Biggest changeRevenue by Industry Revenue by industry sector: Year Ended December 31, 2024 2023 2022 Pharmaceuticals and Healthcare 16 % 16 % 16 % Food and Beverage 15 % 15 % 15 % Auto 12 % 12 % 12 % Consumer Products 10 % 8 % 8 % Technology 8 % 8 % 8 % Financial Services 7 % 8 % 8 % Travel and Entertainment 7 % 7 % 6 % Retail 6 % 6 % 6 % Telecommunications 3 % 4 % 4 % Government 4 % 4 % 4 % Services 3 % 2 % 3 % Oil, Gas and Utilities 2 % 2 % 2 % Not-for-Profit 1 % 1 % 1 % Education 1 % 1 % 1 % Other 5 % 6 % 6 % Total 100 % 100 % 100 % 25 Operating Expenses The year-over-year change in operating expenses: Year Ended December 31, 2024 2023 2024 vs. 2023 $ % of Revenue $ % of Revenue $ Change % Change Revenue $ 15,689.1 $ 14,692.2 $ 996.9 6.8 % Operating Expenses: Salary and service costs: Salary and related costs 7,441.4 47.4 % 7,212.8 49.1 % 228.6 3.2 % Third-party service costs 3,348.6 21.3 % 2,917.9 19.9 % 430.7 14.8 % Third-party incidental costs 642.5 4.1 % 570.5 3.9 % 72.0 12.6 % Total salary and service costs 11,432.5 72.9 % 10,701.2 72.8 % 731.3 6.8 % Occupancy and other costs 1,274.4 8.1 % 1,168.8 8.0 % 105.6 9.0 % Real estate and other repositioning costs 57.8 0.4 % 191.5 1.3 % (133.7) Gain on disposition of subsidiary — — % (78.8) (0.5) % 78.8 Cost of services 12,764.7 11,982.7 782.0 6.5 % Selling, general and administrative expenses 408.1 2.6 % 393.7 2.7 % 14.4 3.7 % Depreciation and amortization 241.7 1.5 % 211.1 1.4 % 30.6 14.5 % Total operating expenses 13,414.5 85.5 % 12,587.5 85.7 % 827.0 6.6 % Operating Income $ 2,274.6 14.5 % $ 2,104.7 14.3 % $ 169.9 8.1 % Year Ended December 31, 2023 2022 2023 vs. 2022 $ % of Revenue $ % of Revenue $ Change % Change Revenue $ 14,692.2 $ 14,289.1 $ 403.1 2.8 % Operating Expenses: Salary and service costs: Salary and related costs 7,212.8 49.1 % 7,197.9 50.4 % 14.9 0.2 % Third-party service costs 2,917.9 19.9 % 2,585.5 18.1 % 332.4 12.9 % Third-party incidental costs 570.5 3.9 % 542.5 3.8 % 28.0 5.2 % Total salary and service costs 10,701.2 72.8 % 10,325.9 72.3 % 375.3 3.6 % Occupancy and other costs 1,168.8 8.0 % 1,168.6 8.2 % 0.2 — % Real estate and other repositioning costs 191.5 1.3 % — — % 191.5 — % Charges arising from the effects of the war in Ukraine — — % 113.4 0.8 % (113.4) Gain on disposition of subsidiary (78.8) (0.5) % — — % (78.8) Cost of services 11,982.7 11,607.9 374.8 3.2 % Selling, general and administrative expenses 393.7 2.7 % 378.5 2.6 % 15.2 4.0 % Depreciation and amortization 211.1 1.4 % 219.4 1.5 % (8.3) (3.8) % Total operating expenses 12,587.5 85.7 % 12,205.8 85.4 % 381.7 3.1 % Operating Income $ 2,104.7 14.3 % $ 2,083.3 14.6 % $ 21.4 1.0 % We measure cost of services in two distinct categories: salary and service costs and occupancy and other costs.
Biggest changeRevenue by Industry Revenue by industry sector: Year Ended December 31, 2025 2024 2023 Pharmaceuticals and Healthcare 15 % 16 % 16 % Food and Beverage 15 % 15 % 15 % Auto 12 % 12 % 12 % Consumer Products 9 % 10 % 8 % Financial Services 8 % 7 % 8 % Retail 8 % 6 % 6 % Technology 8 % 8 % 8 % Travel and Entertainment 7 % 7 % 7 % Government 3 % 4 % 4 % Telecommunications 3 % 3 % 4 % Services 3 % 3 % 2 % Oil, Gas and Utilities 2 % 2 % 2 % Not-for-Profit 1 % 1 % 1 % Education 1 % 1 % 1 % Other 5 % 5 % 6 % Total 100 % 100 % 100 % 25 Operating Expenses The year-over-year change in operating expenses: Year Ended December 31, 2025 2024 2025 vs. 2024 $ % of Revenue $ % of Revenue $ Change % Change Revenue $ 17,271.9 $ 15,689.1 $ 1,582.8 10.1 % Operating Expenses: Salary and service costs: Salary and related costs 7,777.9 45.0 % 7,441.4 47.4 % 336.5 4.5 % Third-party service costs 4,113.7 23.8 % 3,348.6 21.3 % 765.1 22.8 % Third-party incidental costs 752.4 4.4 % 642.5 4.1 % 109.9 17.1 % Total salary and service costs 12,644.0 73.2 % 11,432.5 72.9 % 1,211.5 10.6 % Occupancy and other costs 1,366.7 7.9 % 1,274.4 8.1 % 92.3 7.2 % Severance and repositioning costs 1,247.0 7.2 % 57.8 0.4 % 1,189.2 Loss on assets held for sale and dispositions 547.1 3.2 % — — % 547.1 Cost of services 15,804.8 12,764.7 3,040.1 23.8 % Selling, general and administrative expenses 745.7 4.3 % 408.1 2.6 % 337.6 82.7 % Depreciation and amortization 276.7 1.6 % 241.7 1.5 % 35.0 14.5 % Total operating expenses 16,827.2 97.4 % 13,414.5 85.5 % 3,412.7 25.4 % Operating Income $ 444.7 2.6 % $ 2,274.6 14.5 % $ (1,829.9) (80.4) % Year Ended December 31, 2024 2023 2024 vs. 2023 $ % of Revenue $ % of Revenue $ Change % Change Revenue $ 15,689.1 $ 14,692.2 $ 996.9 6.8 % Operating Expenses: Salary and service costs: Salary and related costs 7,441.4 47.4 % 7,212.8 49.1 % 228.6 3.2 % Third-party service costs 3,348.6 21.3 % 2,917.9 19.9 % 430.7 14.8 % Third-party incidental costs 642.5 4.1 % 570.5 3.9 % 72.0 12.6 % Total salary and service costs 11,432.5 72.9 % 10,701.2 72.8 % 731.3 6.8 % Occupancy and other costs 1,274.4 8.1 % 1,168.8 8.0 % 105.6 9.0 % Severance and repositioning costs 57.8 0.4 % 191.5 1.3 % (133.7) (69.8) % Gain on assets held for sale and dispositions — — % (78.8) (0.5) % 78.8 Cost of services 12,764.7 11,982.7 782.0 6.5 % Selling, general and administrative expenses 408.1 2.6 % 393.7 2.7 % 14.4 3.7 % Depreciation and amortization 241.7 1.5 % 211.1 1.4 % 30.6 14.5 % Total operating expenses 13,414.5 85.5 % 12,587.5 85.7 % 827.0 6.6 % Operating Income $ 2,274.6 14.5 % $ 2,104.7 14.3 % $ 169.9 8.1 % We measure cost of services in two distinct categories: salary and service costs and occupancy and other costs.
Omnicom and OCI have, jointly and severally, fully and unconditionally guaranteed the obligations of OFH with respect to the €500 million 0.80% Senior Notes due 2027 and the €500 million 1.40% Senior Notes due 2031, and Omnicom has fully and unconditionally guaranteed the obligations of OFH with respect the €600 million 3.70% Senior Notes due 2032, collectively the Euro Notes.
