OMNICOM REPORTS SECOND QUARTER 2023 RESULTS
Revenue of $3,609.9 million, with organic growth of 3.4%
Operating income of $550.7 million
Operating income margin of 15.3%
Diluted earnings per share of $1.82
NEW YORK, July 18, 2023 - Omnicom (NYSE: OMC) today announced results for the quarter ended June 30, 2023.
"Organic revenue grew 3.4% in the second quarter and 4.3% year-to-date, placing us comfortably within our expected range and driving strong growth in earnings per share,” said John Wren, Chairman and Chief Executive Officer of Omnicom. “While the balance of the year will continue to see economic uncertainty, we are entering a dynamic and exciting new era for our company.” Wren added, “Omnicom has secured leading positions in generative AI technologies and partnerships to deliver on our promise to achieve the best outcomes for our clients and increase the operational efficiency of our company."
Second Quarter 2023 Results
Three Months Ended June 30, | ||||||||||||||||||||
| $ in millions, except per share amounts | 2023 | 2022 | ||||||||||||||||||
| Revenue | $ | 3,609.9 | $ | 3,567.2 | ||||||||||||||||
Operating Income2 | 550.7 | 541.6 | ||||||||||||||||||
Operating Income Margin2 | 15.3 | % | 15.2 | % | ||||||||||||||||
Net Income 1,2 | 366.3 | 348.4 | ||||||||||||||||||
Net Income per Share - Diluted 1,2 | $ | 1.82 | $ | 1.68 | ||||||||||||||||
Notes: 1) Net Income and Net Income per Share for Omnicom Group Inc.; 2) Second quarter 2023 operating income includes a net increase of $6.5 million (and an increase in net income of $1.4 million) related to a gain on the disposition of a subsidiary of $78.8 million ($55.9 million net of tax) in our Execution and Support discipline, partially offset by a decrease of $72.3 million ($54.5 million net of tax) resulting from repositioning costs primarily related to severance. Please refer to non-GAAP adjusted reconciliations starting on page 8.
Revenues
Reported total revenue in the second quarter of 2023 increased $42.7 million, or 1.2%, to $3,609.9 million.
Worldwide revenue growth in the second quarter of 2023 compared to the second quarter of 2022 was led by an increase in revenue from organic growth of $121.4 million, or 3.4%. Acquisition revenue, net of disposition revenue, decreased $54.3 million, or 1.5%, primarily reflecting dispositions in the Execution & Support discipline in the first and second quarters of 2023. The impact of foreign currency translation was a decrease of $24.4 million, or 0.7%.
Organic growth by discipline in the second quarter of 2023 compared to the second quarter of 2022 was as follows: 5.1% for Advertising & Media, 9.2% for Experiential, 3.0% for Healthcare, 2.3% for Precision Marketing, 2.4% for Commerce & Brand Consulting, and 0.1% for Public Relations. Execution & Support decreased 3.8%. In the first quarter of 2023, we realigned the classification of certain services primarily
280 Park Avenue, New York, NY 10017. Tel (212) 415-3672
within our Commerce & Brand Consulting, Execution & Support, and Experiential disciplines, and revenue by discipline amounts for prior periods were revised to reflect the current period presentation.
Organic growth by region in the second quarter of 2023 compared to the second quarter of 2022 was as follows: 2.4% for the United States, 7.5% for Asia Pacific, 2.6% for Euro Markets & Other Europe, 8.4% for Other North America, 2.5% for the United Kingdom, 6.9% for Latin America, and 4.0% for the Middle East & Africa.
Expenses
Operating expenses increased $33.6 million, or 1.1%, to $3,059.2 million in the second quarter of 2023 compared to the second quarter of 2022. Included in operating expenses in the second quarter of 2023 is the net impact from a gain on the disposition of a subsidiary in our Execution & Support discipline of $78.8 million ($55.9 million net of income tax) and $72.3 million ($54.5 million net of income tax) of repositioning costs primarily related to severance incurred in the period in connection with a rebalancing of our workforce.
