- Total revenue including billable expenses was $2.63
billion
- Revenue before billable expenses ("net revenue") was
$2.24 billion, with organic revenue unchanged from the third
quarter of 2023
- Non-cash goodwill impairment expense of $232.1 million,
related to digital specialist agencies and the sale process for
R/GA and Huge
- Reported net income was $20.1 million
- Adjusted EBITA was $385.8 million
- Margin of adjusted EBITA was 17.2% on revenue before
billable expenses
- Diluted earnings per share including goodwill charge
was $0.05 as reported and $0.70 as adjusted
Philippe Krakowsky, CEO of Interpublic:
“Net revenue in the third quarter was unchanged
organically from the same period a year ago, which brings organic
growth over the first nine months of this year to 1.0%. During the
quarter, we saw solid contributions to growth from media services,
sports marketing, data management and public relations. Our
adjusted EBITA margin was 17.2%, underscoring continued operating
discipline as we continue our enterprise-wide investments in growth
and business transformation.
“Third quarter results include non-cash goodwill
impairment expense of $232 million related to our digital
specialist agencies and progress with the strategic sales process
for R/GA and Huge.
“The quarter also continued to see progress in
the evolution of our offerings and organizational structure, as we
invest in the stronger, growing areas within the portfolio. The
launch of Interact marks the next evolution of our marketing
intelligence engine, which integrates data flows across the
campaign lifecycle and consumer journey. This core technology
connects our entire portfolio, from brand research as well as
audience insights and audience creation, all the way through to
creative ideation, production, commerce, and personalized CRM
programs through the use of generative AI. It also powers media
activation and optimization, including earned and owned channels,
delivering better marketing results across media channels and
touchpoints for our clients, in real time.
“Looking forward, we are seeing a strong new
business pipeline, for both Q4 activity and longer-term AOR
opportunities, and we remain focused on achieving organic growth of
approximately 1% this year. At that level, we continue to target
adjusted EBITA margin of 16.6%. Our long-standing commitment to
capital returns remains an important priority and our strong
balance sheet provides a solid foundation from which to continue to
evolve our offerings and the solutions we provide for
marketers.”
Summary
Revenue
- Third quarter 2024: Total revenue, which includes billable
expenses, was $2.63 billion, compared $2.68 billion in the third
quarter of 2023.
- Revenue before billable expenses ("net revenue") was $2.24
billion, a reported decrease of 2.9% from the third quarter
of 2023.
- The organic change of net revenue was flat compared to the
third quarter of 2023.
- First nine months 2024: Total revenue, which includes billable
expenses, was $7.83 billion, compared $7.87 billion in the first
nine months of 2023.
- Revenue before billable expenses ("net revenue") was $6.75
billion, a reported decrease of 0.9% from the first nine
months of 2023.
- The organic increase of net revenue was 1.0% from the first
nine months of 2023.
Operating Results
- In the third quarter of 2024, operating income was $132.9
million compared to $376.8 million in 2023. Operating results in
the third quarter of 2024 include non-cash goodwill impairment of
$232.1 million related to the write down of the carrying value of
digital specialist agencies to fair value. Adjusted EBITA before
restructuring charges was $385.8 million compared to $397.2 million
for the same period in 2023. Third quarter 2024 margin of adjusted
EBITA before restructuring charges was 17.2% on revenue before
billable expenses.
- In the first nine months of 2024, operating income was $635.3
million compared to $875.8 million in 2023. Operating results in
the first nine months of 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 was $930.2 million
compared to $938.2 million for the same period in 2023. First nine
months 2024 margin of adjusted EBITA before restructuring charges
was 13.8% on revenue before billable expenses.
- Refer to reconciliations in the appendix within this press
release for further detail.
Net Results
- In the third quarter of 2024, the income tax provision was
$85.3 million on income before income taxes of $109.5 million.
- Third quarter 2024 net income available to IPG common
stockholders was $20.1 million, resulting in earnings of $0.05 per
basic share and $0.05 per diluted share compared to earnings of
$0.64 per basic share and $0.63 per diluted share for the same
period in 2023. Net income and earnings per share in the third
quarter of 2024 include after-tax expense of $211.4 million related
to the non-cash charge to write down goodwill. Adjusted earnings
were $0.70 per diluted share which was the same as a year ago.
