be payable on or about March 18, 2016, to shareholders of record at the close of business on March 04, 2016.
Conference Call
Management will host a conference call on Thursday, February 18, 2016, at 4:30 p.m. (ET) to discuss results. Access the conference call by dialing 1-412-902-4266 or toll free 1-888-346-6216. An investor presentation has been posted on our website www.mdc-partners.com and may be referred to during the conference call.
A recording of the conference call will be available one hour after the call until 12:00 a.m. (ET), February 26, 2016, by dialing 1-412-317-0088 or toll free 1-877-344-7529 (passcode 10080858), or by visiting our website at www.mdc-partners.com.
About MDC Partners Inc.
MDC Partners is one of the fastest-growing and most influential marketing and communications networks in the world. Its 50+ advertising, public relations, branding, digital, social and event marketing agencies are responsible for some of the most memorable and engaging campaigns for the world's most respected brands. As "The Place Where Great Talent Lives," MDC Partners is known for its unique partnership model, empowering the most entrepreneurial and innovative talent to drive competitive advantage and business growth for clients. By leveraging technology, data analytics, insights, and strategic consulting solutions, MDC Partners drives measurable results and optimizes return on marketing investment for over 1,700 clients worldwide. For more information about MDC Partners and its partner firms, visit our website at www.mdc-partners.com and follow us on Twitter at http://www.twitter.com/mdcpartners.
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 Adjusted EBITDA and EBITDA margin (as defined) for the three and twelve months ended December 31, 2015, and 2014; and (2) presenting Adjusted EBITDA Available for General Capital Purposes (as defined) for the three and twelve months ended December 31, 2015, and 2014. Included in this earnings release are tables reconciling MDC Partners' 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, and estimates of amounts for redeemable noncontrolling interests and deferred acquisition consideration, 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 the SEC's ongoing investigation and the related class action litigation claims;
- risks associated with severe effects of international, 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 redeemable noncontrolling interests 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 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 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.
|
|
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(US$ in 000s, except share and per share amounts)
|
|
|
|
Three Months Ended December 31,
|
|
Twelve Months Ended December 31,
|
|
|
2015
|
2014
|
|
2015
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$ 359,013
|
$ 339,911
|
|
$ 1,326,256
|
$ 1,223,512
|
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
Cost of services sold
|
|
231,330
|
222,626
|
|
879,716
|
798,518
|
|
Office and general expenses
|
|
116,038
|
76,486
|
|
322,207
|
290,073
|
|
Depreciation and amortization
|
|
12,830
|
15,089
|
|
52,223
|
47,172
|
|
|
360,198
|
314,201
|
|
1,254,146
|
1,135,763
|
|
|
|
|
|
|
|
|
Operating profit (loss)
|
|
(1,185)
|
25,710
|
|
72,110
|
87,749
|
|
|
|
|
|
|
|
|
Other Income (Expense):
|
|
|
|
|
|
|
|
Other, net
|
|
(2,775)
|
(9,145)
|
|
(32,090)
|
(17,793)
|
|
Interest expense and finance charges
|
|
(14,881)
|
(14,602)
|
|
(57,903)
|
(55,265)
|
|
Interest income
|
|
129
|
131
|
|
467
|
418
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations before income taxes
|
|
|
|
|
|
|
and equity in earnings of non-consolidated affiliates
|
(18,712)
|
2,094
|
|
(17,416)
|
15,109
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
6,230
|
9,658
|
|
5,664
|
12,422
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations before equity in
|
|
|
|
|
|
|
earnings of non-consolidated affiliates
|
|
(24,942)
|
(7,564)
|
|
(23,080)
|
2,687
|
|
Equity in earnings of non-consolidated affiliates
|
|
431
|
1,183
|
|
1,058
|
1,406
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
(24,511)
|
(6,381)
|
|
(22,022)
|
4,093
|
|
Loss from discontinued operations attributable to
|
|
|
|
|
|
|
|
MDC Partners Inc., net of taxes
|
|
-
|
(18,284)
|
|
(6,281)
|
(21,260)
|
|
Net loss
|
|
(24,511)
|
(24,665)
|
|
(28,303)
|
(17,167)
|
|
Net income attributable to the noncontrolling interests
|
(1,711)
|
(2,094)
|
|
(9,054)
|
(6,890)
|
|
Net loss attributable to MDC Partners Inc.