Omnicom and OCI have, jointly and severally, fully and unconditionally guaranteed the obligations of OFH with respect to the €500 million 0.80% Senior Notes due 2027 and the €500 million 1.40% Senior Notes due 2031, and Omnicom has fully and unconditionally guaranteed the obligations of OFH with respect to the €600 million 3.70% Senior Notes due 2032, collectively the Euro Notes.
The net impact of these items reduced operating income for 2023 by $127.2 million ($102.6 million after-tax) and reduced diluted net income per share - Omnicom Group Inc. by $0.50 (see Notes 13 and 14 to the consolidated financial statements). 3) Beginning in 2024, EBITA is defined as earnings before interest, income taxes and amortization of acquired intangible assets and internally developed strategic platform assets.
The net impact of these items reduced operating income for 2023 by $127.2 million ($102.6 million after-tax) and reduced diluted net income per share - Omnicom Group Inc. by $0.50 (see Notes 13 and 14 to the consolidated financial statements). 20 3) Beginning in 2024, EBITA is defined as earnings before interest, income taxes and amortization of acquired intangible assets and internally developed strategic platform assets.
As a result, we reclassified the prior year to be consistent with the revised definition, which reduced EBITA from previously reported amounts. We believe EBITA is useful in evaluating the impact of amortization of acquired intangible assets 20 and internally developed strategic platform assets on operating performance and allows for comparability between reporting periods.
As a result, we reclassified the prior year to be consistent with the revised definition, which reduced EBITA from previously reported amounts. We believe EBITA is useful in evaluating the impact of amortization of acquired intangible assets and internally developed strategic platform assets on operating performance and allows for comparability between reporting periods.
The net effect of repositioning actions, primarily related to severance, recorded in the second quarter of 2024 and acquisition transaction costs recorded in the fourth quarter of 2024 (see Note 13 to the consolidated financial statements) reduced both operating income and EBITA by $72.4 million, and reduced both operating margin by 0.5% and EBITA margin by 0.4%.
The net effect of repositioning actions, primarily related to severance, recorded in the second quarter of 2024 and acquisition related costs recorded in the fourth quarter of 2024 (see Note 13 to the consolidated financial statements) reduced both operating income and EBITA by $72.4 million, and reduced both operating margin by 0.5% and EBITA margin by 0.4%.
We cannot predict with any certainty the impact on us of any disruptions in the credit markets. In such circumstances, we may need to obtain additional financing to fund our day-to-day working capital requirements. Such additional financing may not be available on favorable terms, or at all. 33
We cannot predict with any certainty the impact on us of any disruptions in the credit markets. In such circumstances, we may need to obtain additional financing to fund our day-to-day working capital requirements. Such additional financing may not be available on favorable terms, or at all.
Included in the fourth quarter of 2023 within selling, general and administrative expenses are acquisition transaction costs of $14.5 million ($13.0 million after-tax), primarily related to the purchase of Flywheel Digital in January 2024 (see Note 5 to the consolidated financial statements).
Included in the fourth quarter of 2023 within selling, general and administrative expenses are acquisition related costs of $14.5 million ($13.0 million after-tax), primarily related to the purchase of Flywheel Digital in January 2024 (see Note 5 to the consolidated financial statements).
Although our revenue is generally balanced between the United States and international markets and we have a large and diverse client base, we are not immune to general economic downturns. Global economic conditions have a direct impact on our business and financial performance.
Although our revenue is generally balanced between the United States and international markets and we have a large and diverse client base, we are not immune to general economic downturns. Global economic conditions and disruptions have a direct impact on our business and financial performance.
Where the transaction price or a portion of the transaction price is derived from commissions based on a percentage of purchased media from third parties, the performance obligation is not satisfied until the media is run and we have an enforceable contract providing a right to payment.
Where the transaction price or a portion of the transaction price is derived from commissions based on a percentage of 18 purchased media from third parties, the performance obligation is not satisfied until the media is run and we have an enforceable contract providing a right to payment.
Interest expense on debt increased by $31.2 million year-over-year, primarily related to the issuance in the first quarter of 2024 of €600 million 3.70% Senior Notes due 2032, or 2032 Notes, and the issuance in the third quarter of 2024 of $600 million 5.30% Senior Notes due 2034, or 2034 Notes.
Interest expense on debt increased by $31.2 million year-over-year, primarily related to the issuance in the first quarter of 2024 of €600.0 million 3.70% Senior Notes due 2032, or 2032 Notes, and the issuance in the third quarter of 2024 of $600.0 million 5.30% Senior Notes due 2034, or 2034 Notes.
The arrangements require each treasury center to have its own notional pool account and to maintain a notional positive account balance. Additionally, under the terms of the arrangement, set-off of foreign exchange positions are limited to the long and short positions within their own account.
These arrangements require each treasury center to have its own notional pool account and to maintain a positive notional balance. Additionally, under the terms of the arrangement, set-off of foreign exchange positions are limited to the long and short positions within their own account.
The main economic components of each agency are employee compensation and related costs, and direct service costs and occupancy and other costs, which include rent and occupancy costs, technology costs that are generally limited to personal computers, servers and off-the-shelf software and other overhead expenses.
The main economic components of each agency are employee compensation and related costs, and direct service costs and occupancy and other costs, which include rent and occupancy costs, technology costs that are generally limited to personal 16 computers, servers and off-the-shelf software and other overhead expenses.
Adverse global economic conditions pose a risk that our clients may reduce, postpone or cancel spending on marketing and communications services, which would reduce the demand for our services.
Adverse global economic conditions and disruptions pose a risk that our clients may reduce, postpone or cancel spending on marketing and communications services, which would reduce the demand for our services.
Accordingly, for our annual test as of May 1, 2024, we used an estimated long-term growth rate of 3.5%. When performing the annual impairment test as of May 1, 2024 and estimating the future cash flows of our reporting units, we considered the current macroeconomic environment, as well as industry and market specific conditions in 2024.
Accordingly, for our annual test as of May 1, 2025, we used an estimated long-term growth rate of 3.5%. When performing the annual impairment test as of May 1, 2025 and estimating the future cash flows of our reporting units, we considered the current macroeconomic environment, as well as industry and market specific conditions in 2025.
We considered this history when determining the long-term growth rates used in our annual impairment test at May 1, 2024. Included in the 10-year history is the full year 2020, which included the negative impact of the COVID-19 pandemic on the global economy and our revenue.
We considered this history when determining the long-term growth rates used in our annual impairment test at May 1, 2025. Included in the 10-year history is the full year 2020, which included the negative impact of the COVID-19 pandemic on the global economy and our revenue.
The net effect of the real estate and other repositioning costs, the gain on disposition of subsidiaries (see Notes 13 and 14 to the consolidated financial statements) and acquisition costs, reduced both operating income and EBITA by $127.2 million, and reduced both operating margin and EBITA margin by 0.9%.
In 2023, the net effect of the real estate and other repositioning costs, the gain on disposition of subsidiaries (see Notes 13 and 14 to the consolidated financial statements) and acquisition costs, reduced both operating income and EBITA by $127.2 million, and reduced both operating margin and EBITA margin by 0.9% in 2023.
Non-GAAP liquidity measures as reported by us may not be comparable to similarly titled amounts reported by other companies. Additional information regarding our cash flows can be found in our consolidated statement of cash flows and Note 16 to the consolidated financial statements.
Non-GAAP liquidity measures as reported by us may not be comparable to similarly titled amounts reported by other companies. Additional information regarding our cash flows can be found in our consolidated statement of cash flows and Note 15 to the consolidated financial statements.
Our six reporting units vary in size with respect to revenue and the amount of debt allocated to them. These differences drive variations in fair value among our reporting units. In addition, these differences as well as differences in book value, including goodwill, cause variations in the amount by which fair value exceeds book value among the reporting units.
