Publicis Groupe SA
PAR:PUB
Publicis Groupe SA
PAR:PUB
Price:
77.98
EUR
-1.04%
Market Cap:
€19.8B
Income Statement
Earnings Waterfall
Publicis Groupe SA
Publicis Groupe SA
Income Statement
Publicis Groupe SA
Publicis Groupe SA
Currency: EUR
| Dec-2000 | Jun-2001 | Dec-2001 | Jun-2002 | Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
26
|
0
|
53
|
0
|
154
|
60
|
124
|
122
|
117
|
123
|
124
|
123
|
110
|
81
|
73
|
79
|
81
|
83
|
89
|
91
|
71
|
50
|
46
|
45
|
48
|
82
|
109
|
107
|
107
|
107
|
101
|
116
|
139
|
100
|
207
|
80
|
262
|
72
|
185
|
80
|
205
|
81
|
199
|
82
|
206
|
86
|
0
|
|
| Revenue |
1 770
N/A
|
2 231
+26%
|
2 434
+9%
|
2 462
+1%
|
2 926
+19%
|
3 620
+24%
|
3 863
+7%
|
3 840
-1%
|
3 832
0%
|
3 917
+2%
|
4 127
+5%
|
4 317
+5%
|
4 386
+2%
|
4 512
+3%
|
4 671
+4%
|
4 649
0%
|
4 704
+1%
|
4 687
0%
|
4 524
-3%
|
4 853
+7%
|
5 418
+12%
|
5 579
+3%
|
5 816
+4%
|
6 201
+7%
|
6 610
+7%
|
6 877
+4%
|
6 953
+1%
|
6 960
+0%
|
7 255
+4%
|
8 439
+16%
|
9 601
+14%
|
9 812
+2%
|
9 733
-1%
|
10 101
+4%
|
10 246
+1%
|
9 850
-4%
|
9 951
+1%
|
10 094
+1%
|
11 001
+9%
|
11 411
+4%
|
10 788
-5%
|
11 003
+2%
|
11 738
+7%
|
12 792
+9%
|
14 196
+11%
|
14 754
+4%
|
14 802
+0%
|
15 347
+4%
|
16 030
+4%
|
16 863
+5%
|
17 399
+3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 528)
|
(1 951)
|
(2 157)
|
(2 192)
|
(2 590)
|
(3 219)
|
(3 454)
|
(3 375)
|
(3 281)
|
(3 332)
|
(3 522)
|
(3 645)
|
(3 693)
|
(3 814)
|
(3 922)
|
(3 879)
|
(3 942)
|
(3 938)
|
(3 873)
|
(4 089)
|
(4 596)
|
(4 760)
|
(4 923)
|
(5 280)
|
(5 592)
|
(5 780)
|
(5 894)
|
(5 928)
|
(6 123)
|
(7 172)
|
(8 202)
|
(8 380)
|
(8 293)
|
(8 637)
|
(8 815)
|
(8 439)
|
(8 497)
|
(8 639)
|
(9 545)
|
(10 056)
|
(9 567)
|
(9 576)
|
(10 155)
|
(11 006)
|
(12 215)
|
(12 715)
|
(12 909)
|
(13 331)
|
(13 609)
|
(14 321)
|
(14 968)
|
|
| Selling, General & Administrative |
(984)
|
(1 278)
|
(1 363)
|
(1 371)
|
(2 415)
|
(2 071)
|
(3 186)
|
(2 267)
|
(3 133)
|
(2 336)
|
(3 362)
|
(2 580)
|
(3 566)
|
(2 728)
|
(3 783)
|
(2 816)
|
(3 815)
|
(2 886)
|
(3 752)
|
(3 002)
|
(4 451)
|
(3 473)
|
