Biggest changeNet restructuring charges were comprised of $0.1 at MD&E, $2.6 at IA&C, $10.0 at SC&E and $(2.1) at Corporate and Other for the year ended December 31, 2021, which include non-cash lease impairment costs of $(0.9), $(0.1), $7.3 and $0.0, respectively. 2020 Plan Restructuring Expense Non-Cash Items Cash Payments Liability at December 31, 2020 Severance and termination costs $ 140.4 $ 4.5 $ 61.3 $ 74.6 Lease impairment costs 256.0 256.0 0.0 0.0 Other 17.4 5.1 12.3 0.0 Total $ 413.8 $ 265.6 $ 73.6 $ 74.6 25 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) Our restructuring charges for the year ended December 31, 2020 totaled $413.8 and were designed to reduce our expenses, such as occupancy expense and salaries and related expenses, relative to our revenue before billable expenses on an ongoing basis.
Biggest changeA summary of the restructuring activities related to the 2020 Plan as of the year ended December 31, 2023 is as follows: 2020 Plan Liability at December 31, 2022 Restructuring Expense Non-Cash Items Cash Payments Liability at December 31, 2023 Severance and termination costs $ 2.3 $ 0.4 $ 0.0 $ 2.1 $ 0.6 Lease impairment costs 0.0 (0.3) (0.3) 0.0 0.0 Other restructuring costs 0.0 0.1 0.1 0.0 0.0 Total $ 2.3 $ 0.2 $ (0.2) $ 2.1 $ 0.6 A summary of the restructuring activities related to the 2020 Plan as of the year ended December 31, 2022 is as follows: 27 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) 2020 Plan Liability at December 31, 2021 Restructuring Expense Non-Cash Items Cash Payments Liability at December 31, 2022 Severance and termination costs $ 9.4 $ (0.1) $ 0.0 $ 7.0 $ 2.3 Lease impairment costs 0.0 1.0 1.0 0.0 0.0 Other restructuring costs 0.0 2.9 2.9 0.0 0.0 Total $ 9.4 $ 3.8 $ 3.9 $ 7.0 $ 2.3 A summary of the restructuring activities related to the 2020 Plan as of the year ended December 31, 2021 is as follows: 2020 Plan Liability at December 31, 2020 Restructuring Expense Non-Cash Items Cash Payments Liability at December 31, 2021 Severance and termination costs $ 74.6 $ 0.4 $ 0.3 $ 65.3 $ 9.4 Lease impairment costs 0.0 6.3 6.3 0.0 0.0 Other restructuring costs 0.0 3.9 3.2 0.7 0.0 Total $ 74.6 $ 10.6 $ 9.8 $ 66.0 $ 9.4 A summary of the restructuring activities related to the 2020 Plan by segment is as follows: Years ended December 31, 2023 2022 2021 Restructuring charges: MD&E $ (0.3) $ 0.1 $ 0.1 IA&C 0.5 7.7 2.6 SC&E 0.0 (4.2) 10.0 Corporate and other 0.0 0.2 (2.1) Total $ 0.2 $ 3.8 $ 10.6 Non cash lease impairment costs: MD&E $ (0.3) $ 0.0 $ (0.9) IA&C 0.0 7.0 (0.1) SC&E 0.0 (5.9) 7.3 Corporate and other 0.0 (0.1) 0.0 Total $ (0.3) $ 1.0 $ 6.3 EXPENSES AND OTHER INCOME Years ended December 31, 2023 2022 2021 Cash interest on debt obligations $ (223.2) $ (164.3) $ (165.6) Non-cash interest (2.4) (3.6) (5.0) Interest expense (225.6) (167.9) (170.6) Interest income 140.8 56.6 27.2 Net interest expense (84.8) (111.3) (143.4) Other income (expense), net 10.2 (1.0) (70.7) Total (expenses) and other income $ (74.6) $ (112.3) $ (214.1) Net Interest Expense 28 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) Net interest expense decreased by $26.5 in 2023 compared to a year ago, primarily attributable to higher interest rates on net deposits, partially offset by lower net cash balances.
Investing Activities Net cash used in investing activities during 2022 consisted primarily of payments for acquisitions, net of cash acquired, of $232.2 primarily related to the acquisition of RafterOne which closed on October 3, 2022, as well as payments for capital expenditures of $178.1, related mostly to computer software and hardware.
Net cash used in investing activities during 2022 consisted primarily of payments for acquisitions, net of cash acquired, of $232.2 primarily related to the acquisition of RafterOne which closed on October 3, 2022, as well as payments for capital expenditures of $178.1, related mostly to computer software and hardware.
Other – During 2022, the majority of the amounts recognized were primarily related to a cash gain from the sale of an equity investment, partially offset by a non-cash loss related to the deconsolidation of a previously consolidated entity in which we maintain an equity interest.
During 2022, the majority of the amounts recognized were primarily related to a cash gain from the sale of an equity investment, partially offset by a non-cash loss related to the deconsolidation of a previously consolidated entity in which we maintain an equity interest.
For certain less-frequent commission-based contracts which 37 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) contain clauses allowing our clients to terminate the arrangement at any time for no compensation, revenue is recognized at a point in time, typically the date of broadcast or publication.
For certain less-frequent commission-based contracts which 39 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) contain clauses allowing our clients to terminate the arrangement at any time for no compensation, revenue is recognized at a point in time, typically the date of broadcast or publication.
RECENT ACCOUNTING STANDARDS See Note 17 in Item 8, Financial Statements and Supplementary Data for further information on certain accounting standards that have been adopted during 2022 or that have not yet been required to be implemented and may be applicable to our future operations. NON-GAAP FINANCIAL MEASURE This MD&A includes both financial measures in accordance with U.S.
RECENT ACCOUNTING STANDARDS See Note 17 in Item 8, Financial Statements and Supplementary Data for further information on certain accounting standards that have been adopted during 2023 or that have not yet been required to be implemented and may be applicable to our future operations. NON-GAAP FINANCIAL MEASURE This MD&A includes both financial measures in accordance with U.S.
A 25 basis-point increase or decrease in the discount rate would have decreased or increased the benefit obligation as of December 31, 2022 by approximately $12.0 and $12.0, respectively. The expected rate of return on pension plan assets is another significant assumption that impacts our net pension cost and is determined at the beginning of the year.
A 25 basis-point increase or decrease in the discount rate would have decreased or increased the benefit obligation as of December 31, 2023 by approximately $12.0, respectively. The expected rate of return on pension plan assets is another significant assumption that impacts our net pension cost and is determined at the beginning of the year.
Segment Results of Operations As discussed in Note 15 in Item 8, Financial Statements and Supplementary Data , we have three reportable segments as of December 31, 2022: MD&E, IA&C and SC&E. We also report results for the "Corporate and other" group. Segment information for the prior period has been recast to conform to the current-period presentation.
Segment Results of Operations As discussed in Note 15 in Item 8, Financial Statements and Supplementary Data , we have three reportable segments as of December 31, 2023: MD&E, IA&C and SC&E. We also report results for the "Corporate and other" group. Segment information for the prior period has been recast to conform to the current-period presentation.
Changes in the rates are typically due to lower or higher expected future returns based on the mix of assets held. A lower expected rate of return would increase our net pension cost. A 25 basis-point increase or decrease in the expected return on plan assets would have decreased or increased the 2022 net pension cost by approximately $1.0.