Our four reporting units vary in size with respect to revenue and the amount of debt allocated to them. These differences drive variations in fair value among our reporting units. In addition, these differences as well as differences in book value, including goodwill, cause variations in the amount by which fair value exceeds book value among the reporting units.
For our reporting units with negative book value, we concluded that the fair value of their total assets was in excess of book value. The minimum decline in fair value that one of our reporting units would need to experience in order to fail the goodwill impairment test was approximately 48%.
For our reporting units with negative book value, we concluded that the fair value of their total assets was in excess of book value of total assets. The minimum decline in fair value that one of our reporting units would need to experience in order to fail the goodwill impairment test was approximately 46%.
Included in selling, general and administrative expenses in the fourth quarter of 2024 are acquisition transaction costs of $14.6 million ($13.1 million after-tax), related to the proposed merger with IPG (see Note 1 to the consolidated financial statements).
Included in selling, general and administrative expenses in the fourth quarter of 2024 are acquisition-related costs of $14.6 million ($13.1 million after-tax) related to the Merger with IPG (see Note 1 to the consolidated financial statements).
Goodwill Impairment Review - Conclusion Based on the results of our impairment test, we concluded that our goodwill as of May 1, 2024 was not impaired, because the fair value of each of our reporting units was in excess of its respective net book value.
Goodwill Impairment Review - Conclusion Based on the results of our impairment test, we concluded that our goodwill as of May 1, 2025 was not impaired, because the fair value of each of our reporting units was in excess of its respective net book value.
In applying the income approach, we use estimates to derive the discounted expected cash flows (“DCF”) for each reporting unit that serves as the basis of our valuation. These estimates and assumptions include revenue growth and operating margin, EBITDA, tax rates, capital expenditures, weighted average cost of capital and related discount rates and expected long-term cash flow growth rates.
In applying the income approach, we use estimates to derive the discounted expected cash flows, or DCF, for each reporting unit that serves as the basis of our valuation. These estimates and assumptions include revenue growth and operating margin, EBITDA, tax rates, capital expenditures, weighted average cost of capital and related discount rates and expected long-term cash flow growth rates.
Finally, the expected benefits of our acquisitions are typically shared by multiple agencies in various regions as they work together to integrate the acquired business into our virtual client network strategy.
Finally, the expected benefits of our acquisitions are typically shared by multiple agencies in various regions as they work together to integrate the acquired agency into our virtual client network strategy.
Revenue is typically lower in the first and third quarters and higher in the second and fourth quarters, reflecting client spending patterns during the year and additional project work that usually occurs in the fourth quarter.
Revenue is typically lower in the first and third quarters and higher in the second and fourth quarters, reflecting client spending patterns during the year, as well as additional project work that usually occurs in the fourth quarter.
Our Public Relations discipline was helped by spending on the U.S. elections, and the Experiential discipline benefited from spending on the Summer Olympics. The organic growth was partially offset by underperformance in our Branding & Retail Commerce, Execution & Support and Healthcare disciplines.
Our Public Relations discipline was helped by spending on the U.S. elections, and the Experiential discipline benefited from spending on the Summer Olympics. Constant currency growth was partially offset by underperformance in our Branding & Retail Commerce, Execution & Support, and Healthcare disciplines.
In addition, certain of our international subsidiaries have uncommitted credit lines that are guaranteed by Omnicom aggregating $517.4 million. Our liquidity sources fund our non-discretionary cash requirements and our discretionary spending. Our $600 million Delayed Draw Term Loan Agreement automatically terminated on July 15, 2024.
In addition, certain of our international subsidiaries have uncommitted credit lines that are guaranteed by Omnicom aggregating $1.1 billion. Our liquidity sources fund our non-discretionary cash requirements and our discretionary spending. Our $600 million Delayed Draw Term Loan Agreement automatically terminated on July 15, 2024.
To the extent that our treasury centers require liquidity, they can issue up to a total of $2 billion of U.S. Dollar-denominated commercial paper, issue up to the equivalent of $500 million in British Pounds or Euro under a Euro commercial paper program, or borrow under the Credit Facility or the uncommitted credit lines.
To the extent that our treasury centers require liquidity, they can issue up to a total of $3.0 billion 31 of U.S. Dollar-denominated commercial paper, issue up to the equivalent of $500 million in British Pounds or Euro under a Euro commercial paper program, or borrow under the Credit Facility or the uncommitted credit lines.
Included in selling, general and administrative expenses in the fourth quarter of 2024 are acquisition transaction costs of $14.6 million ($13.1 million after-tax), related to the proposed merger with IPG (see Note 1 to the consolidated financial statements).
Included in selling, general and administrative expenses in the fourth quarter of 2024 are acquisition-related costs of $14.6 million ($13.1 million after-tax), related to the Merger (see Note 1 to the consolidated financial statements).
For the past ten years, the average historical revenue growth rate of our reporting units and the Average Nominal GDP, or NGDP, growth of the countries comprising the major markets that account for substantially all of our revenue, was approximately 3.6% and 4.7% , respectively.
For the past ten years, the average historical revenue growth rate of our reporting units and the Average Nominal GDP, or NGDP, growth of the countries comprising the major markets that account for substantially all of our revenue, was approximately 3.5% and 5.0% , respectively.
Additional liquidity sources include our $2.5 billion unsecured multi-currency revolving credit facility, or Credit Facility, terminating on June 2, 2028, the ability to issue up to $2 billion of U.S. Dollar denominated commercial paper and issue up to the equivalent of $500 million in British Pounds or Euro under a Euro commercial paper program, and access to the capital markets.
Additional liquidity sources include our $3.5 billion unsecured multi-currency revolving credit facility, or Credit Facility, terminating on November 26, 2030, the ability to issue up to $3 billion of U.S. Dollar denominated commercial paper and issue up to the equivalent of $500 million in British Pounds or Euro under a Euro commercial paper program, and access to the capital markets.
We are committed to responsible AI practices and collaboration to harness AI's potential, while evaluating related risks, such as ethical considerations, public perception and reputational concerns, intellectual property protection, regulatory compliance, privacy and data security concerns and our ability to effectively adopt this new emerging technology.
As we continue to make investments in new technologies, we remain committed to responsible AI practices and collaboration to harness AI's potential, while evaluating related risks, such as ethical considerations, public perception and reputational concerns, intellectual property protection, regulatory compliance, privacy and data security concerns and our ability to effectively adopt this new emerging technology.
The after-tax impact on diluted net income per share- Omnicom Group Inc. for 2024, 2023 and 2022 was $0.32, $0.23 and $0.21, respectively.
The after-tax impact on diluted net income per share- Omnicom Group Inc. for 2025, 2024 and 2023 was $0.42, $0.32 and $0.23, respectively.
In addition, and over the longer term, our Credit Facility is available to fund our working capital and contractual obligations. 31 Cash Management Our regional treasury centers in North America, Europe and Asia manage our cash and liquidity. Each day, operations with excess funds invest those funds with their regional treasury center.
In addition, and over the longer term, our Credit Facility and access to capital markets are available to fund our working capital, contractual obligations and discretionary spending. Cash Management Our regional treasury centers in North America, Europe and Asia manage our cash and liquidity. Each day, operations with excess funds invest those funds with their regional treasury center.
Organic growth was partially offset by underperformance in our Branding & Retail Commerce discipline. Changes in foreign exchange rates reduced revenue slightly. The decrease in revenue from foreign exchange translation was primarily related to the weakening of some currencies, including the Japanese Yen and Brazilian Real against the U.S.
Constant currency growth was partially offset by underperformance in our Branding & Retail Commerce discipline. Changes in foreign exchange rates reduced revenue slightly. The decrease in revenue from foreign exchange translation was primarily related to the weakening of the Japanese Yen and 22 Brazilian Real against the U.S.