Third quarter 2024 adjusted earnings excludes after-tax
amortization of acquired intangibles of $16.1 million, after-tax
impairment of goodwill of $211.4 million, after-tax restructuring
charges of $0.4 million and an after-tax loss of $16.5 million on
the sales of businesses.
- In the first nine months of 2024, the income tax provision was
$208.2 million on income before income taxes of $565.8
million.
- First nine months 2024 net income available to IPG common
stockholders was $345.0 million, resulting in earnings of $0.92 per
basic share and $0.91 per diluted share compared to earnings of
$1.65 per basic share and $1.64 per diluted share for the same
period in 2023. Net income and earnings per share in the first nine
months of 2024 include after-tax expense of $211.4 million related
to the non-cash charge to write down goodwill. Adjusted earnings
were $1.66 per diluted share compared to adjusted earnings per
diluted share of $1.81 a year ago. In 2023, earnings per share,
both as reported and adjusted, included a benefit of $0.17 per
diluted share related to the settlement of U.S. Federal Income Tax
Audits for the years 2017-2018. First nine months 2024 adjusted
earnings excludes after-tax amortization of acquired intangibles of
$48.8 million, after-tax impairment of goodwill of $211.4 million,
after-tax restructuring charges of $1.1 million and an after-tax
loss of $22.9 million on the sales of businesses.
- Refer to reconciliations in the appendix within this press
release for further detail.
Operating Results
RevenueRevenue before billable
expenses of $2.24 billion in the third quarter of 2024 decreased
2.9% compared with the same period in 2023. Compared to the third
quarter of 2023, the effect of foreign currency translation was
negative 0.5%, the impact of net dispositions was negative 2.4%,
and organic net revenue was unchanged from prior year. The organic
net revenue change in the third quarter excludes agencies R/GA and
Huge, due to their classification as held-for-sale during the
quarter.
Revenue before billable expenses of $6.75
billion in the first nine months of 2024 decreased 0.9% compared
with the same period in 2023. Compared to the first nine months of
2023, the effect of foreign currency translation was negative 0.3%,
the impact of net dispositions was negative 1.6%, and the resulting
organic increase of net revenue was 1.0%.
Operating ExpensesIn the third
quarter of 2024, total operating expenses, excluding billable
expenses, restructuring charges, and amortization and impairment of
acquired intangibles decreased 2.9%. In the first nine months of
2024, total operating expenses, excluding billable expenses,
restructuring charges, and amortization and impairment of acquired
intangibles decreased 0.9% when compared to the first nine months
of 2023.
In the third quarter of 2024, staff cost ratio,
which is total salaries and related expenses as a percentage of
revenue before billable expenses, decreased to 65.3% compared to
66.3% for the same period in 2023. Total salaries and related
expenses in the third quarter of 2024 were $1.46 billion, a
decrease of 4.4% from a year ago. The decrease was primarily driven
by decreased base salaries, benefits and tax, performance-based
employee compensation expense and temporary help expense. In the
first nine months of 2024, staff cost ratio decreased to 68.0%
compared to 69.1% for the same period in 2023. Total salaries and
related expenses in the first nine months of 2024 were $4.59
billion, a decrease of 2.4% from a year ago. The decrease was
primarily driven by factors similar to those noted above for the
third quarter of 2024, partially offset by increased severance
expense.
In the third quarter of 2024, office and other
direct expenses as a percentage of revenue before billable expenses
increased to 14.6% compared to 13.8% for the same period in 2023.
Office and other direct expenses were $327.1 million in the third
quarter of 2024, an increase of 2.6% from a year ago, reflecting
increased expenses for technology and software, as well as
professional consulting. In the first nine months of 2024, office
and other direct expenses as a percentage of revenue before
billable expenses increased to 14.9% compared to 14.5% for the same
period in 2023. Office and other direct expenses were $1.01 billion
in the first nine months of 2024, an increase of 1.8% from a year
ago, primarily due to increases in technology and software costs
and general corporate expenses, partially offset by decreases in
occupancy expense.
Selling, general and administrative ("SG&A")
expenses were $20.8 million in the third quarter of 2024, compared
to $16.9 million a year ago, primarily due to increased strategic
investment in base salaries, benefits and tax and technology &
software. SG&A expenses were $86.4 million in the first nine
months of 2024, compared to $43.7 million a year ago, primarily due
to factors similar to those noted above for the third quarter of
2024.