Changes in the rates are typically due to lower or higher expected future returns based on the mix of assets held. A lower expected rate of return would increase our net pension cost. A 25 basis-point increase or decrease in the expected return on plan assets would have decreased or increased the 2023 net pension cost by approximately $1.0.
Revenue before billable expenses growth of 3.3% was outpaced by the increase in salaries and related expenses as compared to the prior-year period, primarily driven by increases in base salaries, benefits and tax, which was driven by hiring to support revenue growth, partially offset by decreases in performance-based incentive compensation and temporary help expense.
Revenue before billable expenses growth of 4.4% was outpaced by the increase in salaries and related expenses as compared to the prior-year period, primarily driven by increases in base salaries, benefits and tax, which was driven by hiring to support revenue growth, partially offset by decreases in performance-based incentive compensation and temporary help expense.
Management utilizes Credit Agreement EBITDA, which is a non-GAAP financial measure, as well as the amounts shown in the table below, calculated as required by the Credit Agreement, in order to assess our compliance with such covenants. The table below sets forth the financial covenant in effect as of December 31, 2022.
Management utilizes Credit Agreement EBITDA, which is a non-GAAP financial measure, as well as the amounts shown in the table below, calculated as required by the Credit Agreement, in order to assess our compliance with such covenants. The table below sets forth the financial covenant in effect as of December 31, 2023.
There was no commercial paper activity during 2022 and as of December 31, 2022, there was no commercial paper outstanding. Cash Pooling We aggregate our domestic cash position on a daily basis. Outside the United States, we use cash pooling arrangements with banks to help manage our liquidity requirements.
There was no commercial paper activity during 2023 and as of December 31, 2023, there was no commercial paper outstanding. Cash Pooling We aggregate our domestic cash position on a daily basis. Outside the United States, we use cash pooling arrangements with banks to help manage our liquidity requirements.
The 2022 and 2021 fair values of reporting units for which we performed quantitative impairment tests were estimated using a combination of the income approach, which incorporates the use of the discounted cash flow method, and the market approach, which incorporates the use of earnings and revenue multiples based on market data.
The 2023 and 2022 fair values of reporting units for which we performed quantitative impairment tests were estimated using a combination of the income approach, which incorporates the use of the discounted cash flow method, and the market approach, which incorporates the use of earnings and revenue multiples based on market data.
RECENT ACCOUNTING STANDARDS, by reference to Note 17 to the Consolidated Financial Statements, provides a discussion of certain accounting standards that have been adopted during 2022 or that have not yet been required to be implemented and may be applicable to our future operations.
RECENT ACCOUNTING STANDARDS, by reference to Note 17 to the Consolidated Financial Statements, provides a discussion of certain accounting standards that have been adopted during 2023 or that have not yet been required to be implemented and may be applicable to our future operations.
Based on this analysis, for the indefinite lived-intangible asset for which we performed a quantitative impairment test as of October 1, 2022, we concluded that it was not impaired because its fair value was in excess of its carrying value.
Based on this analysis, for the indefinite lived-intangible asset for which we performed a quantitative impairment test as of October 1, 2023, we concluded that it was not impaired because its fair value was in excess of its carrying value.
A 25 basis-point increase or decrease in the discount rate would not have impacted the 2022 net pension and postretirement benefit cost. The discount rate used to measure our benefit obligations is determined at the end of each year.
A 25 basis-point increase or decrease in the discount rate would not have impacted the 2023 net pension and postretirement benefit cost. The discount rate used to measure our benefit obligations is determined at the end of each year.
RESULTS OF OPERATIONS provides an analysis of the consolidated and segment results of operations for 2022 compared to 2021 and 2021 compared to 2020. LIQUIDITY AND CAPITAL RESOURCES provides an overview of our cash flows, funding requirements, contractual obligations, financing and sources of funds, and debt credit ratings.
RESULTS OF OPERATIONS provides an analysis of the consolidated and segment results of operations for 2023 compared to 2022 and 2022 compared to 2021. LIQUIDITY AND CAPITAL RESOURCES provides an overview of our cash flows, funding requirements, contractual obligations, financing and sources of funds, and debt credit ratings.
See "Restructuring Charges" in MD&A and Note 11 of Item 8, Financial Statements and Supplementary Data for further information. 31 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) Segment EBITA margin increased during 2022 when compared to 2021, as the increase in revenue before billable expenses, outpaced the overall increase in our operating expenses, excluding billable expenses and amortization of acquired intangibles.
See "Restructuring Charges" in MD&A and Note 11 of Item 8, Financial Statements and Supplementary Data for further information. 33 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) Segment EBITA margin increased during 2023 when compared to 2022, as the increase in revenue before billable expenses, outpaced the overall increase in our operating expenses, excluding billable expenses and amortization of acquired intangibles.
We have 10 reporting units that were subject to the 2022 annual impairment testing. Our annual impairment review as of October 1, 2022 did not result in an impairment charge at any of our reporting units.
We have 10 reporting units that were subject to the 2023 annual impairment testing. Our annual impairment review as of October 1, 2023 did not result in an impairment charge at any of our reporting units.
CORPORATE AND OTHER Our corporate and other segment is primarily comprised of selling, general and administrative expenses including corporate office expenses as well as shared service center and certain other centrally managed expenses that are not fully allocated to operating divisions; salaries, long-term incentives, annual bonuses and other miscellaneous benefits for corporate office employees; professional fees related to internal control compliance, financial statement audits and legal, information technology and other consulting services that are engaged and managed through the corporate office; and rental expense for properties occupied by corporate office employees.
CORPORATE AND OTHER Our corporate and other segment is primarily comprised of selling, general and administrative expenses, discussed in the Results of Operations section, including corporate office expenses as well as shared service center and certain other centrally managed expenses that are not fully allocated to operating divisions; salaries, long-term incentives, annual bonuses and other miscellaneous benefits for corporate office employees; professional fees related to internal control compliance, financial statement audits and legal, information technology and other consulting services that are engaged and managed through the corporate office; and rental expense for properties occupied by corporate office employees.
The following table presents the reconciliation of Net Income Available to IPG Common Stockholders to Adjusted EBITA for the years ended December 31, 2022, 2021 and 2020.
The following table presents the reconciliation of Net Income Available to IPG Common Stockholders to Adjusted EBITA for the years ended December 31, 2023, 2022 and 2021.
See “Restructuring Charges” in this MD&A and Note 11 in Item 8, Financial Statements and Supplementary Data , for further information. 43 Table of Contents
See “Restructuring Charges” in this MD&A and Note 11 in Item 8, Financial Statements and Supplementary Data , for further information. 45 Table of Contents
If actual market conditions vary significantly from those currently projected, these estimates and assumptions could materially change resulting in adjustments to the carrying values of our assets and liabilities. 20 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) The following table presents a summary of our financial performance for the years ended December 31, 2022, 2021 and 2020.
If actual market conditions vary significantly from those currently 21 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) projected, these estimates and assumptions could materially change resulting in adjustments to the carrying values of our assets and liabilities. 22 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) The following table presents a summary of our financial performance for the years ended December 31, 2023, 2022 and 2021.
Revenue before billable expenses growth of 3.5% was outpaced by the increase in salaries and related expenses as compared to the prior-year period, primarily driven by increases in base salaries, benefits and tax, which was driven by hiring to support revenue growth, partially offset by decreases in performance-based incentive compensation and temporary help expense.
