These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the quarterly period ended June 30, 2018
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Delaware
|
|
13-1024020
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
Large accelerated filer
|
|
ý
|
|
Accelerated filer
|
|
¨
|
Non-accelerated filer
|
|
¨
|
|
Smaller reporting company
|
|
¨
|
(Do not check if a smaller reporting company)
|
|
|
|
Emerging growth company
|
|
¨
|
INDEX
|
||
|
Page
|
|
Item 1.
|
|
|
|
Consolidated Statements of Operations for the
Three and Six Months Ended June 30, 2018 and 2017
|
|
|
Consolidated Statements of Comprehensive Income for the
Three and Six Months Ended June 30, 2018 and 2017
|
|
|
Consolidated Balance Sheets as of
June 30, 2018 and December 31, 2017
|
|
|
Consolidated Statements of Cash Flows for the
Six Months Ended June 30, 2018 and 2017
|
|
|
Consolidated Statements of Stockholders’ Equity for the
Six Months Ended June 30, 2018 and 2017
|
|
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
|
|
|
Item 1.
|
||
Item 1A.
|
||
Item 2.
|
||
Item 6.
|
||
•
|
potential effects of a challenging economy, for example, on the demand for our advertising and marketing services, on our clients’ financial condition and on our business or financial condition;
|
•
|
our ability to attract new clients and retain existing clients;
|
•
|
our ability to retain and attract key employees;
|
•
|
risks associated with assumptions we make in connection with our critical accounting estimates, including changes in assumptions associated with any effects of a weakened economy;
|
•
|
potential adverse effects if we are required to recognize impairment charges or other adverse accounting-related developments;
|
•
|
risks associated with the effects of global, national and regional economic and political conditions, including counterparty risks and fluctuations in economic growth rates, interest rates and currency exchange rates; and
|
•
|
developments from changes in the regulatory and legal environment for advertising and marketing and communications services companies around the world.
|
Item 1.
|
Financial Statements (Unaudited)
|
|
Three months ended
June 30, |
|
Six months ended
June 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
REVENUE:
|
|
|
|
|
|
|
|
||||||||
Net revenue
|
$
|
1,948.2
|
|
|
$
|
1,834.6
|
|
|
$
|
3,722.2
|
|
|
$
|
3,509.9
|
|
Billable expenses
|
443.6
|
|
|
351.2
|
|
|
838.7
|
|
|
739.7
|
|
||||
Total revenue
|
2,391.8
|
|
|
2,185.8
|
|
|
4,560.9
|
|
|
4,249.6
|
|
||||
|
|
|
|
|
|
|
|
||||||||
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
||||||||
Salaries and related expenses
|
1,292.9
|
|
|
1,228.9
|
|
|
2,623.2
|
|
|
2,480.6
|
|
||||
Office and other direct expenses
|
333.3
|
|
|
318.4
|
|
|
657.1
|
|
|
631.1
|
|
||||
Billable expenses
|
443.6
|
|
|
351.2
|
|
|
838.7
|
|
|
739.7
|
|
||||
Cost of services
|
2,069.8
|
|
|
1,898.5
|
|
|
4,119.0
|
|
|
3,851.4
|
|
||||
Selling, general and administrative expenses
|
28.8
|
|
|
20.3
|
|
|
63.9
|
|
|
55.5
|
|
||||
Depreciation and amortization
|
44.0
|
|
|
41.3
|
|
|
90.0
|
|
|
82.3
|
|
||||
Total operating expenses
|
2,142.6
|
|
|
1,960.1
|
|
|
4,272.9
|
|
|
3,989.2
|
|
||||
|
|
|
|
|
|
|
|
||||||||
OPERATING INCOME
|
249.2
|
|
|
225.7
|
|
|
288.0
|
|
|
260.4
|
|
||||
|
|
|
|
|
|
|
|
||||||||
EXPENSES AND OTHER INCOME:
|
|
|
|
|
|
|
|
||||||||
Interest expense
|
(26.1
|
)
|
|
(25.7
|
)
|
|
(46.0
|
)
|
|
(46.6
|
)
|
||||
Interest income
|
4.7
|
|
|
4.7
|
|
|
8.7
|
|
|
9.9
|
|
||||
Other expense, net
|
(16.3
|
)
