FOURTH QUARTER
- Total
revenue, including billable expenses, was $2.9
billion
- Revenue
before billable expenses ("net revenue") was $2.4 billion, with
organic decrease of -1.8%
- Reported net
income was $344.5 million
- Adjusted
EBITA before restructuring charges and deal costs was $591.2
million with margin of 24.3% on revenue before billable
expenses
- Diluted
earnings per share of $0.92 as reported and
$1.11 as adjusted
FULL YEAR
- Total
revenue, including billable expenses, was $10.7
billion
- Revenue
before billable expenses ("net revenue") was $9.2 billion, with
organic growth of 0.2%
- Reported net
income was $689.5 million
- Adjusted
EBITA before restructuring charges and deal costs was $1.5 billion,
with margin of 16.6% on revenue before billable
expenses
- Diluted
earnings per share of $1.83 as reported and $2.77 as
adjusted
Philippe Krakowsky, CEO of IPG:
“Today we are reporting an organic revenue
increase of 20 basis points for the full year 2024, along with
adjusted EBITA margin in-line with our forecast of 16.6%. Our
strong margin result reflects continued effective operating
discipline by our teams, notwithstanding the challenges of the past
year.
“Solid new business momentum in the fourth
quarter and early 2025 will begin to come online later this year,
though it will not offset sizable client losses incurred last year
due largely to changes in the media trading environment. Factoring
in those headwinds, and with the benefit of otherwise sound
underlying performance, we are forecasting an organic decrease in
revenue for the full year of 1% to 2%.
“Given the rapid and ongoing evolution of our
industry, we will be undertaking a program of accelerated business
transformation this year, designed to enhance our offerings and
drive significant structural expense savings. This blueprint
includes improving operating efficiencies at a number of our
agencies, strategic centralization of many corporate functions,
speeding our progress on simplification and platforming in both
corporate services and certain areas of client delivery, greater
offshoring and nearshoring, as well as further improving real
estate efficiency.
"We estimate that this program will lead to
savings of approximately $250 million in calendar 2025 — net of
reinvestment in our most advanced capabilities — at an equivalent
cost, a significant portion of which will be non-cash. These
actions allow us to target an adjusted EBITA margin for 2025 of
16.6%, despite the revenue challenges we are facing. We expect the
significant return on these efforts will advance Interpublic’s
go-forward standalone capabilities, and, further, allow us to
become a part of the new Omnicom as the strongest possible company.
It also bears mention that the benefits of this restructuring have
limited overlap with the cost synergies identified as part of the
Omnicom acquisition.
“We believe the proposed acquisition will result
in the industry’s most dynamic and well-resourced company. Our
understanding of consumer behavior at every step of the marketing
lifecycle will be deeper than any other provider, as will our
capacity to invest in emerging technologies. Together, we will
bring to market an unparalleled range of talented practitioners in
every marketing and sales discipline, supported by exceptional
technology, data, production, and commerce platforms, to unlock
growth opportunities and measurable results for our clients and for
the combined company.”
Summary
Revenue
-
Fourth quarter 2024: Total revenue, which includes billable
expenses, was $2.86 billion, compared $3.02 billion in the fourth
quarter of 2023.
-
Revenue before billable expenses ("net revenue") was $2.43 billion,
a reported decrease of 5.9% compared to the fourth quarter of
2023.
-
The organic decrease of net revenue was 1.8% from the fourth
quarter of 2023.
-
Full year 2024: Total revenue, which includes billable expenses,
was $10.69 billion compared to $10.89 billion for the full year
2023.
-
Revenue before billable expenses ("net revenue") was $9.19 billion,
a reported decrease of 2.3% compared to the full year 2023.
-
The organic increase of net revenue was 0.2% from the full year
2023.
Operating Results
-
In the fourth quarter of 2024, operating income was $567.9 million,
including a reversal of restructuring charges of $(6.4) million and
deals costs of $9.3 million, compared to $606.8 million, including
restructuring charges of $0.8 million, for the same period in 2023.
Adjusted EBITA before the reversal of restructuring charges and
deal costs was $591.2 million in the fourth quarter of 2024,
compared to $628.5 million for the same period in 2023. Fourth
quarter 2024 margin of adjusted EBITA before restructuring charges
and deal costs was 24.3% on revenue before billable expenses.
-
Operating income for the full year 2024 was $1.20 billion,
including a reversal of restructuring charges of $(5.0) million and
deal costs of $9.3 million, compared to $1.48 billion, including
restructuring charges of $0.1 million, for the same period in 2023.
Operating results for the full year 2024 include non-cash goodwill
impairment of $232.1 million in the third quarter related to the
write down of the carrying value of digital specialist agencies to
fair value. Adjusted EBITA before restructuring charges and deals
costs was $1.52 billion for the full year 2024, compared to $1.57
billion for the same period in 2023. Full year 2024 margin of
adjusted EBITA before restructuring charges and deal costs was
16.6% on revenue before billable expenses.
-
Refer to reconciliations in the appendix within this press release
for further detail.
Net Results
-
In the fourth quarter of 2024, the Income tax
provision was $125.7 million on income before income
taxes of $483.3 million.
-
Fourth quarter 2024 net income available to IPG common stockholders
was $344.5 million, resulting in earnings of $0.93 per basic share
and $0.92 per diluted share, compared to $1.21 and $1.21,
respectively, for the same period in 2023. Adjusted earnings
were $1.11 per diluted share as adjusted for after-tax
amortization of acquired intangibles of $16.2 million, the
after-tax reversal of restructuring charges of $4.8 million,
after-tax deal costs of $8.3 million and an after-tax loss
of $51.3 million on the sales of businesses. This
compares to adjusted earnings of $1.18 per diluted share a
year ago.
-
Income tax provision for the full year 2024 was $333.9
million on income before income taxes of $1.05
billion.