Salary and service costs, which tend to fluctuate with changes in revenue, are comprised of salary and related costs, third-party service costs, and third-party incidental costs. Salary and service costs include employee compensation and benefits costs and freelance labor. Salary and service costs increased $51.8 million, or 2.0%, to $2,617.8 million. Salary and related costs decreased $28.8 million, or 1.6%, to $1,772.0 million. While headcount increased as a result of organic growth, the increase was offset by reductions from dispositions in our Execution & Support discipline in the first and second quarters of 2023. Third-party service costs include third-party supplier costs when we act as principal in providing services to our clients. Third-party incidental costs primarily consist of client-related travel and incidental out-of-pocket costs that we bill back to the client directly at our cost and which we are required to include in revenue. Third-party service costs increased $86.8 million, or 13.8%, to $715.8 million, and third-party incidental costs decreased $6.2 million, or 4.6%, to $130.0 million and were impacted by the dispositions in our Execution & Support discipline.
Occupancy and other costs, which are less directly linked to changes in revenue than salary and service costs, increased $4.7 million, or 1.6%, to $297.7 million, due to increases in other occupancy expenses, partially offset by lower rent.
SG&A expenses decreased $11.8 million, or 10.6%, to $99.1 million, primarily due to lower professional fees and lower marketing related costs.
Operating Income
Operating income increased $9.1 million, or 1.7%, to $550.7 million in the second quarter of 2023 compared to the second quarter of 2022. The related operating income margin was 15.3% compared to 15.2% for the second quarter of 2022. In the second quarter of 2023, non-GAAP adjusted operating income of $544.2 million, which excludes the net effect of a gain on the disposition of a subsidiary offset by repositioning costs, increased 0.5%, and the non-GAAP adjusted operating income margin was 15.1%.
Interest Expense, net
Net interest expense in the second quarter of 2023 decreased $12.7 million to $27.4 million compared to the second quarter of 2022. Interest expense increased $6.3 million to $57.5 million, and interest income increased $19.0 million to $30.1 million, primarily as a result of higher interest rates on cash balances and short-term investments.
Page 2
Income Taxes
Our effective tax rate of 27.0% in the second quarter of 2023 increased from 26.5% in the second quarter of 2022. The effective tax rate in the second quarter of 2023 was unfavorably impacted by a higher tax rate on a gain on the disposition of a subsidiary and a lower tax benefit on the repositioning costs in certain markets.
Net Income – Omnicom Group Inc. and Diluted Net Income per Share
Net income - Omnicom Group Inc. for the second quarter of 2023 increased $17.9 million, or 5.1%, to $366.3 million compared to the second quarter of 2022. The net impact of the gain on the disposition of a subsidiary, offset by repositioning costs, increased Net income - Omnicom Group Inc. by $1.4 million. Diluted shares outstanding decreased to 201.6 million, or 2.6%, from 206.9 million in the second quarter of 2022 as a result of net share repurchases. Diluted net income per share of $1.82 increased $0.14, or 8.3%, from $1.68 per share. Excluding the net effect of a gain on the disposition of a subsidiary, offset by repositioning costs, non-GAAP adjusted diluted earnings per share for the second quarter of 2023 was $1.81.
EBITA
EBITA increased $7.6 million, or 1.4%, to $570.0 million in the second quarter of 2023 compared to the second quarter of 2022. The related EBITA margin was 15.8% compared to 15.8% for the second quarter of 2022. In the second quarter of 2023, non-GAAP adjusted EBITA of $563.5 million, which excludes the net effect of a gain on the disposition of a subsidiary offset by repositioning costs, increased 0.2%, and the non-GAAP adjusted EBITA margin was 15.6%.
Risks and Uncertainties
Current global economic challenges, including the war in Ukraine, high and sustained inflation, rising interest rates, supply chain disruptions, credit market deterioration, and other macroeconomic factors, could cause economic uncertainty and volatility. The impact of these issues on our business will vary by geographic market and discipline. We closely monitor economic conditions, 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 the disposition 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.
Page 3
Conference Call
Omnicom will host a conference call to review its financial results on Tuesday, July 18, 2023 at 4:30 p.m. Eastern Time. Participants can listen to the conference call by calling 877-692-8955 (domestic) or 234-720-6979 (international), along with access code 336067. The call will also be simulcast and archived on our investor relations website.
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 (www.omnicomgroup.com) is a leading global marketing and corporate communications company. Omnicom’s branded networks and numerous specialty firms offer services in advertising, strategic media planning and buying, precision marketing, commerce and brand consulting, experiential, customer relationship marketing (CRM), public relations, healthcare marketing and other specialty communications services to over 5,000 clients in more than 70 countries.