|
|
(15.4
|
)
|
|
(40.7
|
)
|
|
(14.6
|
)
|
||||
Total (expenses) and other income
|
(37.7
|
)
|
|
(36.4
|
)
|
|
(78.0
|
)
|
|
(51.3
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Income before income taxes
|
211.5
|
|
|
189.3
|
|
|
210.0
|
|
|
209.1
|
|
||||
Provision for income taxes
|
63.6
|
|
|
81.6
|
|
|
76.3
|
|
|
81.3
|
|
||||
Income of consolidated companies
|
147.9
|
|
|
107.7
|
|
|
133.7
|
|
|
127.8
|
|
||||
Equity in net (loss) income of unconsolidated affiliates
|
(0.1
|
)
|
|
(0.1
|
)
|
|
(2.0
|
)
|
|
1.1
|
|
||||
NET INCOME
|
147.8
|
|
|
107.6
|
|
|
131.7
|
|
|
128.9
|
|
||||
Net (income) loss attributable to noncontrolling interests
|
(2.0
|
)
|
|
0.1
|
|
|
0.0
|
|
|
3.5
|
|
||||
NET INCOME AVAILABLE TO IPG COMMON STOCKHOLDERS
|
$
|
145.8
|
|
|
$
|
107.7
|
|
|
$
|
131.7
|
|
|
$
|
132.4
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings per share available to IPG common stockholders:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.38
|
|
|
$
|
0.27
|
|
|
$
|
0.34
|
|
|
$
|
0.34
|
|
Diluted
|
$
|
0.37
|
|
|
$
|
0.27
|
|
|
$
|
0.34
|
|
|
$
|
0.33
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average number of common shares outstanding:
|
|
|
|
|
|
|
|
||||||||
Basic
|
383.6
|
|
|
392.3
|
|
|
383.5
|
|
|
392.0
|
|
||||
Diluted
|
389.5
|
|
|
400.3
|
|
|
388.9
|
|
|
399.6
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Dividends declared per common share
|
$
|
0.21
|
|
|
$
|
0.18
|
|
|
$
|
0.42
|
|
|
$
|
0.36
|
|
|
Three months ended
June 30, |
|
Six months ended
June 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
NET INCOME
|
$
|
147.8
|
|
|
$
|
107.6
|
|
|
$
|
131.7
|
|
|
$
|
128.9
|
|
|
|
|
|
|
|
|
|
||||||||
OTHER COMPREHENSIVE (LOSS) INCOME
|
|
|
|
|
|
|
|
||||||||
Foreign currency translation:
|
|
|
|
|
|
|
|
||||||||
Foreign currency translation adjustments
|
(116.4
|
)
|
|
33.0
|
|
|
(94.0
|
)
|
|
85.9
|
|
||||
Reclassification adjustments recognized in net income
|
0.9
|
|
|
0.7
|
|
|
13.4
|
|
|
0.3
|
|
||||
|
(115.5
|
)
|
|
33.7
|
|
|
(80.6
|
)
|
|
86.2
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Available-for-sale securities:
|
|
|
|
|
|
|
|
||||||||
Changes in fair value of available-for-sale securities
|
0.0
|
|
|
0.0
|
|
|
0.0
|
|
|
0.1
|
|
||||
|
0.0
|
|
|
0.0
|
|
|
0.0
|
|
|
0.1
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Derivative instruments:
|
|
|
|
|
|
|
|
||||||||
Recognition of previously unrealized losses in net income
|
0.6
|
|
|
0.6
|
|
|
1.1
|
|
|
1.1
|
|
||||
Income tax effect
|
(0.1
|
)
|
|
(0.2
|
)
|
|
(0.3
|
)
|
|
(0.4
|
)
|
||||
|
0.5
|
|
|
0.4
|
|
|
0.8
|
|
|
0.7
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Defined benefit pension and other postretirement plans:
|
|
|
|
|
|
|
|
||||||||
Net actuarial (losses) gains for the period
|
(1.4
|
)
|
|
0.8
|
|
|
(1.4
|
)
|
|
0.8
|
|
||||
Amortization of unrecognized losses, transition obligation and prior service cost included in net income
|
2.0
|
|
|
1.8
|
|
|
3.9
|
|
|
3.5
|
|
||||
Settlement and curtailment losses included in net income
|
0.0
|
|
|
0.0
|
|
|
0.2
|
|
|
0.0
|
|
||||
Other
|
(0.5
|
)
|
|
(0.4
|
)
|
|
(0.4
|
)
|
|
(0.6
|
)
|
||||
Income tax effect
|
0.2
|
|
|
(0.5
|
)
|
|
0.1
|
|
|
(0.6
|
)
|
||||
|
0.3
|
|
|
1.7
|
|
|
2.4
|
|
|
3.1
|
|
||||
Other comprehensive (loss) income, net of tax
|
(114.7
|
)
|
|
35.8
|
|
|
(77.4
|
)
|
|
90.1
|
|
||||
TOTAL COMPREHENSIVE INCOME
|
33.1
|
|
|
143.4
|
|
|
54.3
|
|
|
219.0
|
|
||||
Less: comprehensive (loss) income attributable to noncontrolling interests
|
(0.1
|
)
|
|
0.1
|