-
Full year 2024 net income available to IPG common stockholders was
$689.5 million, resulting in earnings of $1.84 per basic share and
$1.83 per diluted share, compared to $2.86 and $2.85, respectively,
for the same period in 2023. Net income and earnings per share for
the full year 2024 include after-tax expense of $211.4 million
related to the non-cash charge to write down goodwill. Adjusted
earnings were $2.77 per diluted share as adjusted for after-tax
amortization of acquired intangibles of $65.0 million, after-tax
impairment of goodwill of $211.4 million, the after-tax reversal of
restructuring charges of $3.7 million, after-tax deal costs of $8.3
million and an after-tax loss of $74.2 million on the sales of
businesses. Full year 2023 basic and diluted earnings per share,
both as reported and adjusted, include a positive impact of $0.17
related to the settlement of U.S. Federal Income Tax Audits for the
years 2017-2018. Adjusted earnings were $2.99 per diluted share a
year ago.
-
Refer to reconciliations in the appendix within this press release
for further detail.
Operating Results
RevenueRevenue
before billable expenses of $2.43 billion in the fourth quarter of
2024 decreased 5.9% when compared with the same period in 2023.
During the quarter, the effect of foreign currency translation was
negative 0.5%, the impact of net divestitures was negative 3.6%,
and the resulting organic decrease of net revenue was 1.8%.
Revenue before billable expenses of $9.19
billion for the full year 2024 decreased 2.3% when compared with
the same period in 2023. During the year, the effect of foreign
currency translation was negative 0.4%, the impact of net
divestitures was negative 2.1%, and the resulting organic increase
of net revenue was 0.2%. Organic net revenue change excludes
agencies R/GA and Huge as of the beginning of the third quarter of
2024 as a result of their classification as held-for-sale. The sale
of Huge closed in the fourth quarter of 2024.
Operating ExpensesFor the
fourth quarter of 2024, total operating expenses, excluding
billable expenses, restructuring charges, deal costs and
amortization of acquired intangibles decreased by 5.8% when
compared with the same period in 2023. For the full year 2024,
total operating expenses excluding billable expenses, restructuring
charges, deal costs, amortization of acquired intangibles and
impairment of goodwill decreased by 2.1% when compared with
the same period in 2023.
Staff cost ratio, which is total salaries and
related expenses as a percentage of revenue before billable
expenses, decreased to 58.7% in the fourth quarter of 2024,
compared to 59.4% for the same period in 2023. Total salaries and
related expenses in the fourth quarter of 2024 was $1.43 billion, a
decrease of 6.9% compared to the same period in 2023. The decrease
was primarily driven by decreases in base salaries, benefits and
tax and temporary help expense, partially offset by increases in
performance-based employee incentive compensation expense. For the
full year 2024, staff cost ratio decreased to 65.6%, compared to
66.4% in the same period in 2023. Total salaries and related
expenses was $6.02 billion during the full year 2024, a decrease of
3.5% compared to the same period 2023. The decrease was primarily
driven by decreases in base salaries, benefits and tax and
temporary help expense, partially offset by increases in severance
expense.
For the fourth quarter 2024 office and other
direct expenses as a percentage of revenue before billable expenses
increased to 13.8% compared to 13.6% for the same period in 2023.
Office and other direct expenses were $335.5 million in the fourth
quarter of 2024, a decrease of 4.9% compared to the same period in
2023. The decrease in the fourth quarter was primarily driven by
decreases in bad debt expense, occupancy expense and new business
and promotion expenses, partially offset by increases in client
service costs. For the full year 2024 office and other direct
expenses as a percentage of revenue before billable expenses
increased to 14.6% compared to 14.3% for the same period in 2023.
Office and other direct expenses were $1.34 billion for the full
year 2024, relatively flat when compared to 2023. Increased client
service costs were offset by decreases in occupancy expense, lower
foreign currency losses and decreases in bad debt expense, as well
as decreases in discretionary expenses including travel and
entertainment.
Selling, general and administrative expenses
increased by $20.6 million to $44.1 million in the fourth quarter
of 2024 when compared with the same period in 2023. Selling,
general and administrative expenses increased by $63.3 million to
$130.5 million for the full year 2024 when compared with the same
period in 2023. The increase for the fourth quarter and full year
2024 was primarily due to $9.3 of deal costs incurred during the
fourth quarter of 2024 related to the planned acquisition of IPG by
Omnicom, as well as an increase in software and cloud-based
expenses.
Depreciation and amortization expense decreased
by 2.9% during the fourth quarter of 2024, and decreased by 2.0%
for the full year 2024.
During the full year 2024, we recorded goodwill
impairment of $232.1 million.
During the fourth quarter and year ended
December 31, 2024, restructuring charges represent adjustments to
our restructuring actions taken in 2020 and 2022, and primarily
consist of a reversal related to the early termination of certain
property leases. During the fourth quarter and year ended December
31, 2023, restructuring charges represent adjustments to our
restructuring actions taken in 2020 and 2022.
Non-Operating Results
and TaxNet interest expense increased by $4.2 million to
$22.1 million in the fourth quarter of 2024 from a year ago. Full
year 2024 net interest expense decreased by $6.6 million
to $78.2 million from a year ago.
Other Expense, net was $62.5 million and $75.9
million for the fourth quarter and full year 2024, respectively,
primarily related to losses on sales of businesses and the
classification of certain assets and liabilities as held for sale,
as well as pension and postretirement costs.
The income tax provision in the fourth quarter
of 2024 was $125.7 million on income before income taxes of $483.3
million, compared to a provision of $155.3 million on income before
income taxes of $623.9 million for the same period in 2023. The
income tax provision for the full year 2024 was $333.9 million on
income before income taxes of $1.05 billion, compared to a
provision of $291.2 million on income before income taxes of $1.41
billion in 2023. The income tax provision for the full year 2023
includes a benefit of $64.2 million related to the settlement of
U.S. Federal Income Tax Audits for the years 2017-2018, which is
primarily non-cash.
