2024 Fourth Quarter:
- Revenue of $4.3 billion, with
organic growth of 5.2%
- Net income of $448.0
million
- Diluted earnings per share of $2.26; $2.41
Non-GAAP adjusted
- Operating income of $685.3
million; Non-GAAP Adj. EBITA of $722.2 million with 16.7% margin
2024 Full Year:
- Revenue of $15.7 billion, with
organic growth of 5.2%
- Net income of $1,480.6
million
- Diluted earnings per share of $7.46; $8.06
Non-GAAP adjusted
- Operating income of $2,274.6
million; Non-GAAP Adj. EBITA of $2,434.5 million with 15.5% margin
NEW
YORK, Feb. 4, 2025 /PRNewswire/ -- Omnicom
(NYSE: OMC) today announced results for the quarter and full year
ended December 31, 2024.
"With 5.2% organic revenue growth for both the fourth quarter
and full year, and even higher growth in adjusted EBITA and
adjusted EPS, our strong operational execution gives us confidence
for continued strength in 2025," said John
Wren, Chairman and Chief Executive Officer of Omnicom. "From
this position of strength, we are incredibly well prepared for and
excited about the complementary combination of businesses and
cultures with our proposed acquisition of Interpublic. Together,
clients and employees will benefit from expanded products to
deliver superior creativity, innovation and effectiveness. We
will also bring together unparalleled data assets to market,
fueling leading creative, produced at scale, and activated by the
world's top-ranked media practice to drive measurable sales.
We see significant upside potential through expected revenue and
cost synergies that can drive growth beyond what Omnicom was
delivering alone."
Fourth Quarter 2024 Results
$ in millions,
except per share amounts
|
Three Months Ended
December 31,
|
|
2024
|
|
|
2023
|
|
|
Revenue
|
$
4,322.2
|
|
|
$
4,060.9
|
|
|
Operating
Income
|
685.3
|
|
|
646.7
|
|
|
Operating Income
Margin
|
15.9 %
|
|
|
15.9 %
|
|
|
Net
Income1
|
448.0
|
|
|
425.7
|
|
|
Net Income per Share -
Diluted1
|
$
2.26
|
|
|
$
2.13
|
|
|
Non-GAAP
Measures:1
|
|
|
|
|
|
|
EBITA
|
707.6
|
|
|
663.3
|
|
|
EBITA
Margin
|
16.4 %
|
|
|
16.3 %
|
|
|
Adjusted
EBITA
|
722.2
|
|
|
677.8
|
|
|
Adjusted EBITA
Margin
|
16.7 %
|
|
|
16.7 %
|
|
|
Non-GAAP Adjusted Net
Income per Share - Diluted
|
$
2.41
|
|
|
$
2.26
|
|
|
|
|
|
|
|
|
|
Revenue
Revenue in the fourth quarter of 2024
increased $261.3 million, or 6.4%, to
$4,322.2 million. Worldwide revenue
growth in the fourth quarter of 2024 compared to the fourth quarter
of 2023 was led by an increase in organic revenue of $212.2 million, or 5.2%. Acquisition revenue, net
of disposition revenue, increased revenue by $73.3 million, or 1.8%. The impact of foreign
currency translation reduced revenue by 0.6%.
Organic growth by discipline in the fourth quarter of 2024
compared to the fourth quarter of 2023 was as follows: 7.1% for
Media & Advertising, 9.1% for Precision Marketing, 10.3% for
Public Relations, 1.8% for Execution & Support, and 4.9% for
Experiential, partially offset by declines of 4.3% for Healthcare,
and 11.6% for Branding & Retail Commerce.
Organic growth by region in the fourth quarter of 2024 compared
to the fourth quarter of 2023 was as follows: 9.9% for the United States, 1.8% for Asia Pacific, 1.2% for the United Kingdom, 16.1% for Latin America, 0.1% for Other North America,
and 1.7% for the Middle East &
Africa, partially offset by a
decline of 2.1% for Euro Markets & Other Europe.
Expenses
Operating expenses increased $222.7 million, or 6.5%, to $3,636.9 million in the fourth quarter of 2024
compared to the fourth quarter of 2023. Included in operating
expenses in the fourth quarter of 2024 are $14.6 million of acquisition transaction costs
related to the proposed acquisition of The Interpublic Group of
Companies, Inc. ("IPG"). Included in operating expenses in the
fourth quarter of 2023 are $14.5
million of acquisition transaction costs primarily related
to the acquisition of Flywheel Digital.
Salary and service costs increased $189.8
million, or 6.4%, to $3,143.8
million. These costs tend to fluctuate with changes in
revenue and are comprised of salary and related costs, which
include employee compensation and benefits costs and freelance
labor, third-party service costs, and third-party incidental costs.
Salary and related costs increased $4.2
million, or 0.2%, to $1,910.3
million. Third-party service costs include third-party
supplier costs when we act as principal in providing services to
our clients. Third-party incidental costs that are required to be
included in revenue primarily consist of client-related travel and
incidental out-of-pocket costs, which are billed back to the client
directly at our cost. Third-party service costs increased
$170.8 million, or 19.3%, to
$1,054.8 million, primarily as a
result of organic growth in our Media & Advertising,
Experiential, Public Relations and Execution & Support
disciplines. Third-party incidental costs increased $14.8 million, or 9.0%, to $178.7 million.