|
|
(1.8
|
)
|
|
(2.8
|
)
|
||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO IPG
|
$
|
33.2
|
|
|
$
|
143.3
|
|
|
$
|
56.1
|
|
|
$
|
221.8
|
|
|
June 30,
2018 |
|
December 31,
2017 |
||||
ASSETS:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
493.2
|
|
|
$
|
790.9
|
|
Accounts receivable, net of allowance of $44.5 and $42.7, respectively
|
4,247.7
|
|
|
4,585.0
|
|
||
Accounts receivable, billable to clients
|
1,945.8
|
|
|
1,747.4
|
|
||
Assets held for sale
|
19.6
|
|
|
5.7
|
|
||
Other current assets
|
439.3
|
|
|
346.5
|
|
||
Total current assets
|
7,145.6
|
|
|
7,475.5
|
|
||
Property and equipment, net of accumulated depreciation of $1,014.7 and $1,036.2, respectively
|
602.0
|
|
|
650.4
|
|
||
Deferred income taxes
|
261.0
|
|
|
234.0
|
|
||
Goodwill
|
3,788.1
|
|
|
3,820.4
|
|
||
Other non-current assets
|
560.9
|
|
|
524.4
|
|
||
TOTAL ASSETS
|
$
|
12,357.6
|
|
|
$
|
12,704.7
|
|
|
|
|
|
||||
LIABILITIES:
|
|
|
|
||||
Accounts payable
|
$
|
5,738.8
|
|
|
$
|
6,420.2
|
|
Accrued liabilities
|
551.5
|
|
|
674.7
|
|
||
Contract liabilities
|
510.8
|
|
|
484.7
|
|
||
Short-term borrowings
|
757.6
|
|
|
84.9
|
|
||
Current portion of long-term debt
|
0.1
|
|
|
2.0
|
|
||
Liabilities held for sale
|
26.5
|
|
|
8.8
|
|
||
Total current liabilities
|
7,585.3
|
|
|
7,675.3
|
|
||
Long-term debt
|
1,282.7
|
|
|
1,285.6
|
|
||
Deferred compensation
|
445.4
|
|
|
476.6
|
|
||
Other non-current liabilities
|
786.8
|
|
|
768.8
|
|
||
TOTAL LIABILITIES
|
10,100.2
|
|
|
10,206.3
|
|
||
|
|
|
|
||||
Redeemable noncontrolling interests (see Note 5)
|
165.8
|
|
|
252.1
|
|
||
|
|
|
|
||||
STOCKHOLDERS’ EQUITY:
|
|
|
|
||||
Common stock
|
39.0
|
|
|
38.6
|
|
||
Additional paid-in capital
|
1,022.9
|
|
|
955.2
|
|
||
Retained earnings
|
2,076.7
|
|
|
2,104.5
|
|
||
Accumulated other comprehensive loss, net of tax
|
(903.4
|
)
|
|
(827.8
|
)
|
||
|
2,235.2
|
|
|
2,270.5
|
|
||
Less: Treasury stock
|
(173.5
|
)
|
|
(59.0
|
)
|
||
Total IPG stockholders’ equity
|
2,061.7
|
|
|
2,211.5
|
|
||
Noncontrolling interests
|
29.9
|
|
|
34.8
|
|
||
TOTAL STOCKHOLDERS’ EQUITY
|
2,091.6
|
|
|
2,246.3
|
|
||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
12,357.6
|
|
|
$
|
12,704.7
|
|
|
Six months ended
June 30, |
||||||
|
2018
|
|
2017
|
||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
Net income
|
$
|
131.7
|
|
|
$
|
128.9
|
|
Adjustments to reconcile net income to net cash used in operating activities:
|
|
|
|
||||
Depreciation and amortization
|
90.0
|
|
|
82.3
|
|
||
Provision for uncollectible receivables
|
6.1
|
|
|
8.6
|
|
||
Amortization of restricted stock and other non-cash compensation
|
46.0
|
|
|
46.0
|
|
||
Net amortization of bond discounts and deferred financing costs
|
2.7
|
|
|
2.8
|
|
||
Deferred income tax (benefit) provision
|
(31.0
|
)
|
|
9.5
|
|
||
Net losses on sales of businesses
|
44.2
|
|
|
12.2
|
|
||
Other
|
1.9
|
|
|
10.2
|
|
||
Changes in assets and liabilities, net of acquisitions and divestitures, providing (using) cash:
|
|
|
|
||||
Accounts receivable
|
238.0
|
|
|
769.7
|
|
||
Accounts receivable, billable to clients
|
(233.7
|
)
|
|
(165.5
|
)
|
||
Other current assets
|
(124.6
|
)
|
|
(84.5
|
)
|
||
Accounts payable
|
(579.3
|
)
|
|
(651.3
|
)
|
||
Accrued liabilities
|
(175.9
|
)
|
|
(313.9
|
)
|
||
Contract liabilities
|
38.0
|
|
|
6.9
|
|
||
Other non-current assets and liabilities
|
(11.8
|
)
|
|
(15.0
|
)
|
||
Net cash used in operating activities
|
(557.7
|
)
|
|
(153.1
|
)
|
||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