The effective tax rate for the fourth quarter of
2024 was 26.0% compared to 24.9% for the same period in 2023.
Excluding the impacts of amortization of acquired intangibles,
restructuring charges, deal costs, and losses on the sales of
businesses, the effective tax rate for the fourth quarter of 2024
was 24.1% compared to 25.0% in 2023 as similarly adjusted. The
effective tax rate for the full year 2024 was 31.8% compared to
20.7% for the same period in 2023. The income tax provision for the
full year 2023 includes a benefit of $64.2 million related to the
settlement of U.S. Federal Income Tax Audits for the years
2017-2018, which reduced the effective tax rate by approximately
4.5%. Excluding the impacts of amortization of acquired
intangibles, impairment of goodwill, restructuring charges, deal
costs and net losses on the sales of businesses, the effective tax
rate for the full year 2024 was 25.2% compared to 20.6% in 2023 as
similarly adjusted.
Balance SheetAt December 31,
2024, cash and cash equivalents totaled $2.19 billion, compared to
$2.39 billion at December 31, 2023. Total debt was $2.96 billion at
December 31, 2024, compared to $3.20 billion at December 31,
2023.
Share Repurchase ProgramDuring
the full year 2024, the Company repurchased 7.3 million shares of
its common stock at an aggregate cost of $230.1 million and an
average price of $31.40 per share, including fees. There were no
share repurchases during the fourth quarter of 2024.
Common Stock DividendDuring the
fourth quarter of 2024, the Company declared and paid a common
stock cash dividend of $0.330 per share, for a total
of $122.8 million. During 2024, the Company paid four
quarterly cash dividends of $0.330 per share on our common stock,
which totaled $496.5 million of dividend payments for the full
year.
For further information regarding the Company's
financial results as well as certain non-GAAP measures including
organic revenue before billable expenses change, adjusted EBITA,
adjusted EBITA before restructuring charges and adjusted earnings
per diluted share, and the reconciliations thereof, please refer to
the appendix within this press release and our Investor
Presentation filed on Form 8-K herewith and available on our
website, www.interpublic.com.
# # #
About InterpublicInterpublic (NYSE: IPG)
(www.interpublic.com) is a values-based, data-fueled, and
creatively-driven provider of marketing solutions. Home to some of
the world’s best-known and most innovative communications
specialists, IPG global brands include Acxiom, Craft, FCB,
FutureBrand, Golin, Initiative, IPG Health, IPG Mediabrands, Jack
Morton, KINESSO, MAGNA, McCann, Mediahub, Momentum, MRM, MullenLowe
Global, Octagon, UM, Weber Shandwick and more. IPG is an S&P
500 company with total revenue of $10.7 billion in 2024.
# # #
Contact InformationTom Cunningham(Press)(212) 704-1326
Jerry Leshne(Analysts, Investors)(212) 704-1439
Cautionary Statement
This release contains forward-looking
statements. Statements in this report that are not historical
facts, including statements regarding goals, intentions, and
expectations as to future plans, trends, events, or future results
of operations or financial position, constitute forward-looking
statements. Without limiting the generality of the foregoing, words
such as “may,” “will,” “expect,” “believe,” “anticipate,”
“estimate,” “project,” “forecast,” “plan,” “intend,” “could,”
“would,” “should,” “estimate,” “will likely result” or comparable
terminology are intended to identify forward-looking statements.
Forward-looking statements are based on current expectations and
assumptions that are subject to risks and uncertainties, which
could cause our actual results and outcomes to differ materially
from those reflected in the forward-looking statements, and are
subject to change based on a number of factors, including those
outlined under Item 1A, Risk Factors, in our most recent Annual
Report on Form 10-K, and our other filings with the Securities and
Exchange Commission ("SEC"). Forward-looking statements speak only
as of the date they are made, and we undertake no obligation to
update publicly any of them in light of new information or future
events.
On December 8, 2024, we entered into an
Agreement and Plan of Merger (the “Merger Agreement”) with Omnicom
Group Inc. (“Omnicom”), pursuant to which a merger subsidiary of
Omnicom will merge with and into IPG, with IPG surviving the merger
as a direct wholly owned subsidiary of Omnicom. The forward-looking
statements in this report, other than the statements regarding the
proposed merger transaction with Omnicom, do not assume the
consummation of the proposed transactions unless specifically
stated otherwise.
Actual results and outcomes could differ
materially for a variety of reasons, including, among others:
-
risks relating to the pending merger transaction with Omnicom,
including: the occurrence of any event, change, or other
circumstances that could delay or prevent closing of the proposed
transactions with Omnicom, or give rise to the termination of the
Merger Agreement; unanticipated costs or restrictions resulting
from regulatory review of the merger transactions;
restrictions on our business activities imposed by the Merger
Agreement; costs incurred in connection with the merger and
subsequent integration with Omnicom; litigation risks relating to
the merger; any failure to integrate successfully the business and
operations of Omnicom and IPG in the expected time frame, to
realize all of the anticipated benefits of the combination or to
effectively manage the combined companies’ expanded operations; and
any merger-related loss of clients, service providers, vendors, or
other business counterparties;
-
the effects of a challenging economy on the demand for our
advertising and marketing services, on our clients’ financial
condition and on our business or financial condition;
-
our ability to attract new clients and retain existing clients;
including as a result of the announced merger transaction with
Omnicom;
-
our ability to retain and attract key employees; including as a
result of the announced merger transaction with Omnicom;
-
unanticipated changes in the competitive environment in the
marketing and communications services industry, including risks and
challenges from new or developing technologies such as artificial
intelligence (AI);
-
risks associated with the effects of global, national and regional
economic and political conditions, including counterparty risks and
fluctuations in interest rates, inflation rates and currency
exchange rates;
-
the economic or business impact of military or political conflict
in key markets; or any significant market disruptions as a result
of factors like public health crises;
-
developments from changes in the regulatory and legal environment
for advertising and marketing services companies around the world,
including laws and regulations related to data protection and
consumer privacy;
-
the impact on our business as a result of general or directed
cybersecurity events; and
-
risks associated with assumptions we make in connection with our
critical accounting estimates, including changes in assumptions
associated with any effects of a challenging economy, and potential
adverse effects if we are required to recognize impairment charges
or other adverse accounting-related developments.