Occupancy and other costs, which are less directly linked to
changes in revenue than salary and service costs, increased
$29.6 million, or 10.2%, to
$320.5 million. The increase is
primarily related to our acquisition activity during the year.
SG&A expenses decreased $3.3
million, or 2.9%, to $112.3
million. Included in SG&A expenses in the fourth
quarter of 2024 are $14.6 million of
acquisition transaction costs related to the proposed acquisition
of IPG. Included in SG&A expenses in the fourth quarter of 2023
are $14.5 million of acquisition
transaction costs primarily related to the acquisition of Flywheel
Digital.
Operating Income
Operating income increased
$38.6 million, or 6.0%, to
$685.3 million in the fourth quarter
of 2024 compared to the fourth quarter of 2023, and the related
margin was unchanged at 15.9%.
Interest Expense, net
Net interest expense in the
fourth quarter of 2024 increased $11.3
million to $38.1 million
compared to the fourth quarter of 2023. Interest expense increased
$12.4 million to $65.0 million, primarily due to higher
outstanding debt, and interest income increased primarily due to
higher average cash balances. In August
2024, we issued $600 million
aggregate principal amount of 5.30% Senior Notes due 2034. Net
proceeds from the offering, along with available cash, were used to
fund the $750 million repayment of
our 3.65% Senior Notes due November 1,
2024.
Income Taxes
Our effective tax rate for the fourth
quarter of 2024 was 26.4% compared to 26.5% for the fourth quarter
of 2023.
Net Income – Omnicom Group Inc. and Diluted Net Income per
Share
Net income - Omnicom Group Inc. for the fourth quarter
of 2024 increased $22.3 million, or
5.2%, to $448.0 million compared to
the fourth quarter of 2023. Diluted shares outstanding for the
fourth quarter of 2024 decreased 0.6% to 198.4 million from 199.5
million as a result of net share repurchases. Diluted net income
per share of $2.26 increased
$0.13, or 6.1%, from $2.13. Non-GAAP Adjusted Net Income per
Share - Diluted for the fourth quarter of 2024 increased
$0.15, or 6.6%, to $2.41 from $2.26.
Non-GAAP Adjusted Net Income per Share - Diluted for the fourth
quarter of 2024 excluded $29.6
million of after-tax amortization of acquired intangible
assets and internally developed strategic platform assets and
acquisition transaction costs, and the fourth quarter of 2023
excluded $25.2 million of after-tax
amortization of acquired intangible assets and internally developed
strategic platform assets and acquisition transaction costs. We
present Non-GAAP Adjusted Net Income per Share - Diluted to allow
for comparability with the prior year period.
EBITA
EBITA increased $44.3
million, or 6.7%, to $707.6
million in the fourth quarter of 2024 compared to the fourth
quarter of 2023, and the related margin increased to 16.4% from
16.3%. Adjusted EBITA increased $44.4
million, or 6.6%, to $722.2
million in the fourth quarter of 2024 compared to the fourth
quarter of 2023, and the related margin was unchanged at 16.7%.
EBITA and Adjusted EBITA excluded amortization of acquired
intangible assets and internally developed strategic platform
assets of $22.3 million and
$16.6 million in the fourth quarters
of 2024 and 2023, respectively. Adjusted EBITA also excluded
acquisition transaction costs of $14.6
million and $14.5 million in
the fourth quarters of 2024 and 2023, respectively.
Full Year 2024 Results
$ in millions,
except per share amounts
|
Twelve Months Ended
December 31,
|
|
2024
|
|
|
2023
|
|
|
Revenue
|
$
15,689.1
|
|
|
$
14,692.2
|
|
|
Operating
Income
|
2,274.6
|
|
|
2,104.7
|
|
|
Operating Income
Margin
|
14.5 %
|
|
|
14.3 %
|
|
|
Net
Income1
|
1,480.6
|
|
|
1,391.4
|
|
|
Net Income per Share -
Diluted1
|
$
7.46
|
|
|
$
6.91
|
|
|
Non-GAAP
Measures:1
|
|
|
|
|
|
|
EBITA
|
2,362.1
|
|
|
2,166.5
|
|
|
EBITA
Margin
|
15.1 %
|
|
|
14.7 %
|
|
|
Adjusted
EBITA
|
2,434.5
|
|
|
2,293.7
|
|
|
Adjusted EBITA
Margin
|
15.5 %
|
|
|
15.6 %
|
|
|
Non-GAAP Adjusted Net
Income per Share - Diluted
|
$
8.06
|
|
|
$
7.64
|
|
|
|
|
|
|
|
|
|
Revenue
Revenue in 2024 increased $996.9 million, or 6.8%, to $15,689.1 million. Worldwide revenue growth in
2024 compared to 2023 was led by an increase in organic revenue of
$768.7 million, or 5.2%. Acquisition
revenue, net of disposition revenue, increased revenue by
$293.7 million, or 2.0%. The impact
of foreign currency translation reduced revenue by 0.4%.
Organic growth by discipline in 2024 compared to 2023 was as
follows: 7.8% for Media & Advertising, 3.8% for Precision
Marketing, 3.7% for Public Relations, and 15.4% for Experiential,
partially offset by declines of 0.4% for Healthcare, 0.5% for
Execution & Support, and 6.2% for Branding & Retail
Commerce.