||||
Capital expenditures
|
(61.5
|
)
|
|
(68.9
|
)
|
||
Acquisitions, net of cash acquired
|
(8.5
|
)
|
|
(12.6
|
)
|
||
Other investing activities
|
12.4
|
|
|
(14.5
|
)
|
||
Net cash used in investing activities
|
(57.6
|
)
|
|
(96.0
|
)
|
||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
Net increase in short-term borrowings
|
669.3
|
|
|
153.5
|
|
||
Exercise of stock options
|
7.0
|
|
|
11.8
|
|
||
Common stock dividends
|
(161.2
|
)
|
|
(141.4
|
)
|
||
Repurchases of common stock
|
(114.5
|
)
|
|
(115.0
|
)
|
||
Tax payments for employee shares withheld
|
(28.0
|
)
|
|
(37.8
|
)
|
||
Acquisition-related payments
|
(16.0
|
)
|
|
(36.3
|
)
|
||
Distributions to noncontrolling interests
|
(10.6
|
)
|
|
(10.9
|
)
|
||
Repayment of long-term debt
|
(4.7
|
)
|
|
(23.6
|
)
|
||
Other financing activities
|
(0.3
|
)
|
|
0.3
|
|
||
Net cash provided by (used in) financing activities
|
341.0
|
|
|
(199.4
|
)
|
||
Effect of foreign exchange rate changes on cash, cash equivalents and restricted cash
|
(27.5
|
)
|
|
8.2
|
|
||
Net decrease in cash, cash equivalents and restricted cash
|
(301.8
|
)
|
|
(440.3
|
)
|
||
Cash, cash equivalents and restricted cash at beginning of period
|
797.7
|
|
|
1,100.2
|
|
||
Cash, cash equivalents and restricted cash at end of period
|
$
|
495.9
|
|
|
$
|
659.9
|
|
|
Common Stock
|
|
Additional
Paid-In
Capital
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Loss, Net of Tax
|
|
Treasury
Stock
|
|
Total IPG
Stockholders’
Equity
|
|
Noncontrolling
Interests
|
|
Total
Stockholders’
Equity
|
|||||||||||||||||||
|
Shares
|
|
Amount
|
|
||||||||||||||||||||||||||||||
Balance at December 31, 2017
|
386.2
|
|
|
$
|
38.6
|
|
|
$
|
955.2
|
|
|
$
|
2,104.5
|
|
|
$
|
(827.8
|
)
|
|
$
|
(59.0
|
)
|
|
$
|
2,211.5
|
|
|
$
|
34.8
|
|
|
$
|
2,246.3
|
|
Net income
|
|
|
|
|
|
|
131.7
|
|
|
|
|
|
|
131.7
|
|
|
|
|
|
131.7
|
|
|||||||||||||
Other comprehensive loss
|
|
|
|
|
|
|
|
|
(75.6
|
)
|
|
|
|
(75.6
|
)
|
|
(1.8
|
)
|
|
(77.4
|
)
|
|||||||||||||
Reclassifications related to redeemable
noncontrolling interests
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.3
|
|
|
6.3
|
|
|||||||||||||||
Distributions to noncontrolling interests
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10.6
|
)
|
|
(10.6
|
)
|
|||||||||||||||
Change in redemption value of redeemable
noncontrolling interests
|
|
|
|
|
41.8
|
|
|
2.9
|
|
|
|
|
|
|
44.7
|
|
|
|
|
44.7
|
|
|||||||||||||
Repurchases of common stock
|
|
|
|
|
|
|
|
|
|
|
(114.5
|
)
|
|
(114.5
|
)
|
|
|
|
(114.5
|
)
|
||||||||||||||
Common stock dividends
|
|
|
|
|
|
|
(161.2
|
)
|
|
|
|
|
|
(161.2
|
)
|
|
|
|
(161.2
|
)
|
||||||||||||||
Stock-based compensation
|
4.6
|
|
|
0.5
|
|
|
48.0
|
|
|
|
|
|
|
|
|
48.5
|
|
|
|
|
48.5
|
|
||||||||||||
Exercise of stock options
|
0.9
|
|
|
|
|
|
7.0
|
|
|
|
|
|
|
|
|
7.0
|
|
|
|
|
7.0
|
|
||||||||||||
Shares withheld for taxes
|
(1.2
|
)
|
|
(0.1
|
)
|
|
(28.5
|
)
|
|
|
|
|
|
|
|
(28.6
|
)
|
|
|
|
(28.6
|
)
|
||||||||||||
Other
|
|
|
|
|
(0.6
|
)
|
|
(1.2
|
)
|
|
|
|
|
|
(1.8
|
)
|
|
1.2
|
|
|
(0.6
|
)
|
||||||||||||
Balance at June 30, 2018
|
390.5
|
|
|
$
|
39.0
|
|
|
$
|
1,022.9
|
|
|
$
|
2,076.7
|
|
|
$
|
(903.4
|
)
|
|
$
|
(173.5
|
)
|
|
$
|
2,061.7
|
|
|
$
|
29.9
|
|
|
$
|
2,091.6
|
|
|
Common Stock
|
|
Additional
Paid-In
Capital
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Loss, Net of Tax
|
|
Treasury
Stock
|
|
Total IPG
Stockholders’
Equity
|
|
Noncontrolling
Interests
|
|
Total
Stockholders’
Equity
|
|||||||||||||||||||
|
Shares
|
|
Amount
|
|