Investors should carefully consider the
foregoing factors and the other risks and uncertainties that may
affect our business, including those outlined under Item 1A, Risk
Factors, in our most recent Annual Report on Form 10-K, and our
other SEC filings. Investors are cautioned not to place undue
reliance on forward-looking statements, which speak only as of the
date they are made. We undertake no obligation to update or revise
publicly any of them in light of new information, future events, or
otherwise.
ADDITIONAL INFORMATION ABOUT THE TRANSACTION WITH
OMNICOM AND WHERE TO FIND IT
In connection with the proposed transaction, IPG
and Omnicom have filed a joint proxy statement with the SEC on
January 17, 2025 and Omnicom has filed with the SEC a registration
statement on Form S-4 on January 17, 2025 (File No.333-284358)
(“Form S-4”) that includes the joint proxy statement of IPG and
Omnicom and that also constitutes a prospectus of Omnicom. Each of
IPG and Omnicom may also file other relevant documents with the SEC
regarding the proposed transaction. This document is not a
substitute for the joint proxy statement/prospectus or registration
statement or any other document that IPG or Omnicom may file with
the SEC. The definitive joint proxy statement/prospectus have been
mailed to stockholders of IPG and Omnicom. INVESTORS AND SECURITY
HOLDERS ARE URGED TO READ THE REGISTRATION STATEMENT, JOINT PROXY
STATEMENT/PROSPECTUS AND ANY OTHER RELEVANT DOCUMENTS THAT HAVE
BEEN AND MAY BE FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR
SUPPLEMENTS TO THOSE DOCUMENTS, CAREFULLY AND IN THEIR ENTIRETY IF
AND WHEN THEY BECOME AVAILABLE BECAUSE THEY CONTAIN OR WILL CONTAIN
IMPORTANT INFORMATION ABOUT IPG, OMNICOM AND THE PROPOSED
TRANSACTION.
Investors and security holders are able to
obtain free copies of the registration statement, joint proxy
statement/prospectus and other documents containing important
information about IPG, Omnicom and the proposed transaction,
through the website maintained by the SEC at http://www.sec.gov.
Copies of the registration statement, joint proxy
statement/prospectus and other documents (if and when available)
filed with the SEC by IPG may be obtained free of charge on IPG’s
website at
https://investors.interpublic.com/sec-filings/financial-reports or,
alternatively, by directing a request by mail to IPG’s Corporate
Secretary at The Interpublic Group of Companies, Inc., 909 Third
Avenue, New York, NY 10022, Attention: SVP & Secretary. Copies
of the registration statement and joint proxy statement/prospectus
and other documents (if and when available) filed with the SEC by
Omnicom may be obtained free of charge on Omnicom’s website at
https://investor.omnicomgroup.com/financials/sec-filings/default.aspx
or, alternatively, by directing a request by mail to Omnicom’s
Corporate Secretary at Omnicom Group Inc., 280 Park Avenue, New
York, New York 10017.
PARTICIPANTS IN THE SOLICITATION
IPG, Omnicom, and certain of their respective
directors and executive officers may be deemed to be participants
in the solicitation of proxies in respect of the proposed
transaction. Information about the directors and executive officers
of IPG, including a description of their direct or indirect
interests, by security holdings or otherwise, is set forth in IPG’s
Annual Report on Form 10-K, including under the heading “Executive
Officers of the Registrant,” and proxy statement for IPG’s 2024
Annual Meeting of Stockholders, which was filed with the SEC on
April 12, 2024, including under the headings “Board Composition,”
“Non-Management Director Compensation,” “Executive Compensation”
and “Outstanding Shares and Ownership of Common Stock.” To the
extent holdings of IPG common stock by the directors and executive
officers of IPG have changed from the amounts reflected therein,
such changes have been or will be reflected on Initial Statements
of Beneficial Ownership of Securities on Form 3 (“Form 3”),
Statements of Changes in Beneficial Ownership on Form 4 (“Form 4”)
or Annual Statements of Changes in Beneficial Ownership of
Securities on Form 5 (“Form 5”), subsequently filed by IPG’s
directors and executive officers with the SEC. Information about
the directors and executive officers of Omnicom, including a
description of their direct or indirect interests, by security
holdings or otherwise, is set forth in Omnicom’s Annual Report on
Form 10-K, including under the heading “Information About Our
Executive Officers,” and proxy statement for Omnicom’s 2024 Annual
Meeting of Stockholders, which was filed with the SEC on March 28,
2024, including under the headings “Executive Compensation,”
“Omnicom Board of Directors,” “Directors’ Compensation for Fiscal
Year 2023” and “Stock Ownership Information.” To the extent
holdings of Omnicom common stock by the directors and executive
officers of Omnicom have changed from the amounts reflected
therein, such changes have been or will be reflected on Forms 3,
Forms 4 or Forms 5, subsequently filed by Omnicom’s directors and
executive officers with the SEC. Other information regarding the
participants in the proxy solicitations and a description of their
direct and indirect interests, by security holdings or otherwise,
is contained in the registration statement and joint proxy
statement/prospectus and other relevant materials filed or to be
filed with the SEC regarding the proposed transaction when such
materials become available. Investors and security holders should
read the registration statement and joint proxy
statement/prospectus carefully before making any voting or
investment decisions. You may obtain free copies of any of the
documents referenced herein from IPG or Omnicom using the sources
indicated above.
