
Omnicom Group Inc
NYSE:OMC

Income Statement
Earnings Waterfall
Omnicom Group Inc
Revenue
|
14.3B
USD
|
Cost of Revenue
|
-10.5B
USD
|
Gross Profit
|
3.8B
USD
|
Operating Expenses
|
-1.7B
USD
|
Operating Income
|
2.1B
USD
|
Other Expenses
|
-706.6M
USD
|
Net Income
|
1.4B
USD
|
Income Statement
Omnicom Group Inc
Mar-2013 | Jun-2013 | Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
14 311
N/A
|
14 387
+1%
|
14 471
+1%
|
14 585
+1%
|
14 688
+1%
|
14 922
+2%
|
15 181
+2%
|
15 318
+1%
|
15 285
0%
|
15 219
0%
|
15 176
0%
|
15 134
0%
|
15 164
+0%
|
15 244
+1%
|
15 328
+1%
|
15 417
+1%
|
15 505
+1%
|
15 410
-1%
|
15 339
0%
|
15 274
0%
|
15 316
+0%
|
15 385
+0%
|
15 380
0%
|
15 290
-1%
|
15 130
-1%
|
14 990
-1%
|
14 899
-1%
|
14 954
+0%
|
14 892
0%
|
13 973
-6%
|
13 555
-3%
|
13 171
-3%
|
13 191
+0%
|
13 962
+6%
|
14 191
+2%
|
14 289
+1%
|
14 273
0%
|
14 268
0%
|
14 277
+0%
|
14 289
+0%
|
14 322
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(10 487)
|
(10 545)
|
(10 608)
|
(10 732)
|
(10 814)
|
(11 010)
|
(11 244)
|
(11 350)
|
(11 348)
|
(11 343)
|
(11 362)
|
(11 362)
|
(11 366)
|
(11 401)
|
(11 423)
|
(11 419)
|
(11 483)
|
(11 390)
|
(11 299)
|
(11 227)
|
(11 252)
|
(11 293)
|
(11 363)
|
(11 306)
|
(11 161)
|
(11 053)
|
(10 924)
|
(10 972)
|
(10 938)
|
(10 304)
|
(9 886)
|
(9 680)
|
(9 691)
|
(10 263)
|
(10 438)
|
(10 402)
|
(10 349)
|
(10 312)
|
(10 326)
|
(10 326)
|
(10 496)
|
|
Gross Profit |
3 824
N/A
|
3 842
+0%
|
3 863
+1%
|
3 853
0%
|
3 874
+1%
|
3 912
+1%
|
3 937
+1%
|
3 968
+1%
|
3 937
-1%
|
3 876
-2%
|
3 814
-2%
|
3 773
-1%
|
3 799
+1%
|
3 843
+1%
|
3 905
+2%
|
3 998
+2%
|
4 022
+1%
|
4 021
0%
|
4 040
+0%
|
4 046
+0%
|
4 064
+0%
|
4 092
+1%
|
4 018
-2%
|
3 984
-1%
|
3 969
0%
|
3 937
-1%
|
3 976
+1%
|
3 982
+0%
|
3 954
-1%
|
3 669
-7%
|
3 669
+0%
|
3 492
-5%
|
3 500
+0%
|
3 699
+6%
|
3 753
+1%
|
3 887
+4%
|
3 924
+1%
|
3 957
+1%
|
3 951
0%
|
3 963
+0%
|
3 826
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 010)
|
(2 012)
|
(2 013)
|
(1 986)
|
(1 989)
|
(2 051)
|
(2 001)
|
(2 026)
|
(1 998)
|
(1 947)
|
(1 890)
|
(1 852)
|
(1 864)
|
(1 886)
|
(1 923)
|
(1 967)
|
(1 968)
|
(1 957)
|
(1 959)
|
(1 963)
|
(1 974)
|
(1 992)
|
(2 063)
|
(2 029)
|
(1 828)
|
(1 804)
|
(1 872)
|
(1 859)
|