Organic growth by region in 2024 compared to 2023 was as
follows: 6.8% for the United
States, 2.8% for Euro Markets & Other Europe, 3.8% for
Asia Pacific, 2.7% for the
United Kingdom, 17.2% for
Latin America, and 5.2% for the
Middle East & Africa, partially offset by a decline of 1.5%
for Other North America.
Expenses
Operating expenses increased $827.0 million, or 6.6%, to $13,414.5 million in 2024 compared to 2023.
Included in operating expenses for 2024 are $57.8 million of repositioning costs, primarily
reflecting severance actions related to ongoing efficiency
initiatives including strategic agency consolidation in our smaller
international markets and the start of our centralized production
strategy. Included in operating expenses for 2023 is the net impact
of the $78.8 million gain on
disposition of certain of our research businesses in our Execution
& Support discipline and $191.5
million of repositioning costs related to real estate and
other exit charges and severance costs. Included in operating
expenses in 2024 are $14.6 million of
acquisition transaction costs related to the proposed acquisition
of IPG. Included in operating expenses in 2023 are $14.5 million of acquisition transaction costs,
primarily related to the acquisition of Flywheel Digital.
Salary and service costs increased $731.3
million, or 6.8%, to $11,432.5
million. These costs tend to fluctuate with changes in
revenue and are comprised of salary and related costs, which
include employee compensation and benefits costs, freelance labor,
third-party service costs, and third-party incidental costs. Salary
and related costs increased $228.6
million, or 3.2%, to $7,441.4
million, primarily due to our acquisition of Flywheel
Digital. Third-party service costs include third-party supplier
costs when we act as principal in providing services to our
clients. Third-party incidental costs that are required to be
included in revenue primarily consist of client-related travel and
incidental out-of-pocket costs, which are billed back to the client
directly at our cost. Third-party service costs increased
$430.7 million, or 14.8%, to
$3,348.6 million, primarily as a
result of organic growth in our Media & Advertising and
Experiential disciplines. Third-party incidental costs increased
$72.0 million, or 12.6%, to
$642.5 million.
Occupancy and other costs, which are less directly linked to
changes in revenue than salary and service costs, increased
$105.6 million, or 9.0%, to
$1,274.4 million. The increase is
primarily related to our acquisition activity during the year.
Increased office and other related costs were partially offset by
lower rent expense.
SG&A expenses increased $14.4
million, or 3.7%, to $408.1
million, primarily due to professional fees related to
strategic initiatives.
Operating Income
Operating income increased
$169.9 million, or 8.1%, to
$2,274.6 million in 2024 compared to
2023, and the related margin increased to 14.5% from 14.3%.
Interest Expense, net
Net interest expense in 2024
increased $35.2 million to
$147.0 million compared to 2023.
Interest expense increased $29.4
million to $247.9 million,
primarily due to higher outstanding debt at higher rates, and
interest income decreased primarily due to lower cash balances. In
August 2024, we issued $600 million aggregate principal amount of 5.30%
Senior Notes due 2034. Net proceeds from the offering, along with
available cash, funded the $750
million repayment of our 3.65% Senior Notes due November 1, 2024.
Income Taxes
Our effective tax rate in 2024 was
unchanged year-over-year at 26.3%.
Net Income – Omnicom Group Inc. and Diluted Net Income per
Share
Net income - Omnicom Group Inc. for 2024 increased
$89.2 million, or 6.4%, to
$1,480.6 million compared to 2023.
Diluted shares outstanding for 2024 decreased 1.4% to 198.6 million
from 201.4 million as a result of net share repurchases. Diluted
net income per share of $7.46
increased $0.55, or 8.0%, from
$6.91. Non-GAAP Adjusted Net
Income per Share - Diluted for 2024 increased $0.42, or 5.5%, to $8.06 from $7.64.
Non-GAAP Adjusted Net Income per Share - Diluted in 2024 excluded
$120.7 million of after-tax
amortization of acquired intangible assets and internally developed
strategic platform assets, repositioning costs and acquisition
transaction costs, and in 2023 excluded $204.2 million of after-tax amortization of
acquired intangible assets and internally developed strategic
platform assets, repositioning costs, and acquisition transaction
costs, partially offset by the $55.9
million after-tax gain on the disposition of certain of our
research businesses. We present Non-GAAP Adjusted Net Income per
Share - Diluted to allow for comparability with the prior year
period.
EBITA
EBITA increased $195.6
million, or 9.0%, to $2,362.1
million in 2024 compared to 2023, and the related margin
increased to 15.1% from 14.7%. Adjusted EBITA increased
$140.8 million, or 6.1%, to
$2,434.5 million in 2024 compared to
2023, and the related margin decreased to 15.5% from 15.6%. EBITA
and Adjusted EBITA excluded amortization of acquired intangible
assets and internally developed strategic platform assets of
$87.5 million and $61.8 million in 2024 and 2023, respectively.
Adjusted EBITA for 2024 also excluded acquisition transaction costs
of $14.6 million and $57.8 million of repositioning costs. Adjusted
EBITA for 2023 also excluded acquisition transaction costs of
$14.5 million, $78.8 million related to the gain on sale of
subsidiary and $191.5 million of
repositioning costs related to real estate and other exit charges
and severance costs.
Risks and Uncertainties
Global economic disruptions,
including geopolitical events, international hostilities, acts of
terrorism, public health crises, inflation or stagflation, tariffs
and other trade barriers, central bank interest rate policies in
countries that comprise our major markets and labor and supply
chain challenges could cause economic uncertainty and volatility.