Revenue before billable expenses growth of 2.4% was outpaced by the increase in salaries and related expenses as compared to the prior-year period, primarily driven by increases in base salaries, benefits and tax, which was driven by hiring to support revenue growth, partially offset by decreases in performance-based incentive compensation and temporary help expense.
In our international markets, the 7.6% o rganic increase was primarily driven by strong performance at our media, advertising and experiential businesses and our public relations agencies across all geographic regions.
In our international markets, the 7.6% organic increase was primarily driven by strong performance at our media, advertising and experiential businesses and our public relations agencies across all geographic regions.
Restructuring Charges Years ended December 31, 2022 1 2021 2 2020 Severance and termination costs $ (0.1) $ 0.4 $ 140.4 Lease restructuring costs 85.4 6.3 256.0 Other restructuring costs 17.1 3.9 17.4 Total restructuring charges $ 102.4 $ 10.6 $ 413.8 1 The amounts for the year ended December 31, 2022 represent 2022 Real Estate Actions, as well as adjustments to the actions taken in 2020.
Restructuring Charges Years ended December 31, 2023 1 2022 2 2021 3 Severance and termination costs $ 0.4 $ (0.1) $ 0.4 Lease restructuring costs (1.2) 85.4 6.3 Other restructuring costs 0.9 17.1 3.9 Total restructuring charges $ 0.1 $ 102.4 $ 10.6 1 The amounts for the year ended December 31, 2023 represent adjustments to the 2022 Real Estate Actions, as well as adjustments to the actions taken in 2020. 2 The amounts for the year ended December 31, 2022 represent 2022 Real Estate Actions, as well as adjustments to the actions taken in 2020.
GAAP measures. Total revenue, which includes billable expenses, increased 6.7% during the year ended year ended December 31, 2022.
Total revenue, which includes billable expenses, increased 6.7% during the year ended December 31, 2022.
When a third-party is involved in the production of an advertising campaign and for media buying services, we have determined that we act as the agent and are solely arranging for the third-party suppliers to provide services to the customer.
In the vast majority of our business, when a third-party is involved in the production of an advertising campaign and for media buying services, we have determined that we act as the agent and are solely arranging for the third-party suppliers to provide services to the customer.
Specialized Communications & Experiential Solutions Revenue before billable expenses Year ended December 31, 2021 Components of Change Year ended December 31, 2022 Change Foreign Currency Net Acquisitions/ (Divestitures) Organic Organic Total Consolidated $ 1,310.5 $ (34.8) $ (1.5) $ 112.0 $ 1,386.2 8.5 % 5.8 % Domestic 905.1 — — 78.0 983.1 8.6 % 8.6 % International 405.4 (34.8) (1.5) 34.0 403.1 8.4 % (0.6) % The organic increase was mainly attributable to net higher spending from existing clients in our technology & telecom, auto & transportation and food & beverage sectors and net client wins in our healthcare sector.
Year ended December 31, 2021 Components of Change Year ended December 31, 2022 Change Foreign Currency Net Acquisitions/ (Divestitures) Organic Organic Total Consolidated $ 1,310.5 $ (34.8) $ (1.5) $ 112.0 $ 1,386.2 8.5 % 5.8 % Domestic 905.1 — 0.0 78.0 983.1 8.6 % 8.6 % International 405.4 (34.8) (1.5) 34.0 403.1 8.4 % (0.6) % The organic increase was mainly attributable to net higher spending from existing clients in our technology & telecom, auto & transportation and food & beverage sectors and net client wins in our healthcare sector.
Office and Other Direct Expenses Years ended December 31, Change 2022 vs 2021 2021 vs 2020 2022 2021 2020 % Increase/ (Decrease) % Increase/ (Decrease) Office and other direct expenses $ 1,346.4 $ 1,279.6 $ 1,367.9 5.2 % (6.5) % As a % of revenue before billable expenses: Office and other direct expenses 14.2 % 14.0 % 17.0 % Occupancy expense 4.8 % 5.0 % 6.2 % All other office and other direct expenses 1 9.4 % 9.0 % 10.8 % 1 Includes production expenses, travel and entertainment, professional fees, spending to support new business activity, telecommunications, office supplies, bad debt expense, adjustments to contingent acquisition obligations, foreign currency losses (gains) and other expenses.
Office and Other Direct Expenses Years ended December 31, Change 2023 vs 2022 2022 vs 2021 2023 2022 2021 % Increase/ (Decrease) % Increase/ (Decrease) Office and other direct expenses $ 1,342.5 $ 1,346.4 $ 1,279.6 (0.3) % 5.2 % As a % of revenue before billable expenses: Office and other direct expenses 14.3 % 14.2 % 14.0 % Occupancy expense 4.6 % 4.8 % 5.0 % All other office and other direct expenses 1 9.7 % 9.4 % 9.0 % 1 Includes production expenses, travel and entertainment, professional fees, spending to support new business activity, telecommunications, office supplies, bad debt expense, adjustments to contingent acquisition obligations, foreign currency losses (gains) and other expenses.
The effect of foreign exchange rate changes on cash, cash equivalents and restricted cash included in the Consolidated Statements of Cash Flows resulted in a net decrease of $45.4 in 2021. 33 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) LIQUIDITY OUTLOOK We expect our cash flow from operations and existing cash and cash equivalents to be sufficient to meet our anticipated operating requirements at a minimum for the next twelve months.
The effect of foreign exchange rate changes on cash, cash equivalents and restricted cash included in the Consolidated Statements of Cash Flows resulted in a net decrease of $31.7 in 2022. 35 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) LIQUIDITY OUTLOOK We expect our cash flow from operations and existing cash and cash equivalents to be sufficient to meet our anticipated operating requirements at a minimum for the next twelve months.
INCOME TAXES Years ended December 31, 2022 2021 2020 Income before income taxes $ 1,268.9 $ 1,222.1 $ 361.3 Provision for income taxes $ 318.4 $ 251.8 $ 8.0 Effective income tax rate 25.1 % 20.6 % 2.2 % Effective Tax Rate Our tax rates are affected by many factors, including our worldwide earnings from various countries, changes in legislation and tax characteristics of our income.
INCOME TAXES Years ended December 31, 2023 2022 2021 Income before income taxes $ 1,408.0 $ 1,268.9 $ 1,222.1 Provision for income taxes $ 291.2 $ 318.4 $ 251.8 Effective income tax rate 20.7 % 25.1 % 20.6 % Effective Tax Rate Our tax rates are affected by many factors, including our worldwide earnings from various countries, changes in legislation and tax characteristics of our income.
For the 2022 test, the discount rate we used for our reporting units tested ranged between 11.5% and 13.0%, and the terminal value growth rate was 3.0%. The terminal value growth rate represents the expected long-term growth rate for our industry, which incorporates the type of services each reporting unit provides as well as the global economy.
For the 2023 test, the discount rate we used for our reporting units tested ranged between 13.0% and 15.5%, and the terminal value growth rate ranged between 2.0% and 3.0%. The terminal value growth rate represents the expected long-term growth rate for our industry, which incorporates the type of services each reporting unit provides as well as the global economy.