Depreciation and amortization expense decreased
by 1.1% and 1.8% during the third quarter and the first nine months
of 2024, respectively.
During the third quarter and first nine months
of 2024, we recorded goodwill impairment of $232.1 million.
Non-Operating Results and
TaxNet interest expense decreased by $2.9 million to $20.7
million in the third quarter of 2024 from a year ago, primarily
attributable to higher interest rates, offset by lower average
balances on net deposits. Net interest expense decreased by $10.8
million to $56.1 million in the first nine months of 2024 from a
year ago, primarily due to factors similar to those noted above for
the third quarter of 2024.
Other expense, net was $2.7 million in the third
quarter of 2024, and 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.
Other expense, net was $13.4 million in the first nine months of
2024, and primarily related to factors similar to those noted above
for the third quarter of 2024.
The income tax provision in the third quarter of
2024 was $85.3 million on income before income taxes of $109.5
million. This compares to an income tax provision of $91.5 million
for the third quarter of 2023 on income before income taxes of
$339.5 million. The income tax provision in the first nine months
of 2024 was $208.2 million on income before income taxes of $565.8
million. This compares to an income tax provision of $135.9 million
for the first nine months of 2023 on income before income taxes of
$784.1 million, which included a benefit of $64.2 million related
to the settlement of U.S. Federal Income Tax Audits for the years
2017-2018, which was primarily non-cash.
Balance SheetAt
September 30, 2024, cash and cash equivalents totaled $1.53
billion, compared to $2.39 billion at December 31, 2023 and
$1.57 billion on September 30, 2023. Total debt was $2.94
billion at September 30, 2024, compared to $3.20 billion at
December 31, 2023.
Share Repurchase ProgramDuring
the first nine months of 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.
Common Stock DividendDuring the
third quarter of 2024, the Company declared and paid a common stock
cash dividend of $0.330 per share, for a total of $123.2
million.
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 Interpublic
Interpublic (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, Huge, Initiative,
IPG Health, IPG Mediabrands, Jack Morton, KINESSO, MAGNA, McCann,
Mediahub, Momentum, MRM, MullenLowe Global, Octagon, R/GA, UM,
Weber Shandwick and more. IPG is an S&P 500 company with total
revenue of $10.89 billion in 2023.
# # #
Contact Information
Tom 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,” “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.
Actual results and outcomes could differ
materially for a variety of reasons, including, among others:
- 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;
- our ability to retain and attract key employees;
- 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;
- the impacts on our business of any pandemics, epidemics,
disease outbreaks or other public health crises;
- 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;
- potential adverse effects if we are required to recognize
impairment charges or other adverse accounting-related