The impact of these issues on our business will vary by geographic
market and discipline. We monitor economic conditions closely, as
well as client revenue levels and other factors. In response to
reductions in revenue, we can take actions to align our cost
structure with changes in client demand and manage our working
capital. However, there can be no assurance as to the effectiveness
of our efforts to mitigate any impact of the current and future
adverse economic conditions, reductions in client revenue, changes
in client creditworthiness and other developments.
Definitions - Components of Revenue Change
We use
certain terms in describing the components of the change in revenue
above.
Foreign exchange rate impact: calculated by translating
the current period's local currency revenue using the prior period
average exchange rates to derive current period constant currency
revenue. The foreign exchange rate impact is the difference between
the current period revenue in U.S. Dollars and the current period
constant currency revenue.
Acquisition revenue, net of disposition revenue:
Acquisition revenue is calculated as if the acquisition occurred
twelve months prior to the acquisition date by aggregating the
comparable prior period revenue of acquisitions through the
acquisition date. As a result, acquisition revenue excludes the
positive or negative difference between our current period revenue
subsequent to the acquisition date, and the comparable prior period
revenue and the positive or negative growth after the acquisition
date is attributed to organic growth. Disposition revenue is
calculated as if the disposition occurred twelve months prior to
the disposition date by aggregating the comparable prior period
revenue of disposals through such date. The acquisition revenue and
disposition revenue amounts are netted in the description
above.
Organic growth: calculated by subtracting the foreign
exchange rate impact component and the acquisition revenue, net of
disposition revenue component from total revenue growth.
Conference Call
Omnicom will host a conference call to
review its financial results on Tuesday, February 4, 2025,
starting at 4:30 p.m. Eastern
Time. A live webcast of the call, along with the
related slide presentation, will be available at Omnicom's investor
relations website, investor.omnicomgroup.com, and a webcast replay
will be made available after the call concludes.
Corporate Responsibility
At Omnicom, we are committed
to promoting responsible practices and making positive
contributions to society around the globe. Please explore our
website (omnicomgroup.com/corporate-responsibility) for highlights
of our progress across the areas on which we focus: Empower People,
Protect Our Planet, Lead Responsibly.
About Omnicom
Omnicom (NYSE: OMC) is a leading
provider of data-inspired, creative marketing and sales solutions.
Omnicom's iconic agency brands are home to the industry's most
innovative communications specialists who are focused on driving
intelligent business outcomes for their clients. The company offers
a wide range of services in advertising, strategic media planning
and buying, precision marketing, retail and digital commerce,
branding, experiential, public relations, healthcare marketing and
other specialty marketing services to over 5,000 clients in more
than 70 countries. For more information, visit
www.omnicomgroup.com.
Non-GAAP Financial Measures
We present financial
measures determined in accordance with generally accepted
accounting principles in the United
States ("GAAP") and adjustments to the GAAP presentation
("Non-GAAP"), which we believe are meaningful for understanding our
performance. We believe these measures are useful in evaluating the
impact of certain items on operating performance and allows for
comparability between reporting periods. We define EBITA as
earnings before interest, taxes, and amortization of acquired
intangible assets and internally developed strategic platform
assets, and EBITA margin is defined as EBITA divided by revenue. We
use EBITA and EBITA margin as additional operating performance
measures, which exclude the non-cash amortization expense of
acquired intangible assets and internally developed strategic
platform assets. We also use Adjusted Operating Income, Adjusted
Operating Income Margin, Adjusted EBITA, Adjusted EBITA Margin,
Adjusted Income Tax Expense, Adjusted Net Income – Omnicom Group
Inc. and Adjusted Net Income per share – Omnicom Group Inc. -
Diluted as additional operating performance measures. Non-GAAP
financial measures should not be considered in isolation from, or
as a substitute for, financial information presented in accordance
with GAAP. Non-GAAP financial measures as reported by us may not be
comparable to similarly titled amounts reported by other
companies.
Forward-Looking Statements
Certain statements in this
document contain forward-looking statements, including statements
within the meaning of the Private Securities Litigation Reform Act
of 1995. In addition, from time to time, the Company or its
representatives have made, or may make, forward-looking statements,
orally or in writing. These statements may discuss goals,
intentions and expectations as to future plans, trends, events,
results of operations or financial position, or otherwise, based on
current beliefs of the Company's management as well as assumptions
made by, and information currently available to, the Company's
management. Forward-looking statements may be accompanied by words
such as "aim," "anticipate," "believe," "plan," "could," "should,"
"would," "estimate," "expect," "forecast," "future," "guidance,"
"intend," "may," "will," "possible," "potential," "predict,"
"project" or similar words, phrases or expressions. These
forward-looking statements are subject to various risks and
uncertainties, many of which are outside the Company's control.
Therefore, you should not place undue reliance on such statements.