Foreign currency exchange rate changes increased revenue year-over-year, primarily as a result of the strengthening of the British Pound, partially offset by the weakening of several currencies against the U.S. Dollar year-over-year.
Foreign currency exchange rate changes increased revenue year-over-year by $20.8 million, or 0.5%, primarily as a result of the strengthening of the British Pound, partially offset by the weakening of several currencies against the U.S. Dollar.
The effective tax rate for 2023 includes an increase of approximately $10.7 million in income tax expense related to a lower tax benefit in certain jurisdictions for the real estate and other repositioning costs in the period and an increase in the U.K. statutory tax rate, partially offset by approximately $10.0 million of favorable impacts from the resolution of certain non-U.S. tax positions. 28 2023 vs. 2022 Our effective tax rate for 2023 decreased year-over-year to 26.3% from 28.1%.
The effective tax rate for 2023 includes an increase of approximately $10.7 million in income tax expense related to a lower tax benefit in certain jurisdictions for the real estate and other repositioning costs in the period and an increase in the U.K. statutory tax rate, partially offset by approximately $10.0 million of favorable impacts from the resolution of certain non-U.S. tax positions.
Substantially all markets in the region, especially China, India, Australia, the Philippines and Thailand, had positive organic revenue growth as compared to the prior year. Foreign currency changes decreased revenue for the year, primarily as a result of the weakening of the Japanese Yen and Chinese Reminbi against the U.S. Dollar.
Substantially all markets in the region, especially China, India, Australia, the Philippines and Thailand, had positive constant currency growth as compared to the prior year. Foreign currency changes decreased revenue for the year by $35.1 million, or 2.0%, primarily as a result of the weakening of the Japanese Yen and Chinese Reminbi against the U.S. Dollar.
In addition, we have contractual obligations related to our long-term debt (principal and interest payments), recurring business operations, primarily related to lease obligations, and acquisition related obligations. Our principal discretionary cash spending includes dividend payments to common shareholders, capital expenditures, strategic acquisitions and repurchases of our common stock. Cash and cash equivalents decreased $92.6 million from December 31, 2023.
In addition, we have contractual obligations related to our long-term debt (principal and interest payments), recurring business operations, primarily related to lease obligations, and acquisition-related obligations. Our principal discretionary cash spending includes dividend payments to common shareholders, capital expenditures, strategic acquisitions and repurchases of our common stock. 30 Cash and cash equivalents increased $2,541.7 million from December 31, 2024.
Operating expenses primarily consist of cost of services, selling, general and administrative expenses, or SG&A, and depreciation and amortization, and are analyzed for each network by the chief operating decision maker, who allocates resources accordingly. Financial Performance Worldwide revenue in 2024 increased $996.9 million, or 6.8%, to $15.7 billion compared to $14.7 billion in 2023.
Operating expenses primarily consist of cost of services, selling, general and administrative expenses, or SG&A, and depreciation and amortization, and are analyzed for each network by the Chief Operating Decision Maker, who allocates resources accordingly. Financial Performance Worldwide revenue in 2025 increased by $1.6 billion, or 10.1%, to $17.3 billion compared to $15.7 billion in 2024.
Third-party service costs for 2024 increased $430.7 million, or 14.8%, to $3,348.6 million, primarily as a result of organic growth in our Media & Advertising and Experiential disciplines.
Third-party service costs for 2024 increased $430.7 million, or 14.8%, to $3,348.6 million, primarily as a result of revenue growth in our Media & Advertising and Experiential disciplines. Third-party incidental costs for 2024 increased $72.0 million, or 12.6%, to $642.5 million.
GAAP financial measure of Net Income - Omnicom Group Inc. to EBITA and EBITA Margin: Year Ended December 31, 2024 2023 2022 Net Income - Omnicom Group Inc. $ 1,480.6 $ 1,391.4 $ 1,316.5 Net Income Attributed To Noncontrolling Interests 93.4 81.8 87.3 Net Income 1,574.0 1,473.2 1,403.8 Income From Equity Method Investments 6.9 5.2 5.2 Income Tax Expense 560.5 524.9 546.8 Income Before Income Taxes and Income From Equity Method Investments 2,127.6 1,992.9 1,945.4 Interest Expense 247.9 218.5 208.6 Interest Income 100.9 106.7 70.7 Operating Income 2,274.6 2,104.7 2,083.3 Add back: Amortization of acquired intangible assets and internally developed strategic platform assets 87.5 61.8 58.8 Earnings before interest, taxes, and amortization of intangible assets (“EBITA”) $ 2,362.1 $ 2,166.5 $ 2,142.1 Revenue $ 15,689.1 $ 14,692.2 $ 14,289.1 EBITA $ 2,362.1 $ 2,166.5 $ 2,142.1 EBITA Margin % 15.1 % 14.7 % 15.0 % 30 LIQUIDITY AND CAPITAL RESOURCES Cash Sources and Requirements The primary sources of our short-term liquidity are net cash provided by operating activities and cash and cash equivalents.
GAAP financial measure of Net Income - Omnicom Group Inc. to EBITA and EBITA Margin: Year Ended December 31, 2025 2024 2023 Net Income (Loss) - Omnicom Group Inc. $ (54.5) $ 1,480.6 $ 1,391.4 Net Income Attributed To Noncontrolling Interests 98.2 93.4 81.8 Net Income 43.7 1,574.0 1,473.2 Income From Equity Method Investments 7.7 6.9 5.2 Income Tax Expense 242.2 560.5 524.9 Income Before Income Taxes and Income From Equity Method Investments 278.2 2,127.6 1,992.9 Interest Expense 263.4 247.9 218.5 Interest Income 96.9 100.9 106.7 Operating Income 444.7 2,274.6 2,104.7 Add back: Amortization of acquired intangible assets and internally developed strategic platform assets 115.8 87.5 61.8 Earnings before interest, taxes, and amortization of intangible assets (EBITA) $ 560.5 $ 2,362.1 $ 2,166.5 Revenue $ 17,271.9 $ 15,689.1 $ 14,692.2 EBITA $ 560.5 $ 2,362.1 $ 2,166.5 EBITA Margin % 3.2 % 15.1 % 14.7 % LIQUIDITY AND CAPITAL RESOURCES Cash Sources and Requirements The primary sources of our short-term liquidity are net cash provided by operating activities and cash and cash equivalents.
Net debt: December 31, 2024 2023 Short-term debt $ 21.3 $ 10.9 Long-term debt, including current portion 6,035.3 5,639.6 Total debt 6,056.6 5,650.5 Less: Cash and cash equivalents 4,339.4 4,432.0 Net debt $ 1,717.2 $ 1,218.5 Net debt is a Non-GAAP liquidity measure. This presentation, together with the comparable U.S.
Net debt: December 31, 2025 2024 Short-term debt $ 62.0 $ 21.3 Long-term debt, including current portion 9,054.5 6,035.3 Total debt 9,116.5 6,056.6 Less: Cash and cash equivalents 6,881.1 4,339.4 Net debt $ 2,235.4 $ 1,717.2 Net debt is a Non-GAAP liquidity measure. This presentation, together with the comparable U.S.
North America 2024 vs. 2023 In North America, organic revenue growth in 2024 compared to the prior year was primarily driven by strong performance in the United States, especially in the Media & Advertising discipline, led by our media business, and our Precision Marketing, Experiential, and Public Relations disciplines.
The impact of foreign currency exchange rates on revenue was nominal. 23 2024 vs. 2023 In North America, constant currency growth in 2024 compared to the prior year was primarily driven by strong performance in the United States, especially in the Media & Advertising discipline, led by our media business, and our Precision Marketing, Experiential, and Public Relations disciplines.
For 2024, the net impact of the real estate and other repositioning costs, primarily related to severance, recorded in the second quarter of 2024 (see Note 13 to the consolidated financial statements) and acquisition transaction costs, recorded in the fourth quarter of 2024 reduced net income - Omnicom Group Inc. by $56.0 million and diluted net income per share - Omnicom Group Inc. by $0.28. 2023 vs. 2022 Net income - Omnicom Group Inc. in 2023 increased $74.9 million to $1,391.4 million from $1,316.5 million.