developments;
- 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; and
- the impact on our operations of general or directed
cybersecurity events.
Investors should carefully consider the
foregoing factors and the other risks and uncertainties that may
affect our business, including those outlined in more detail 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.
APPENDIX
THE INTERPUBLIC GROUP OF COMPANIES, INC. AND
SUBSIDIARIESCONSOLIDATED SUMMARY OF EARNINGSTHIRD QUARTER REPORT
2024 AND 2023(Amounts in Millions except Per Share
Data)(UNAUDITED) |
|
|
|
|
|
Three Months Ended September 30, |
|
|
2024 |
|
2023 |
|
Fav. (Unfav.)% Variance |
Revenue: |
|
|
|
|
|
|
Revenue before Billable
Expenses |
$2,242.7 |
|
$2,309.0 |
|
(2.9) % |
|
Billable Expenses |
386.1 |
|
369.5 |
|
4.5 % |
Total Revenue |
2,628.8 |
|
2,678.5 |
|
(1.9) % |
|
|
|
|
|
|
|
Operating
Expenses: |
|
|
|
|
|
|
Salaries and Related
Expenses |
1,464.0 |
|
1,531.1 |
|
4.4 % |
|
Office and Other Direct
Expenses |
327.1 |
|
318.8 |
|
(2.6) % |
|
Billable Expenses |
386.1 |
|
369.5 |
|
(4.5) % |
|
Cost of Services |
2,177.2 |
|
2,219.4 |
|
1.9 % |
|
Selling, General and
Administrative Expenses |
20.8 |
|
16.9 |
|
(23.1) % |
|
Depreciation and
Amortization |
65.3 |
|
66.0 |
|
1.1 % |
|
Impairment of Goodwill |
232.1 |
|
— |
|
>(100)% |
|
Restructuring Charges |
0.5 |
|
(0.6) |
|
>(100)% |
Total Operating
Expenses |
2,495.9 |
|
2,301.7 |
|
(8.4) % |
Operating
Income |
132.9 |
|
376.8 |
|
(64.7) % |
|
|
|
|
|
|
|
Expenses
and Other Income: |
|
|
|
|
|
|
Interest Expense |
(54.9) |
|
(58.7) |
|
|
|
Interest Income |
34.2 |
|
35.1 |
|
|
|
Other Expense, Net |
(2.7) |
|
(13.7) |
|
|
Total (Expenses)
and Other Income |
(23.4) |
|
(37.3) |
|
|
|
|
|
|
|
|
|
Income
Before Income Taxes |
109.5 |
|
339.5 |
|
|
|
Provision for Income
Taxes |
85.3 |
|
91.5 |
|
|
Income of
Consolidated Companies |
24.2 |
|
248.0 |
|
|
|
Equity in Net Loss of
Unconsolidated Affiliates |
— |
|
(2.3) |
|
|
Net
Income |
24.2 |
|
245.7 |
|
|
|
Net Income Attributable to
Non-controlling Interests |
(4.1) |
|
(2.0) |
|
|
Net Income
Available to IPG Common Stockholders |
$20.1 |
|
$243.7 |
|
|
|
|
|
|
|
|
Earnings
Per Share Available to IPG Common Stockholders: |
|
|
|
|
|
Basic |
$0.05 |
|
$0.64 |
|
|
Diluted |
$0.05 |
|
$0.63 |
|
|
|
|
|
|
|
|
Weighted-Average
Number of Common Shares Outstanding: |
|
|
|
|
|
Basic |
373.9 |
|
383.6 |
|
|
Diluted |
376.8 |
|
385.5 |
|
|
|
|
|
|
|
|
Dividends Declared
Per Common Share |
$0.330 |
|
$0.310 |
|
|
THE INTERPUBLIC GROUP OF COMPANIES, INC. AND
SUBSIDIARIESCONSOLIDATED SUMMARY OF EARNINGSTHIRD QUARTER REPORT
2024 AND 2023(Amounts in Millions except Per Share
Data)(UNAUDITED) |
|
|
|
|
|
Nine Months Ended September 30, |
|
|
2024 |
|
2023 |
|
Fav. (Unfav.)% Variance |
Revenue: |
|
|
|
|
|
|
Revenue before Billable
Expenses |
$6,752.7 |
|
$6,814.4 |
|
(0.9) % |
|
Billable Expenses |
1,082.0 |
|
1,051.6 |
|
2.9 % |
Total Revenue |
7,834.7 |
|
7,866.0 |
|
(0.4) % |
|
|
|
|
|
|
|
Operating
Expenses: |
|
|
|
|
|
|
Salaries and Related
Expenses |
4,594.4 |
|
4,707.0 |
|
2.4 % |
|
Office and Other Direct
Expenses |
1,007.6 |
|
989.6 |
|
(1.8) % |
|
Billable Expenses |
1,082.0 |
|
1,051.6 |
|
(2.9) % |
|
Cost of Services |
6,684.0 |
|
6,748.2 |
|
1.0 % |
|