Factors that could cause actual results to differ materially from
those in the forward-looking statements include: the risks relating
to the pending Merger with IPG, including: that the Merger may not
be completed in a timely manner or at all; delays, unanticipated
costs or restrictions resulting from regulatory review of the
Merger; uncertainties associated with the Merger may cause a loss
of both companies' management personnel and other key employees,
and cause disruptions to both companies' business relationships;
the Merger Agreement subjects the Company and IPG to restrictions
on business activities prior to the effective time of the Merger;
the Company and IPG are expected to incur significant costs in
connection with the Merger and integration; litigation risks
relating to the Merger; the business and operations of both
companies may not be integrated successfully in the expected time
frame; the Merger may result in a loss of both companies' clients,
service providers, vendors, joint venture participants and other
business counterparties; and the combined company may fail to
realize all of the anticipated benefits of the Merger or fail to
effectively manage its expanded operations; adverse economic
conditions, including those caused by geopolitical events,
international hostilities, acts of terrorism, public health crises,
high and sustained inflation in countries that comprise our major
markets, high interest rates, and labor and supply chain issues
affecting the distribution of our clients' products; international,
national, or local economic conditions that could adversely affect
the Company or its clients; losses on media purchases and
production costs incurred on behalf of clients; reductions in
client spending, a slowdown in client payments, and a deterioration
or disruption in the credit markets; the ability to attract new
clients and retain existing clients in the manner anticipated;
changes in client advertising, marketing, and corporate
communications requirements; failure to manage potential conflicts
of interest between or among clients; unanticipated changes related
to competitive factors in the advertising, marketing, and corporate
communications industries; unanticipated changes to, or the ability
to hire and retain key personnel; currency exchange rate
fluctuations; reliance on information technology systems and risks
related to cybersecurity incidents; effective management of the
risks, challenges and efficiencies presented by utilizing
Artificial Intelligence (AI) technologies and related partnerships
in our business; changes in legislation or governmental regulations
affecting the Company or its clients; risks associated with
assumptions the Company makes in connection with its acquisitions,
critical accounting estimates and legal proceedings; the Company's
international operations, which are subject to the risks of
currency repatriation restrictions, social or political conditions,
and an evolving regulatory environment in high-growth markets and
developing countries; and risks related to our environmental,
social, and governance goals and initiatives, including impacts
from regulators and other stakeholders, and the impact of factors
outside of our control on such goals and initiatives. The foregoing
list of factors is not exhaustive. You should carefully consider
the foregoing factors and the other risks and uncertainties that
may affect the Company's business, including those described in
Item 1A, "Risk Factors" and Item 7, "Management's Discussion and
Analysis of Financial Condition and Results of Operations" in our
Annual Report on Form 10-K and in other documents filed from time
to time with the Securities and Exchange Commission. Except as
required under applicable law, the Company does not assume any
obligation to update these forward-looking statements.
ADDITIONAL INFORMATION ABOUT THE TRANSACTION WITH IPG AND
WHERE TO FIND IT
In connection with the proposed
transaction, Omnicom and IPG 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
Omnicom and IPG and that also constitutes a prospectus of Omnicom.
Each of Omnicom and IPG 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 Omnicom or IPG may file with
the SEC. The definitive joint proxy statement/prospectus have been
mailed to stockholders of Omnicom and IPG. 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 OMNICOM, IPG AND THE PROPOSED
TRANSACTION.
Investors and security holders are able to obtain free copies of
the registration statement and joint proxy statement/prospectus and
other documents containing important information about Omnicom, IPG
and the proposed transaction, through the website maintained by the
SEC at http://www.sec.gov. 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, NY 10017. Copies of the
registration statement and joint proxy statement/prospectus (if and
when available) and other documents 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.
PARTICIPANTS IN THE SOLICITATION