APPENDIX
THE INTERPUBLIC GROUP OF COMPANIES, INC. AND
SUBSIDIARIESCONSOLIDATED SUMMARY OF EARNINGSFOURTH QUARTER REPORT
2024 AND 2023 (Amounts in Millions except Per Share
Data)(UNAUDITED) |
|
|
|
|
|
Three Months Ended December 31, |
|
|
2024 |
|
2023 |
|
Fav. (Unfav.)% Variance |
Revenue: |
|
|
|
|
|
|
Revenue Before Billable
Expenses |
$2,434.9 |
|
$2,586.2 |
|
(5.9) % |
|
Billable Expenses |
422.1 |
|
437.1 |
|
(3.4) % |
Total Revenue |
2,857.0 |
|
3,023.3 |
|
(5.5) % |
|
|
|
|
|
|
|
Operating
Expenses: |
|
|
|
|
|
|
Salaries and Related
Expenses |
1,430.4 |
|
1,536.9 |
|
6.9 % |
|
Office and Other Direct
Expenses |
335.5 |
|
352.9 |
|
4.9 % |
|
Billable Expenses |
422.1 |
|
437.1 |
|
3.4 % |
|
Cost of Services |
2,188.0 |
|
2,326.9 |
|
6.0 % |
|
Selling, General and
Administrative Expenses |
44.1 |
|
23.5 |
|
(87.7) % |
|
Depreciation and
Amortization |
63.4 |
|
65.3 |
|
2.9 % |
|
Restructuring Charges |
(6.4) |
|
0.8 |
|
>100% |
Total Operating
Expenses |
2,289.1 |
|
2,416.5 |
|
5.3 % |
Operating
Income |
567.9 |
|
606.8 |
|
(6.4) % |
|
|
|
|
|
|
|
Expenses
and Other Income: |
|
|
|
|
|
|
Interest Expense |
(54.3) |
|
(61.4) |
|
|
|
Interest Income |
32.2 |
|
43.5 |
|
|
|
Other (Expense) Income,
Net |
(62.5) |
|
35.0 |
|
|
Total (Expenses)
and Other Income |
(84.6) |
|
17.1 |
|
|
|
|
|
|
|
|
|
Income
Before Income Taxes |
483.3 |
|
623.9 |
|
|
|
Provision for Income
Taxes |
125.7 |
|
155.3 |
|
|
Income of
Consolidated Companies |
357.6 |
|
468.6 |
|
|
|
Equity in Net Income of
Unconsolidated Affiliates |
0.7 |
|
3.0 |
|
|
Net
Income |
358.3 |
|
471.6 |
|
|
|
Net Income Attributable to
Non-controlling Interests |
(13.8) |
|
(8.4) |
|
|
Net Income
Available to IPG Common Stockholders |
$344.5 |
|
$463.2 |
|
|
|
|
|
|
|
|
Earnings
Per Share Available to IPG Common Stockholders: |
|
|
|
|
|
Basic |
$0.93 |
|
$1.21 |
|
|
Diluted |
$0.92 |
|
$1.21 |
|
|
|
|
|
|
|
|
Weighted-Average
Number of Common Shares Outstanding: |
|
|
|
|
|
Basic |
372.3 |
|
381.4 |
|
|
Diluted |
375.4 |
|
383.4 |
|
|
|
|
|
|
|
|
Dividends Declared
Per Common Share |
$0.330 |
|
$0.310 |
|
|
|
|
|
|
|
|
|
THE INTERPUBLIC GROUP OF COMPANIES, INC. AND
SUBSIDIARIESCONSOLIDATED SUMMARY OF EARNINGSANNUAL REPORT 2024 AND
2023(Amounts in Millions except Per Share Data)(UNAUDITED) |
|
|
|
|
|
Twelve Months Ended December 31, |
|
|
2024 |
|
2023 |
|
Fav. (Unfav.)% Variance |
Revenue: |
|
|
|
|
|
|
Revenue Before Billable
Expenses |
$9,187.6 |
|
$9,400.6 |
|
(2.3) % |
|
Billable Expenses |
1,504.1 |
|
1,488.7 |
|
1.0 % |
Total Revenue |
10,691.7 |
|
10,889.3 |
|
(1.8) % |
|
|
|
|
|
|
|
Operating
Expenses: |
|
|
|
|
|
|
Salaries and Related
Expenses |
6,024.8 |
|
6,243.9 |
|
3.5 % |
|
Office and Other Direct
Expenses |
1,343.1 |
|
1,342.5 |
|
0.0 % |
|
Billable Expenses |
1,504.1 |
|
1,488.7 |
|
(1.0) % |
|
Cost of Services |
8,872.0 |
|
9,075.1 |
|
2.2 % |
|
Selling, General and
Administrative Expenses |
130.5 |
|
67.2 |
|
(94.2) % |
|
Depreciation and
Amortization |
258.9 |
|
264.3 |
|
2.0 % |
|
Impairment of Goodwill |
232.1 |
|
0.0 |
|
>(100)% |
|
Restructuring Charges |
(5.0) |
|
0.1 |
|
>100% |
Total Operating
Expenses |
9,488.5 |
|
9,406.7 |
|
(0.9) % |
Operating
Income |
1,203.2 |
|
1,482.6 |
|
(18.8) % |
|
|
|
|
|
|
|
Expenses
and Other Income: |
|
|
|
|
|
|
Interest Expense |
(229.9) |
|
(225.6) |
|
|
|
Interest Income |
151.7 |
|
140.8 |
|
|
|
Other (Expense) Income,
Net |
(75.9) |
|
10.2 |
|
|
Total (Expenses)
and Other Income |
(154.1) |
|
(74.6) |
|
|
|
|
|
|
|
|
Income
Before Income Taxes |
1,049.1 |
|
1,408.0 |
|
|
|
Provision for Income
Taxes |
333.9 |
|
291.2 |
|
|
Income of
Consolidated Companies |
715.2 |
|
1,116.8 |
|
|
|
Equity in Net Income of
Unconsolidated Affiliates |
0.5 |
|
1.3 |
|
|
Net
Income |
715.7 |
|
1,118.1 |
|
|
|
Net Income Attributable to
Non-controlling Interests |
(26.2) |
|
(19.7) |
|
|
Net Income
Attributable to IPG Common Stockholders |
$689.5 |
|
$1,098.4 |
|
|
|
|
|
|
|
|
Earnings
Per Share Available to IPG Common Stockholders: |
|
|
|
|
|
Basic |
$1.84 |
|
$2.86 |
|
|
Diluted |
$1.83 |
|
$2.85 |
|
|
|
|
|
|
|
|
Weighted-Average
Number of Common Shares Outstanding: |
|
|
|
|
|
Basic |
375.2 |
|
384.1 |
|
|
