
Omnicom (OMC) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
4.0B
Gross Profit
668.3M
16.64%
Operating Income
439.2M
10.94%
Net Income
277.8M
6.92%
EPS (Diluted)
$1.31
Balance Sheet Metrics
Total Assets
28.1B
Total Liabilities
22.7B
Shareholders Equity
5.4B
Debt to Equity
4.24
Cash Flow Metrics
Operating Cash Flow
-786.8M
Free Cash Flow
-816.3M
Revenue & Profitability Trend
Omnicom Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 15.7B | 14.7B | 14.3B | 14.3B | 13.2B |
Cost of Goods Sold | 12.8B | 12.0B | 11.6B | 11.5B | 11.0B |
Gross Profit | 2.9B | 2.7B | 2.7B | 2.8B | 2.2B |
Gross Margin % | 18.6% | 18.4% | 18.8% | 19.5% | 16.6% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 408.1M | 393.7M | 378.5M | 379.7M | 360.5M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 408.1M | 393.7M | 378.5M | 379.7M | 360.5M |
Operating Income | 2.3B | 2.1B | 2.1B | 2.2B | 1.6B |
Operating Margin % | 14.5% | 14.3% | 14.6% | 15.4% | 12.1% |
Non-Operating Items | |||||
Interest Income | 100.9M | 106.7M | 70.7M | 27.3M | 32.3M |
Interest Expense | 245.2M | 215.6M | 200.5M | 202.6M | 216.6M |
Other Non-Operating Income | 1.7M | 1.9M | -3.5M | 9.6M | 8.9M |
Pre-tax Income | 2.1B | 2.0B | 1.9B | 2.0B | 1.4B |
Income Tax | 560.5M | 524.9M | 546.8M | 488.7M | 381.7M |
Effective Tax Rate % | 26.3% | 26.3% | 28.1% | 24.6% | 27.1% |
Net Income | 1.6B | 1.5B | 1.4B | 1.5B | 1.0B |
Net Margin % | 10.0% | 10.0% | 9.8% | 10.6% | 7.8% |
Key Metrics | |||||
EBITDA | 2.6B | 2.4B | 2.4B | 2.4B | 1.8B |
EPS (Basic) | $7.54 | $6.98 | $6.40 | $6.57 | $4.38 |
EPS (Diluted) | $7.46 | $6.91 | $6.36 | $6.53 | $4.37 |
Basic Shares Outstanding | 196366048 | 199340974 | 205600000 | 214300000 | 215600000 |
Diluted Shares Outstanding | 196366048 | 199340974 | 205600000 | 214300000 | 215600000 |
Income Statement Trend
Omnicom Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 4.3B | 4.4B | 4.3B | 5.3B | 5.6B |
Short-term Investments | - | 0 | 60.7M | 0 | 0 |
Accounts Receivable | 9.2B | 8.7B | 8.1B | 8.5B | 7.8B |
Inventory | 1.6B | 1.3B | 1.3B | 1.2B | 1.1B |
Other Current Assets | 1.0B | 949.9M | 918.8M | 919.2M | 1.1B |
Total Current Assets | 16.2B | 15.4B | 14.6B | 15.9B | 15.6B |
Non-Current Assets | |||||
Property, Plant & Equipment | 3.0B | 3.1B | 3.2B | 3.4B | 3.0B |
Goodwill | 21.9B | 20.5B | 19.8B | 19.8B | 19.5B |
Intangible Assets | 522.0M | 366.9M | 313.4M | 298.0M | 298.5M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 271.0M | 223.5M | 210.5M | 204.4M | 255.0M |
Total Non-Current Assets | 13.4B | 12.7B | 12.4B | 12.5B | 12.1B |
Total Assets | 29.6B | 28.0B | 27.0B | 28.4B | 27.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 12.5B | 11.6B | 11.0B | 11.9B | 11.5B |
Short-term Debt | 21.3M | 761.4M | 16.9M | 9.6M | 3.9M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 2.1B | 2.1B | 2.2B | 2.4B | 2.4B |