Omnicom, IPG 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 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 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 Omnicom's
directors and executive officers with the SEC. 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 Forms 3, Forms 4 or Forms 5, subsequently filed by
IPG'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 Omnicom or IPG using the sources
indicated above.
OMNICOM GROUP INC.
AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF INCOME
(Unaudited)
(In millions, except
per share amounts)
|
|
|
|
Three Months
Ended
December
31,
|
Full
Year
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenue
|
|
$
4,322.2
|
|
$
4,060.9
|
|
$
15,689.1
|
|
$
14,692.2
|
Operating
Expenses:
|
|
|
|
|
|
|
|
|
Salary and service
costs
|
|
3,143.8
|
|
2,954.0
|
|
11,432.5
|
|
10,701.2
|
Occupancy and other
costs
|
|
320.5
|
|
290.9
|
|
1,274.4
|
|
1,168.8
|
Real estate and other
repositioning costs1
|
|
—
|
|
—
|
|
57.8
|
|
191.5
|
Gain on disposition of
subsidiary1
|
|
—
|
|
—
|
|
—
|
|
(78.8)
|
Cost of
services
|
|
3,464.3
|
|
3,244.9
|
|
12,764.7
|
|
11,982.7
|
Selling, general and
administrative expenses
|
|
112.3
|
|
115.6
|
|
408.1
|
|
393.7
|
Depreciation and
amortization
|
|
60.3
|
|
53.7
|
|
241.7
|
|
211.1
|
Total operating
expenses1
|
|
3,636.9
|
|
3,414.2
|
|
13,414.5
|
|
12,587.5
|
Operating
Income
|
|
685.3
|
|
646.7
|
|
2,274.6
|
|
2,104.7
|
Interest
Expense
|
|
65.0
|
|
52.6
|
|
247.9
|
|
218.5
|
Interest
Income
|
|
26.9
|
|
25.8
|
|
100.9
|
|
106.7
|
Income Before Income
Taxes and Income From Equity Method Investments
|
|
647.2
|
|
619.9
|
|
2,127.6
|
|
1,992.9
|
Income Tax
Expense1
|
|
170.6
|
|
164.2
|
|
560.5
|
|
524.9
|
Income From Equity
Method Investments
|
|
2.3
|
|
2.1
|
|
6.9
|
|
5.2
|
Net
Income1
|
|
478.9
|
|
457.8
|
|
1,574.0
|
|
1,473.2
|
Net Income Attributed
To Noncontrolling Interests
|
|
30.9
|
|
32.1
|
|
93.4
|
|
81.8
|
Net Income - Omnicom
Group Inc.1
|
|
$
448.0
|
|
$
425.7
|
|
$
1,480.6
|
|
$
1,391.4
|
Net Income Per Share -
Omnicom Group Inc.:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
2.28
|
|
$
2.15
|
|
$
7.54
|
|
$
6.98
|
Diluted1
|
|
$
2.26
|
|
$
2.13
|
|
$
7.46
|
|
$
6.91
|
|
|
|
|
|
|
|
|
|
Dividends Declared Per
Common Share
|
|
$
0.70
|
|
$
0.70
|
|
$
2.80
|
|
$
2.80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
margin
|
|
15.9 %
|
|
15.9 %
|
|
14.5 %
|
|
14.3 %
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Measures:4
|
|
|
|
|
|
|
|
|
EBITA2
|
|
$
707.6
|
|
$
663.3
|
|
$
2,362.1
|
|
$
2,166.5
|
EBITA
Margin2
|
|
16.4 %
|
|
16.3 %
|
|
15.1 %
|
|
14.7 %
|
EBITA -
Adjusted1,2
|
|
$
722.2
|
|
$
677.8
|
|
$
2,434.5
|
|
$
2,293.7
|
EBITA Margin -
Adjusted1,2
|
|
16.7 %
|
|
16.7 %
|
|
15.5 %
|
|
15.6 %
|
Non-GAAP Adjusted Net
Income Per Share - Omnicom Group Inc. -
Diluted1,3
|
|
$
2.41
|
|
$
2.26
|
|
$
8.06
|
|
$
7.64
|
|
|
1)
|
See Notes 3-5 on page
15.
|
2)
|
See Note 6 on page 15
for the definition of EBITA.
|
3)
|
Beginning with the
first quarter of 2024, Adjusted Net Income per Share - Diluted
excludes after-tax amortization of acquired intangible assets and
internally developed strategic platform assets. We believe these
measures are useful in evaluating the impact of these items on
operating performance and allows for comparability between
reporting periods.
|
4)
|
See Non-GAAP
reconciliations starting on page 12.
|
OMNICOM GROUP INC.
AND SUBSIDIARIES
DETAIL OF OPERATING
EXPENSES
(Unaudited)
(In
millions)
|
|
|
Three Months
Ended
December
31,
|
|
Full
Year
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenue
|
$
4,322.2
|
|
$
4,060.9
|
|
$
15,689.1
|
|
$
14,692.2
|
Operating
Expenses:
|
|
|
|
|
|
|
|
Salary and service
costs:
|
|
|
|
|
|
|
|
Salary and related
costs
|
1,910.3
|
|
1,906.1
|
|
7,441.4
|
|
7,212.8
|
Third-party service
costs1
|
1,054.8
|
|
884.0
|
|
3,348.6
|
|
2,917.9
|
Third-party incidental
costs2
|
178.7
|
|
163.9
|
|
642.5
|
|
570.5
|
Total salary and
service costs
|
3,143.8
|
|
2,954.0
|
|
11,432.5
|
|
10,701.2
|
Occupancy and other
costs
|
320.5
|
|
290.9
|
|
1,274.4
|
|
1,168.8
|
Real estate and other
repositioning costs3
|
—
|
|
—
|
|
57.8
|
|
191.5
|
Gain on disposition of
subsidiary3
|
—
|
|
—
|
|
—
|
|
(78.8)
|
Cost of services
|
3,464.3
|
|
3,244.9
|
|
12,764.7
|
|
11,982.7
|
Selling, general and
administrative expenses
|
112.3
|
|
115.6
|
|
408.1
|
|
393.7
|
Depreciation and
amortization
|
60.3
|
|
53.7
|
|
241.7
|
|
211.1
|
Total operating
expenses
|
3,636.9
|
|
3,414.2
|
|
13,414.5
|
|
12,587.5
|
Operating
Income
|
$
685.3
|
|
$
646.7
|
|
$
2,274.6
|
|
$
2,104.7
|
|
|
1)
|
Third-party service
costs include third-party supplier costs when we act as principal
in providing services to our clients.
|
2)
|
Third-party incidental
costs primarily consist of client-related travel and incidental
out-of-pocket costs, which we bill back to the client directly at
our cost and which we are required to include in
revenue.
|
3)
|
See Notes 3-5 on page
15.
|
OMNICOM GROUP INC.