The 8.5% organic increase in our domestic market was driven by growth in our advertising businesses. In our international markets, the 4.5% organic increase was driven by growth in our advertising businesses, and was most notable in the Other region led by the Middle East and Canada.
The 7.7% organic increase in our domestic market was driven by growth in our advertising businesses. In our international markets, the 3.8% organic increase was driven by growth in our advertising businesses, and was most notable in the Other region led by the Middle East and Canada.
For 2022, the weighted-average expected rates of return of 5.00% and 4.47% were used in the calculation of net pension costs for the domestic and significant foreign pension plans, respectively. For 2023, we plan to use expected rates of return of 6.00% and 5.62% for the domestic and significant foreign pension plans, respectively.
For 2023, the weighted-average expected rates of return of 6.00% and 5.62% were used in the calculation of net pension costs for the domestic and significant foreign pension plans, respectively. For 2024, we plan to use expected rates of return of 4.25% and 4.20% for the domestic and significant foreign pension plans, respectively.
Our Consolidated Balance Sheets reflect cash, net of bank overdrafts, under all of our pooling arrangements, and as of December 31, 2022 and 2021 the amounts netted were $2,411.2 and $2,774.7, respectively. 36 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) DEBT CREDIT RATINGS Our debt credit ratings as of February 15, 2023 are listed below.
Our Consolidated Balance Sheets reflect cash, net of bank overdrafts, under all of our pooling arrangements, and as of December 31, 2023 and 2022 the amounts netted were $2,718.0 and $2,411.2, respectively. 38 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) DEBT CREDIT RATINGS Our debt credit ratings as of February 15, 2024 are listed below.
Depreciation and amortization, excluding amortization of acquired intangibles, as a percentage of revenue before billable expenses decreased slightly to 2.6% in 2022 from the prior-year period.
Depreciation and amortization, excluding amortization of acquired intangibles, as a percentage of segment revenue before billable expenses decreased to 1.6% in 2022 from the prior-year period.
For the 2022 test, the revenue growth rates for our reporting units used in our analysis were generally between 2.0% and 6.5%. Factors influencing the revenue growth rates include the nature of the services the reporting unit provides for its clients, the geographic locations in which the reporting unit conducts business and the maturity of the reporting unit.
For the 2023 test, the revenue growth rates for our reporting units used in our analysis were generally between 1.5% and 9.0%. Factors influencing the revenue growth rates include the nature of the services the reporting unit provides for its clients, the geographic locations in which the reporting unit conducts business and the maturity of the reporting unit.
Assuming we pay a quarterly dividend of $0.310 per share and there is no significant change in the number of outstanding shares as of December 31, 2022, we would expect to pay approximately $479.0 over the next twelve months.
Assuming we pay a quarterly dividend of $0.330 per share and there is no significant change in the number of outstanding shares as of December 31, 2023, we would expect to pay approximately $500.0 over the next twelve months.
Segment EBITA margin increased during 2021 when compared to 2020, as the increase in revenue before billable expenses, outpaced the overall increase in our operating expenses, excluding billable expenses and amortization of acquired intangib les.
Segment EBITA margin increased during 2022 when compared to 2021, as the increase in revenue before billable expenses, outpaced the overall increase in our operating expenses, excluding billable expenses and amortization of acquired intangibles.
On February 9, 2023, we announced that our Board of Directors (the "Board") had declared a common stock cash dividend of $0.310 per share, payable on March 15, 2023 to holders of record as of the close of business on March 1, 2023.
On February 8, 2024, we announced that our Board of Directors (the "Board") had declared a common stock cash dividend of $0.330 per share, payable on March 15, 2024 to holders of record as of the close of business on March 1, 2024.
If we lose access to these credit lines, we would have to provide funding directly to some of our operations. As of December 31, 2022, the Company had uncommitted lines of credit in an aggregate amount of $936.2, under which we had outstanding borrowings of $44.3 classified as short-term borrowings on our Consolidated Balance Sheet.
If we lose access to these credit lines, we would have to provide funding directly to some of our operations. As of December 31, 2023, the Company had uncommitted lines of credit in an aggregate amount of $780.7, under which we had outstanding borrowings of $34.2 classified as short-term borrowings on our Consolidated Balance Sheet.
For the 2022 and 2021 annual impairment tests, we performed a qualitative impairment assessment for eight and six reporting units, respectively, and performed the quantitative impairment test for two and three reporting units, respectively.
For the 2023 and 2022 annual impairment tests, we performed a qualitative impairment assessment for seven and eight reporting units, respectively, and performed the quantitative impairment test for three and two reporting units, respectively.
Years ended December 31, 2022 2021 2020 Revenue before billable expenses $ 9,449.4 $ 9,107.9 $ 8,064.5 Adjusted EBITA Reconciliation: Net Income Available to IPG Common Stockholders 1 $ 938.0 $ 952.8 $ 351.1 Add Back: Provision for income taxes 318.4 251.8 8.0 Subtract: Total (expenses) and other income (112.3) (214.1) (227.1) Equity in net income of unconsolidated affiliates 5.6 2.5 0.9 Net income attributable to non-controlling interests (18.1) (20.0) (3.1) Operating Income 1 1,381.2 1,436.2 588.4 Add Back: Amortization of acquired intangibles 84.7 86.2 85.9 Adjusted EBITA 1 $ 1,465.9 $ 1,522.4 $ 674.3 Adjusted EBITA Margin on Revenue before billable expenses 1 15.5 % 16.7 % 8.4 % 1 Calculations include restructuring charges of $102.4 in 2022, $10.6 in 2021 and $413.8 and 2020.
Years ended December 31, 2023 2022 2021 Revenue before billable expenses $ 9,400.6 $ 9,449.4 $ 9,107.9 Adjusted EBITA Reconciliation: Net Income Available to IPG Common Stockholders 1 $ 1,098.4 $ 938.0 $ 952.8 Add Back: Provision for income taxes 291.2 318.4 251.8 Subtract: Total (expenses) and other income (74.6) (112.3) (214.1) Equity in net income of unconsolidated affiliates 1.3 5.6 2.5 Net income attributable to non-controlling interests (19.7) (18.1) (20.0) Operating Income 1 1,482.6 1,381.2 1,436.2 Add Back: Amortization of acquired intangibles 84.0 84.7 86.2 Adjusted EBITA 1 $ 1,566.6 $ 1,465.9 $ 1,522.4 Adjusted EBITA Margin on Revenue before billable expenses 1 16.7 % 15.5 % 16.7 % 1 Calculations include restructuring charges of $0.1 in 2023, $102.4 in 2022 and $10.6 in 2021.
Depreciation and amortization, excluding amortization of acquired intangibles, as a percentage of revenue before billable expenses decreased to 1.7% in 2021 from the prior-year period.
Depreciation and amortization, excluding amortization of acquired intangibles, as a percentage of segment revenue before billable expenses decreased to 1.2% in 2022 from the prior-year period.
The average amount outstanding during 2022 was $61.2, with a weighted-average interest rate of approximately 4.6%. Commercial Paper The Company is authorized to issue unsecured commercial paper up to a maximum aggregate amount outstanding at any time of $1,500.0. Borrowings under the commercial paper program are supported by the Credit Agreement described above.
The average amount outstanding during 2023 was $47.9, with a weighted-average interest rate of approximately 7.9%. Commercial Paper The Company is authorized to issue unsecured commercial paper up to a maximum aggregate amount outstanding at any time of $1,500.0. Borrowings under the commercial paper program are supported by the Credit Agreement described above.