Diluted |
377.7 |
|
385.9 |
|
|
|
|
|
|
|
|
Dividends Declared
Per Common Share |
$1.320 |
|
$1.240 |
|
|
|
|
|
|
|
|
|
|
THE INTERPUBLIC GROUP OF COMPANIES, INC. AND SUBSIDIARIESU.S. GAAP
RECONCILIATION OF NON-GAAP ADJUSTED RESULTS(Amounts in Millions
except Per Share Data)(UNAUDITED) |
|
Three Months Ended December 31, 2024 |
|
As Reported |
|
Amortization of Acquired Intangibles |
|
Restructuring Charges |
|
Deal Costs1 |
|
Net Losses on Business Dispositions2 |
|
Adjusted Results
(Non-GAAP) |
Operating Income and
Adjusted EBITA before Restructuring Charges and Deal Costs
3 |
$567.9 |
|
$(20.4) |
|
$6.4 |
|
$(9.3) |
|
|
|
$591.2 |
|
|
|
|
|
|
|
|
|
|
|
|
Total (Expenses) and Other Income 4 |
(84.6) |
|
|
|
|
|
|
|
$(57.8) |
|
(26.8) |
Income Before Income
Taxes |
483.3 |
|
(20.4) |
|
6.4 |
|
(9.3) |
|
(57.8) |
|
564.4 |
Provision for Income Taxes |
125.7 |
|
4.2 |
|
(1.6) |
|
1.0 |
|
6.5 |
|
135.8 |
Effective Tax Rate |
26.0 % |
|
|
|
|
|
|
|
|
|
24.1 % |
Equity in Net Income of Unconsolidated Affiliates |
0.7 |
|
|
|
|
|
|
|
|
|
0.7 |
Net Income Attributable to Non-controlling Interests |
(13.8) |
|
|
|
|
|
|
|
|
|
(13.8) |
Net Income Available
to IPG Common Stockholders |
$344.5 |
|
$(16.2) |
|
$4.8 |
|
$(8.3) |
|
$(51.3) |
|
$415.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-Average
Number of Common Shares Outstanding - Basic |
372.3 |
|
|
|
|
|
|
|
|
|
372.3 |
Dilutive effect of stock options and restricted shares |
3.1 |
|
|
|
|
|
|
|
|
|
3.1 |
Weighted-Average
Number of Common Shares Outstanding - Diluted |
375.4 |
|
|
|
|
|
|
|
|
|
375.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Per Share
Available to IPG Common Stockholders5: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
$0.93 |
|
$(0.04) |
|
$0.01 |
|
$(0.02) |
|
$(0.14) |
|
$1.12 |
Diluted |
$0.92 |
|
$(0.04) |
|
$0.01 |
|
$(0.02) |
|
$(0.14) |
|
$1.11 |
|
|
|
|
|
|
|
|
|
|
|
|
1 Consists of deal costs recorded in the fourth quarter of 2024
related to the planned acquisition of IPG by Omnicom. |
2 Primarily relates to a net loss as a result of a completed
disposition and the classification of certain assets as held for
sale. |
3 Refer to non-GAAP reconciliation of Adjusted EBITA before
Restructuring Charges and Deal Costs on page A5 in the
appendix. |
4 Consists of non-operating expenses including interest expense,
interest income and other income (expense), net. |
5 Earnings per share amounts are calculated on an unrounded basis
but rounded for purposes of presentation. |
Note: Management believes the resulting comparisons provide useful
supplemental data that, while not a substitute for GAAP measures,
allow for greater transparency in the review of our financial and
operational performance. |
THE INTERPUBLIC GROUP OF COMPANIES, INC. AND SUBSIDIARIESU.S. GAAP
RECONCILIATION OF NON-GAAP ADJUSTED RESULTS(Amounts in Millions
except Per Share Data)(UNAUDITED) |
|
Twelve Months Ended December 31, 2024 |
|
As Reported |
|
Amortization of Acquired Intangibles |
|
Impairment of Goodwill |
|
Restructuring Charges |
|
Deal Costs1 |
|
Net Losses on Businesses Dispositions2 |
|
Adjusted Results (Non-GAAP) |
Operating Income and
Adjusted EBITA before Restructuring Charges and Deal Costs
3 |
$1,203.2 |
|
$(81.8) |
|
$(232.1) |
|
$5.0 |
|
$(9.3) |
|
|
|
$1,521.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total (Expenses) and Other Income 4 |
(154.1) |
|
|
|
|
|
|
|
|
|
$(64.2) |
|
(89.9) |
Income Before Income
Taxes |
1,049.1 |
|
(81.8) |
|
(232.1) |
|
5.0 |
|
(9.3) |
|
(64.2) |
|
1,431.5 |
Provision for Income Taxes |
333.9 |
|
16.8 |
|
20.7 |
|
(1.3) |
|
1.0 |
|
(10.0) |
|
361.1 |
Effective Tax Rate |
31.8 % |
|
|
|
|
|
|
|
|
|
|
|
25.2 % |
Equity in Net Income of Unconsolidated Affiliates |
0.5 |
|
|
|
|
|
|
|
|
|
|
|
0.5 |
Net Income Attributable to Non-controlling Interests |
(26.2) |
|
|
|
|
|
|
|
|
|
|
|
(26.2) |
Net Income Available
to IPG Common Stockholders |
$689.5 |
|
$(65.0) |
|
$(211.4) |
|
$3.7 |
|
$(8.3) |
|
$(74.2) |
|
$1,044.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-Average
Number of Common Shares Outstanding - Basic |
375.2 |
|
|
|
|
|
|
|
|
|
|
|
375.2 |
Dilutive effect of stock options and restricted shares |