Selling, General and
Administrative Expenses |
86.4 |
|
43.7 |
|
(97.7) % |
|
Depreciation and
Amortization |
195.5 |
|
199.0 |
|
1.8 % |
|
Impairment of Goodwill |
232.1 |
|
— |
|
>(100)% |
|
Restructuring Charges |
1.4 |
|
(0.7) |
|
>(100)% |
Total Operating
Expenses |
7,199.4 |
|
6,990.2 |
|
(3.0) % |
Operating
Income |
635.3 |
|
875.8 |
|
(27.5) % |
|
|
|
|
|
|
|
Expenses
and Other Income: |
|
|
|
|
|
|
Interest Expense |
(175.6) |
|
(164.2) |
|
|
|
Interest Income |
119.5 |
|
97.3 |
|
|
|
Other Expense, Net |
(13.4) |
|
(24.8) |
|
|
Total (Expenses)
and Other Income |
(69.5) |
|
(91.7) |
|
|
|
|
|
|
|
|
|
Income
Before Income Taxes |
565.8 |
|
784.1 |
|
|
|
Provision for Income
Taxes |
208.2 |
|
135.9 |
|
|
Income of
Consolidated Companies |
357.6 |
|
648.2 |
|
|
|
Equity in Net Loss of
Unconsolidated Affiliates |
(0.2) |
|
(1.7) |
|
|
Net
Income |
357.4 |
|
646.5 |
|
|
|
Net Income Attributable to
Non-controlling Interests |
(12.4) |
|
(11.3) |
|
|
Net Income
Available to IPG Common Stockholders |
$345.0 |
|
$635.2 |
|
|
|
|
|
|
|
|
Earnings
Per Share Available to IPG Common Stockholders: |
|
|
|
|
|
Basic |
$0.92 |
|
$1.65 |
|
|
Diluted |
$0.91 |
|
$1.64 |
|
|
|
|
|
|
|
|
Weighted-Average
Number of Common Shares Outstanding: |
|
|
|
|
|
Basic |
376.2 |
|
385.0 |
|
|
Diluted |
378.7 |
|
386.8 |
|
|
|
|
|
|
|
|
Dividends Declared
Per Common Share |
$0.990 |
|
$0.930 |
|
|
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 September 30, 2024 |
|
As Reported |
|
Amortization of Acquired Intangibles |
|
Impairment of Goodwill |
|
Restructuring Charges |
|
Net Losses on Sales of Businesses1 |
|
Adjusted Results
(Non-GAAP) |
Operating Income and
Adjusted EBITA before Restructuring Charges2 |
$132.9 |
|
$(20.3) |
|
$(232.1) |
|
$(0.5) |
|
|
|
$385.8 |
|
|
|
|
|
|
|
|
|
|
|
|
Total (Expenses) and Other Income3 |
(23.4) |
|
|
|
|
|
|
|
$(1.7) |
|
(21.7) |
Income Before Income
Taxes |
109.5 |
|
(20.3) |
|
(232.1) |
|
(0.5) |
|
(1.7) |
|
364.1 |
Provision for Income Taxes |
85.3 |
|
4.2 |
|
20.7 |
|
0.1 |
|
(14.8) |
|
95.5 |
Equity in Net Loss of Unconsolidated Affiliates |
0.0 |
|
|
|
|
|
|
|
|
|
0.0 |
Net Income Attributable to Non-controlling Interests |
(4.1) |
|
|
|
|
|
|
|
|
|
(4.1) |
Net Income Available
to IPG Common Stockholders |
$20.1 |
|
$(16.1) |
|
$(211.4) |
|
$(0.4) |
|
$(16.5) |
|
$264.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-Average
Number of Common Shares Outstanding - Basic |
373.9 |
|
|
|
|
|
|
|
|
|
373.9 |
Dilutive effect of stock options and restricted shares |
2.9 |
|
|
|
|
|
|
|
|
|
2.9 |
Weighted-Average
Number of Common Shares Outstanding - Diluted |
376.8 |
|
|
|
|
|
|
|
|
|
376.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per Share
Available to IPG Common Stockholders4: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
$0.05 |
|
$(0.04) |
|
$(0.57) |
|
$(0.00) |
|
$(0.04) |
|
$0.71 |
Diluted |
$0.05 |
|
$(0.04) |
|
$(0.56) |
|
$(0.00) |
|
$(0.04) |
|
$0.70 |
|
|
|
|
|
|
|
|
|
|
|
|
1 Primarily
relates to losses on complete dispositions of businesses 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 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) |
|
Nine Months Ended September 30, 2024 |
|
As Reported |
|
Amortization of Acquired Intangibles |
|