Four Quarters Ended Four Quarters Ended Financial Covenant December 31, 2022 Credit Agreement EBITDA Reconciliation 1 December 31, 2022 Leverage ratio (not greater than) 1 3.50x Net income available to IPG common stockholders $ 938.0 Actual leverage ratio 1.61x Non-operating adjustments 2 443.2 Operating income 1,381.2 Add: Depreciation and amortization 340.3 Other non-cash charges reducing operating income 85.4 Other non-cash adjustments 6.7 Credit Agreement EBITDA 1 $ 1,813.6 1 The leverage ratio is defined as debt as of the last day of such fiscal quarter to EBITDA (as defined in the Credit Agreement) for the four quarters then ended. 2 Includes adjustments of the following items from our Consolidated Statement of Operations in Item 8, Financial Statements and Supplementary Data : provision for income taxes, total (expenses) and other income, equity in net income (loss) of unconsolidated affiliates, and net income attributable to noncontrolling interests .
Four Quarters Ended Four Quarters Ended Financial Covenant December 31, 2023 Credit Agreement EBITDA Reconciliation 1 December 31, 2023 Leverage ratio (not greater than) 1 3.50x Net income available to IPG common stockholders $ 1,098.4 Actual leverage ratio 1.79x Non-operating adjustments 2 384.2 Operating income 1,482.6 Add: Depreciation and amortization 311.8 Other non-cash charges reducing operating income (1.2) Credit Agreement EBITDA 1 $ 1,793.2 1 The leverage ratio is defined as debt as of the last day of such fiscal quarter to EBITDA (as defined in the Credit Agreement) for the four quarters then ended. 2 Includes adjustments of the following items from our Consolidated Statement of Operations in Item 8, Financial Statements and Supplementary Data : provision for income taxes, total (expenses) and other income, equity in net income of unconsolidated affiliates, and net income attributable to noncontrolling interests .
As of December 31, 2022, we used discount rates of 5.65% for the domestic pension plan and 5.65% for the domestic postretirement benefit plan and a weighted-average discount rate of 4.62% for our significant foreign pension plans to measure our benefit obligations.
As of December 31, 2023, we used discount rates of 5.40% for both the domestic pension plan and the domestic postretirement benefit plan and a weighted-average discount rate of 4.32% for our significant foreign pension plans to measure our benefit obligations.
Years ended December 31, Change 2022 vs 2021 2021 vs 2020 Statement of Operations Data 2022 2021 2020 % Increase/ (Decrease) % Increase/ (Decrease) REVENUE: Revenue before billable expenses $ 9,449.4 $ 9,107.9 $ 8,064.5 3.7 % 12.9 % Billable expenses 1,478.4 1,132.8 996.5 30.5 % 13.7 % Total revenue $ 10,927.8 $ 10,240.7 $ 9,061.0 6.7 % 13.0 % OPERATING INCOME 1 $ 1,381.2 $ 1,436.2 $ 588.4 (3.8) % 144.1 % Adjusted EBITA 1, 2 $ 1,465.9 $ 1,522.4 $ 674.3 (3.7) % 125.8 % NET INCOME AVAILABLE TO IPG COMMON STOCKHOLDERS $ 938.0 $ 952.8 $ 351.1 Earnings per share available to IPG common stockholders: Basic 1 $ 2.40 $ 2.42 $ 0.90 Diluted 1 $ 2.37 $ 2.39 $ 0.89 Operating Ratios Organic change in revenue before billable expenses 7.0 % 11.9 % (4.8) % Operating margin on revenue before billable expenses 1 14.6 % 15.8 % 7.3 % Operating margin on total revenue 1 12.6 % 14.0 % 6.5 % Adjusted EBITA margin on revenue before billable expenses 1, 2 15.5 % 16.7 % 8.4 % Expenses as a % of revenue before billable expenses: Salaries and related expenses 66.2 % 65.6 % 66.3 % Office and other direct expenses 14.2 % 14.0 % 17.0 % Selling, general and administrative expenses 0.9 % 1.3 % 0.7 % Depreciation and amortization 2.9 % 3.1 % 3.6 % Restructuring charges 1 1.1 % 0.1 % 5.1 % 1 For the years ended December 31, 2022, 2021 and 2020, results include restructuring charges of $102.4, $10.6 and $413.8 , respectively.
Years ended December 31, Change 2023 vs 2022 2022 vs 2021 Statement of Operations Data 2023 2022 2021 % Increase/ (Decrease) % Increase/ (Decrease) REVENUE: Revenue before billable expenses $ 9,400.6 $ 9,449.4 $ 9,107.9 (0.5) % 3.7 % Billable expenses 1,488.7 1,478.4 1,132.8 0.7 % 30.5 % Total revenue $ 10,889.3 $ 10,927.8 $ 10,240.7 (0.4) % 6.7 % OPERATING INCOME 1 $ 1,482.6 $ 1,381.2 $ 1,436.2 7.3 % (3.8) % Adjusted EBITA 1, 2 $ 1,566.6 $ 1,465.9 $ 1,522.4 6.9 % (3.7) % NET INCOME AVAILABLE TO IPG COMMON STOCKHOLDERS $ 1,098.4 $ 938.0 $ 952.8 Earnings per share available to IPG common stockholders: Basic 1 $ 2.86 $ 2.40 $ 2.42 Diluted 1 $ 2.85 $ 2.37 $ 2.39 Operating Ratios Organic change in revenue before billable expenses (0.1) % 7.0 % 11.9 % Operating margin on revenue before billable expenses 1 15.8 % 14.6 % 15.8 % Operating margin on total revenue 1 13.6 % 12.6 % 14.0 % Adjusted EBITA margin on revenue before billable expenses 1, 2 16.7 % 15.5 % 16.7 % Expenses as a % of revenue before billable expenses: Salaries and related expenses 66.4 % 66.2 % 65.6 % Office and other direct expenses 14.3 % 14.2 % 14.0 % Selling, general and administrative expenses 0.7 % 0.9 % 1.3 % Depreciation and amortization 2.8 % 2.9 % 3.1 % Restructuring charges 1 0.0 % 1.1 % 0.1 % 1 For the years ended December 31, 2023, 2022 and 2021, results include restructuring charges of $0.1, $102.4 an d $10.6, respectively.
Years ended December 31, Cash Flow Data 2022 2021 2020 Net income $ 956.1 $ 972.8 $ 354.2 Adjustments to reconcile to net cash provided by operating activities 1 417.6 458.7 734.7 Net cash (used in) provided by working capital 2 (672.3) 743.4 900.1 Changes in other non-current assets and liabilities (92.6) (99.3) (141.8) Net cash provided by operating activities $ 608.8 $ 2,075.6 $ 1,847.2 Net cash used in investing activities (430.1) (185.3) (216.2) Net cash used in financing activities (899.4) (1,084.2) (346.2) 1 Consists primarily of depreciation and amortization of fixed assets and intangible assets, non-cash restructuring charges, amortization of restricted stock and other non-cash compensation, net losses on sales of businesses and provision for uncollectible receivables. 2 Reflects changes in accounts receivable, other current assets, accounts payable, accrued liabilities and contract liabilities. 32 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) Operating Activities The presentation of the three components of net cash provided by operating activities above reflects the manner in which management views and analyzes this information.
