XML 36 R24.htm IDEA: XBRL DOCUMENT v3.10.0.1
Revenue (Tables)
9 Months Ended
Sep. 30, 2018
Revenue from Contract with Customer [Abstract]  
Consolidated Statement of Operations
CONSOLIDATED STATEMENT OF OPERATIONS
 
Three months ended
September 30, 2017
 
Nine months ended
September 30, 2017
 
As Revised 1
 
ASC 606 Adjustments
 
As Adjusted
 
As Revised 1
 
ASC 606 Adjustments
 
As Adjusted
REVENUE:
 
 
 
 
 
 
 
 
 
 
 
Net revenue
$
1,796.6

 
$
35.9

 
$
1,832.5

 
$
5,282.3

 
$
60.1

 
$
5,342.4

Billable expenses
106.0

 
269.7

 
375.7

 
259.1

 
856.3

 
1,115.4

Total revenue
1,902.6

 
305.6

 
2,208.2

 
5,541.4

 
916.4

 
6,457.8

 
 
 
 
 
 
 
 
 
 
 
 
OPERATING EXPENSES:
 
 
 
 
 
 
 
 
 
 
 
Salaries and related expenses
1,218.8

 

 
1,218.8

 
3,699.4

 

 
3,699.4

Office and other direct expenses
302.9

 

 
302.9

 
934.0

 

 
934.0

Billable expenses
106.0

 
269.7

 
375.7

 
259.1

 
856.3

 
1,115.4

Cost of services
1,627.7

 
269.7

 
1,897.4

 
4,892.5

 
856.3

 
5,748.8

Selling, general and administrative expenses
13.6

 

 
13.6

 
69.1

 

 
69.1

Depreciation and amortization
42.2

 

 
42.2

 
124.5

 

 
124.5

Total operating expenses
1,683.5

 
269.7

 
1,953.2

 
5,086.1

 
856.3

 
5,942.4

 
 
 
 
 
 
 
 
 
 
 
 
OPERATING INCOME
219.1

 
35.9

 
255.0

 
455.3

 
60.1

 
515.4

 
 
 
 
 
 
 
 
 
 
 
 
EXPENSES AND OTHER INCOME:
 
 
 
 
 
 
 
 
 
 
 
Interest expense
(21.0
)
 

 
(21.0
)
 
(67.6
)
 

 
(67.6
)
Interest income
4.1

 

 
4.1

 
14.0

 

 
14.0

Other expense, net
(9.9
)
 

 
(9.9
)
 
(24.5
)
 

 
(24.5
)
Total (expenses) and other income
(26.8
)
 

 
(26.8
)
 
(78.1
)
 

 
(78.1
)
 
 
 
 
 
 
 
 
 
 
 
 
Income before income taxes
192.3

 
35.9

 
228.2

 
377.2

 
60.1

 
437.3

Provision for income taxes
42.5

 
12.4

 
54.9

 
115.8

 
20.4

 
136.2

Income of consolidated companies
149.8

 
23.5

 
173.3

 
261.4

 
39.7

 
301.1

Equity in net (loss) income of unconsolidated affiliates
(1.0
)
 

 
(1.0
)
 
0.1

 

 
0.1

NET INCOME
148.8

 
23.5

 
172.3

 
261.5

 
39.7

 
301.2

Net (income) loss attributable to noncontrolling interests
(2.6
)
 

 
(2.6
)
 
0.9

 

 
0.9

NET INCOME AVAILABLE TO IPG COMMON STOCKHOLDERS
$
146.2

 
$
23.5

 
$
169.7

 
$
262.4

 
$
39.7

 
$
302.1

 
 
 
 
 
 
 
 
 
 
 
 
Earnings per share available to IPG common stockholders:
 
 
 
 
 
 
 
 
 
 
 
Basic
$
0.38

 
$
0.06

 
$
0.44

 
$
0.67

 
$
0.10

 
$
0.77

Diluted
$
0.37

 
$
0.06

 
$
0.43

 
$
0.66

 
$
0.10

 
$
0.76

 
 
 
 
 
 
 
 
 
 
 
 
Weighted-average number of common shares outstanding:
 
 
 
 
 
 
 
 
 
 
 
Basic
389.5

 

 
389.5

 
391.2

 

 
391.2

Diluted
397.2

 

 
397.2

 
398.6

 

 
398.6

 
 
 
 
 
 
 
 
 
 