Contact
| Investors: | Gregory Lundberg | greg.lundberg@omnicomgroup.com | ||||||
| Media: | Joanne Trout | joanne.trout@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. EBITA is defined as operating income before interest, taxes, and amortization of intangible 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 intangible assets (primarily consisting of amortization arising from acquisitions). 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 diluted share – Omnicom Group Inc. as additional operating performance measures. We believe these measures are useful in evaluating the impact of certain items on operating performance and allow for comparability between reporting periods. 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 press release constitute 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
Certain statements in this press release constitute 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
Page 4
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: adverse economic conditions, including those caused by the war in Ukraine, the lingering effects of the COVID-19 pandemic, high and persistent inflation in countries that comprise our major markets, rising interest rates, 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 a 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; the ability to hire and retain key personnel; currency exchange rate fluctuations; reliance on information technology systems; changes in legislation or governmental regulations affecting the Company or its clients; risks associated with assumptions the Company makes in connection with its critical accounting estimates and legal proceedings; and the Company’s international operations, which are subject to the risks of currency repatriation restrictions, social or political conditions and regulatory environment; effectively managing the risks, challenges and efficiencies presented by utilizing Artificial Intelligence (AI) technologies and partnerships in our business; 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 for the year ended December 31, 2022. Except as required under applicable law, the Company does not assume any obligation to update these forward-looking statements.
Page 5
OMNICOM GROUP INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(In millions, except per share amounts)
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Revenue | $ | 3,609.9 | $ | 3,567.2 | $ | 7,053.2 | $ | 6,977.5 | |||||||||||||||
| Operating Expenses: | |||||||||||||||||||||||
| Salary and service costs | 2,617.8 | 2,566.0 | 5,160.7 | 5,057.8 | |||||||||||||||||||
| Occupancy and other costs | 297.7 | 293.0 | 589.3 | 593.2 | |||||||||||||||||||
Real estate and other repositioning costs1,2 | 72.3 | — | 191.5 | — | |||||||||||||||||||
Charges arising from the effects of the war in Ukraine2 | — | — | — | 113.4 | |||||||||||||||||||
| Gain on disposition of subsidiary | (78.8) | — | (78.8) | — | |||||||||||||||||||
| Cost of services | 2,909.0 | 2,859.0 | 5,862.7 | 5,764.4 | |||||||||||||||||||
| Selling, general and administrative expenses | 99.1 | 110.9 | 188.3 | 207.6 | |||||||||||||||||||
| Depreciation and amortization | 51.1 | 55.7 | 105.0 | 110.9 | |||||||||||||||||||
| Total operating expenses | 3,059.2 | 3,025.6 | 6,156.0 | 6,082.9 | |||||||||||||||||||
| Operating Income | 550.7 | 541.6 | 897.2 | 894.6 | |||||||||||||||||||
| Interest Expense | 57.5 | 51.2 | 112.4 | 102.2 | |||||||||||||||||||
| Interest Income | 30.1 | 11.1 | 65.7 | 19.3 | |||||||||||||||||||
| Income Before Income Taxes and Income From Equity Method Investments | 523.3 | 501.5 | 850.5 | 811.7 | |||||||||||||||||||
Income Tax Expense1,2 | 141.2 | 133.1 | 224.6 | 248.6 | |||||||||||||||||||
| Income From Equity Method Investments | 1.1 | 1.6 | 1.2 | 1.5 | |||||||||||||||||||
Net Income1,2 | 383.2 | 370.0 | 627.1 | 564.6 | |||||||||||||||||||
| Net Income Attributed To Noncontrolling Interests | 16.9 | 21.6 | 33.3 | 42.4 | |||||||||||||||||||
Net Income - Omnicom Group Inc.1,2 | $ | 366.3 | $ | 348.4 | $ | 593.8 | $ | 522.2 | |||||||||||||||
| Net Income Per Share - Omnicom Group Inc.: | |||||||||||||||||||||||
| Basic | $ | 1.84 | $ | 1.70 | $ | 2.96 | $ | 2.53 | |||||||||||||||
Diluted1,2 | $ | 1.82 | $ | 1.68 | $ | 2.92 | $ | 2.51 | |||||||||||||||
| Revenue | $ | 3,609.9 | $ | 3,567.2 | $ | 7,053.2 | $ | 6,977.5 | |||||||||||||||
| Operating Margin % | 15.3 | % | 15.2 | % | 12.7 | % | 12.8 | % | |||||||||||||||
| EBITA | $ | 570.0 | $ | 562.4 | $ | 935.8 | $ | 934.8 | |||||||||||||||
| EBITA Margin % | 15.8 | % | 15.8 | % | 13.3 | % | 13.4 | % | |||||||||||||||
| Dividends Declared Per Common Share | $ | 0.70 | $ | 0.70 | $ | 1.40 | $ | 1.40 | |||||||||||||||
1) Second quarter 2023 operating expenses include a net decrease of $6.5 million ($1.4 million after tax) related to a gain on the disposition of a subsidiary of $78.8 million ($55.9 million net of tax) in our Execution & Support discipline, partially offset by an increase of $72.3 million ($54.5 million net of tax) resulting from repositioning costs primarily related to severance.