Years ended December 31, Cash Flow Data 2023 2022 2021 Net income $ 1,118.1 $ 956.1 $ 972.8 Adjustments to reconcile to net cash provided by operating activities 1 333.3 417.6 458.7 Net cash (used in) provided by working capital 2 (676.1) (672.3) 743.4 Changes in other non-current assets and liabilities (220.6) (59.3) (99.3) Net cash provided by operating activities $ 554.7 $ 642.1 $ 2,075.6 Net cash used in investing activities (85.4) (430.1) (185.3) Net cash used in financing activities (634.3) (899.4) (1,084.2) 1 Consists primarily of depreciation and amortization of fixed assets and intangible assets, amortization of restricted stock and other non-cash compensation, net (gains) losses on sales of businesses and provision for uncollectible receivables. 2 Reflects changes in accounts receivable, other current assets, accounts payable, accrued liabilities and contract liabilities. 34 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) Operating Activities The presentation of the three components of net cash provided by operating activities above reflects the manner in which management views and analyzes this information.
Depreciation and amortization, excluding amortization of acquired intangibles, as a percentage of revenue before billable expenses decreased to 1.5% in 2022 from the prior-year period. 30 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) Segment EBITA margin increased during 2021 when compared to 2020, as the increase in revenue before billable expenses, outpaced the overall increase in our operating expenses, excluding billable expenses and amortization of acquired intangibles.
Depreciation and amortization, excluding amortization of acquired intangibles, as a percentage of segment revenue before billable expenses decreased slightly to 1.5% in 2023 from the prior-year period. 32 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) Segment EBITA margin decreased during 2022 when compared to 2021, as the increase in revenue before billable expenses, was outpaced by the overall increase in our operating expenses, excluding billable expenses and amortization of acquired intangibles, primarily due to an increase in restructuring charges in 2022.
We will continue to ev aluate strategic opportunities to grow and continue to strengthen our market position, particularly in our digital and marketing services offerings, and to expand our presence in high-growth and key strategic world markets. • Dividends – During 2022, we paid four quarterly cash dividends of $0.290 per share on our common stock, which corresponded to aggregate dividend payments of $457.3.
We will continue to evaluate strategic opportunities to grow and continue to strengthen our market position, particularly in our digital and marketing services offerings, and to expand our presence in high-growth and key strategic world markets. • Dividends – During 2023, we paid four quarterly cash dividends of $0.310 per share on our common stock, which corresponded to aggregate dividend payments of $479.1.
Segment EBITA Years ended December 31, Change 2022 2021 2020 2022 vs 2021 2021 vs 2020 Segment EBITA 1 $ 234.5 $ 188.6 $ 41.4 24.3 % 355.6 % Segment EBITA margin on revenue before billable expenses 1 16.9 % 14.4 % 3.5 % 1 Segment EBITA and Segment EBITA margin on revenue before billable expenses include $3.8, $10.0 and $88.7 of restructuring charges in the year ended December 31, 2022, 2021 and 2020 respectively.
Segment EBITA Years ended December 31, Change 2023 2022 2021 2023 vs 2022 2022 vs 2021 Segment EBITA 1 $ 265.2 $ 234.5 $ 188.6 13.1 % 24.3 % Segment EBITA margin on revenue before billable expenses 1 18.4 % 16.9 % 14.4 % 1 Segment EBITA and Segment EBITA margin on revenue before billable expenses include $1.1, $3.8 and $10.0 of restructuring charges in the year ended December 31, 2023, 2022 and 2021 respectively.
During the year ended December 31, 2021, our Adjusted EBITA margin on revenue before billable expenses increased to 16.7% from 8.4% in the prior-year period as the increase in revenue before billable expenses, discussed below in the “Results of Operations” section, outpaced the overall increase in our operating expenses, excluding billable expenses and amortization of acquired intangibles.
During the year ended December 31, 2023, our Adjusted EBITA margin on revenue before billable expenses increased to 16.7% from 15.5% in the prior-year period as the decrease in revenue before billable expenses, discussed below in the “Results of Operations” section, was outpaced by the overall decrease in our operating expenses, excluding billable expenses and amortization of acquired intangibles.
The table below displays the midpoint of the fair value range for each reporting unit tested in the 2022 and 2021 annual impairment tests, indicating that the fair value exceeded the carrying value for all reporting units by greater than 20%. 2022 Impairment Test 2021 Impairment Test Reporting Unit Goodwill Fair value exceeds carrying value by: Reporting Unit Goodwill Fair value exceeds carrying value by: A $ 448.6 > 200% A $ 536.0 > 60% B $ 528.3 > 100% B $ 209.1 > 85% C $ 300.4 > 175% Based on the analysis described above, for the reporting units for which we performed the quantitative impairment test, we concluded that our goodwill was not impaired as of October 1, 2022, because these reporting units passed the test as the fair values of each of the reporting units were substantially in excess of their respective carrying values.
The table below displays the midpoint of the fair value range for each reporting unit tested in the 2023 and 2022 annual impairment tests, indicating that the fair value exceeded the carrying value for all reporting units by greater than 20%. 2023 Impairment Test 2022 Impairment Test Reporting Unit Goodwill Fair value exceeds carrying value by: Reporting Unit Goodwill Fair value exceeds carrying value by: A $ 483.7 > 70% A $ 448.6 > 200% B $ 735.5 > 25% B $ 528.3 > 100% C $ 99.7 > 45% Based on the analysis described above, for the reporting units for which we performed the quantitative impairment test, we concluded that our goodwill was not impaired as of October 1, 2023, because these reporting units passed the test as the fair values of each of the reporting units were substantially in excess of their respective carrying values.
EARNINGS PER SHARE Basic earnings per share available to IPG common stockholders for the years ended December 31, 2022, 2021 and 2020 were $2.40, $2.42 and $0.90 per share, respectively. Diluted earnings per share available to IPG common stockholders for the years ended December 31, 2022, 2021 and 2020 were $2.37, $2.39 and $0.89 per share, respectively.
EARNINGS PER SHARE Basic earnings per share available to IPG common stockholders for the years ended December 31, 2023, 2022 and 2021 were $2.86, $2.40 and $2.42 per share, respectively. Diluted earnings per share available to IPG common stockholders for the years ended December 31, 2023, 2022 and 2021 were $2.85, $2.37 and $2.39 per share, respectively.
In addition, as more fully described below, we believe that providing Adjusted EBITA, together with a reconciliation of this non-GAAP financial measure to net income, helps investors make comparisons between our Company and other companies that may have different capital structures, different effective income tax rates and tax attributes, different capitalized asset values and/or different forms of employee compensation.
In addition, as more fully described below, we believe that providing Adjusted EBITA, together with a reconciliation of this non-GAAP financial measure to net income, helps 44 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) investors make comparisons between our Company and other companies that may have different capital structures, different effective income tax rates and tax attributes, different capitalized asset values and/or different forms of employee compensation.