2.5 |
|
|
|
|
|
|
|
|
|
|
|
2.5 |
Weighted-Average
Number of Common Shares Outstanding - Diluted |
377.7 |
|
|
|
|
|
|
|
|
|
|
|
377.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Per Share
Available to IPG Common Stockholders5: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
$1.84 |
|
$(0.17) |
|
$(0.56) |
|
$0.01 |
|
$(0.02) |
|
$(0.20) |
|
$2.78 |
Diluted |
$1.83 |
|
$(0.17) |
|
$(0.56) |
|
$0.01 |
|
$(0.02) |
|
$(0.20) |
|
$2.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Consists of deal costs recorded in the fourth quarter of 2024
related to the planned acquisition of IPG by Omnicom. |
2 Primarily relates to a net loss as a result of a completed
disposition and the classification of certain assets as held for
sale. |
3 Refer to non-GAAP reconciliation of Adjusted EBITA before
Restructuring Charges and Deal Costs on page A5 in the
appendix. |
4 Consists of non-operating expenses including interest expense,
interest income and other expense, net. |
5 Earnings per share amounts are calculated on an unrounded basis
but rounded for purposes of presentation. |
Note: Management believes the resulting comparisons provide useful
supplemental data that, while not a substitute for GAAP measures,
allow for greater transparency in the review of our financial and
operational performance. |
THE INTERPUBLIC GROUP OF COMPANIES, INC. AND SUBSIDIARIESU.S. GAAP
RECONCILIATION OF NON-GAAP ADJUSTED RESULTS(Amounts in
Millions)(UNAUDITED) |
|
Three Months Ended December 31, |
|
Twelve Months Ended December 31, |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
|
|
|
|
|
|
|
Revenue Before
Billable Expenses |
$2,434.9 |
|
$2,586.2 |
|
$9,187.6 |
|
$9,400.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Reconciliation: |
|
|
|
|
|
|
|
Net Income Available
to IPG Common Stockholders |
$344.5 |
|
$463.2 |
|
$689.5 |
|
$1,098.4 |
|
|
|
|
|
|
|
|
Add Back: |
|
|
|
|
|
|
|
Provision for Income Taxes |
125.7 |
|
155.3 |
|
333.9 |
|
291.2 |
Subtract: |
|
|
|
|
|
|
|
Total (Expenses) and Other Income |
(84.6) |
|
17.1 |
|
(154.1) |
|
(74.6) |
Equity in Net Income of Unconsolidated Affiliates |
0.7 |
|
3.0 |
|
0.5 |
|
1.3 |
Net Income Attributable to Non-controlling Interests |
(13.8) |
|
(8.4) |
|
(26.2) |
|
(19.7) |
Operating
Income |
567.9 |
|
606.8 |
|
1,203.2 |
|
1,482.6 |
|
|
|
|
|
|
|
|
Add Back: |
|
|
|
|
|
|
|
Amortization of Acquired Intangibles |
20.4 |
|
20.9 |
|
81.8 |
|
84.0 |
Impairment of Goodwill |
— |
|
— |
|
232.1 |
|
— |
|
|
|
|
|
|
|
|
Adjusted
EBITA |
588.3 |
|
627.7 |
|
1,517.1 |
|
1,566.6 |
|
|
|
|
|
|
|
|
Adjusted EBITA Margin on
Revenue before Billable Expenses % |
24.2 % |
|
24.3 % |
|
16.5 % |
|
16.7 % |
Restructuring Charges |
(6.4) |
|
0.8 |
|
(5.0) |
|
0.1 |
Deal Costs |
9.3 |
|
— |
|
9.3 |
|
— |
|
|
|
|
|
|
|
|
Adjusted EBITA before
Restructuring Charges & Deal Costs |
$591.2 |
|
$628.5 |
|
$1,521.4 |
|
$1,566.7 |
Adjusted EBITA before
Restructuring Charges & Deal Costs Margin on Revenue before
Billable Expenses % |
24.3 % |
|
24.3 % |
|
16.6 % |
|
16.7 % |
|
|
|
|
|
|
|
|
Note: Management believes the resulting comparisons provide useful
supplemental data that, while not a substitute for GAAP measures,
allow for greater transparency in the review of our financial and
operational performance. |
THE INTERPUBLIC GROUP OF COMPANIES, INC. AND SUBSIDIARIESU.S. GAAP
RECONCILIATION OF NON-GAAP ADJUSTED RESULTS(Amounts in Millions
except Per Share Data)(UNAUDITED) |
|
Three Months Ended December 31, 2023 |
|
As Reported |
|
Amortization of Acquired Intangibles |
|
Restructuring Charges |
|
Net Gain on Business Dispositions1 |
|
Adjusted Results (Non-GAAP) |
Operating Income and
Adjusted EBITA before Restructuring Charges 2 |
$606.8 |
|
$(20.9) |
|
$(0.8) |
|
|
|
$628.5 |
|
|
|
|
|
|
|
|
|
|
Total (Expenses) and Other Income 3 |
17.1 |
|
|
|
|
|
$36.8 |
|
(19.7) |
Income Before Income
Taxes |
623.9 |
|
(20.9) |
|
(0.8) |
|
36.8 |
|
608.8 |
Provision for Income Taxes |
155.3 |
|
4.2 |
|
0.2 |
|
(7.4) |
|
152.3 |
Effective Tax Rate |
24.9 % |
|
|
|
|
|
|
|
25.0 % |
Equity in Net Income of Unconsolidated Affiliates |
3.0 |
|
|
|
|
|
|
|
3.0 |
Net Income Attributable to Non-controlling Interests |