(3 617)
|
(3 855)
|
(4 446)
|
(4 268)
|
(4 714)
|
(4 361)
|
(4 901)
|
(5 251)
|
(6 490)
|
(6 115)
|
(6 557)
|
(6 083)
|
(5 977)
|
(5 716)
|
(5 747)
|
(5 792)
|
(6 073)
|
(6 418)
|
(6 242)
|
(6 192)
|
(6 639)
|
(7 353)
|
(8 211)
|
(8 523)
|
(8 514)
|
(8 771)
|
(9 088)
|
(9 403)
|
(9 590)
|
|
| Depreciation & Amortization |
(92)
|
(117)
|
(149)
|
(160)
|
(197)
|
(252)
|
(268)
|
(215)
|
(148)
|
(139)
|
(139)
|
(127)
|
(129)
|
(109)
|
(139)
|
(104)
|
(133)
|
(100)
|
(122)
|
(98)
|
(145)
|
(139)
|
(141)
|
(169)
|
(171)
|
(180)
|
(169)
|
(167)
|
(176)
|
(223)
|
(263)
|
(259)
|
(245)
|
(236)
|
(234)
|
(417)
|
(595)
|
(596)
|
(790)
|
(933)
|
(939)
|
(859)
|
(733)
|
(776)
|
(822)
|
(800)
|
(750)
|
(730)
|
(729)
|
(730)
|
(732)
|
|
| Other Operating Expenses |
(452)
|
(556)
|
(645)
|
(661)
|
22
|
(896)
|
0
|
(893)
|
0
|
(857)
|
(21)
|
(938)
|
2
|
(977)
|
0
|
(959)
|
6
|
(952)
|
1
|
(989)
|
0
|
(1 148)
|
(1 165)
|
(1 256)
|
(975)
|
(1 332)
|
(1 011)
|
(1 400)
|
(1 046)
|
(1 698)
|
(1 449)
|
(2 006)
|
(1 491)
|
(2 318)
|
(2 604)
|
(2 306)
|
(2 155)
|
(2 251)
|
(2 682)
|
(2 705)
|
(2 386)
|
(2 525)
|
(2 783)
|
(2 877)
|
(3 182)
|
(3 392)
|
(3 645)
|
(3 830)
|
(3 792)
|
(4 188)
|
(4 646)
|
|
| Operating Income |
242
N/A
|
279
+15%
|
277
-1%
|
270
-3%
|
336
+24%
|
401
+19%
|
409
+2%
|
465
+14%
|
551
+18%
|
585
+6%
|
605
+3%
|
672
+11%
|
693
+3%
|
698
+1%
|
749
+7%
|
770
+3%
|
762
-1%
|
749
-2%
|
651
-13%
|
764
+17%
|
822
+8%
|
819
0%
|
893
+9%
|
921
+3%
|
1 018
+11%
|
1 097
+8%
|
1 059
-3%
|
1 032
-3%
|
1 132
+10%
|
1 267
+12%
|
1 399
+10%
|
1 432
+2%
|
1 440
+1%
|
1 464
+2%
|
1 431
-2%
|
1 411
-1%
|
1 454
+3%
|
1 455
+0%
|
1 456
+0%
|
1 355
-7%
|
1 221
-10%
|
1 427
+17%
|
1 583
+11%
|
1 786
+13%
|
1 981
+11%
|
2 039
+3%
|
1 893
-7%
|
2 016
+6%
|
2 421
+20%
|
2 542
+5%
|
2 431
-4%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
(26)
|
0
|
(53)
|
(73)
|
(101)
|
(75)
|
(81)
|
(102)
|
(38)
|
(49)
|
(69)
|
(78)
|
(81)
|
(66)
|
(61)
|
(70)
|
(65)
|
(57)
|
(53)
|
(40)
|
(32)
|
(21)
|
(18)
|
(28)
|
(22)
|
(43)
|
(66)
|
(67)
|
(64)
|
(61)
|
(52)