AND SUBSIDIARIES
RECONCILIATION OF
NON-GAAP FINANCIAL MEASURES
(Unaudited)
(In
millions)
|
|
|
Three Months
Ended
December
31,
|
|
Full
Year
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net Income -
Omnicom Group Inc.
|
$
448.0
|
|
$
425.7
|
|
$
1,480.6
|
|
$
1,391.4
|
Net Income Attributed
To Noncontrolling Interests
|
30.9
|
|
32.1
|
|
93.4
|
|
81.8
|
Net
Income
|
478.9
|
|
457.8
|
|
1,574.0
|
|
1,473.2
|
Income From Equity
Method Investments
|
2.3
|
|
2.1
|
|
6.9
|
|
5.2
|
Income Tax
Expense
|
170.6
|
|
164.2
|
|
560.5
|
|
524.9
|
Income Before Income
Taxes and Income From Equity Method Investments
|
647.2
|
|
619.9
|
|
2,127.6
|
|
1,992.9
|
Interest
Expense
|
65.0
|
|
52.6
|
|
247.9
|
|
218.5
|
Interest
Income
|
26.9
|
|
25.8
|
|
100.9
|
|
106.7
|
Operating
Income
|
685.3
|
|
646.7
|
|
2,274.6
|
|
2,104.7
|
Add back: amortization
of acquired intangible assets and internally developed strategic
platform assets1
|
22.3
|
|
16.6
|
|
87.5
|
|
61.8
|
Earnings before
interest, taxes and amortization of intangible assets
("EBITA")1
|
$
707.6
|
|
$
663.3
|
|
$
2,362.1
|
|
$
2,166.5
|
|
|
|
|
|
|
|
|
Amortization of other
purchased and internally developed software
|
4.7
|
|
4.8
|
|
18.1
|
|
18.5
|
Depreciation
|
33.3
|
|
32.3
|
|
136.1
|
|
130.8
|
EBITDA
|
$
745.6
|
|
$
700.4
|
|
$
2,516.3
|
|
$
2,315.8
|
|
|
|
|
|
|
|
|
EBITA
|
$
707.6
|
|
$
663.3
|
|
$
2,362.1
|
|
$
2,166.5
|
Real estate and other
repositioning costs2
|
—
|
|
—
|
|
57.8
|
|
191.5
|
Gain on disposition of
subsidiary2
|
—
|
|
—
|
|
—
|
|
(78.8)
|
Acquisition
transaction costs2
|
14.6
|
|
14.5
|
|
14.6
|
|
14.5
|
EBITA -
Adjusted1,2
|
$
722.2
|
|
$
677.8
|
|
$
2,434.5
|
|
$
2,293.7
|
|
|
|
|
|
|
|
|
Revenue
|
$
4,322.2
|
|
$
4,060.9
|
|
$
15,689.1
|
|
$
14,692.2
|
|
|
|
|
|
|
|
|
Non-GAAP
Measures:
|
|
|
|
|
|
|
|
EBITA1
|
$
707.6
|
|
$
663.3
|
|
$
2,362.1
|
|
$
2,166.5
|
EBITA
Margin1
|
16.4 %
|
|
16.3 %
|
|
15.1 %
|
|
14.7 %
|
EBITA -
Adjusted1,2
|
$
722.2
|
|
$
677.8
|
|
$
2,434.5
|
|
$
2,293.7
|
EBITA Margin -
Adjusted1
|
16.7 %
|
|
16.7 %
|
|
15.5 %
|
|
15.6 %
|
|
1) See Note 6 on
page 15 for the definition of EBITA.
|
2) See Notes 3-5 on
page 15.
|
The above table
reconciles the U.S. GAAP financial measure of Net Income - Omnicom
Group Inc. to EBITDA, EBITA, and EBITA - Adjusted. We use EBITA and
EBITA Margin as additional operating performance measures, which
exclude the non-cash amortization expense of acquired intangible
assets and internally developed strategic platform assets. The
above table also presents Non-GAAP adjustments to EBITA to present
EBITA - Adjusted for the periods presented. Accordingly, we believe
EBITA, EBITA Margin, EBITA - Adjusted, and EBITA Margin - Adjusted
are useful measures for investors to evaluate the comparability of
the performance of our business year to year.
|
OMNICOM GROUP INC.
AND SUBSIDIARIES
RECONCILIATION OF
NON-GAAP FINANCIAL MEASURES
(Unaudited)
(In
millions)
|
|
|
Three Months Ended
December 31,
|
|
Reported
2024
|
|
Non-
GAAP
Adj. (1)
|
|
Non-
GAAP
2024 Adj.
|
|
|
Reported
2023
|
|
Non-
GAAP
Adj. (1)
|
|
Non-
GAAP
2023 Adj.
|
Revenue
|
$
4,322.2
|
|
$
—
|
|
$
4,322.2
|
|
|
$
4,060.9
|
|
$
—
|
|
$
4,060.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Expenses1
|
3,636.9
|
|
(14.6)
|
|
3,622.3
|
|
|
3,414.2
|
|
(14.5)
|
|
3,399.7
|
Operating
Income
|
685.3
|
|
14.6
|
|
699.9
|
|
|
646.7
|
|
14.5
|
|
661.2
|
Operating Income
Margin
|
15.9 %
|
|
|
|
16.2 %
|
|
|
15.9 %
|
|
|
|
16.3 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full
Year
|
|
Reported
2024
|
|
Non-
GAAP
Adj. (1)
|
|
Non-
GAAP
2024 Adj.
|
|
|
Reported
2023
|
|
Non-
GAAP
Adj. (1)