|
|
$ (26,222)
|
$ (26,759)
|
|
$ (37,357)
|
$ (24,057)
|
|
|
|
|
|
|
|
|
Loss Per Common Share:
|
|
|
|
|
|
|
|
Basic and Diluted:
|
|
|
|
|
|
|
|
Loss from continuing operations attributable to MDC
|
|
|
|
|
|
|
|
Partners Inc. common shareholders
|
|
$ (0.52)
|
$ (0.17)
|
|
$ (0.62)
|
$ (0.06)
|
|
Discontinued operations attributable to MDC
|
|
|
|
|
|
|
|
Partners Inc. common shareholders
|
|
-
|
(0.37)
|
|
(0.13)
|
(0.43)
|
|
Net loss attributable to MDC Partners Inc.
|
|
|
|
|
|
|
|
common shareholders
|
|
$ (0.52)
|
$ (0.54)
|
|
$ (0.75)
|
$ (0.49)
|
|
|
|
|
|
|
|
|
Weighted Average Number of Common Shares Outstanding:
|
|
|
|
|
|
|
|
Basic and Diluted
|
|
49,968,165
|
49,683,864
|
|
49,875,282
|
49,545,350
|
|
SCHEDULE 2
|
|
|
|
|
|
|
|
|
MDC PARTNERS INC.
|
|
UNAUDITED RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA
|
|
(US$ in 000s, except percentages)
|
|
|
|
|
|
|
|
|
For the Three Months Ended December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising and
|
|
|
|
|
|
|
Communications
|
|
Corporate
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$ 359,013
|
|
$ -
|
|
$ 359,013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to MDC Partners Inc.
|
|
|
|
|
|
$ (26,222)
|
|
Adjustments to reconcile to Operating profit (loss):
|
|
|
|
|
|
|
|
Net income attributable to the noncontrolling interests
|
|
|
|
|
|
1,711
|
|
Equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
(431)
|
|
Income tax expense
|
|
|
|
|
|
6,230
|
|
Interest expense and finance charges, net
|
|
|
|
|
|
14,752
|
|
Other, net
|
|
|
|
|
|
2,775
|
|
Operating profit (loss)
|
|
$ 13,478
|
|
$ (14,663)
|
|
$ (1,185)
|
|
margin
|
|
3.8%
|
|
|
|
-0.3%
|
|
|
|
|
|
|
|
|
Additional adjustments to reconcile to Adjusted EBITDA:
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
12,292
|
|
538
|
|
12,830
|
|
Stock-based compensation
|
|
4,033
|
|
738
|
|
4,771
|
|
Acquisition deal costs
|
|
58
|
|
411
|
|
469
|
|
Deferred acquisition consideration adjustments
|
|
41,913
|
|
-
|
|
41,913
|
|
Distributions from non-consolidated affiliates ***
|
|
102
|
|
7,122
|
|
7,224
|
|
Other items, net **
|
|
-
|
|
(468)
|
|
(468)
|
|
|
|
|
|
|
|
|
Adjusted EBITDA *
|
|
$ 71,876
|
|
$ (6,322)
|
|
$ 65,554
|
|
margin
|
|
20.0%
|
|
|
|
18.3%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Adjusted EBITDA is a non-GAAP measure, but as shown above it represents operating profit (loss) plus depreciation and amortization, stock-based
|
|
compensation, acquisition deal costs, deferred acquisition consideration adjustments, distributions from non-consolidated affiliates, and other items.
|
|
** Other items includes (i) one-time gains related to the former CEO's repayment to the Company for certain perquisites and expenses ($0.8 million), and
|
|
(ii) legal fees and related expenses, net of insurance proceeds, relating to the ongoing SEC investigation ($0.3 million).
|
|
*** Distributions from non-consolidated affiliates includes cash received for profit distributions as well as proceeds from the sale of non-consolidated affiliates.
|
|
SCHEDULE 3
|
|
|
MDC PARTNERS INC.
|
|
UNAUDITED RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA
|
|
(US$ in 000s, except percentages)
|
|
|
|
|
|
|
|
|
For the Three Months Ended December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising and
|
|
|
|
|
|
|
Communications
|
|
Corporate
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$ 339,911
|
|
$ -
|
|
$ 339,911
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to MDC Partners Inc.