 
 
Dividends declared per common share
$
0.18

 
 
 
$
0.18

 
$
0.54

 
 
 
$
0.54


 
1
These amounts have been revised for the new presentation as described in Note 1.
Condensed Balance Sheet
CONSOLIDATED BALANCE SHEET
 
December 31, 2017
 
As Reported
 
ASC 606 Adjustments
 
As Adjusted
ASSETS:
 
 
 
 
 
Cash and cash equivalents
$
790.9

 
$

 
$
790.9

Accounts receivable, net of allowance of $42.7
4,585.0

 

 
4,585.0

Expenditures billable to clients
1,747.4

 
(1,747.4
)
 

Accounts receivable, billable to clients

 
1,747.4

 
1,747.4

Assets held for sale
5.7

 

 
5.7

Other current assets
335.1

 
11.4

 
346.5

Total current assets
7,464.1

 
11.4

 
7,475.5

Property and equipment, net of accumulated depreciation of $1,036.2
650.4

 

 
650.4

Deferred income taxes
236.0

 
(2.0
)
 
234.0

Goodwill
3,820.4

 

 
3,820.4

Other non-current assets
524.3

 
0.1

 
524.4

TOTAL ASSETS
$
12,695.2

 
$
9.5

 
$
12,704.7

 
 
 
 
 
 
LIABILITIES:
 
 
 
 
 
Accounts payable
$
6,907.8

 
$
(487.6
)
 
$
6,420.2

Accrued liabilities
674.7

 

 
674.7

Contract liabilities

 
484.7

 
484.7

Short-term borrowings
84.9

 

 
84.9

Current portion of long-term debt
2.0

 

 
2.0

Liabilities held for sale
8.8

 

 
8.8

Total current liabilities
7,678.2

 
(2.9
)
 
7,675.3

Long-term debt
1,285.6

 

 
1,285.6

Deferred compensation
476.6

 

 
476.6

Other non-current liabilities
766.9

 
1.9

 
768.8

TOTAL LIABILITIES
10,207.3

 
(1.0
)
 
10,206.3

 
 
 
 
 
 
Redeemable noncontrolling interests
252.1

 

 
252.1

 
 
 
 
 
 
STOCKHOLDERS’ EQUITY:
 
 
 
 
 
Common stock
38.6

 

 
38.6

Additional paid-in capital
955.2

 

 
955.2

Retained earnings
2,093.6

 
10.9

 
2,104.5

Accumulated other comprehensive loss, net of tax
(827.4
)
 
(0.4
)
 
(827.8
)
 
2,260.0

 
10.5

 
2,270.5

Less: Treasury stock
(59.0
)
 

 
(59.0
)
Total IPG stockholders’ equity
2,201.0

 
10.5

 
2,211.5

Noncontrolling interests
34.8

 

 
34.8

TOTAL STOCKHOLDERS’ EQUITY
2,235.8

 
10.5

 
2,246.3

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$
12,695.2

 
$
9.5

 
$
12,704.7

Condensed Statements of Cash Flows
CONSOLIDATED STATEMENT OF CASH FLOWS
 
Nine months ended September 30, 2017
  
As Reported
 
ASC 606 Adjustments
 
As Adjusted
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
Net income
$
261.5

 
$
39.7

 
$
301.2

Adjustments to reconcile net income to net cash used in operating activities:
 
 
 
 
 
Depreciation and amortization
124.5

 

 
124.5

Provision for uncollectible receivables
9.5

 

 
9.5

Amortization of restricted stock and other non-cash compensation
59.8

 

 
59.8

Net amortization of bond discounts and deferred financing costs
4.2

 

 
4.2

Deferred income tax provision
(1.6
)
 
20.4

 
18.8

Net losses on sales of businesses
20.9

 

 
20.9

Other
16.1

 

 
16.1

Changes in assets and liabilities, net of acquisitions and divestitures, providing (using) cash:
 
 
 
 
 
Accounts receivable
875.8

 

 
875.8

Expenditures billable to clients
(165.9
)
 
165.9

 

Accounts receivable, billable to clients

 
(166.9
)
 
(166.9
)
Other current assets
(48.2
)
 
(15.7
)
 
(63.9
)
Accounts payable
(986.4
)
 
24.7

 
(961.7
)
Accrued liabilities
(287.8
)
 

 
(287.8
)
Contract liabilities

 
(68.1
)
 