For 2024, the net impact of the real estate and other repositioning costs, primarily related to severance, recorded in the second quarter of 2024 (see Note 13 to the consolidated financial statements) and acquisition-related costs, recorded in the fourth quarter of 2024 reduced net income - Omnicom Group Inc. by $56.0 million and diluted net income per share - Omnicom Group Inc. by $0.28.
At December 31, 2024, we have the following contractual obligations: • The aggregate principal amount of long-term debt is $6.1 billion and matures at various dates from 2026 through 2034.
At December 31, 2025, we have the following contractual obligations: • The aggregate principal amount of long-term debt is $9.3 billion and matures at various dates from 2026 through 2048.
EMEA Europe 2024 vs. 2023 In Europe, organic revenue growth in 2024 compared to the prior year was driven by strong performance in our Media & Advertising discipline, led by our media business, and in our Experiential and Execution & Support disciplines, partially offset by underperformance in our Precision Marketing, Branding & Retail Commerce and Public Relations disciplines.
Constant currency growth by country was led by Turkey, Poland, Germany and Italy, partially offset by underperformance in the Netherlands and France. 2024 vs. 2023 In Europe, constant currency growth in 2024 compared to the prior year was driven by strong performance in our Media & Advertising discipline, led by our media business, and in our Experiential and Execution & Support disciplines, partially offset by underperformance in our Precision Marketing, Branding & Retail Commerce and Public Relations disciplines.
Worldwide organic revenue growth increased revenue $768.7 million, or 5.2%, primarily reflecting increased client spending in Media & Advertising, led by Media, as well as Precision Marketing, Public Relations and Experiential disciplines compared to the prior year. Our Public Relations discipline was helped by spending on the U.S. elections, and the Experiential discipline benefited from spending on the Summer Olympics.
Constant currency growth of $1,062.4 million, or 7.2%, primarily reflected increased client spending in Media & Advertising, led by our media business, as well as Precision Marketing, Public Relations and Experiential disciplines compared to the prior year. Our Public Relations discipline was helped by spending on the U.S. elections, and the Experiential discipline benefited from spending on the Summer Olympics.
While there were no trigger events that required us to perform a quantitative test, we performed the annual quantitative impairment test and compared the fair value of each of our reporting units to its respective carrying value, including goodwill. We identified our regional reporting units as components of our operating segments, which are our six global agency networks.
While there were no trigger events that required us to perform a quantitative test, we performed the annual quantitative impairment test and compared the fair value of each of our reporting units to its respective carrying value, including goodwill.
In 2024, we contributed $10.6 million to the defined benefit plans and paid $11.4 million for the postemployment arrangements.
In 2025, we contributed $11.6 million to the defined benefit plans and paid $14.0 million for the postemployment arrangements.
The results of this sensitivity analysis on our impairment test as of May 1, 2024 revealed that if the WACC increased by 1% and/or the long-term growth rate decreased by 1%, the fair value of each of our reporting units would continue to be in excess of its respective net book value and would pass the impairment test.
The results of this sensitivity analysis on our impairment test as of May 1, 2025 revealed that if the WACC increased by 1% and/or the long-term growth rate decreased by 1%, the fair value of each of our reporting units would continue to be in excess of its respective net book value and would pass the impairment test. 17 We will continue to perform our impairment test each year at May 1, unless events or circumstances trigger the need for an interim impairment test.
The impact of these issues on our business will vary by geographic market and discipline. We monitor economic conditions closely, as well as client revenue levels and other factors. In response to reductions in revenue, we can take actions to align our cost structure with changes in client demand and manage our working capital.
The impact of these conditions on our business may vary by geographic market and service discipline. We monitor macroeconomic conditions, client revenue levels, and other relevant factors and may take actions to align our cost structure with changes in client demand and to manage working capital.
Actual results of operations and other factors will likely differ from the estimates used in our discounted cash flow valuation, and it is possible that differences could be significant.
We believe that our estimates and assumptions are reasonable, but they are subject to change from period to period. Actual results of operations and other factors will likely differ from the estimates used in our discounted cash flow valuation, and it is possible that differences could be significant.
On a global, pan-regional, and local basis, our networks, practice areas and agencies provide a comprehensive range of services in the following fundamental disciplines: Media & Advertising, Precision Marketing, Public Relations, Healthcare, Branding & Retail Commerce, Experiential, and Execution & Support.
On a global, pan-regional, and local basis, our agencies provide a comprehensive range of services in the following fundamental disciplines: Media & Advertising, Precision Marketing, Public Relations, Healthcare, Branding & Retail Commerce, Experiential, and Execution & Support. Media & Advertising includes strategic media planning, buying and optimization, data and analytics, creative services, and content production.
Additional information about acquisitions and goodwill appears in Notes 2, 5 and 6 to the consolidated financial statements. 17 Revenue Recognition Revenue is recognized when a customer obtains control and receives the benefit of the promised goods or services (the performance obligation) in an amount that reflects the consideration we expect to receive in exchange for those goods or services (the transaction price).
Revenue Recognition Revenue is recognized when a customer obtains control and receives the benefit of the promised goods or services (the performance obligation) in an amount that reflects the consideration we expect to receive in exchange for those goods or services (the transaction price).
Interest income in 2024 decreased $5.8 million year-over-year to $100.9 million, primarily as a result of lower cash balances in the first half of the year due to the timing of our financing and acquisition activity, including the purchase of Flywheel in the first quarter of 2024. 2023 vs. 2022 Net interest expense in 2023 decreased $26.1 million year-over-year to $111.8 million.
Interest income in 2024 decreased $5.8 million year-over-year to $100.9 million, primarily as a result of lower cash balances in the first half of the year due to the timing of our financing and acquisition activity, including the purchase of Flywheel in the first quarter of 2024. 28 Income Taxes 2025 vs. 2024 Our effective tax rate for 2025 increased year-over-year to 87.1%.
Middle East and Africa 2024 vs. 2023 vs. 2022 In the Middle East and Africa for 2024, organic revenue increased compared to 2023, primarily as a result of our Media & Advertising and Experiential disciplines. For 2024, the strengthening of certain currencies in the region against the U.S. Dollar decreased revenue year-over-year.
For 2025, the strengthening of certain currencies in the region against the U.S. Dollar increased revenue year-over-year. In the Middle East and Africa for 2024, constant currency growth compared to 2023, was primarily a result of a strong performance in our Media & Advertising and Experiential disciplines. For 2024, the weakening of certain currencies in the region against the U.S.
We do not expect these payments to increase significantly in 2025. • The liability for contingent purchase price payments (earn-outs) is $220.1 million, of which $56.0 million is payable in 2025. • The remaining balance for the transition tax on accumulated foreign earnings imposed by the Tax Cut and Jobs Act of 2017 is $41.3 million, of which $34.9 million is payable in 2025.
We do not expect these payments to increase significantly in 2026. • The liability for contingent purchase price payments (earn-outs) is $214.9 million, of which $95.8 million is payable in 2026. • The remaining balance for the transition tax on accumulated foreign earnings imposed by the Tax Cuts and Jobs Act of 2017 is $6.4 million, which is payable in 2026.
Billings related to out-of-pocket costs are included in revenue since we control the goods or services prior to delivery to the client. 18 However, the inclusion of billings related to third-party direct costs in revenue depends on whether we act as a principal or as an agent in the client arrangement.
However, the inclusion of billings related to third-party direct costs in revenue depends on whether we act as a principal or as an agent in the client arrangement.
Latin America 2024 vs. 2023 In Latin America, organic revenue growth in 2024 compared to the prior year, increased in all disciplines, led by Media & Advertising, and in all countries in the region. The weakening of most currencies against the U.S. Dollar decreased revenue in 2024, compared to 2023.