2) Year to date 2023 operating expenses include $112.7 million ($89.6 million after tax) of net repositioning costs comprised of $119.2 million ($91.0 million after-tax) including real estate charges from the first quarter of 2023, partially offset by a net gain on the disposition of a subsidiary in the second quarter of 2023. Year to date 2022 operating expenses include $113.4 million ($118.2 million after-tax) in charges arising from the effects of the war in Ukraine.
Page 6
OMNICOM GROUP INC. AND SUBSIDIARIES
DETAIL OF OPERATING EXPENSES
(Unaudited)
(In millions)
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Revenue | $ | 3,609.9 | $ | 3,567.2 | $ | 7,053.2 | $ | 6,977.5 | |||||||||||||||
| Operating Expenses: | |||||||||||||||||||||||
| Salary and service costs: | |||||||||||||||||||||||
| Salary and related costs | 1,772.0 | 1,800.8 | 3,550.0 | 3,595.4 | |||||||||||||||||||
Third-party service costs(a) | 715.8 | 629.0 | 1,355.1 | 1,210.9 | |||||||||||||||||||
Third-party incidental costs(b) | 130.0 | 136.2 | 255.6 | 251.5 | |||||||||||||||||||
| Total salary and service costs | 2,617.8 | 2,566.0 | 5,160.7 | 5,057.8 | |||||||||||||||||||
| Occupancy and other costs | 297.7 | 293.0 | 589.3 | 593.2 | |||||||||||||||||||
| Real estate and other repositioning costs | 72.3 | — | 191.5 | — | |||||||||||||||||||
| Charges arising from the effects of the war in Ukraine | — | — | — | 113.4 | |||||||||||||||||||
| Gain on disposition of subsidiary | (78.8) | — | (78.8) | — | |||||||||||||||||||
| Cost of services | 2,909.0 | 2,859.0 | 5,862.7 | 5,764.4 | |||||||||||||||||||
| Selling, general and administrative expenses | 99.1 | 110.9 | 188.3 | 207.6 | |||||||||||||||||||
| Depreciation and amortization | 51.1 | 55.7 | 105.0 | 110.9 | |||||||||||||||||||
| Total operating expenses | 3,059.2 | 3,025.6 | 6,156.0 | 6,082.9 | |||||||||||||||||||
| Operating Income | $ | 550.7 | $ | 541.6 | $ | 897.2 | $ | 894.6 | |||||||||||||||
(a) Third-party service costs include third-party supplier costs when we act as principal in providing services to our clients.
(b) 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.
Page 7
OMNICOM GROUP INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)
(In millions)
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Net Income - Omnicom Group Inc. | $ | 366.3 | $ | 348.4 | $ | 593.8 | $ | 522.2 | |||||||||||||||
| Net Income Attributed To Noncontrolling Interests | 16.9 | 21.6 | 33.3 | 42.4 | |||||||||||||||||||
| Net Income | 383.2 | 370.0 | 627.1 | 564.6 | |||||||||||||||||||
| Income From Equity Method Investments | 1.1 | 1.6 | 1.2 | 1.5 | |||||||||||||||||||
| Income Tax Expense | 141.2 | 133.1 | 224.6 | 248.6 | |||||||||||||||||||
| Income Before Income Taxes and Income From Equity Method Investments | 523.3 | 501.5 | 850.5 | 811.7 | |||||||||||||||||||
| Interest Expense | 57.5 | 51.2 | 112.4 | 102.2 | |||||||||||||||||||
| Interest Income | 30.1 | 11.1 | 65.7 | 19.3 | |||||||||||||||||||
| Operating Income | 550.7 | 541.6 | 897.2 | 894.6 | |||||||||||||||||||
| Add back: Amortization of intangible assets | 19.3 | 20.8 | 38.6 | 40.2 | |||||||||||||||||||
| Earnings before interest, taxes and amortization of intangible assets (“EBITA”) | $ | 570.0 | $ | 562.4 | $ | 935.8 | $ | 934.8 | |||||||||||||||
| Real estate and other repositioning costs | 72.3 | — | 191.5 | — | |||||||||||||||||||
| Charges arising from the effects of the war in Ukraine | — | — | — | 113.4 | |||||||||||||||||||