(68.1
)
Other non-current assets and liabilities
(21.4
)
 

 
(21.4
)
Net cash used in operating activities
(139.0
)
 

 
(139.0
)
CASH FLOWS FROM INVESTING ACTIVITIES:
 
 
 
 
 
Net cash used in investing activities
(140.5
)
 

 
(140.5
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
Net cash used in financing activities
(113.1
)
 

 
(113.1
)
Effect of foreign exchange rate changes on cash, cash equivalents and restricted cash
0.4

 

 
0.4

Net decrease in cash, cash equivalents and restricted cash
(392.2
)
 

 
(392.2
)
Cash, cash equivalents and restricted cash at beginning of period
1,100.2

 

 
1,100.2

Cash, cash equivalents and restricted cash at end of period
$
708.0

 
$

 
$
708.0


Disaggregation of Revenue Principal Geographic Markets
 
Three months ended
September 30,
 
Nine months ended
September 30,
Total revenue:
2018
 
2017
 
2018
 
2017
United States
$
1,407.1

 
$
1,340.8

 
$
4,203.5

 
$
4,006.8

International:
 
 
 
 
 
 
 
United Kingdom
220.9

 
201.7

 
626.9

 
542.7

Continental Europe
177.5

 
171.6

 
564.3

 
506.1

Asia Pacific
267.3

 
259.9

 
803.0

 
740.7

Latin America
95.3

 
94.9

 
267.8

 
265.2

Other
129.4

 
139.3

 
392.9

 
396.3

Total International
890.4

 
867.4

 
2,654.9

 
2,451.0

Total Consolidated
$
2,297.5

 
$
2,208.2

 
$
6,858.4

 
$
6,457.8

 
 
Three months ended
September 30,
 
Nine months ended
September 30,
Net revenue:
2018
 
2017
 
2018
 
2017
United States
$
1,160.9

 
$
1,109.6

 
$
3,424.7

 
$
3,294.3

International:
 
 
 
 
 
 
 
United Kingdom
174.0

 
160.0

 
513.2

 
436.9

Continental Europe
152.0

 
150.7

 
489.4

 
446.2

Asia Pacific
210.6

 
203.7

 
603.6

 
582.7

Latin America
84.0

 
86.9

 
239.9

 
241.6

Other
114.2

 
121.6

 
347.1

 
340.7

Total International
734.8

 
722.9

 
2,193.2

 
2,048.1

Total Consolidated
$
1,895.7

 
$
1,832.5

 
$
5,617.9

 
$
5,342.4

 

IAN
Three months ended
September 30,
 
Nine months ended
September 30,
Total revenue:
2018
 
2017
 
2018
 
2017
United States
$
1,064.2

 
$
1,006.2

 
$
3,150.6

 
$
2,998.4

International
710.5

 
696.6

 
2,122.1

 
1,983.5

Total IAN
$
1,774.7

 
$
1,702.8

 
$
5,272.7

 
$
4,981.9

 
 
 
 
 
 
 
 
Net revenue:
 
 
 
 
 
 
 
United States
$
952.9

 
$
913.1

 
$
2,814.2

 
$
2,701.4

International
627.6

 
618.3

 
1,876.7

 
1,755.1

Total IAN
$
1,580.5

 
$
1,531.4

 
$
4,690.9

 
$
4,456.5

 

CMG
Three months ended
September 30,
 
Nine months ended
September 30,
Total revenue:
2018
 
2017
 
2018
 
2017
United States
$
342.9

 
$
334.6

 
$
1,052.9

 
$
1,008.4

International
179.9

 
170.8

 
532.8

 
467.5

Total CMG
$
522.8

 
$
505.4

 
$
1,585.7

 
$
1,475.9

 
 
 
 
 
 
 
 
Net revenue:
 
 
 
 
 
 
 
United States
$
208.0

 
$
196.5

 
$
610.5

 
$
592.9

International
107.2

 
104.6

 
316.5

 
293.0

Total CMG
$
315.2

 
$
301.1

 
$
927.0

 
$
885.9

Contract Balances
 
September 30,
2018
 
December 31,
2017
Accounts receivable, net of allowance of $46.5 and $42.7, respectively
$
4,009.1

 
$
4,585.0

Accounts receivable, billable to clients
1,995.9

 
1,747.4

Contract assets
57.8

 
11.5

Contract liabilities (deferred revenue)
514.4

 
484.7