Dollar negatively impacted revenue in 2025, compared to 2024 by $20.6 million, or 4.8%. 2024 vs. 2023 In Latin America, constant currency growth in 2024 compared to the prior year increased in substantially all disciplines, led by Media & Advertising, and in all countries in the region. The weakening of most currencies against the U.S.
Included in the fourth quarter of 2023 within selling, general and administrative expenses are acquisition transaction costs of $14.5 million ($13.0 million after-tax), primarily related to the purchase of Flywheel Digital in January 2024 (see Note 5 to the consolidated financial statements).
Included in selling, general and administrative expenses in the fourth quarter of 2024 are acquisition related costs of $14.6 million ($13.1 million after-tax), related to the Merger (see Note 1 to the consolidated financial statements).
Revenue The components of year-over-year revenue change in the United States (“Domestic”) and the remainder of the world (“International”): Total Domestic International $ % $ % $ % Year Ended December 31, 2023 $ 14,692.2 $ 7,471.6 $ 7,220.6 Components of revenue change: Foreign exchange rate impact (65.5) (0.4) % — — % (65.5) (0.9) % Acquisition revenue, net of disposition revenue 293.7 2.0 % 205.3 2.7 % 88.4 1.2 % Organic growth 768.7 5.2 % 509.6 6.8 % 259.1 3.6 % Year Ended December 31, 2024 $ 15,689.1 6.8 % $ 8,186.5 9.6 % $ 7,502.6 3.9 % Total Domestic International $ % $ % $ % Year Ended December 31, 2022 $ 14,289.1 $ 7,367.3 $ 6,921.8 Components of revenue change: Foreign exchange rate impact (28.3) (0.2) % — — % (28.3) (0.4) % Acquisition revenue, net of disposition revenue (153.1) (1.1) % (87.2) (1.2) % (65.9) (1.0) % Organic growth 584.5 4.1 % 191.5 2.6 % 393.0 5.7 % Year Ended December 31, 2023 $ 14,692.2 2.8 % $ 7,471.6 1.4 % $ 7,220.6 4.3 % The components and percentages are calculated as follows: • Foreign exchange rate impact is calculated by translating the current period’s local currency revenue using the prior period average exchange rates to derive current period constant currency revenue (in this case $15,754.6 million and $14,720.5 million for the Total column for December 31, 2024 and December 31, 2023, respectively).
Revenue The components of year-over-year revenue change in the United States (“Domestic”) and the remainder of the world (“International”): Total Domestic International $ % $ % $ % Year Ended December 31, 2024 $ 15,689.1 $ 8,186.5 $ 7,502.6 Components of revenue change: Foreign exchange rate impact 124.6 0.8 % — — % 124.6 1.7 % Constant currency growth 1,458.2 9.3 % 916.0 11.2 % 542.2 7.2 % Year Ended December 31, 2025 $ 17,271.9 10.1 % $ 9,102.5 11.2 % $ 8,169.4 8.9 % Total Domestic International $ % $ % $ % Year Ended December 31, 2023 $ 14,692.2 $ 7,471.6 $ 7,220.6 Components of revenue change: Foreign exchange rate impact (65.5) (0.4) % — — % (65.5) (0.9) % Constant currency growth 1,062.4 7.2 % 714.9 9.6 % 347.5 4.8 % Year Ended December 31, 2024 $ 15,689.1 6.8 % $ 8,186.5 9.6 % $ 7,502.6 3.9 % The components and percentages are calculated as follows: • Foreign exchange rate impact is calculated by translating the current period’s local currency revenue using the prior period average exchange rates to derive current period constant currency revenue (in this case $17,147.3 million and $15,754.6 million for the Total column for December 31, 2025 and December 31, 2024, respectively).
The regional reporting units and practice areas monitor performance and are responsible for the agencies in their region. The regional reporting units report to the segment managers and facilitate the administrative and logistical requirements of our key client matrix organization structure for delivering services to clients in their regions.
They report to the segment managers and facilitate the administrative and logistical requirements of our key client matrix organization structure for delivering services to clients in their regions.
Our access to the commercial paper market and the cost of any issuances is affected by market conditions and our credit ratings. The long-term debt indentures and the Credit Facility do not contain provisions that require acceleration of cash payments in the event of a downgrade in our credit ratings.
The long-term debt indentures and the Credit Facility do not contain provisions that require acceleration of cash payments in the event of a downgrade in our credit ratings.
The estimates used in our goodwill impairment test do not constitute forecasts or projections of future results of operations, but rather are estimates and assumptions based on historical results and assessments of macroeconomic factors affecting our reporting units as of the valuation date. We believe that our estimates and assumptions are reasonable, but they are subject to change from year-over-year.
There were no events through December 31, 2025 that would change our impairment assessment. The estimates used in our goodwill impairment test do not constitute forecasts or projections of future results of operations, but rather are estimates and assumptions based on historical results and assessments of macroeconomic factors affecting our reporting units as of the valuation date.
The year-over-year changes in worldwide revenue in 2024, compared to 2023, in our fundamental disciplines were: Media & Advertising increased $575.0 million, Precision Marketing increased $347.4 million, Public Relations increased $100.3 million, Healthcare decreased $8.0 million, Branding & Retail Commerce decreased $60.8 million, Experiential increased $80.1 million and Execution & Support decreased $37.1 million.
Dollar. 2024 v. 2023 The year-over-year changes in worldwide revenue in 2024, compared to 2023, in our fundamental disciplines were: Media & Advertising increased $554.3 million, Precision Marketing increased $361.6 million, Public Relations increased $100.5 million, Healthcare decreased $5.3 million, Branding & Retail Commerce decreased $61.6 million, Experiential increased $84.2 million, and Execution & Support decreased $36.8 million.
In 2024, total revenue in the U.K. increased 7.1% to $1,700.5 million. Organic revenue growth year-over-year in the U.K. was 2.7%, with growth led by our media business in our Media & Advertising discipline and our Experiential and Execution & Support disciples, partially offset by negative performance in our Precision Marketing, Branding & Retail Commerce, and Public Relations disciplines.
In 2024, constant currency growth year-over-year in the U.K. of 4.3% was led by our media business, in our Media & Advertising discipline, and our Experiential and Execution & Support disciples, partially offset by negative performance in our Precision Marketing, Branding & Retail Commerce, and Public Relations disciplines.
Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information presented in compliance with U.S. GAAP. Non-GAAP financial measures reported by us may not be comparable to similarly titled amounts reported by other companies. Reconciliation of Non-GAAP Financial Measures The following table reconciles the U.S.
We also use constant currency growth as an additional operating performance measure. Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information presented in compliance with U.S. GAAP. Non-GAAP financial measures reported by us may not be comparable to similarly titled amounts reported by other companies.
In Continental Europe, which includes the Euro Zone and the other European countries, organic growth year-over-year of 7.2% was led by Italy, France, and Germany across substantially all disciplines.
In Continental Europe, which includes the Euro Zone and the other European countries, constant currency growth year-over-year of 3.1% was across substantially all disciplines. Constant currency growth by country was led by Turkey, Spain, Germany and Netherlands, partially offset by underperformance in France and Italy.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Dollars in tables in millions, except per share amounts.) EXECUTIVE SUMMARY Risks and Uncertainties Global economic disruptions, including geopolitical events, international hostilities, acts of terrorism, public health crises, inflation or stagflation, tariffs and other trade barriers, central bank interest rate policies in countries that comprise our major markets and labor and supply chain challenges could cause economic uncertainty and volatility.
Risks and Uncertainties Global economic disruptions, including geopolitical events, international hostilities, acts of terrorism, public health crises, inflation or stagflation, tariffs and other trade barriers, central bank interest rate policies in our major markets, and labor or supply chain challenges, could contribute to economic uncertainty and volatility.
