Interpublic Group of Companies Inc
NYSE:IPG
Income Statement
Earnings Waterfall
Interpublic Group of Companies Inc
Revenue
|
10.9B
USD
|
Cost of Revenue
|
-9.1B
USD
|
Gross Profit
|
1.8B
USD
|
Operating Expenses
|
-331.5m
USD
|
Operating Income
|
1.5B
USD
|
Other Expenses
|
-384.3m
USD
|
Net Income
|
1.1B
USD
|
Income Statement
Interpublic Group of Companies Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
7 122
N/A
|
7 217
+1%
|
7 312
+1%
|
7 453
+2%
|
7 537
+1%
|
7 576
+1%
|
7 600
+0%
|
7 625
+0%
|
7 614
0%
|
7 680
+1%
|
7 722
+1%
|
7 778
+1%
|
9 056
+16%
|
9 378
+4%
|
9 646
+3%
|
9 932
+3%
|
9 048
-9%
|
9 153
+1%
|
9 359
+2%
|
9 448
+1%
|
9 714
+3%
|
9 907
+2%
|
10 035
+1%
|
10 176
+1%
|
10 221
+0%
|
10 220
0%
|
9 725
-5%
|
9 413
-3%
|
9 061
-4%
|
8 958
-1%
|
9 442
+5%
|
9 859
+4%
|
10 241
+4%
|
10 552
+3%
|
10 778
+2%
|
10 874
+1%
|
10 928
+0%
|
10 880
0%
|
10 811
-1%
|
10 852
+0%
|
10 889
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 546)
|
(4 602)
|
(4 652)
|
(4 754)
|
(4 820)
|
(4 847)
|
(4 882)
|
(4 889)
|
(4 858)
|
(4 913)
|
(4 937)
|
(4 964)
|
(7 821)
|
(7 228)
|
(7 898)
|
(8 566)
|
(7 834)
|
(7 930)
|
(8 101)
|
(8 174)
|
(8 336)
|
(8 454)
|
(8 547)
|
(8 656)
|
(8 729)
|
(8 751)
|
(8 384)
|
(8 053)
|
(7 709)
|
(7 436)
|
(7 667)
|
(8 010)
|
(8 388)
|
(8 702)
|
(8 976)
|
(9 100)
|
(9 083)
|
(9 106)
|
(9 083)
|
(9 086)
|
(9 075)
|
|
Gross Profit |
2 577
N/A
|
2 615
+1%
|
2 660
+2%
|
2 699
+1%
|
2 717
+1%
|
2 729
+0%
|
2 718
0%
|
2 736
+1%
|
2 756
+1%
|
2 766
+0%
|
2 784
+1%
|
2 815
+1%
|
1 235
-56%
|
2 150
+74%
|
1 748
-19%
|
1 366
-22%
|
1 214
-11%
|
1 223
+1%
|
1 258
+3%
|
1 274
+1%
|
1 378
+8%
|
1 453
+5%
|
1 488
+2%
|
1 520
+2%
|
1 492
-2%
|
1 469
-2%
|
1 342
-9%
|
1 359
+1%
|
1 352
-1%
|
1 522
+13%
|
1 776
+17%
|
1 848
+4%
|
1 853
+0%
|
1 851
0%
|
1 802
-3%
|
1 774
-2%
|
1 845
+4%
|
1 775
-4%
|
1 729
-3%
|
1 766
+2%
|
1 814
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 918)
|
(1 925)
|
(1 949)
|
(1 959)
|
(1 928)
|
(1 921)
|
(1 890)
|
(1 887)
|
(1 885)
|
(1 882)
|
(1 891)
|
(1 906)
|
(299)
|
(1 200)
|
(797)
|
(367)
|
(275)
|
(281)
|
(292)
|
(302)
|
(370)
|
(401)
|
(419)
|
(432)
|
(373)
|
(355)
|
(341)
|
(343)
|
(350)
|
(352)
|
(374)
|
(395)
|
(406)
|
(396)
|
(383)
|
(367)
|
(361)
|
(353)
|
(347)
|
(345)
|
(332)
|
|
Selling, General & Administrative |
(1 918)
|
(1 925)
|
(1 949)
|
(1 959)
|
(1 928)
|
(1 921)
|
(1 890)
|
(1 887)
|
(1 885)
|
(1 882)
|
(1 891)
|
(1 906)
|
(139)
|
(999)
|
(554)
|
(82)
|
(119)
|
(118)
|
(127)
|
(135)
|
(167)
|
(173)
|
(162)
|
(150)
|
(94)
|
(75)
|
(61)
|
(61)
|
(59)
|
(65)
|
(90)
|
(112)
|
(122)
|
(113)
|
(103)
|
(90)
|
(87)
|
(81)
|
(75)
|
(74)
|
(67)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(160)
|
(201)
|
(243)
|
(285)
|
(157)
|
(162)
|
(165)
|
(167)
|
(203)
|
(228)
|
(257)
|
(282)
|
(279)
|
(280)
|
(280)
|
(282)
|
(291)
|
(287)
|
(284)
|
(282)
|
(284)
|
(282)
|
(279)
|
(277)
|
(274)
|
(273)
|
(272)
|
(271)
|
(264)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
659
N/A
|
690
+5%
|
711
+3%
|
740
+4%
|
789
+7%
|
808
+2%
|
828
+2%
|
849
+2%
|
871
+3%
|
884
+2%
|
893
+1%
|
909
+2%
|
936
+3%
|
950
+2%
|
951
+0%
|
999
+5%
|
938
-6%
|
943
+0%
|
966
+2%
|
973
+1%
|
1 009
+4%
|
1 052
+4%
|
1 069
+2%
|
1 088
+2%
|
1 120
+3%
|