Impairment of Goodwill |
|
Restructuring Charges |
|
Net Losses on Sales of Businesses1 |
|
Adjusted Results
(Non-GAAP) |
Operating Income and
Adjusted EBITA before Restructuring Charges2 |
$635.3 |
|
$(61.4) |
|
$(232.1) |
|
$(1.4) |
|
|
|
$930.2 |
|
|
|
|
|
|
|
|
|
|
|
|
Total (Expenses) and Other Income3 |
(69.5) |
|
|
|
|
|
|
|
$(6.4) |
|
(63.1) |
Income Before Income
Taxes |
565.8 |
|
(61.4) |
|
(232.1) |
|
(1.4) |
|
(6.4) |
|
867.1 |
Provision for Income Taxes |
208.2 |
|
12.6 |
|
20.7 |
|
0.3 |
|
(16.5) |
|
225.3 |
Equity in Net Loss of Unconsolidated Affiliates |
(0.2) |
|
|
|
|
|
|
|
|
|
(0.2) |
Net Income Attributable to Non-controlling Interests |
(12.4) |
|
|
|
|
|
|
|
|
|
(12.4) |
Net Income Available
to IPG Common Stockholders |
$345.0 |
|
$(48.8) |
|
$(211.4) |
|
$(1.1) |
|
$(22.9) |
|
$629.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-Average
Number of Common Shares Outstanding - Basic |
376.2 |
|
|
|
|
|
|
|
|
|
376.2 |
Dilutive effect of stock options and restricted shares |
2.5 |
|
|
|
|
|
|
|
|
|
2.5 |
Weighted-Average
Number of Common Shares Outstanding - Diluted |
378.7 |
|
|
|
|
|
|
|
|
|
378.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per Share
Available to IPG Common Stockholders4: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
$0.92 |
|
$(0.13) |
|
$(0.56) |
|
$(0.00) |
|
$(0.06) |
|
$1.67 |
Diluted |
$0.91 |
|
$(0.13) |
|
$(0.56) |
|
$(0.00) |
|
$(0.06) |
|
$1.66 |
|
|
|
|
|
|
|
|
|
|
|
|
1 Primarily
relates to losses on complete dispositions of businesses 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 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 SUBSIDIARIES U.S. GAAP
RECONCILIATION OF NON-GAAP ADJUSTED RESULTS (Amounts in Millions)
(UNAUDITED) |
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
|
|
|
|
|
|
|
Revenue Before
Billable Expenses |
$2,242.7 |
|
$2,309.0 |
|
$6,752.7 |
|
$6,814.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Reconciliation: |
|
|
|
|
|
|
|
Net Income Available
to IPG Common Stockholders |
$20.1 |
|
$243.7 |
|
$345.0 |
|
$635.2 |
|
|
|
|
|
|
|
|
Add Back: |
|
|
|
|
|
|
|
Provision for Income Taxes |
85.3 |
|
91.5 |
|
208.2 |
|
135.9 |
Subtract: |
|
|
|
|
|
|
|
Total (Expenses) and Other Income |
(23.4) |
|
(37.3) |
|
(69.5) |
|
(91.7) |
Equity in Net Loss of Unconsolidated Affiliates |
0.0 |
|
(2.3) |
|
(0.2) |
|
(1.7) |
Net Income Attributable to Non-controlling Interests |
(4.1) |
|
(2.0) |
|
(12.4) |
|
(11.3) |
Operating
Income |
132.9 |
|
376.8 |
|
635.3 |
|
875.8 |
|
|
|
|
|
|
|
|
Add Back: |
|
|
|
|
|
|
|
Amortization of Acquired Intangibles |
20.3 |
|
21.0 |
|
61.4 |
|
63.1 |
Impairment of Goodwill |
232.1 |
|
— |
|
232.1 |
|
— |
|
|
|
|
|
|
|
|
Adjusted
EBITA |
$385.3 |
|
$397.8 |
|
$928.8 |
|
$938.9 |
Adjusted EBITA Margin on
Revenue before Billable Expenses % |
17.2 % |
|
17.2 % |
|
13.8 % |
|
13.8 % |
|
|
|
|
|
|
|
|
Restructuring Charges |
0.5 |
|
(0.6) |
|
1.4 |
|
(0.7) |
|
|
|
|
|
|
|
|
Adjusted EBITA before
Restructuring Charges |
$385.8 |
|
$397.2 |
|
$930.2 |
|
$938.2 |
Adjusted EBITA before
Restructuring Charges Margin on Revenue before Billable Expenses
% |
17.2 % |
|
17.2 % |
|
13.8 % |
|
13.8 % |
|
|
|
|
|
|
|
|
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 September 30, 2023 |
|
As Reported |
|