|
|
|
|
|
|
$ (26,759)
|
|
Adjustments to reconcile to Operating profit (loss):
|
|
|
|
|
|
|
|
Net income attributable to the noncontrolling interests
|
|
|
|
|
|
2,094
|
|
Loss from discontinued operations attributable to
|
|
|
|
|
|
|
|
MDC Partners Inc., net of taxes
|
|
|
|
|
|
18,284
|
|
Equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
(1,183)
|
|
Income tax expense
|
|
|
|
|
|
9,658
|
|
Interest expense and finance charges, net
|
|
|
|
|
|
14,471
|
|
Other, net
|
|
|
|
|
|
9,145
|
|
Operating profit (loss)
|
|
$ 44,119
|
|
$ (18,409)
|
|
$ 25,710
|
|
margin
|
|
13.0%
|
|
|
|
7.6%
|
|
|
|
|
|
|
|
|
Additional adjustments to reconcile to Adjusted EBITDA:
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
14,659
|
|
430
|
|
15,089
|
|
Stock-based compensation
|
|
4,096
|
|
1,367
|
|
5,463
|
|
Acquisition deal costs
|
|
1,096
|
|
1,325
|
|
2,421
|
|
Deferred acquisition consideration adjustments
|
|
1,751
|
|
-
|
|
1,751
|
|
Distributions from non-consolidated affiliates **
|
|
616
|
|
720
|
|
1,336
|
|
|
|
|
|
|
|
|
Adjusted EBITDA *
|
|
$ 66,337
|
|
$ (14,567)
|
|
$ 51,770
|
|
margin
|
|
19.5%
|
|
|
|
15.2%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Adjusted EBITDA is a non-GAAP measure, but as shown above it represents operating profit (loss) plus depreciation and amortization, stock-based
|
|
compensation, acquisition deal costs, deferred acquisition consideration adjustments, and distributions from non-consolidated affiliates.
|
|
** Distributions from non-consolidated affiliates includes cash received for profit distributions.
|
|
SCHEDULE 4
|
|
|
|
|
|
|
|
|
MDC PARTNERS INC.
|
|
UNAUDITED RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA
|
|
(US$ in 000s, except percentages)
|
|
|
|
|
|
|
|
|
For the Twelve Months Ended December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising and
|
|
|
|
|
|
|
Communications
|
|
Corporate
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$ 1,326,256
|
|
$ -
|
|
$ 1,326,256
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to MDC Partners Inc.
|
|
|
|
|
|
$ (37,357)
|
|
Adjustments to reconcile to Operating profit (loss):
|
|
|
|
|
|
|
|
Net income attributable to the noncontrolling interests
|
|
|
|
|
|
9,054
|
|
Loss from discontinued operations attributable to
|
|
|
|
|
|
|
|
MDC Partners Inc., net of taxes
|
|
|
|
|
|
6,281
|
|
Equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
(1,058)
|
|
Income tax expense
|
|
|
|
|
|
5,664
|
|
Interest expense and finance charges, net
|
|
|
|
|
|
57,436
|
|
Other, net
|
|
|
|
|
|
32,090
|
|
Operating profit (loss)
|
|
$ 137,282
|
|
$ (65,172)
|
|
$ 72,110
|
|
margin
|
|
10.4%
|
|
|
|
5.4%
|
|
|
|
|
|
|
|
|
Additional adjustments to reconcile to Adjusted EBITDA:
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
50,449
|
|
1,774
|
|
52,223
|
|
Stock-based compensation
|
|
15,056
|
|
2,740
|
|
17,796
|
|
Acquisition deal costs
|
|
704
|
|
2,208
|
|
2,912
|
|
Deferred acquisition consideration adjustments
|
|
36,347
|
|
-
|
|
36,347
|
|
Distributions from non-consolidated affiliates ***
|
|
679
|
|
7,272
|
|
7,951
|
|
Other items, net **
|
|
-
|
|
8,327
|
|
8,327
|
|
|
|
|
|
|
|
|
Adjusted EBITDA *
|
|
$ 240,517
|
|
$ (42,851)
|
|
$ 197,666
|
|
margin
|
|
18.1%
|
|
|
|
14.9%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Adjusted EBITDA is a non-GAAP measure, but as shown above it represents operating profit (loss) plus depreciation and amortization, stock-based compensation,
|
|
acquisition deal costs, deferred acquisition consideration adjustments, distributions from non-consolidated affiliates, and other items.
|
|
** Other items includes (i) one-time gains related to the former CEO's repayment to the Company for certain perquisites and expenses ($11.3 million),
|
|
(ii) legal fees and related expenses, net of insurance proceeds, relating to the ongoing SEC investigation ($12.7 million), (iii) one-time charge for the balance
|
|
of prior cash bonus award amounts paid to the former CEO and CAO that will not be recovered ($5.8 million); and, (iv) write-off of certain assets related to
|
|
the CEO and CAO termination ($1.1 million).