Refer to the segment discussion later in this MD&A for information on changes in revenue by segment. 22 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) Salaries and Related Expenses Years ended December 31, Change 2022 vs 2021 2021 vs 2020 2022 2021 2020 % Increase/ (Decrease) % Increase/ (Decrease) Salaries and related expenses $ 6,258.3 $ 5,975.4 $ 5,345.0 4.7 % 11.8 % As a % of revenue before billable expenses: Salaries and related expenses 66.2 % 65.6 % 66.3 % Base salaries, benefits and tax 56.6 % 53.4 % 55.9 % Incentive expense 3.6 % 5.2 % 3.8 % Severance expense 0.8 % 0.9 % 1.5 % Temporary help 4.1 % 4.8 % 3.8 % All other salaries and related expenses 1.1 % 1.3 % 1.3 % Revenue before billable expenses growth of 3.7% was outpaced by the increase in salaries and related expenses of 4.7% during the year ended December 31, 2022 as compared to the prior-year period, primarily driven by increases in base salaries, benefits and tax, partially offset by decreased performance-based employee incentive compensation and temporary help expense.
Refer to the segment discussion later in this MD&A for information on changes in revenue by segment. 24 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) Salaries and Related Expenses Years ended December 31, Change 2023 vs 2022 2022 vs 2021 2023 2022 2021 % Increase/ (Decrease) % Increase/ (Decrease) Salaries and related expenses $ 6,243.9 $ 6,258.3 $ 5,975.4 (0.2) % 4.7 % As a % of revenue before billable expenses: Salaries and related expenses 66.4 % 66.2 % 65.6 % Base salaries, benefits and tax 58.1 % 56.6 % 53.4 % Incentive expense 2.7 % 3.6 % 5.2 % Severance expense 1.3 % 0.8 % 0.9 % Temporary help 3.3 % 4.1 % 4.8 % All other salaries and related expenses 1.0 % 1.1 % 1.3 % Revenue before billable expenses decrease of (0.5)% outpaced the overall decrease in salaries and related expenses of (0.2)% during the year ended December 31, 2023 as compared to the prior-year period.
Depreciation and Amortization For the years ended December 31, 2022, 2021 and 2020, depreciation and amortization was $189.3, $197.6 and $204.7, respectively. For the years ended December 31, 2022, 2021 and 2020, amortization of acquired intangibles was $84.7, $86.2 and $85.9, respectively.
Depreciation and Amortization For the years ended December 31, 2023, 2022 and 2021, depreciation and amortization was $180.3, $189.3 and $197.6, respectively. For the years ended December 31, 2023, 2022 and 2021, amortization of acquired intangibles was $84.0, $84.7 and $86.2, respectively.
Foreign Exchange Rate Changes The effect of foreign exchange rate changes on cash, cash equivalents and restricted cash included in the Consolidated Statements of Cash Flows resulted in a net increase of $1.6 in 2022. This increase was primarily a result of the U.S. dollar being weaker than several foreign currencies, including the British Pound Sterling.
Foreign Exchange Rate Changes The effect of foreign exchange rate changes on cash, cash equivalents and restricted cash included in the Consolidated Statements of Cash Flows resulted in a net increase of $7.0 in 2023. This increase was primarily a result of the U.S. dollar being weaker than several foreign currencies, including the Euro.
For example, while annual cash incentive awards are accrued throughout the year, they are generally paid during the first quarter of the subsequent year. Net cash provided by operating activities during 2022 was $608.8, which was a decrease of $1,466.8 as compared to 2021.
For example, while annual cash incentive awards are accrued throughout the year, they are generally paid during the first quarter of the subsequent year. Net cash provided by operating activities during 2023 was $554.7, which was a decrease of $87.4 as compared to 2022.
During the past few years, we have acquired companies that we believe will enhance our offerings and disposed of businesses that are not consistent with our strategic plan.
We continually evaluate our portfolio of businesses and over the past several years, we have acquired companies that we believe will enhance our offerings and disposed of businesses that are not consistent with our strategic plan.
Our organic increase of revenue before billable expenses of 7.0% for the year ended December 31, 2022 was driven by net higher spending from existing clients across nearly all sectors, most notably in the healthcare, financial services, other and retail sectors, which also each increased from net client wins.
Our organic increase of revenue before billable expenses of 7.0% for the year ended December 31, 2022 was driven by net higher spending 23 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) from existing clients across nearly all sectors, most notably in the healthcare, financial services, other and retail sectors, which also each increased from net client wins.
Years ended December 31, 2022 2021 2020 Net losses on sales of businesses $ (11.3) $ (19.4) $ (67.0) Loss on early extinguishment of debt 0.0 (74.0) 0.0 Other 10.3 22.7 2.6 Total other expense, net $ (1.0) $ (70.7) $ (64.4) Net losses on sales of businesses – During 2022 , 2021 and 2020, the amounts recognized were related to sales of businesses and the classification of certain assets and liabilities, consisting primarily of cash, as hel d for sale within our MD&E, IA&C, and SC&E reportable segments.
Years ended December 31, 2023 2022 2021 Net gains/(losses) on sales of businesses $ 17.9 $ (11.3) $ (19.4) Loss on early extinguishment of debt 0.0 0.0 (74.0) Other (7.7) 10.3 22.7 Total other income (expense), net $ 10.2 $ (1.0) $ (70.7) Net gains/(losses) on sales of businesse s – During 2023, 2022 and 2021, the amounts recognized were related to sales of businesses and the classification of certain assets and liabilities, consisting primarily of accounts receivable and accounts payable, as held for sale within our MD&E, IA&C, and SC&E reportable segments.
Financing Activities Net cash used in financing activities during 2022 was driven primarily by payments for common stock dividends of $457.3 and common stock repurchases of $320.1, as well as the settlement of a senior note.
See Note 4 in Item 8, Financial Statements and Supplementary Data , for further information. Net cash used in financing activities during 2022 was driven primarily by payments for common stock dividends of $457.3 and common stock repurchases of $320.1, as well as the settlement of a senior note.
The 10.8% organic increase in our domestic market was primarily driven by growth across all disciplines, most notably our media businesses and data management and analytics. In our international markets, the 18.6% organic increase was primarily driven by increases at our media businesses and digital project-based offerings, and was most notable in the Continental Europe and Asia Pacific regions.
The 4.9% organic increase in our domestic market was driven by increases at our media businesses and data management and analytics. In our international markets, the 10.8% organic increase was driven by growth across all disciplines, primarily at our media businesses, and was most notable in the Continental Europe, Latin America and Asia Pacific regions.
We were in compliance with all of our covenants in the Credit Agreement as of December 31, 2022. The financial covenant in the Credit Agreement requires that we maintain, as of the end of each fiscal quarter, a certain leverage ratio for the four quarters then ended.
The financial covenant in the Credit Agreement requires that we maintain, as of the end of each fiscal quarter, a certain leverage ratio for the four quarters then ended.
A deterioration in profitability, adverse market conditions, significant client losses, changes in spending levels of our existing clients or a different economic outlook than currently estimated by management could have a significant impact on the estimated fair value of our reporting units and could result in an impairment charge in the future.
A deterioration in profitability, adverse market conditions, significant client losses, changes in spending levels of our existing clients or a different economic outlook than currently 42 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) estimated by management could have a significant impact on the estimated fair value of our reporting units and could result in an impairment charge in the future.
The Credit Agreement is a revolving facility under which amounts borrowed by us or any of our subsidiaries designated under the Credit Agreement may be repaid and reborrowed, subject to an aggregate lending limit of $1,500.0, or the equivalent in other currencies.