Total Current Liabilities | 16.3B | 16.2B | 15.1B | 16.2B | 15.5B |
Non-Current Liabilities | |||||
Long-term Debt | 6.8B | 5.7B | 6.5B | 6.6B | 6.9B |
Deferred Tax Liabilities | 491.8M | 529.1M | 475.7M | 477.3M | 443.5M |
Other Non-Current Liabilities | 804.2M | 887.7M | 837.5M | 961.5M | 970.7M |
Total Non-Current Liabilities | 8.1B | 7.2B | 7.8B | 8.1B | 8.5B |
Total Liabilities | 24.4B | 23.4B | 22.8B | 24.3B | 24.1B |
Equity | |||||
Common Stock | 44.6M | 44.6M | 44.6M | 44.6M | 44.6M |
Retained Earnings | 11.5B | 10.6B | 9.7B | 9.0B | 8.2B |
Treasury Stock | 6.3B | 6.2B | 5.7B | 5.1B | 4.7B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 5.2B | 4.6B | 4.2B | 4.1B | 3.6B |
Key Metrics | |||||
Total Debt | 6.9B | 6.5B | 6.5B | 6.6B | 6.9B |
Working Capital | -77.3M | -861.8M | -439.8M | -316.7M | 65.0M |
Balance Sheet Composition
Omnicom Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.6B | 1.5B | 1.4B | 1.5B | 1.0B |
Depreciation & Amortization | 241.7M | 211.1M | 219.4M | 212.1M | 222.6M |
Stock-Based Compensation | 91.4M | 84.8M | 81.7M | 84.7M | 70.8M |
Working Capital Changes | -231.2M | -462.9M | -844.0M | 160.5M | 30.9M |
Operating Cash Flow | 1.7B | 1.5B | 921.1M | 2.0B | 1.7B |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -918.1M | 96.7M | -241.3M | -43.4M | -63.9M |
Investment Purchases | - | - | -61.4M | - | - |
Investment Sales | - | - | - | 2.5M | 3.2M |
Investing Cash Flow | -918.1M | 96.7M | -302.7M | -40.9M | -60.7M |
Financing Activities | |||||
Share Repurchases | -370.7M | -570.8M | -611.4M | -527.3M | -222.0M |
Dividends Paid | -552.7M | -562.7M | -581.1M | -592.3M | -562.7M |
Debt Issuance | 1.2B | 0 | 0 | 1.2B | 1.2B |
Debt Repayment | -750.0M | 0 | 0 | -1.2B | -600.0M |
Financing Cash Flow | -684.1M | -1.4B | -1.4B | -1.4B | -412.5M |
Free Cash Flow | 1.6B | 1.3B | 848.3M | 1.3B | 1.6B |
Net Change in Cash | 131.3M | 168.7M | -761.0M | 563.7M | 1.3B |
Cash Flow Trend
Omnicom Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
10.43
Forward P/E
8.44
Price to Book
3.15
Price to Sales
0.89
PEG Ratio
8.44
Profitability Ratios
Profit Margin
8.67%
Operating Margin
14.79%
Return on Equity
28.96%
Return on Assets
5.19%
Financial Health
Current Ratio
0.92
Debt to Equity
129.38
Beta
0.96
Per Share Data
EPS (TTM)
$6.99
Book Value per Share
$23.16
Revenue per Share
$81.24
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
omc | 14.1B | 10.43 | 3.15 | 28.96% | 8.67% | 129.38 |
Applovin | 148.0B | 78.80 | 126.95 | 253.77% | 42.35% | 300.82 |
Trade Desk | 26.5B | 65.34 | 9.85 | 16.36% | 15.57% | 12.74 |
Interpublic Group of | 9.1B | 21.11 | 2.46 | 11.93% | 4.99% | 110.56 |
Magnite | 3.2B | 103.57 | 4.03 | 5.82% | 6.30% | 80.58 |
Ziff Davis | 1.5B | 23.22 | 0.83 | 3.56% | 4.57% | 47.50 |
Financial data is updated regularly. All figures are in the company's reporting currency.