|
|
*** Distributions from non-consolidated affiliates includes cash received for profit distributions as well as proceeds from the sale of non-consolidated affiliates.
|
|
SCHEDULE 5
|
|
|
|
|
|
|
|
|
MDC PARTNERS INC.
|
|
UNAUDITED RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA
|
|
(US$ in 000s, except percentages)
|
|
|
|
|
|
|
|
|
For the Twelve Months Ended December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising and
|
|
|
|
|
|
|
Communications
|
|
Corporate
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$ 1,223,512
|
|
$ -
|
|
$ 1,223,512
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to MDC Partners Inc.
|
|
|
|
|
|
$ (24,057)
|
|
Adjustments to reconcile to Operating profit (loss):
|
|
|
|
|
|
|
|
Net income attributable to the noncontrolling interests
|
|
|
|
|
|
6,890
|
|
Loss from discontinued operations attributable to
|
|
|
|
|
|
|
|
MDC Partners Inc., net of taxes
|
|
|
|
|
|
21,260
|
|
Equity in earnings of non-consolidated affiliates
|
|
|
|
|
|
(1,406)
|
|
Income tax expense
|
|
|
|
|
|
12,422
|
|
Interest expense and finance charges, net
|
|
|
|
|
|
54,847
|
|
Other, net
|
|
|
|
|
|
17,793
|
|
Operating profit (loss)
|
|
$ 155,826
|
|
$ (68,077)
|
|
$ 87,749
|
|
margin
|
|
12.7%
|
|
|
|
7.2%
|
|
|
|
|
|
|
|
|
Additional adjustments to reconcile to Adjusted EBITDA:
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
45,387
|
|
1,785
|
|
47,172
|
|
Stock-based compensation
|
|
12,033
|
|
5,663
|
|
17,696
|
|
Acquisition deal costs
|
|
3,502
|
|
2,632
|
|
6,134
|
|
Deferred acquisition consideration adjustments
|
|
16,467
|
|
-
|
|
16,467
|
|
Distributions from non-consolidated affiliates **
|
|
937
|
|
3,201
|
|
4,138
|
|
|
|
|
|
|
|
|
Adjusted EBITDA *
|
|
$ 234,152
|
|
$ (54,796)
|
|
$ 179,356
|
|
margin
|
|
19.1%
|
|
|
|
14.7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Adjusted EBITDA is a non-GAAP measure, but as shown above it represents operating profit (loss) plus depreciation and amortization, stock-based
|
|
compensation, acquisition deal costs, deferred acquisition consideration adjustments and distributions from non-consolidated affiliates.
|
|
** Distributions from non-consolidated affiliates includes cash received for profit distributions.
|
|
SCHEDULE 6
|
|
|
|
|
|
|
|
MDC PARTNERS INC.
|
|
UNAUDITED ADJUSTED EBITDA AVAILABLE FOR GENERAL CAPITAL PURPOSES
|
|
(US$ in 000s)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
Twelve Months Ended December 31,
|
|
2015
|
2014
|
|
2015
|
2014
|
|
Adjusted EBITDA (1)
|
$ 65,554
|
$ 51,770
|
|
$ 197,666
|
$ 179,356
|
|
Net income attributable to noncontrolling interests
|
(1,711)
|
(2,094)
|
|
(9,054)
|
(6,890)
|
|
Capital expenditures, net (2)
|
(5,105)
|
(4,999)
|
|
(21,119)
|
(23,078)
|
|
Cash taxes
|
(487)
|
(72)
|
|
(1,887)
|
(431)
|
|
Cash interest, net & other (3)
|
(13,776)
|
(13,485)
|
|
(52,199)
|
(50,128)
|
|
|
|
|
|
|
|
Adjusted EBITDA Available for General Capital Purposes (4)
|
$ 44,475
|
$ 31,120
|
|
$ 113,407
|
$ 98,829
|
|
|
|
|
|
|
|
(1) Adjusted EBITDA is a non GAAP measure. See schedules 2 through 5 for a reconciliation of Net income (loss) to Adjusted EBITDA.
(2) Capital expenditures, net represents capital expenditures net of landlord reimbursements.
(3) Cash interest, net & other represents the quarterly accrual of cash interest under our Senior Notes.