1 114
-1%
|
1 001
-10%
|
1 016
+2%
|
1 002
-1%
|
1 171
+17%
|
1 402
+20%
|
1 454
+4%
|
1 447
0%
|
1 455
+1%
|
1 420
-2%
|
1 408
-1%
|
1 484
+5%
|
1 421
-4%
|
1 381
-3%
|
1 421
+3%
|
1 483
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(96)
|
(82)
|
(66)
|
(61)
|
(58)
|
(57)
|
(57)
|
(59)
|
(63)
|
(66)
|
(70)
|
(71)
|
(71)
|
(69)
|
(72)
|
(71)
|
(71)
|
(72)
|
(72)
|
(77)
|
(101)
|
(127)
|
(150)
|
(168)
|
(165)
|
(157)
|
(157)
|
(161)
|
(163)
|
(171)
|
(162)
|
(153)
|
(143)
|
(130)
|
(125)
|
(118)
|
(111)
|
(97)
|
(95)
|
(91)
|
(85)
|
|
Non-Reccuring Items |
(107)
|
(106)
|
(116)
|
(70)
|
(10)
|
(11)
|
(1)
|
(38)
|
(49)
|
(65)
|
(67)
|
(26)
|
(41)
|
(24)
|
(35)
|
(48)
|
(24)
|
(49)
|
(56)
|
(53)
|
(62)
|
(78)
|
(63)
|
(65)
|
(77)
|
(60)
|
(187)
|
(236)
|
(481)
|
(545)
|
(414)
|
(359)
|
(104)
|
(29)
|
(28)
|
(19)
|
(114)
|
(107)
|
(107)
|
(127)
|
18
|
|
Total Other Income |
11
|
13
|
7
|
7
|
(1)
|
(1)
|
1
|
2
|
3
|
2
|
3
|
5
|
1
|
2
|
(3)
|
(6)
|
(2)
|
(2)
|
4
|
(5)
|
(8)
|
(6)
|
(10)
|
(0)
|
1
|
0
|
(1)
|
(4)
|
3
|
4
|
12
|
21
|
23
|
20
|
10
|
18
|
10
|
8
|
10
|
(6)
|
(8)
|
|
Pre-Tax Income |
468
N/A
|
515
+10%
|
536
+4%
|
616
+15%
|
721
+17%
|
739
+3%
|
772
+4%
|
753
-2%
|
762
+1%
|
755
-1%
|
760
+1%
|
817
+8%
|
826
+1%
|
858
+4%
|
842
-2%
|
874
+4%
|
841
-4%
|
820
-3%
|
842
+3%
|
838
0%
|
838
+0%
|
841
+0%
|
846
+1%
|
854
+1%
|
878
+3%
|
897
+2%
|
656
-27%
|
616
-6%
|
361
-41%
|
458
+27%
|
837
+83%
|
962
+15%
|
1 222
+27%
|
1 316
+8%
|
1 276
-3%
|
1 289
+1%
|
1 269
-2%
|
1 225
-3%
|
1 189
-3%
|
1 197
+1%
|
1 408
+18%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(181)
|
(192)
|
(195)
|
(232)
|
(217)
|
(217)
|
(229)
|
(225)
|
(283)
|
(269)
|
(235)
|
(237)
|
(197)
|
(212)
|
(250)
|
(241)
|
(271)
|
(284)
|
(266)
|
(272)
|
(199)
|
(197)
|
(177)
|
(181)
|
(205)
|
(212)
|
(187)
|
(36)
|
(8)
|
(15)
|
(82)
|
(243)
|
(252)
|
(277)
|
(274)
|
(277)
|
(318)
|
(303)
|
(230)
|
(245)
|
(291)
|
|
Income from Continuing Operations |
287
|
323
|
341
|
384
|
504
|
522
|
542
|
528
|
479
|
486
|
525
|
580
|
629
|
646
|
592
|
633
|
570
|
535
|
575
|
566
|
639
|
644
|
669
|
674
|
674
|
686
|
469
|
580
|
353
|
443
|
754
|
720
|
970
|
1 039
|
1 002
|
1 013
|
951
|
922
|
959
|
952
|
1 117
|
|
Income to Minority Interest |
(21)
|
(22)
|
(23)
|
(25)
|
(28)
|
(27)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(27)
|
(24)
|
(23)
|
(20)
|
(18)
|
(16)
|
(17)
|
(20)
|
(19)
|
(19)
|
(19)
|
(21)
|
(21)
|
(18)
|
(17)
|
(16)
|
(12)
|
(3)
|
(6)
|
(9)
|
(15)
|
(20)
|
(21)
|
(19)
|
(20)
|
(18)
|
(23)
|
(24)
|
(20)
|
(20)
|
|
Equity Earnings Affiliates |
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
0
|
1
|
3
|
2
|
1
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
1
|
0
|
1
|
1
|
(0)
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
5
|
6
|
5
|
5
|
1
|
1
|
|
Net Income (Common) |
259
N/A
|
298
+15%
|
317
+7%
|
361
+14%
|
477
+32%
|
496
+4%
|
518
+4%
|
503
-3%
|
455
-10%
|
462
+1%
|
498
+8%
|
551
+11%
|
605
+10%
|
624
+3%
|
575
-8%
|
616
+7%
|
554
-10%
|
516
-7%
|
554
+7%
|
545
-2%
|
619
+14%
|
625
+1%
|
649
+4%
|
653
+1%
|
656
+0%
|
669
+2%
|
454
-32%
|
568
+25%
|
351
-38%
|
438
+25%
|
747
+71%
|
707
-5%
|
953
+35%
|
1 021
+7%
|
987
-3%
|
999
+1%
|
938
-6%
|
905
-4%
|
941
+4%
|
932
-1%
|
1 098
+18%
|