Revenue by Geography The year-over-year change in revenue and organic growth in our geographic markets: Year Ended December 31, 2024 2023 2024 vs. 2023 $ % of Revenue $ % of Revenue $ Change % Organic Growth Americas: North America $ 8,650.2 55.2 % $ 7,951.0 54.2 % $ 699.2 6.3 % Latin America 433.7 2.8 % 386.8 2.6 % 46.9 17.2 % EMEA: Europe 4,439.0 28.2 % 4,266.9 29.0 % 172.1 2.7 % Middle East and Africa 319.2 2.0 % 309.6 2.1 % 9.6 5.2 % Asia-Pacific 1,847.0 11.8 % 1,777.9 12.1 % 69.1 3.8 % Revenue $ 15,689.1 $ 14,692.2 $ 996.9 5.2 % Year Ended December 31, 2023 2022 2023 vs. 2022 $ % of Revenue $ % of Revenue $ Change % Organic Growth Americas: North America $ 7,951.0 54.2 % $ 7,856.0 55.0 % $ 95.0 2.6 % Latin America 386.8 2.6 % 329.0 2.3 % 57.8 13.0 % EMEA: Europe 4,266.9 29.0 % 4,010.5 28.1 % 256.4 6.2 % Middle East and Africa 309.6 2.1 % 346.7 2.4 % (37.1) (5.8) % Asia-Pacific 1,777.9 12.1 % 1,746.9 12.2 % 31.0 6.0 % Revenue $ 14,692.2 $ 14,289.1 $ 403.1 4.1 % The year-over-year increase in worldwide revenue across our geographic markets for 2024 were: North America $699.2 million, or 8.8%, Latin America $46.9 million, or 12.1%, Europe $172.1 million, or 4.0%, the Middle East and Africa $9.6 million, or 3.1%, and Asia-Pacific $69.1 million, or 3.9%.
Revenue by Geography The year-over-year change in revenue and constant currency growth in our geographic markets: Year Ended December 31, 2025 2024 2025 vs. 2024 $ % of Revenue $ % of Revenue $ Change % Constant Currency Growth Americas: North America $ 9,592.2 55.5 % $ 8,650.2 55.1 % $ 942.0 11.0 % Latin America 540.2 3.1 % 433.7 2.8 % 106.5 29.3 % EMEA: Europe 4,804.9 27.9 % 4,439.0 28.4 % 365.9 4.4 % Middle East and Africa 409.2 2.4 % 319.2 2.0 % 90.0 27.8 % Asia-Pacific 1,925.4 11.1 % 1,847.0 11.8 % 78.4 5.1 % Revenue $ 17,271.9 $ 15,689.1 $ 1,582.8 9.3 % Year Ended December 31, 2024 2023 2024 vs. 2023 $ % of Revenue $ % of Revenue $ Change % Constant Currency Growth Americas: North America $ 8,650.2 55.1 % $ 7,951.0 54.2 % $ 699.2 8.9 % Latin America 433.7 2.8 % 386.8 2.6 % 46.9 22.2 % EMEA: Europe 4,439.0 28.4 % 4,266.9 29.0 % 172.1 3.5 % Middle East and Africa 319.2 2.0 % 309.6 2.1 % 9.6 4.9 % Asia-Pacific 1,847.0 11.8 % 1,777.9 12.1 % 69.1 5.9 % Revenue $ 15,689.1 $ 14,692.2 $ 996.9 7.2 % In 2025, worldwide revenue increased by $1,582.8 million, or 10.1%, to $17,271.9 million, compared to $15,689.1 million in 2024.
We have the ability to fund our day-to-day liquidity, including working capital, by issuing commercial paper or borrowing under the Credit Facility. We did not issue commercial paper in 2024.
We have the ability to fund our day-to-day liquidity, including working capital, by issuing commercial paper or borrowing under the Credit Facility. During both 2025 and 2024, we did not issue commercial paper. At both December 31, 2025 and 2024, there were no outstanding borrowings under the Credit Facility and no outstanding commercial paper issuances.
NEW ACCOUNTING STANDARDS See Notes 1 and 24 to the consolidated financial statements for information on the adoption of new accounting standards and accounting standards not yet adopted. 19 CONSOLIDATED RESULTS OF OPERATIONS The year-over-year change in results of operations: Year Ended December 31, 2024 vs. 2023 2023 vs. 2022 2024 2023 2022 $ Change $ Change Revenue $ 15,689.1 $ 14,692.2 $ 14,289.1 $ 996.9 $ 403.1 Operating Expenses: Salary and service costs 11,432.5 10,701.2 10,325.9 731.3 375.3 Occupancy and other costs 1,274.4 1,168.8 1,168.6 105.6 0.2 Real estate and other repositioning costs 2 57.8 191.5 — (133.7) 191.5 Charges arising from the effects of the war in Ukraine 3 — — 113.4 — (113.4) Gain on disposition of subsidiary 2 — (78.8) — 78.8 (78.8) Cost of services 12,764.7 11,982.7 11,607.9 782.0 374.8 Selling, general and administrative expenses 2 408.1 393.7 378.5 14.4 15.2 Depreciation and amortization 241.7 211.1 219.4 30.6 (8.3) Total operating expenses 13,414.5 12,587.5 12,205.8 827.0 381.7 Operating Income 2,274.6 2,104.7 2,083.3 169.9 21.4 Interest Expense 247.9 218.5 208.6 29.4 9.9 Interest Income 100.9 106.7 70.7 (5.8) 36.0 Income Before Income Taxes and Income From Equity Method Investments 2,127.6 1,992.9 1,945.4 134.7 47.5 Income Tax Expense 560.5 524.9 546.8 35.6 (21.9) Income From Equity Method Investments 6.9 5.2 5.2 1.7 — Net Income 1,574.0 1,473.2 1,403.8 100.8 69.4 Net Income Attributed To Noncontrolling Interests 93.4 81.8 87.3 11.6 (5.5) Net Income - Omnicom Group Inc. 2,3 $ 1,480.6 $ 1,391.4 $ 1,316.5 $ 89.2 $ 74.9 Net Income Per Share - Omnicom Group Inc.: Basic $ 7.54 $ 6.98 $ 6.40 $ 0.56 $ 0.58 Diluted 2,3 $ 7.46 $ 6.91 $ 6.36 $ 0.55 $ 0.55 Revenue $ 15,689.1 $ 14,692.2 $ 14,289.1 $ 996.9 $ 403.1 Operating Margin % 14.5 % 14.3 % 14.6 % 0.2 % (0.3) % EBITA 1,4 $ 2,362.1 $ 2,166.5 $ 2,142.1 $ 195.6 $ 24.4 EBITA Margin % 15.1 % 14.7 % 15.0 % 0.4 % (0.3) % 1) Reconciliation of Non-GAAP Financial Measures on page 30 . 2) In 2024, operating expenses included $57.8 million ($42.9 million after-tax) of repositioning costs, primarily related to severance, recorded in the second quarter of 2024 (see Note 13 to the consolidated financial statements).