|
|
Non-
GAAP
2023 Adj.
|
Revenue
|
$
15,689.1
|
|
$
—
|
|
$
15,689.1
|
|
|
$
14,692.2
|
|
$
—
|
|
$
14,692.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Expenses1
|
13,414.5
|
|
(72.4)
|
|
13,342.1
|
|
|
12,587.5
|
|
(127.2)
|
|
12,460.3
|
Operating
Income
|
2,274.6
|
|
72.4
|
|
2,347.0
|
|
|
2,104.7
|
|
127.2
|
|
2,231.9
|
Operating Income
Margin
|
14.5 %
|
|
|
|
15.0 %
|
|
|
14.3 %
|
|
|
|
15.2 %
|
|
Three Months Ended
December 31,
|
|
Full
Year
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
Net
Income
|
Net Income
per Share-
Diluted
|
|
Net
Income
|
Net Income
per Share-
Diluted
|
|
Net
Income
|
Net Income
per Share-
Diluted
|
|
Net
Income
|
Net Income
per Share-
Diluted
|
Net Income - Omnicom
Group Inc. - Reported
|
$
448.0
|
$
2.26
|
|
$
425.7
|
$
2.13
|
|
$
1,480.6
|
$
7.46
|
|
$
1,391.4
|
$
6.91
|
Real estate and other
repositioning costs1
|
—
|
—
|
|
—
|
—
|
|
42.9
|
0.22
|
|
145.5
|
0.72
|
Gain on disposition of
subsidiary1
|
—
|
—
|
|
—
|
—
|
|
—
|
—
|
|
(55.9)
|
(0.28)
|
Acquisition transaction
costs1
|
13.1
|
0.07
|
|
13.0
|
0.07
|
|
13.1
|
0.06
|
|
13.0
|
0.06
|
Amortization of
acquired intangible assets and internally developed strategic
platform assets (after-tax)2
|
16.5
|
0.08
|
|
12.2
|
0.06
|
|
64.7
|
0.32
|
|
45.7
|
0.23
|
Non-GAAP Net Income
- Omnicom Group Inc. - Adjusted2,3
|
$
477.6
|
$
2.41
|
|
$
450.9
|
$
2.26
|
|
$
1,601.3
|
$
8.06
|
|
$
1,539.7
|
$
7.64
|
|
|
1)
|
See Notes 3-5 on page
15.
|
2)
|
Beginning with the
first quarter of 2024, Adjusted Net Income per Share - Diluted
excludes after-tax amortization of acquired intangible assets and
internally developed strategic platform assets. We believe these
measures are useful in evaluating the impact of these items on
operating performance and allows for comparability between
reporting periods.
|
3)
|
Weighted-average
diluted shares for the three months ended December 31, 2024 and
2023 were 198.4 million and 199.5 million, respectively.
Weighted-average diluted shares for the years ended December 31,
2024 and 2023 were 198.6 million and 201.4 million, respectively.
The above tables reconcile the GAAP financial measures of Operating
Income, Net Income - Omnicom Group Inc., and Net Income per Share -
Diluted to adjusted Non-GAAP financial measures of Non-GAAP
Operating Income - Adjusted, Non-GAAP Net Income-Omnicom Group Inc.
- Adjusted and Non-GAAP Adjusted Net Income per Share - Diluted.
Management believes these Non-GAAP measures are useful for
investors to evaluate the comparability of the performance of our
business year to year.
|
NOTES:
|
1)
|
Net Income and Net
Income per Share for Omnicom Group Inc.
|
2)
|
See non-GAAP
reconciliations starting on page 12.
|
3)
|
For the twelve months
ended December 31, 2024, operating expenses included $57.8 million
($42.9 million after-tax) of repositioning costs, primarily related
to severance, recorded in the second quarter of 2024. Included in
selling, general and administrative expenses in the fourth quarter
of 2024 are acquisition transaction costs of $14.6 million ($13.1
million after-tax), related to the proposed merger with IPG. The
net impact of these items reduced operating income for 2024 by
$72.4 million ($56.0 million after-tax) and reduced diluted net
income per share - Omnicom Group Inc. by
$0.28.
|
4)
|
There were no
repositioning costs impacting the three months ended December 31,
2024 or the three months ended December 31, 2023.
|
5)
|
For the twelve months
ended December 31, 2023, operating expenses included real estate
operating lease impairment charges, severance and other exit costs
of $191.5 million ($145.5 million after-tax) related to
repositioning actions we took in the first and second quarters of
2023 to reduce our real estate requirements, rebalance our
workforce, and consolidate operations in certain markets. In
addition, in the second quarter of 2023, we recorded a gain of
$78.8 million ($55.9 million after-tax) on the disposition of
certain of our research businesses in the Execution & Support
discipline. Included in the fourth quarter of 2023 within selling,
general and administrative expenses are acquisition transaction
costs of $14.5 million ($13.0 million after-tax), primarily related
to the purchase of Flywheel Digital in January 2024. The net impact
of these items reduced operating income for 2023 by $127.2 million
($102.6 million after-tax) and reduced diluted net income per share
- Omnicom Group Inc. by $0.50.
|
6)
|
Beginning with the
first quarter of 2024, we define EBITA as earnings before interest,
taxes and amortization of acquired intangible assets and internally
developed strategic platform assets. As a result, we reclassified
the prior year periods to be consistent with the revised
definition, which reduced EBITA from previously reported
amounts.
|
View original
content:https://www.prnewswire.com/news-releases/omnicom-reports-fourth-quarter-and-full-year-2024-results-302368034.html
SOURCE Omnicom Group Inc.