| Gain on disposition of subsidiary | (78.8) | — | (78.8) | — | |||||||||||||||||||
| EBITA - Adjusted | $ | 563.5 | $ | 562.4 | $ | 1,048.5 | $ | 1,048.2 | |||||||||||||||
| Revenue | $ | 3,609.9 | $ | 3,567.2 | $ | 7,053.2 | $ | 6,977.5 | |||||||||||||||
| EBITA | $ | 570.0 | $ | 562.4 | $ | 935.8 | $ | 934.8 | |||||||||||||||
| EBITA Margin % | 15.8 | % | 15.8 | % | 13.3 | % | 13.4 | % | |||||||||||||||
| EBITA - Adjusted | $ | 563.5 | $ | 562.4 | $ | 1,048.5 | $ | 1,048.2 | |||||||||||||||
| EBITA Margin % - Adjusted | 15.6 | % | 15.8 | % | 14.9 | % | 15.0 | % | |||||||||||||||
The above table reconciles the U.S. GAAP financial measure of Net Income - Omnicom Group Inc. to EBITA (defined as earnings before interest, taxes and amortization of intangible assets) and EBITA Margin (defined as EBITA divided by revenue) for the periods presented. The above table also presents non-GAAP adjustments to EBITA to present EBITA- Adjusted for the periods presented. We use EBITA and EBITA Margin as additional operating performance measures, which exclude the non-cash amortization expense of intangible assets (primarily consisting of amortization of intangible assets arising from acquisitions). Accordingly, we believe EBITA and EBITA Margin are useful measures for investors to evaluate the performance of our business.
Page 8
OMNICOM GROUP INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)
(In millions)
Three Months Ended June 30, | ||||||||||||||||||||||||||||||||||||||
| Reported 2023 | Non-GAAP Adj. (b) | Non-GAAP 2023 Adj. | Reported 2022 | Non-GAAP Adj. (b) | Non-GAAP 2022 Adj. | |||||||||||||||||||||||||||||||||
| Revenue | $3,609.9 | $ | — | $ | 3,609.9 | $ | 3,567.2 | $ | — | $ | 3,567.2 | |||||||||||||||||||||||||||
Operating Expenses(b) | 3,059.2 | 6.5 | 3,065.7 | 3,025.6 | — | 3,025.6 | ||||||||||||||||||||||||||||||||
| Operating Income | 550.7 | (6.5) | 544.2 | 541.6 | — | 541.6 | ||||||||||||||||||||||||||||||||
| Operating Income Margin % | 15.3 | % | 15.1 | % | 15.2 | % | 15.2 | % | ||||||||||||||||||||||||||||||
| Add back: Amortization of intangible assets | 19.3 | — | 19.3 | 20.8 | — | 20.8 | ||||||||||||||||||||||||||||||||
EBITA (a) | $ | 570.0 | $ | (6.5) | $ | 563.5 | $ | 562.4 | $ | — | $ | 562.4 | ||||||||||||||||||||||||||
EBITA Margin % (a) | 15.8 | % | 15.6 | % | 15.8 | % | 15.8 | % | ||||||||||||||||||||||||||||||
Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||||||
| Reported 2023 | Non-GAAP Adj. (c) | Non-GAAP 2023 Adj. | Reported 2022 | Non-GAAP Adj. (c) | Non-GAAP 2022 Adj. | |||||||||||||||||||||||||||||||||
| Revenue | $7,053.2 | $ | — | $ | 7,053.2 | $ | 6,977.5 | $ | — | $ | 6,977.5 | |||||||||||||||||||||||||||
Operating Expenses(c) | 6,156.0 | (112.7) | 6,043.3 | 6,082.9 | (113.4) | 5,969.5 | ||||||||||||||||||||||||||||||||
| Operating Income | 897.2 | 112.7 | 1,009.9 | 894.6 | 113.4 | 1,008.0 | ||||||||||||||||||||||||||||||||
| Operating Income Margin % | 12.7 | % | 14.3 | % | 12.8 | % | 14.4 | % | ||||||||||||||||||||||||||||||
| Add back: Amortization of intangible assets | 38.6 | — | 38.6 | 40.2 | — | 40.2 | ||||||||||||||||||||||||||||||||
EBITA (a) | $ | 935.8 | $ | 112.7 | $ | 1,048.5 | $ | 934.8 | $ | 113.4 | $ | 1,048.2 | ||||||||||||||||||||||||||
EBITA Margin % (a) | 13.3 | % | 14.9 | % | 13.4 | % | 15.0 | % | ||||||||||||||||||||||||||||||
(a) See Non-GAAP reconciliation on page 8.