||||||||||||||||||||||||||||||
Balance at December 31, 2016
|
394.3
|
|
|
$
|
39.4
|
|
|
$
|
1,199.2
|
|
|
$
|
1,839.9
|
|
|
$
|
(964.4
|
)
|
|
$
|
(63.3
|
)
|
|
$
|
2,050.8
|
|
|
$
|
39.6
|
|
|
$
|
2,090.4
|
|
Net income
|
|
|
|
|
|
|
132.4
|
|
|
|
|
|
|
132.4
|
|
|
(3.5
|
)
|
|
128.9
|
|
|||||||||||||
Other comprehensive income
|
|
|
|
|
|
|
|
|
89.4
|
|
|
|
|
89.4
|
|
|
0.7
|
|
|
90.1
|
|
|||||||||||||
Reclassifications related to redeemable
noncontrolling interests
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.0
|
|
|
5.0
|
|
|||||||||||||||
Distributions to noncontrolling interests
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11.4
|
)
|
|
(11.4
|
)
|
|||||||||||||||
Change in redemption value of redeemable
noncontrolling interests
|
|
|
|
|
|
|
(3.4
|
)
|
|
|
|
|
|
(3.4
|
)
|
|
|
|
(3.4
|
)
|
||||||||||||||
Repurchases of common stock
|
|
|
|
|
|
|
|
|
|
|
(115.0
|
)
|
|
(115.0
|
)
|
|
|
|
(115.0
|
)
|
||||||||||||||
Common stock dividends
|
|
|
|
|
|
|
(141.4
|
)
|
|
|
|
|
|
(141.4
|
)
|
|
|
|
(141.4
|
)
|
||||||||||||||
Stock-based compensation
|
5.5
|
|
|
0.6
|
|
|
47.3
|
|
|
|
|
|
|
|
|
47.9
|
|
|
|
|
47.9
|
|
||||||||||||
Exercise of stock options
|
1.1
|
|
|
0.1
|
|
|
11.8
|
|
|
|
|
|
|
|
|
11.9
|
|
|
|
|
11.9
|
|
||||||||||||
Shares withheld for taxes
|
(1.6
|
)
|
|
(0.2
|
)
|
|
(38.2
|
)
|
|
|
|
|
|
|
|
(38.4
|
)
|
|
|
|
(38.4
|
)
|
||||||||||||
Other
|
|
|
|
|
0.1
|
|
|
(0.8
|
)
|
|
|
|
|
|
(0.7
|
)
|
|
(0.6
|
)
|
|
(1.3
|
)
|
||||||||||||
Balance at June 30, 2017
|
399.3
|
|
|
$
|
39.9
|
|
|
$
|
1,220.2
|
|
|
$
|
1,826.7
|
|
|
$
|
(875.0
|
)
|
|
$
|
(178.3
|
)
|
|
$
|
2,033.5
|
|
|
$
|
29.8
|
|
|
$
|
2,063.3
|
|
|
Three months ended
June 30, 2017 |
|
Six months ended
June 30, 2017 |
||||||||||||||||||||
|
As Revised
1
|
|
ASC 606 Adjustments
|
|
As Adjusted
|
|
As Revised
1
|
|
ASC 606 Adjustments
|
|
As Adjusted
|
||||||||||||
REVENUE:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net revenue
|
$
|
1,815.4
|
|
|
$
|
19.2
|
|
|
$
|
1,834.6
|
|
|
$
|
3,485.7
|
|
|
$
|
24.2
|
|
|
$
|
3,509.9
|
|
Billable expenses
|
69.5
|
|
|
281.7
|
|
|
351.2
|
|
|
153.1
|
|
|
586.6
|
|
|
739.7
|
|
||||||
Total revenue
|
1,884.9
|
|
|
300.9
|
|
|
2,185.8
|
|
|
3,638.8
|
|
|
610.8
|
|
|
4,249.6
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Salaries and related expenses
|
1,228.9
|
|
|
—
|
|
|
1,228.9
|
|
|
2,480.6
|
|
|
—
|
|
|
2,480.6
|
|
||||||
Office and other direct expenses
|
318.4
|
|
|
—
|
|
|
318.4
|
|
|
631.1
|
|
|
—
|
|
|
631.1
|
|
||||||
Billable expenses
|
69.5
|
|
|
281.7
|
|
|
351.2
|
|
|
153.1
|
|
|
586.6
|
|
|
739.7
|
|
||||||
Cost of services
|
1,616.8
|
|
|
281.7
|
|
|
1,898.5
|
|
|
3,264.8
|
|
|
586.6
|
|
|
3,851.4
|
|
||||||
Selling, general and administrative expenses
|
20.3
|
|
|
—
|
|
|
20.3
|
|
|
55.5
|
|
|
—
|
|
|
55.5
|
|
||||||
Depreciation and amortization
|
41.3
|
|
|
—
|
|
|
41.3
|
|
|
82.3
|
|
|
—
|
|
|
82.3
|
|
||||||
Total operating expenses
|
1,678.4
|
|
|
281.7
|
|
|
1,960.1
|
|
|
3,402.6
|
|
|
586.6
|
|
|
3,989.2
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
OPERATING INCOME
|
206.5
|
|
|
19.2
|
|
|
225.7
|
|
|
236.2
|
|
|
24.2
|
|
|
260.4
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
EXPENSES AND OTHER INCOME:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest expense
|
(25.7
|
)
|
|
—
|
|
|
(25.7
|
)
|
|
(46.6
|
)
|
|
—
|
|
|
(46.6
|
)
|
||||||
Interest income
|
4.7
|
|
|
—
|
|
|
4.7
|
|
|
9.9
|
|
|
—
|
|
|
9.9
|
|
||||||
Other income, net
|
(15.4
|
)
|
|
—
|
|
|
(15.4
|
)
|
|
(14.6
|
)
|
|
—