NEW ACCOUNTING STANDARDS See Notes 1 and 23 to the consolidated financial statements for information on the adoption of new accounting standards and accounting standards not yet adopted. 19 CONSOLIDATED RESULTS OF OPERATIONS The year-over-year change in results of operations: Year Ended December 31, 2025 vs. 2024 2024 vs. 2023 2025 2024 2023 $ Change $ Change Revenue $ 17,271.9 $ 15,689.1 $ 14,692.2 $ 1,582.8 $ 996.9 Operating Expenses: Salary and service costs 12,644.0 11,432.5 10,701.2 1,211.5 731.3 Occupancy and other costs 1,366.7 1,274.4 1,168.8 92.3 105.6 Severance and repositioning costs 2 1,247.0 57.8 191.5 1,189.2 (133.7) Loss (gain) on assets held for sale and dispositions 2 547.1 — (78.8) 547.1 78.8 Cost of services 15,804.8 12,764.7 11,982.7 3,040.1 782.0 Selling, general and administrative expenses 2 745.7 408.1 393.7 337.6 14.4 Depreciation and amortization 276.7 241.7 211.1 35.0 30.6 Total operating expenses 16,827.2 13,414.5 12,587.5 3,412.7 827.0 Operating Income 444.7 2,274.6 2,104.7 (1,829.9) 169.9 Interest Expense 263.4 247.9 218.5 15.5 29.4 Interest Income 96.9 100.9 106.7 (4.0) (5.8) Income Before Income Taxes and Income From Equity Method Investments 278.2 2,127.6 1,992.9 (1,849.4) 134.7 Income Tax Expense 242.2 560.5 524.9 (318.3) 35.6 Income From Equity Method Investments 7.7 6.9 5.2 0.8 1.7 Net Income 43.7 1,574.0 1,473.2 (1,530.3) 100.8 Net Income Attributed To Noncontrolling Interests 98.2 93.4 81.8 4.8 11.6 Net Income (Loss) - Omnicom Group Inc. 2 $ (54.5) $ 1,480.6 $ 1,391.4 $ (1,535.1) $ 89.2 Net Income (Loss) Per Share - Omnicom Group Inc.: Basic $ (0.27) $ 7.54 $ 6.98 $ (7.81) $ 0.56 Diluted 2 $ (0.27) $ 7.46 $ 6.91 $ (7.73) $ 0.55 Revenue $ 17,271.9 $ 15,689.1 $ 14,692.2 $ 1,582.8 $ 996.9 Operating Margin % 2.6 % 14.5 % 14.3 % (11.9) % 0.2 % EBITA 1,3 $ 560.5 $ 2,362.1 $ 2,166.5 $ (1,801.6) $ 195.6 EBITA Margin % 3.2 % 15.1 % 14.7 % (11.9) % 0.4 % 1) Reconciliation of Non-GAAP Financial Measures on page 30 . 2) In 2025, operating expenses included $1,247.0 million ( $984.5 million after-tax) related to severance, real estate repositioning, contract cancellations and other costs, as well as efficiency initiatives taken in the second quarter of 2025, primarily within Omnicom Advertising and Omnicom Production, and $547.1 million ($447.5 million after-tax) of losses on dispositions of certain businesses in connection with the Merger, (see Notes 13 and 14 to the consolidated financial statements).
The decrease was composed of: Sources Net cash provided by operating activities - as reported $ 1,733.5 Add back: Decrease in operating capital 231.2 Principal cash sources $ 1,964.7 Uses Capital expenditures $ (140.6) Dividends paid to common shareholders (552.7) Dividends paid to noncontrolling interest shareholders (85.4) Acquisition payments, including payment of contingent purchase price obligations and acquisition of additional noncontrolling interests (998.1) Repurchases of common stock, net of proceeds from stock plans (268.6) Principal cash uses $ (2,045.4) Principal cash uses in excess of principal cash sources $ (80.7) Effect of foreign exchange rate changes on cash and cash equivalents (185.4) Other net financing and investing activities 404.7 Decrease in operating capital (231.2) Decrease in cash and cash equivalents - as reported $ (92.6) Principal cash sources and principal cash uses are Non-GAAP liquidity measures.
The increase was composed of: Sources Net cash provided by operating activities - as reported $ 2,938.2 Less: Increase in operating capital (712.1) Principal cash sources $ 2,226.1 Uses Capital expenditures $ (149.8) Dividends paid to common shareholders (549.6) Dividends paid to noncontrolling interest shareholders (82.9) Cash acquired from merger with IPG, net of acquisition payments, including payment of contingent purchase price obligations and acquisition of additional noncontrolling interests 914.4 Repurchases of common stock, net of proceeds from stock plans (680.7) Principal cash uses $ (548.6) Principal cash sources in excess of principal cash uses $ 1,677.5 Effect of foreign exchange rate changes on cash and cash equivalents 213.9 Other net financing and investing activities (61.8) Increase in operating capital 712.1 Increase in cash and cash equivalents - as reported $ 2,541.7 Principal cash sources and principal cash uses are Non-GAAP liquidity measures.
The net impact of these items reduced operating income for 2024 by $72.4 million ($56.0 million after-tax) and reduced diluted net income per share - Omnicom Group Inc. by $0.28.
The net impact of these items reduced operating income for 2025 by $2,141.4 million ($1,750.5 million after-tax) and reduced diluted net income per share - Omnicom Group Inc. by $8.50.
A large decline in estimated fair value of a reporting unit could result in a non-cash impairment charge and may have an adverse effect on our results of operations and financial position.
A large decline in estimated fair value of a reporting unit could result in a non-cash impairment charge and may have an adverse effect on our results of operations and financial condition. Additional information about acquisitions and goodwill appears in Notes 2, 5 and 6 to the consolidated financial statements.
Diluted net income per share - Omnicom Group Inc. decreased to $6.91 in 2023, compared to $6.36 in 2022, due to the factors described above and the impact of the reduction in our weighted average common shares outstanding resulting from repurchases of our common stock, net of shares issued for restricted stock awards, stock option exercises and the employee stock purchase plan during the year.
Diluted net income (loss) per share - Omnicom Group Inc. decreased to a $0.27 net loss per share in 2025, from net income of $7.46 in 2024, due to the factors described above and the impact of the increase in our weighted average common shares outstanding resulting from the equity consideration in connection with the Merger, partially offset by repurchases of our common stock, net of shares issued for restricted stock awards, stock option exercises and the employee stock purchase plan during the year.
Out-of-pocket costs include, among others: transportation, hotel, meals, shipping and telecommunication charges incurred by us in the course of providing our services.
Out-of-pocket costs include, among others: transportation, hotel, meals, shipping and telecommunication charges incurred by us in the course of providing our services. Billings related to out-of-pocket costs are included in revenue since we control the goods or services prior to delivery to the client.
The assumptions that have the most significant effect on our valuations derived using a DCF methodology are: (1) the expected long-term growth rate of our reporting units' cash flows and (2) the weighted average cost of capital (“WACC”) for each reporting unit. 16 The long-term growth rate and WACC assumptions used in our evaluations: May 1, 2024 May 1, 2023 Long-Term Growth Rate 3.5% 3.5% WACC 10.8% - 11.8% 11.0% - 11.4% Long -term growth rate represents our estimate of the long-term growth rate for our industry and the geographic markets we operate in.
The assumptions that have the most significant effect on our valuations derived using a DCF methodology are: (1) the expected long-term growth rate of our reporting units' cash flows and (2) the weighted average cost of capital, or WACC, for each reporting unit.
Future interest payments on the debt total $1.0 billion, of which $186.6 million is payable in 2025. • The liability for operating and finance lease payments is $1,414.9 million, of which $294.2 million is due in 2025. • The obligation for the defined benefit pension plans is $216.0 million, and the liability for the postemployment arrangements is $126.6 million.
Future interest payments on the debt total $2.1 billion, of which $282.3 million is payable in 2026. • The liability for operating and finance lease payments is $2,566.5 million, of which $574.8 million is due in 2026. • The obligation for the defined benefit pension plans is $655.4 million, and the liability for the postemployment arrangements is $143.5 million.
For 2023, the net impact of the real estate and other repositioning costs (see Note 13 to the consolidated financial statements), gain on disposition of subsidiaries (see Note 14 to the consolidated financial statements) and acquisition transaction costs reduced net income - Omnicom Group Inc. by $102.6 million and diluted net income per share - Omnicom Group Inc. by $0.50. 29 NON-GAAP FINANCIAL MEASURES We use certain non-GAAP financial measures in describing our performance.
In 2023, the net effect of the gain on disposition of subsidiary increased net income - Omnicom Group Inc. by $102.6 million and diluted income per share - Omnicom Group Inc. by $0.50. 29 NON-GAAP FINANCIAL MEASURES We use certain non-GAAP financial measures in describing our performance.