(1 840)
|
(1 789)
|
(1 761)
|
(1 722)
|
(1 856)
|
(1 706)
|
(1 720)
|
(1 740)
|
(1 776)
|
(1 785)
|
(1 774)
|
(1 767)
|
(1 749)
|
|
Selling, General & Administrative |
(2 010)
|
(2 012)
|
(2 013)
|
(1 986)
|
(1 989)
|
(2 002)
|
(2 001)
|
(2 026)
|
(2 007)
|
(1 956)
|
(1 899)
|
(1 852)
|
(1 790)
|
(1 738)
|
(1 702)
|
(1 675)
|
(1 677)
|
(1 667)
|
(1 674)
|
(1 680)
|
(1 696)
|
(1 717)
|
(1 791)
|
(1 765)
|
(1 752)
|
(1 738)
|
(1 636)
|
(1 628)
|
(1 611)
|
(1 560)
|
(1 536)
|
(1 499)
|
(1 466)
|
(1 491)
|
(1 508)
|
(1 528)
|
(1 562)
|
(1 568)
|
(1 555)
|
(1 547)
|
(1 531)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(74)
|
(147)
|
(220)
|
(293)
|
(291)
|
(290)
|
(285)
|
(282)
|
(279)
|
(275)
|
(272)
|
(264)
|
(254)
|
(245)
|
(237)
|
(232)
|
(229)
|
(228)
|
(225)
|
(223)
|
(219)
|
(215)
|
(212)
|
(212)
|
(214)
|
(216)
|
(219)
|
(219)
|
(218)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(48)
|
0
|
0
|
9
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
178
|
178
|
0
|
0
|
0
|
0
|
0
|
0
|
(171)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
1 813
N/A
|
1 830
+1%
|
1 850
+1%
|
1 867
+1%
|
1 885
+1%
|
1 862
-1%
|
1 936
+4%
|
1 942
+0%
|
1 939
0%
|
1 929
-1%
|
1 924
0%
|
1 920
0%
|
1 935
+1%
|
1 958
+1%
|
1 983
+1%
|
2 031
+2%
|
2 054
+1%
|
2 064
+0%
|
2 081
+1%
|
2 084
+0%
|
2 090
+0%
|
2 101
+1%
|
1 954
-7%
|
1 955
+0%
|
2 141
+9%
|
2 132
0%
|
2 103
-1%
|
2 122
+1%
|
2 114
0%
|
1 880
-11%
|
1 908
+1%
|
1 770
-7%
|
1 644
-7%
|
1 993
+21%
|
2 033
+2%
|
2 147
+6%
|
2 148
+0%
|
2 172
+1%
|
2 177
+0%
|
2 197
+1%
|
2 077
-5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(156)
|
(162)
|
(165)
|
(164)
|
(162)
|
(155)
|
(144)
|
(134)
|
(129)
|
(130)
|
(135)
|
(142)
|
(147)
|
(158)
|
(164)
|
(189)
|
(194)
|
(200)
|
(211)
|
(199)
|
(201)
|
(202)
|
(206)
|
(209)
|
(208)
|
(206)
|
(199)
|
(184)
|
(176)
|
(173)
|
(172)
|
(182)
|
(191)
|
(191)
|
(186)
|
(183)
|
(178)
|
(171)
|
(156)
|
(138)
|
(114)
|
|
Non-Reccuring Items |
0
|
0
|
(28)
|
(41)
|
(48)
|
0
|
(20)
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
178
|
178
|
0
|
0
|
0
|
0
|
(8)
|
(286)
|
(286)
|
(179)
|
0
|
131
|
131
|
24
|
(90)
|
(113)
|
(113)
|
(113)
|
0
|
|
Pre-Tax Income |
1 657
N/A
|
1 668
+1%
|
1 658
-1%
|
1 661
+0%
|
1 674