(4) Adjusted EBITDA Available for General Capital Purposes is a non-GAAP measure, and represents funds available for repayment of debt, acquisitions, deferred acquisition consideration, dividends, and other general corporate initiatives.
|
|
SCHEDULE 7
|
|
|
|
|
|
|
MDC PARTNERS INC.
|
|
UNAUDITED CONSOLIDATED BALANCE SHEETS
|
|
(US$ in 000s)
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
2015
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ 61,458
|
|
$ 113,348
|
|
Cash held in trusts
|
|
5,122
|
|
6,419
|
|
Accounts receivable, net
|
|
361,044
|
|
355,295
|
|
Expenditures billable to clients
|
|
44,012
|
|
40,202
|
|
Other current assets
|
|
37,109
|
|
36,978
|
|
Total Current Assets
|
|
508,745
|
|
552,242
|
|
|
|
|
|
|
Fixed assets, net
|
|
63,557
|
|
60,240
|
|
Investment in non-consolidated affiliates
|
|
6,263
|
|
6,110
|
|
Goodwill
|
|
870,301
|
|
851,373
|
|
Other intangible assets, net
|
|
72,382
|
|
86,121
|
|
Deferred tax assets
|
|
15,367
|
|
18,758
|
|
Other assets
|
|
53,635
|
|
74,046
|
|
Total Assets
|
|
$ 1,590,250
|
|
$ 1,648,890
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities, Redeemable Noncontrolling Interests and Shareholders' Deficit
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
Accounts payable
|
|
$ 359,568
|
|
$ 316,285
|
|
Trust liability
|
|
5,122
|
|
6,419
|
|
Accruals and other liabilities
|
|
297,964
|
|
264,854
|
|
Advance billings
|
|
119,100
|
|
142,608
|
|
Current portion of long-term debt
|
|
470
|
|
534
|
|
Current portion of deferred acquisition consideration
|
|
130,400
|
|
90,804
|
|
Total Current Liabilities
|
|
912,624
|
|
821,504
|
|
|
|
|
|
|
Long-term debt, less current portion
|
|
741,038
|
|
742,593
|
|
Long-term portion of deferred acquisition consideration
|
|
216,704
|
|
114,564
|
|
Other liabilities
|
|
44,905
|
|
45,861
|
|
Deferred tax liabilities
|
|
92,581
|
|
77,997
|
|
Total Liabilities
|
|
2,007,852
|
|
1,802,519
|
|
|
|
|
|
|
Redeemable Noncontrolling Interests
|
|
69,471
|
|
194,951
|
|
|
|
|
|
|
Shareholders' Deficit
|
|
|
|
|
|
Common shares
|
|
269,842
|
|
265,818
|
|
Charges in excess of capital
|
|
(315,261)
|
|
(209,668)
|
|
Accumulated deficit
|
|
(526,990)
|
|
(489,633)
|
|
Accumulated other comprehensive income (loss)
|
|
6,257
|
|
(7,752)
|
|
MDC Partners Inc. Shareholders' Deficit
|
|
(566,152)
|
|
(441,235)
|
|
Noncontrolling Interests
|
|
79,079
|
|
92,655
|
|
Total Shareholders' Deficit
|
|
(487,073)
|
|
(348,580)
|
|
|
|
|
|
|
Total Liabilities, Redeemable Noncontrolling
|
|
|
|
|
|
Interests and Shareholders' Deficit
|
|
$ 1,590,250
|
|
$ 1,648,890
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 8
|
|
|
|
|
|
MDC PARTNERS INC.
|
|
UNAUDITED SUMMARY CASH FLOW DATA
|
|
(US$ in 000s)
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31,
|
|
|
2015
|
2014
|
|
|
|
|
|
Cash flows provided by continuing operating activities
|
|
$ 164,147
|
$ 129,350
|
|
Discontinued operations
|
|
(1,342)
|
(1,827)
|
|
Net cash provided by operating activities
|
|
162,805
|
127,523
|
|
|
|
|
|
Cash flows used in continuing investing activities
|
|
(46,994)
|
(97,578)
|
|
Discontinued operations
|
|
17,101
|
(2,108)
|
|
Net cash used in investing activities
|
|
(29,893)
|
(99,686)
|
|
|
|
|
|
Cash flows used in continuing financing activities
|
|
(189,980)
|
(15,388)
|
|
Discontinued operations
|
|
(40)
|
(40)
|
|
Net cash used in financing activities
|
|
(190,020)
|
(15,428)
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
5,218
|
(1,068)
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
$ (51,890)
|
$ 11,341
|
CONTACT:
Matt Chesler, CFA
VP, Investor Relations
646-412-6877
mchesler@mdc-partners.com
Logo - http://photos.prnewswire.com/prnh/20120221/NY57031LOGO
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/mdc-partners-inc-reports-results-for-the-three-and-twelve-months-ended-december-31-2015-300222574.html
SOURCE MDC Partners Inc.