|
|
|
(14.6
|
)
|
||||||
Total (expenses) and other income
|
(36.4
|
)
|
|
—
|
|
|
(36.4
|
)
|
|
(51.3
|
)
|
|
—
|
|
|
(51.3
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income before income taxes
|
170.1
|
|
|
19.2
|
|
|
189.3
|
|
|
184.9
|
|
|
24.2
|
|
|
209.1
|
|
||||||
Benefit of income taxes
|
75.4
|
|
|
6.2
|
|
|
81.6
|
|
|
73.3
|
|
|
8.0
|
|
|
81.3
|
|
||||||
Income of consolidated companies
|
94.7
|
|
|
13.0
|
|
|
107.7
|
|
|
111.6
|
|
|
16.2
|
|
|
127.8
|
|
||||||
Equity in net (loss) income of unconsolidated affiliates
|
(0.1
|
)
|
|
—
|
|
|
(0.1
|
)
|
|
1.1
|
|
|
—
|
|
|
1.1
|
|
||||||
NET INCOME
|
94.6
|
|
|
13.0
|
|
|
107.6
|
|
|
112.7
|
|
|
16.2
|
|
|
128.9
|
|
||||||
Net loss attributable to noncontrolling interests
|
0.1
|
|
|
—
|
|
|
0.1
|
|
|
3.5
|
|
|
—
|
|
|
3.5
|
|
||||||
NET INCOME AVAILABLE TO IPG COMMON STOCKHOLDERS
|
$
|
94.7
|
|
|
$
|
13.0
|
|
|
$
|
107.7
|
|
|
$
|
116.2
|
|
|
$
|
16.2
|
|
|
$
|
132.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Earnings per share available to IPG common stockholders:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Basic
|
$
|
0.24
|
|
|
$
|
0.03
|
|
|
$
|
0.27
|
|
|
$
|
0.30
|
|
|
$
|
0.04
|
|
|
$
|
0.34
|
|
Diluted
|
$
|
0.24
|
|
|
$
|
0.03
|
|
|
$
|
0.27
|
|
|
$
|
0.29
|
|
|
$
|
0.04
|
|
|
$
|
0.33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Weighted-average number of common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Basic
|
392.3
|
|
|
—
|
|
|
392.3
|
|
|
392.0
|
|
|
—
|
|
|
392.0
|
|
||||||
Diluted
|
400.3
|
|
|
—
|
|
|
400.3
|
|
|
399.6
|
|
|
—
|
|
|
399.6
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Dividends declared per common share
|
$
|
0.18
|
|
|
|
|
$
|
0.18
|
|
|
$
|
0.36
|
|
|
|
|
$
|
0.36
|
|
|
1
|
These amounts have been revised for the new presentation as described in Note
1
.
|
|
December 31, 2017
|
||||||||||
|
As Reported
|
|
ASC 606 Adjustments
|
|
As Adjusted
|
||||||
ASSETS:
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
$
|
790.9
|
|
|
$
|
—
|
|
|
$
|
790.9
|
|
Accounts receivable, net of allowance of $42.7
|
4,585.0
|
|
|
—
|
|
|
4,585.0
|
|
|||
Expenditures billable to clients
|
1,747.4
|
|
|
(1,747.4
|
)
|
|
—
|
|
|||
Accounts receivable, billable to clients
|
—
|
|
|
1,747.4
|
|
|
1,747.4
|
|
|||
Assets held for sale
|
5.7
|
|
|
—
|
|
|
5.7
|
|
|||
Other current assets
|
335.1
|
|
|
11.4
|
|
|
346.5
|
|
|||
Total current assets
|
7,464.1
|
|
|
11.4
|
|
|
7,475.5
|
|
|||
Property and equipment, net of accumulated depreciation of $1,036.2
|
650.4
|
|
|
—
|
|
|
650.4
|
|
|||
Deferred income taxes
|
236.0
|
|
|
(2.0
|
)
|
|
234.0
|
|
|||
Goodwill
|
3,820.4
|
|
|
—
|
|
|
3,820.4
|
|
|||
Other non-current assets
|
524.3
|
|
|
0.1
|
|
|
524.4
|
|
|||
TOTAL ASSETS
|
$
|
12,695.2
|
|
|
$
|
9.5
|
|
|
$
|
12,704.7
|
|
|
|
|
|
|
|
||||||
LIABILITIES:
|
|
|
|
|
|
||||||
Accounts payable
|
$
|
6,907.8
|
|
|
$
|
(487.6
|
)
|
|
$
|
6,420.2
|
|
Accrued liabilities
|
674.7
|
|
|
—
|
|
|
674.7
|
|
|||
Contract liabilities
|
—
|
|
|
484.7
|
|
|
484.7
|
|
|||
Short-term borrowings
|
84.9
|
|
|
—
|
|
|
84.9
|
|
|||
Current portion of long-term debt
|
2.0
|
|
|
—
|
|
|
2.0
|
|
|||
Liabilities held for sale
|
8.8
|
|
|
—
|
|
|
8.8
|
|
|||
Total current liabilities
|
7,678.2
|
|
|
(2.9
|
)
|
|
7,675.3
|
|
|||
Long-term debt
|
1,285.6
|
|
|
—
|
|
|
1,285.6
|
|
|||
Deferred compensation
|
476.6
|
|
|
—
|
|
|
476.6
|
|
|||
Other non-current liabilities
|
766.9
|
|
|
1.9
|
|
|
768.8
|
|
|||
TOTAL LIABILITIES
|
10,207.3
|
|
|
(1.0
|
)
|
|
10,206.3
|
|
|||
|
|
|
|
|
|