+1%
|
1 706
+2%
|
1 772
+4%
|
1 810
+2%
|
1 810
0%
|
1 799
-1%
|
1 789
-1%
|
1 779
-1%
|
1 787
+0%
|
1 800
+1%
|
1 819
+1%
|
1 842
+1%
|
1 860
+1%
|
1 863
+0%
|
1 870
+0%
|
1 885
+1%
|
1 889
+0%
|
1 899
+1%
|
1 927
+1%
|
1 924
0%
|
1 932
+0%
|
1 926
0%
|
1 905
-1%
|
1 938
+2%
|
1 930
0%
|
1 422
-26%
|
1 451
+2%
|
1 409
-3%
|
1 453
+3%
|
1 932
+33%
|
1 977
+2%
|
1 989
+1%
|
1 881
-5%
|
1 888
+0%
|
1 907
+1%
|
1 945
+2%
|
1 962
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(527)
|
(529)
|
(526)
|
(565)
|
(572)
|
(569)
|
(587)
|
(593)
|
(590)
|
(595)
|
(589)
|
(584)
|
(586)
|
(589)
|
(594)
|
(601)
|
(593)
|
(592)
|
(590)
|
(590)
|
(573)
|
(543)
|
(497)
|
(464)
|
(476)
|
(469)
|
(495)
|
(505)
|
(499)
|
(391)
|
(399)
|
(382)
|
(396)
|
(498)
|
(508)
|
(522)
|
(525)
|
(535)
|
(538)
|
(547)
|
(515)
|
|
Income from Continuing Operations |
1 130
|
1 139
|
1 131
|
1 096
|
1 102
|
1 137
|
1 185
|
1 217
|
1 220
|
1 205
|
1 200
|
1 195
|
1 201
|
1 211
|
1 224
|
1 241
|
1 267
|
1 272
|
1 281
|
1 295
|
1 317
|
1 356
|
1 430
|
1 461
|
1 457
|
1 457
|
1 409
|
1 434
|
1 431
|
1 031
|
1 051
|
1 028
|
1 057
|
1 435
|
1 469
|
1 467
|
1 356
|
1 353
|
1 369
|
1 399
|
1 448
|
|
Income to Minority Interest |
(118)
|
(118)
|
(117)
|
(121)
|
(123)
|
(125)
|
(126)
|
(129)
|
(127)
|
(123)
|
(120)
|
(110)
|
(107)
|
(104)
|
(101)
|
(98)
|
(101)
|
(102)
|
(101)
|
(104)
|
(104)
|
(108)
|
(117)
|
(114)
|
(110)
|
(103)
|
(92)
|
(97)
|
(94)
|
(80)
|
(80)
|
(75)
|
(80)
|
(94)
|
(97)
|
(100)
|
(102)
|
(101)
|
(95)
|
(87)
|
(83)
|
|
Equity Earnings Affiliates |
(14)
|
(16)
|
(17)
|
16
|
13
|
14
|
16
|
16
|
15
|
15
|
12
|
8
|
9
|
8
|
6
|
5
|
6
|
5
|
4
|
4
|
4
|
4
|
4
|
9
|
8
|
7
|
7
|
2
|
(3)
|
(12)
|
(9)
|
(7)
|
(2)
|
6
|
5
|
8
|
7
|
9
|
8
|
5
|
5
|
|
Net Income (Common) |
975
N/A
|
981
+1%
|
973
-1%
|
966
-1%
|
968
+0%
|
1 005
+4%
|
1 053
+5%
|
1 104
+5%
|
1 109
+0%
|
1 100
-1%
|
1 097
0%
|
1 094
0%
|
1 104
+1%
|
1 118
+1%
|
1 134
+1%
|
1 142
+1%
|
1 167
+2%
|
1 171
+0%
|
1 181
+1%
|
1 087
-8%
|
1 110
+2%
|
1 146
+3%
|
1 181
+3%
|
1 326
+12%
|
1 325
0%
|
1 332
+0%
|
1 323
-1%
|
1 339
+1%
|
1 334
0%
|
939
-30%
|
962
+2%
|
945
-2%
|
975
+3%
|
1 347
+38%
|
1 390
+3%
|
1 408
+1%
|
1 294
-8%
|
1 294
+0%
|
1 303
+1%
|
1 317
+1%
|
1 370
+4%
|