|
(51)
|
(73)
|
(56)
|
(97)
|
(166)
|
(198)
|
(193)
|
(153)
|
(146)
|
(119)
|
(47)
|
78
|
69
|
6
|
(27)
|
(51)
|
|
| Non-Reccuring Items |
0
|
(21)
|
(8)
|
10
|
(3)
|
(1)
|
(7)
|
(6)
|
(27)
|
(53)
|
47
|
41
|
(4)
|
10
|
(3)
|
(35)
|
(11)
|
(61)
|
(22)
|
(38)
|
13
|
12
|
19
|
34
|
27
|
5
|
64
|
37
|
(63)
|
(39)
|
(21)
|
(13)
|
(1 431)
|
(1 446)
|
(115)
|
(241)
|
(151)
|
(104)
|
(189)
|
(323)
|
(238)
|
(100)
|
(149)
|
(189)
|
(214)
|
(190)
|
(153)
|
(111)
|
(207)
|
(234)
|
(37)
|
|
| Total Other Income |
11
|
(8)
|
(30)
|
(21)
|
(2)
|
(54)
|
(7)
|
(36)
|
(13)
|
(2)
|
(11)
|
26
|
(12)
|
(10)
|
(9)
|
(4)
|
2
|
2
|
(9)
|
(15)
|
(11)
|
(5)
|
(5)
|
2
|
0
|
(8)
|
(3)
|
(7)
|
(6)
|
1
|
(23)
|
(39)
|
(118)
|
(131)
|
(75)
|
(63)
|
(11)
|
17
|
(16)
|
(35)
|
(17)
|
13
|
62
|
66
|
0
|
(41)
|
(87)
|
(37)
|
(2)
|
(2)
|
(108)
|
|
| Pre-Tax Income |
253
N/A
|
250
-1%
|
239
-4%
|
259
+8%
|
305
+18%
|
346
+13%
|
342
-1%
|
350
+2%
|
410
+17%
|
455
+11%
|
560
+23%
|
637
+14%
|
639
+0%
|
649
+2%
|
668
+3%
|
653
-2%
|
672
+3%
|
624
-7%
|
559
-10%
|
641
+15%
|
759
+18%
|
769
+1%
|
854
+11%
|
917
+7%
|
1 013
+10%
|
1 073
+6%
|
1 102
+3%
|
1 034
-6%
|
1 041
+1%
|
1 186
+14%
|
1 289
+9%
|
1 313
+2%
|
(173)
N/A
|
(174)
-1%
|
1 189
N/A
|
1 056
-11%
|
1 219
+15%
|
1 312
+8%
|
1 154
-12%
|
831
-28%
|
768
-8%
|
1 147
+49%
|
1 343
+17%
|
1 517
+13%
|
1 648
+9%
|
1 761
+7%
|
1 731
-2%
|
1 937
+12%
|
2 218
+15%
|
2 279
+3%
|
2 235
-2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(92)
|
(89)
|
(78)
|
(90)
|
(132)
|
(166)
|
(172)
|
(153)
|
(112)
|
(120)
|
(157)
|
(177)
|
(192)
|
(192)
|
(201)
|
(197)
|
(196)
|
(171)
|
(146)
|
(176)
|
(216)
|
(218)
|
(246)
|
(263)
|
(279)
|
(295)
|
(298)
|
(287)
|
(311)
|
(357)
|
(386)
|
(389)
|
(342)
|
(331)
|
(312)
|
(270)
|
(285)
|
(312)
|
(305)
|
(208)
|
(196)
|
(292)
|
(307)
|
(361)
|
(431)
|
(447)
|
(415)
|
(466)
|
(549)
|
(559)
|
(577)
|
|
| Income from Continuing Operations |
161
|
161
|
161
|
169
|
173
|
180
|
170
|
197
|
298
|
335
|
403
|
460
|
447
|
457
|
467
|
456
|
476
|
453
|
413
|
465
|
543
|
551
|
608
|
654
|