The Credit Agreement is a revolving facility under which amounts borrowed by us or any of our subsidiaries designated under the Credit Agreement may be repaid and reborrowed, subject to an aggregate lending limit of $1,500.0, or the equivalent 37 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) in other currencies.
During 2021, the majority of the amounts recognized were related to a non-cash gain related to the deconsolidation of a previously consolidated entity in which we maintain an equity interest, and pension and postretirement costs. During 2020, the amounts recognized were primarily a result of gains on remeasurement of equity interests arising from a change in ownership.
During 2021, the majority of the amounts recognized were related to a non-cash gain related to the deconsolidation of a previously consolidated entity in which we maintain an equity interest, and pension and postretirement costs.
Revenue before billable expenses growth of 15.1% outpaced the increase in salaries and related expenses as compared to the prior-year period, primarily driven by increases in base salaries, benefits and tax, performance-based incentive compensation expense as well as temporary help expense, partially offset by lower severance expense.
Revenue b efore billable expenses growth of 0.7% was outpaced by the increase in salaries and related expenses as compared to the prior-year period, primarily due to increases in base salaries, benefits and tax and severance expense, partially offset by decreases in temporary help expense and performance-based incentive compensation.
The principal macroeconomic risks to our performance include the impact of any general economic slowdown or contraction, the extent of inflation of labor costs and potential for labor shortages, inflationary pressures on our clients and their customers, the economic impacts of geopolitical conflict and uncertainty, and the impact of continuing and unpredictable supply chain disruptions across the global economy.
The principal macroeconomic risks to our performance include the impact of any general or regional economic slowdown or contraction, the extent of inflation of labor costs and potential for labor shortages, continuing inflationary pressures on our clients and their customers, and the economic impacts of geopolitical conflict and resulting potential for uncertainty and restrictions on spending on the part of some clients and consumers.
Revenue before billable expenses growth of 10.5% was outpaced by the increase in salaries and related expenses as compared to the prior-year period, primarily driven by increases in base salaries, benefits and tax and increases in performance-based incentive compensation and temporary help expense.
Revenue before billable expenses growth of 3.7% was outpaced by the increase in salaries and related expenses of 4.7% during the year ended December 31, 2022 as compared to the prior-year period, primarily driven by increases in base salaries, benefits and tax, partially offset by decreased performance-based employee incentive compensation and temporary help expense.
In countries where markets for high-quality long-term AA corporate bonds are not well developed, a portfolio of long-term government bonds is used as a basis to develop hypothetical corporate bond yields, which serve as a basis to derive the discount rate.
In countries where markets for high-quality long-term AA corporate bonds are not well developed, a portfolio of long-term 43 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) government bonds is used as a basis to develop hypothetical corporate bond yields, which serve as a basis to derive the discount rate.
The 12.3% organic increase in our domestic market was driven by revenue increases at both our public relations agencies and experiential businesses. In our international market, the 6.1% organic increase was driven by growth at both our public relations agencies and experiential businesses, and was most notable in the United Kingdom region.
The 3.3% organic increase in our domestic market was driven by revenue increases at our public relations agencies and experiential businesses. In our international market, the 6.2% organic increase was driven by growth at both our public relations agencies and experiential businesses across all regions.
Segment EBITA Years ended December 31, Change 2022 2021 2020 2022 vs 2021 2021 vs 2020 Segment EBITA 1 $ 624.1 $ 645.2 $ 328.5 (3.3) % 96.4 % Segment EBITA margin on revenue before billable expenses 1 15.8 % 16.9 % 9.6 % 1 Segment EBITA and Segment EBITA margin on revenue before billable expenses include $33.6, $2.6 and $148.1 of restructuring charges in the year ended December 31, 2022, 2021 and 2020 respectively.
Segment EBITA Years ended December 31, Change 2023 2022 2021 2023 vs 2022 2022 vs 2021 Segment EBITA 1 $ 541.3 $ 581.4 $ 597.9 (6.9) % (2.8) % Segment EBITA margin on revenue before billable expenses 1 14.9 % 15.4 % 16.2 % 1 Segment EBITA and Segment EBITA margin on revenue before billable expenses include $0.2, $28.7 and $2.6 of restructuring charges in the year ended December 31, 2023, 2022 and 2021 respectively.
SG&A decreased in 2022 as compared to the prior-year period, primarily due to a decrease in performance-based incentive compensation expense, partially offset by an increase in professional consulting fees. SG&A increased in 2021 as compared to the prior-year period, primarily due to increases in salaries and related expenses and performance-based incentive compensation expense.
SG&A decreased in 2023 as compared to the prior-year period, prim arily driven by decre ases in performance-based incentive compensation expense, partially offset by increases in software and cloud-based expe nses. SG&A decreased in 2022 as compared to the prior-year period, primarily due to a decrease in performance-based incentive compensation expense, partially offset by an increase in professional consulting fees.
Media, Data & Engagement Solutions Revenue before billable expenses Year ended December 31, 2021 Components of Change Year ended December 31, 2022 Change Foreign Currency Net Acquisitions/ (Divestitures) Organic Organic Total Consolidated $ 3,973.6 $ (132.6) $ 17.1 $ 253.4 $ 4,111.5 6.4 % 3.5 % Domestic 2,403.6 — 14.4 94.1 2,512.1 3.9 % 4.5 % International 1,570.0 (132.6) 2.7 159.3 1,599.4 10.1 % 1.9 % The organic increase was mainly attributable to net client wins in our financial services sector and net higher spending from existing clients in our retail and other sectors.
Year ended December 31, 2021 Components of Change Year ended December 31, 2022 Change Foreign Currency Net Acquisitions/ (Divestitures) Organic Organic Total Consolidated $ 4,117.7 $ (132.2) $ 17.1 $ 294.3 $ 4,296.9 7.1 % 4.4 % Domestic 2,552.0 — 14.4 124.5 2,690.9 4.9 % 5.4 % International 1,565.7 (132.2) 2.7 169.8 1,606.0 10.8 % 2.6 % The organic increase was mainly attributable to net client wins in our financial services sector and net higher spending from existing clients in our retail and other sectors.
Share Repurchase Programs In February 2022, our Board of Directors (the "Board") reauthorized a program to repurchase, from time to time, up to $400.0 of our common stock. As of December 31, 2022, $80.1, excluding fees, remained available for repurchase under the share repurchase program.
Share Repurchase Programs In February 2022, our Board of Directors (the "Board") reauthorized a program to repurchase from time to time up to $400.0 of our common stock.
The improvements we have made and continue to make in our financial reporting and business information systems in recent years allow us more timely and actionable insights from our global operations.
The improvements we have made and continue to make in our financial reporting and business information systems in recent years 20 Table of Contents Management’s Discussion and Analysis of Financial Condition and Results of Operations (Amounts in Millions, Except Per Share Amounts) allow us more timely and actionable insights from our global operations.
We consistently invest in opportunities within our Company to enhance the professional skills of our employees and encourage intra-company collaboration. As appropriate, we also make acquisitions, enter into strategic alliances, and develop relationships with technology and media companies that are building leading-edge marketing tools that complement our agencies’ skill sets and capabilities.
In addition, we consistently review opportunities within our Company to enhance our operations through acquisitions and strategic alliances and internal programs that encourage client-centric collaboration. As appropriate, we also develop relationships with technology and emerging media companies that are building leading-edge marketing tools that complement our agencies' skill sets and capabilities.