Amortization of Acquired Intangibles |
|
Restructuring Charges |
|
Net Losses on Sales of Businesses1 |
|
Adjusted Results
(Non-GAAP) |
Operating Income and
Adjusted EBITA before Restructuring Charges2 |
$376.8 |
|
$(21.0) |
|
$0.6 |
|
|
|
$397.2 |
|
|
|
|
|
|
|
|
|
|
Total (Expenses) and Other Income3 |
(37.3) |
|
|
|
|
|
$(12.1) |
|
(25.2) |
Income Before Income
Taxes |
339.5 |
|
(21.0) |
|
0.6 |
|
(12.1) |
|
372.0 |
Provision for Income Taxes |
91.5 |
|
4.3 |
|
(0.2) |
|
2.6 |
|
98.2 |
Equity in Net Loss of Unconsolidated Affiliates |
(2.3) |
|
|
|
|
|
|
|
(2.3) |
Net Income Attributable to Non-controlling Interests |
(2.0) |
|
|
|
|
|
|
|
(2.0) |
Net Income Available
to IPG Common Stockholders |
$243.7 |
|
$(16.7) |
|
$0.4 |
|
$(9.5) |
|
$269.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-Average
Number of Common Shares Outstanding - Basic |
383.6 |
|
|
|
|
|
|
|
383.6 |
Dilutive effect of stock options and restricted shares |
1.9 |
|
|
|
|
|
|
|
1.9 |
Weighted-Average
Number of Common Shares Outstanding - Diluted |
385.5 |
|
|
|
|
|
|
|
385.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per Share
Available to IPG Common Stockholders4: |
|
|
|
|
|
|
|
|
|
Basic |
$0.64 |
|
$(0.04) |
|
$0.00 |
|
$(0.02) |
|
$0.70 |
Diluted |
$0.63 |
|
$(0.04) |
|
$0.00 |
|
$(0.02) |
|
$0.70 |
|
|
|
|
|
|
|
|
|
|
1 Primarily
relates to losses on complete dispositions of businesses 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 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) |
|
Nine Months Ended September 30, 2023 |
|
As Reported |
|
Amortization of Acquired Intangibles |
|
Restructuring Charges |
|
Net Losses on Sales of Businesses1 |
|
Adjusted Results
(Non-GAAP) |
Operating Income and
Adjusted EBITA before Restructuring Charges2 |
$875.8 |
|
$(63.1) |
|
$0.7 |
|
|
|
$938.2 |
|
|
|
|
|
|
|
|
|
|
Total (Expenses) and Other Income3 |
(91.7) |
|
|
|
|
|
$(20.4) |
|
(71.3) |
Income Before Income
Taxes |
784.1 |
|
(63.1) |
|
0.7 |
|
(20.4) |
|
866.9 |
Provision for Income Taxes |
135.9 |
|
12.7 |
|
(0.3) |
|
4.0 |
|
152.3 |
Equity in Net Loss of Unconsolidated Affiliates |
(1.7) |
|
|
|
|
|
|
|
(1.7) |
Net Income Attributable to Non-controlling Interests |
(11.3) |
|
|
|
|
|
|
|
(11.3) |
Net Income Available
to IPG Common Stockholders |
$635.2 |
|
$(50.4) |
|
$0.4 |
|
$(16.4) |
|
$701.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-Average
Number of Common Shares Outstanding - Basic |
385.0 |
|
|
|
|
|
|
|
385.0 |
Dilutive effect of stock options and restricted shares |
1.8 |
|
|
|
|
|
|
|
1.8 |
Weighted-Average
Number of Common Shares Outstanding - Diluted |
386.8 |
|
|
|
|
|
|
|
386.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per Share
Available to IPG Common Stockholders4,5: |
|
|
|
|
|
|
|
|
|
Basic |
$1.65 |
|
$(0.13) |
|
$0.00 |
|
$(0.04) |
|
$1.82 |
Diluted |
$1.64 |
|
$(0.13) |
|
$0.00 |
|
$(0.04) |
|
$1.81 |
|
|
|
|
|
|
|
|
|
|
1 Primarily
relates to losses on complete dispositions of businesses 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), includes 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. |
Interpublic Group of Com... (NYSE:IPG)
Historical Stock Chart
From Oct 2024 to Nov 2024
Interpublic Group of Com... (NYSE:IPG)
Historical Stock Chart
From Nov 2023 to Nov 2024