(b) Second quarter 2023 operating expenses include a net decrease of $6.5 million (or $1.4 million after-tax) related to a $78.8 million gain resulting from the disposition of a subsidiary in our Execution & Support discipline, partially offset by an increase of $72.3 million resulting from repositioning costs primarily related to severance.
(c) Year to date 2023 operating expenses include a net increase of $112.7 million (or $89.6 million after-tax) related to net repositioning costs comprised of $119.2 million ($91.0 million after-tax) including real estate charges from the first quarter of 2023, partially offset by a net gain on the disposition of a subsidiary in the second quarter 2023. Year to date 2022 operating expenses include $113.4 million (or $118.2 million after-tax) in charges arising from the effects of the war in Ukraine.
Page 9
OMNICOM GROUP INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)
(In millions, except per share amounts)
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
| Operating Income - Reported | 550.7 | 541.6 | 897.2 | 894.6 | ||||||||||||||||||||||
| Real estate and other repositioning costs | 72.3 | — | 191.5 | — | ||||||||||||||||||||||
| Charges arising from the effects of the war in Ukraine | — | — | — | 113.4 | ||||||||||||||||||||||
| Gain on disposition of subsidiary | (78.8) | — | (78.8) | — | ||||||||||||||||||||||
| Non-GAAP Operating Income - Adjusted | $ | 544.2 | $ | 541.6 | $ | 1,009.9 | $ | 1,008.0 | ||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Income Tax Expense - Reported | $ | 141.2 | $ | 133.1 | $ | 224.6 | $ | 248.6 | |||||||||||||||
| Income tax expense related to: | |||||||||||||||||||||||
| Real estate and other repositioning costs | 17.8 | — | 46.0 | — | |||||||||||||||||||
| Charges arising from the effects of the war in Ukraine | — | — | — | (4.8) | |||||||||||||||||||
| Gain on disposition of subsidiary | (22.9) | — | (22.9) | — | |||||||||||||||||||
| Non-GAAP Income Tax Expense- Adjusted | $ | 136.1 | $ | 133.1 | $ | 247.7 | $ | 243.8 | |||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||||||||||||||
| 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 | $ | 366.3 | $ | 1.82 | $ | 348.4 | $ | 1.68 | $ | 593.8 | $ | 2.92 | $ | 522.2 | $ | 2.51 | ||||||||||||||||||||||
| Real estate and other repositioning costs | 54.5 | 0.27 | — | — | 145.5 | 0.72 | — | — | ||||||||||||||||||||||||||||||
| Charges arising from the effects of the war in Ukraine | — | — | — | — | — | — | 118.2 | 0.56 | ||||||||||||||||||||||||||||||
| Gain on disposition of subsidiary | (55.9) | (0.28) | — | — | (55.9) | (0.28) | — | — | ||||||||||||||||||||||||||||||
Non-GAAP Net Income - Omnicom Group Inc. - Adjusted(a) | $ | 364.9 | $ | 1.81 | $ | 348.4 | $ | 1.68 | $ | 683.4 | $ | 3.36 | $ | 640.4 | $ | 3.07 | ||||||||||||||||||||||
(a) Diluted Shares for the three months ended June 30, 2023 and 2022 in millions were 201.6 and 206.9, respectively. Diluted Shares for the six months ended June 30, 2023 and 2022 in millions were 203.1 and 208.3, respectively.
The above tables reconcile GAAP financial measures of Operating Income, Income Tax Expense, and Net Income Omnicom Group Inc., to adjusted non-GAAP financial measures of Non-GAAP Operating Income - Adjusted, Non-GAAP Income Tax Expense - Adjusted, and Non-GAAP Net Income Omnicom Group Inc. - Adjusted for the periods presented. Management believes excluding the charges arising from a gain on the disposition of a subsidiary and repositioning costs provides investors with a better picture of the performance of the business during the periods presented.
Page 10