||||||
Redeemable noncontrolling interests
|
252.1
|
|
|
—
|
|
|
252.1
|
|
|||
|
|
|
|
|
|
||||||
STOCKHOLDERS’ EQUITY:
|
|
|
|
|
|
||||||
Common stock
|
38.6
|
|
|
—
|
|
|
38.6
|
|
|||
Additional paid-in capital
|
955.2
|
|
|
—
|
|
|
955.2
|
|
|||
Retained earnings
|
2,093.6
|
|
|
10.9
|
|
|
2,104.5
|
|
|||
Accumulated other comprehensive loss, net of tax
|
(827.4
|
)
|
|
(0.4
|
)
|
|
(827.8
|
)
|
|||
|
2,260.0
|
|
|
10.5
|
|
|
2,270.5
|
|
|||
Less: Treasury stock
|
(59.0
|
)
|
|
—
|
|
|
(59.0
|
)
|
|||
Total IPG stockholders’ equity
|
2,201.0
|
|
|
10.5
|
|
|
2,211.5
|
|
|||
Noncontrolling interests
|
34.8
|
|
|
—
|
|
|
34.8
|
|
|||
TOTAL STOCKHOLDERS’ EQUITY
|
2,235.8
|
|
|
10.5
|
|
|
2,246.3
|
|
|||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
12,695.2
|
|
|
$
|
9.5
|
|
|
$
|
12,704.7
|
|
|
Six months ended June 30, 2017
|
||||||||||
|
As Reported
|
|
ASC 606 Adjustments
|
|
As Adjusted
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
||||||
Net income
|
$
|
112.7
|
|
|
$
|
16.2
|
|
|
$
|
128.9
|
|
Adjustments to reconcile net income to net cash used in operating activities:
|
|
|
|
|
|
||||||
Depreciation and amortization
|
82.3
|
|
|
—
|
|
|
82.3
|
|
|||
Provision for uncollectible receivables
|
8.6
|
|
|
—
|
|
|
8.6
|
|
|||
Amortization of restricted stock and other non-cash compensation
|
46.0
|
|
|
—
|
|
|
46.0
|
|
|||
Net amortization of bond discounts and deferred financing costs
|
2.8
|
|
|
—
|
|
|
2.8
|
|
|||
Deferred income tax provision
|
1.5
|
|
|
8.0
|
|
|
9.5
|
|
|||
Net losses on sales of businesses
|
12.2
|
|
|
—
|
|
|
12.2
|
|
|||
Other
|
10.2
|
|
|
—
|
|
|
10.2
|
|
|||
Changes in assets and liabilities, net of acquisitions and divestitures, providing (using) cash:
|
|
|
|
|
|
||||||
Accounts receivable
|
769.7
|
|
|
—
|
|
|
769.7
|
|
|||
Expenditures billable to clients
|
(165.3
|
)
|
|
165.3
|
|
|
—
|
|
|||
Accounts receivable, billable to clients
|
—
|
|
|
(165.5
|
)
|
|
(165.5
|
)
|
|||
Other current assets
|
(82.0
|
)
|
|
(2.5
|
)
|
|
(84.5
|
)
|
|||
Accounts payable
|
(622.9
|
)
|
|
(28.4
|
)
|
|
(651.3
|
)
|
|||
Accrued liabilities
|
(313.9
|
)
|
|
—
|
|
|
(313.9
|
)
|
|||
Contract liabilities
|
—
|
|
|
6.9
|
|
|
6.9
|
|
|||
Other non-current assets and liabilities
|
(15.0
|
)
|
|
—
|
|
|
(15.0
|
)
|
|||
Net cash used in operating activities
|
(153.1
|
)
|
|
—
|
|
|
(153.1
|
)
|
|||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||||||
Net cash used in investing activities
|
(96.0
|
)
|
|
—
|
|
|
(96.0
|
)
|
|||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
||||||
Net cash used in financing activities
|
(199.4
|
)
|
|
—
|
|
|
(199.4
|
)
|
|||
Effect of foreign exchange rate changes on cash, cash equivalents and restricted cash
|
8.2
|
|
|
—
|
|
|
8.2
|
|
|||
Net decrease in cash, cash equivalents and restricted cash
|
(440.3
|
)
|
|
—
|
|
|
(440.3
|
)
|
|||
Cash, cash equivalents and restricted cash at beginning of period
|
1,100.2
|
|
|
—
|
|
|
1,100.2
|
|
|||
Cash, cash equivalents and restricted cash at end of period
|
$
|
659.9
|
|
|
$
|
—
|
|
|
$
|
659.9
|
|
|
Three months ended
June 30, |
|
Six months ended
June 30, |
||||||||||||
Total revenue:
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
United States
|
$
|
1,445.7
|
|
|
$
|
1,350.8
|
|
|
$
|
2,796.4
|
|
|
$
|
2,666.0
|
|
International:
|
|
|
|
|
|
|
|
||||||||
United Kingdom
|
201.6
|
|
|
166.0
|
|
|
406.0
|
|
|
341.0
|
|
||||
Continental Europe
|
205.1
|
|
|
176.3
|
|
|
386.8
|
|
|
334.5
|
|
||||
Asia Pacific
|
304.2
|
|
|
260.5
|
|
|
535.7
|
|
|
480.8
|