734
|
778
|
804
|
747
|
730
|
829
|
903
|
924
|
(515)
|
(505)
|
877
|
786
|
934
|
1 000
|
849
|
623
|
572
|
855
|
1 036
|
1 156
|
1 217
|
1 314
|
1 316
|
1 471
|
1 669
|
1 720
|
1 658
|
|
| Income to Minority Interest |
(31)
|
(42)
|
(19)
|
(22)
|
(29)
|
(27)
|
(24)
|
(27)
|
(26)
|
(24)
|
(28)
|
(30)
|
(26)
|
(24)
|
(24)
|
(18)
|
(31)
|
(29)
|
(14)
|
(18)
|
(25)
|
(25)
|
(29)
|
(28)
|
(27)
|
(28)
|
(17)
|
(13)
|
(14)
|
(11)
|
(10)
|
(12)
|
(7)
|
(7)
|
(10)
|
(8)
|
(11)
|
(10)
|
(3)
|
11
|
5
|
(2)
|
(9)
|
(11)
|
0
|
(9)
|
(10)
|
(9)
|
(9)
|
(13)
|
(8)
|
|
| Equity Earnings Affiliates |
5
|
10
|
9
|
5
|
3
|
4
|
4
|
2
|
6
|
10
|
11
|
23
|
22
|
11
|
9
|
8
|
2
|
(2)
|
4
|
3
|
8
|
18
|
17
|
14
|
25
|
20
|
5
|
5
|
4
|
5
|
8
|
7
|
(5)
|
(9)
|
(5)
|
(2)
|
(4)
|
(10)
|
(5)
|
(2)
|
(1)
|
1
|
0
|
5
|
5
|
3
|
6
|
0
|
(2)
|
4
|
3
|
|
| Net Income (Common) |
150
N/A
|
130
-13%
|
151
+16%
|
152
+1%
|
147
-3%
|
157
+7%
|
150
-4%
|
172
+15%
|
278
+62%
|
321
+15%
|
386
+20%
|
453
+17%
|
443
-2%
|
444
+0%
|
452
+2%
|
446
-1%
|
447
+0%
|
422
-6%
|
403
-5%
|
450
+12%
|
526
+17%
|
544
+3%
|
596
+10%
|
640
+7%
|
732
+14%
|
770
+5%
|
792
+3%
|
739
-7%
|
720
-3%
|
823
+14%
|
901
+9%
|
919
+2%
|
(527)
N/A
|
(521)
+1%
|
862
N/A
|
776
-10%
|
919
+18%
|
981
+7%
|
841
-14%
|
631
-25%
|
576
-9%
|
854
+48%
|
1 027
+20%
|
1 150
+12%
|
1 222
+6%
|
1 308
+7%
|
1 312
+0%
|
1 462
+11%
|
1 660
+14%
|
1 711
+3%
|
1 653
-3%
|
|
| EPS (Diluted) |
1.07
N/A
|
0.94
-12%
|
1.08
+15%
|
0.97
-10%
|
0.86
-11%
|
0.85
-1%
|
0.63
-26%
|
0.81
+29%
|
1.19
+47%
|
1.37
+15%
|
1.65
+20%
|
1.87
+13%
|
1.84
-2%
|
1.83
-1%
|
1.88
+3%
|
1.9
+1%
|
2.02
+6%
|
2.06
+2%
|
1.82
-12%
|
1.89
+4%
|
2.23
+18%
|
2.29
+3%
|
2.51
+10%
|
2.82
+12%
|
3.26
+16%
|
3.47
+6%
|
3.54
+2%
|
3.25
-8%
|
3.16
-3%
|
3.61
+14%
|
3.99
+11%
|
4.11
+3%
|
-2.36
N/A
|
-2.27
+4%
|
3.74
N/A
|
3.35
-10%
|
3.92
+17%
|
4.19
+7%
|
3.55
-15%
|
2.64
-26%
|
2.38
-10%
|
3.43
+44%
|
4.08
+19%
|
4.55
+12%
|
4.82
+6%
|
5.15
+7%
|
5.17
+0%
|
5.76
+11%
|
6.55
+14%
|
6.75
+3%
|
6.52
-3%
|
|
Switch to:
Switch to:
See Also
Discover More