(8.4) |
|
|
|
|
|
|
|
(8.4) |
Net Income Available
to IPG Common Stockholders |
$463.2 |
|
$(16.7) |
|
$(0.6) |
|
$29.4 |
|
$451.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-Average
Number of Common Shares Outstanding - Basic |
381.4 |
|
|
|
|
|
|
|
381.4 |
Dilutive effect of stock options and restricted shares |
2.0 |
|
|
|
|
|
|
|
2.0 |
Weighted-Average
Number of Common Shares Outstanding - Diluted |
383.4 |
|
|
|
|
|
|
|
383.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Per Share
Available to IPG Common Stockholders 4,: |
|
|
|
|
|
|
|
|
|
Basic |
$1.21 |
|
$(0.04) |
|
$(0.00) |
|
$0.08 |
|
$1.18 |
Diluted |
$1.21 |
|
$(0.04) |
|
$(0.00) |
|
$0.08 |
|
$1.18 |
|
|
|
|
|
|
|
|
|
|
1 Primarily relates to a net gain as a result of a completed
disposition and the classification of certain assets as held for
sale. |
2 Refer to non-GAAP reconciliation of Adjusted EBITA before
Restructuring Charges on page A5 in the appendix. |
3 Consists of non-operating expenses including interest expense,
interest income and other income (expense), net. |
4 Earnings per share amounts are calculated on an unrounded basis
but rounded for purposes of presentation. |
Note: Management believes the resulting comparisons provide useful
supplemental data that, while not a substitute for GAAP measures,
allow for greater transparency in the review of our financial and
operational performance. |
THE INTERPUBLIC GROUP OF COMPANIES, INC. AND SUBSIDIARIESU.S. GAAP
RECONCILIATION OF NON-GAAP ADJUSTED RESULTS(Amounts in Millions
except Per Share Data)(UNAUDITED) |
|
Twelve Months Ended December 31, 2023 |
|
As Reported |
|
Amortization of Acquired Intangibles |
|
Restructuring Charges |
|
Net Gain on Business Dispositions1 |
|
Adjusted Results (Non-GAAP) |
Operating Income and
Adjusted EBITA before Restructuring Charges 2 |
$1,482.6 |
|
$(84.0) |
|
$(0.1) |
|
|
|
$1,566.7 |
|
|
|
|
|
|
|
|
|
|
Total (Expenses) and Other Income 3 |
(74.6) |
|
|
|
|
|
$16.4 |
|
(91.0) |
Income Before Income
Taxes |
1,408.0 |
|
(84.0) |
|
(0.1) |
|
16.4 |
|
1,475.7 |
Provision for Income Taxes |
291.2 |
|
16.9 |
|
(0.1) |
|
(3.4) |
|
304.6 |
Effective Tax Rate |
20.7 % |
|
|
|
|
|
|
|
20.6 % |
Equity in Net Income of Unconsolidated Affiliates |
1.3 |
|
|
|
|
|
|
|
1.3 |
Net Income Attributable to Noncontrolling Interests |
(19.7) |
|
|
|
|
|
|
|
(19.7) |
Net Income Available
to IPG Common Stockholders |
$1,098.4 |
|
$(67.1) |
|
$(0.2) |
|
$13.0 |
|
$1,152.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-Average
Number of Common Shares Outstanding - Basic |
384.1 |
|
|
|
|
|
|
|
384.1 |
Dilutive effect of stock
options and restricted shares |
1.8 |
|
|
|
|
|
|
|
1.8 |
Weighted-Average
Number of Common Shares Outstanding - Diluted |
385.9 |
|
|
|
|
|
|
|
385.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Per Share
Available to IPG Common Stockholders 4, 5: |
|
|
|
|
|
|
|
|
|
Basic |
$2.86 |
|
$(0.17) |
|
$(0.00) |
|
$0.03 |
|
$3.00 |
Diluted |
$2.85 |
|
$(0.17) |
|
$(0.00) |
|
$0.03 |
|
$2.99 |
|
|
|
|
|
|
|
|
|
|
1 Primarily relates to a net gain as a result of a completed
disposition and the classification of certain assets as held for
sale, as well as a loss related to the sale of an equity
investment. |
2 Refer to non-GAAP reconciliation of Adjusted EBITA before
Restructuring Charges on page A5 in the appendix. |
3 Consists of non-operating expenses including interest expense,
interest income and other expense, net. |
4 Earnings per share amounts are calculated on an unrounded basis
but rounded for purposes of presentation. |
5 Basic and diluted earnings per share, both As Reported and
Adjusted Results (Non-GAAP), include a positive impact of $0.17
related to the settlement of U.S. Federal Income Tax Audits for the
years 2017-2018. |
Note: Management believes the resulting comparisons provide useful
supplemental data that, while not a substitute for GAAP measures,
allow for greater transparency in the review of our financial and
operational performance. |
Grafico Azioni Interpublic Group of Com... (NYSE:IPG)
Storico
Da Gen 2025 a Feb 2025
Grafico Azioni Interpublic Group of Com... (NYSE:IPG)
Storico
Da Feb 2024 a Feb 2025