|
||||
Latin America
|
92.5
|
|
|
94.5
|
|
|
172.5
|
|
|
170.3
|
|
||||
Other
|
142.7
|
|
|
137.7
|
|
|
263.5
|
|
|
257.0
|
|
||||
Total International
|
946.1
|
|
|
835.0
|
|
|
1,764.5
|
|
|
1,583.6
|
|
||||
Total Consolidated
|
$
|
2,391.8
|
|
|
$
|
2,185.8
|
|
|
$
|
4,560.9
|
|
|
$
|
4,249.6
|
|
|
Three months ended
June 30, |
|
Six months ended
June 30, |
||||||||||||
Net revenue:
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
United States
|
$
|
1,171.5
|
|
|
$
|
1,127.6
|
|
|
$
|
2,263.8
|
|
|
$
|
2,184.7
|
|
International:
|
|
|
|
|
|
|
|
||||||||
United Kingdom
|
175.7
|
|
|
141.7
|
|
|
339.2
|
|
|
276.9
|
|
||||
Continental Europe
|
178.7
|
|
|
154.6
|
|
|
337.4
|
|
|
295.5
|
|
||||
Asia Pacific
|
214.2
|
|
|
205.3
|
|
|
393.0
|
|
|
379.0
|
|
||||
Latin America
|
82.0
|
|
|
85.7
|
|
|
155.9
|
|
|
154.7
|
|
||||
Other
|
126.1
|
|
|
119.7
|
|
|
232.9
|
|
|
219.1
|
|
||||
Total International
|
776.7
|
|
|
707.0
|
|
|
1,458.4
|
|
|
1,325.2
|
|
||||
Total Consolidated
|
$
|
1,948.2
|
|
|
$
|
1,834.6
|
|
|
$
|
3,722.2
|
|
|
$
|
3,509.9
|
|
IAN
|
Three months ended
June 30, |
|
Six months ended
June 30, |
||||||||||||
Total revenue:
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
United States
|
$
|
1,063.2
|
|
|
$
|
1,022.3
|
|
|
$
|
2,086.4
|
|
|
$
|
1,992.2
|
|
International
|
749.3
|
|
|
689.0
|
|
|
1,411.6
|
|
|
1,286.9
|
|
||||
Total IAN
|
$
|
1,812.5
|
|
|
$
|
1,711.3
|
|
|
$
|
3,498.0
|
|
|
$
|
3,279.1
|
|
|
|
|
|
|
|
|
|
||||||||
Net revenue:
|
|
|
|
|
|
|
|
||||||||
United States
|
$
|
963.3
|
|
|
$
|
926.3
|
|
|
$
|
1,861.3
|
|
|
$
|
1,788.3
|
|
International
|
665.8
|
|
|
607.7
|
|
|
1,249.1
|
|
|
1,136.8
|
|
||||
Total IAN
|
$
|
1,629.1
|
|
|
$
|
1,534.0
|
|
|
$
|
3,110.4
|
|
|
$
|
2,925.1
|
|
CMG
|
Three months ended
June 30, |
|
Six months ended
June 30, |
||||||||||||
Total revenue:
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
United States
|
$
|
382.5
|
|
|
$
|
328.5
|
|
|
$
|
710.0
|
|
|
$
|
673.8
|
|
International
|
196.8
|
|
|
146.0
|
|
|
352.9
|
|
|
296.7
|
|
||||
Total CMG
|
$
|
579.3
|
|
|
$
|
474.5
|
|
|
$
|
1,062.9
|
|
|
$
|
970.5
|
|
|
|
|
|
|
|
|
|
||||||||
Net revenue:
|
|
|
|
|
|
|
|
||||||||
United States
|
$
|
208.2
|
|
|
$
|
201.3
|
|
|
$
|
402.5
|
|
|
$
|
396.4
|
|
International
|
110.9
|
|
|
99.3
|
|
|
209.3
|
|
|
188.4
|
|
||||
Total CMG
|
$
|
319.1
|
|
|
$
|
300.6
|
|
|
$
|
611.8
|
|
|
$
|
584.8
|
|
|
June 30,
2018 |
|
December 31,
2017 |
||||
Accounts receivable, net of allowance of $44.5 and $42.7, respectively
|
$
|
4,247.7
|
|
|
$
|
4,585.0
|
|
Accounts receivable, billable to clients
|
1,945.8
|
|
|
1,747.4
|
|
||
Contract assets
|
44.9
|
|
|
11.5
|
|
||
Contract liabilities (deferred revenue)
|
510.8
|
|
|
484.7
|
|
|
Effective
Interest Rate
|
|
June 30,
2018 |
|
December 31,
2017 |
||||||||||||
Book
Value
|
|
Fair
Value
1
|
|
Book
Value
|
|
Fair
Value
1
|
|||||||||||
4.00% Senior Notes due 2022 (less unamortized discount and issuance costs of $1.2 and $0.9, respectively)
|
4.13%
|
|
$
|
247.9
|
|
|
$
|
251.6
|
|
|
$
|
247.6
|
|
|
$
|
259.0
|
|
3.75% Senior Notes due 2023 (less unamortized discount and issuance costs of $0.7 and $1.9, respectively)
|
4.32%
|
|
497.4
|
|
|
495.6
|
|
|
497.1
|
|
|
513.2
|
|
||||
4.20% Senior Notes due 2024 (less unamortized discount and issuance costs of $0.6 and $2.4, respectively)
|
4.24%
|
|
497.0
|
|
|
503.3
|
|
|
496.7
|
|
|
524.2
|
|
||||
Other notes payable and capitalized leases
|
|
|
40.5
|
|
|
40.5
|
|
|
46.2
|
|
|
46.2
|
|
||||
Total long-term debt
|
|
|
1,282.8
|
|
|
|
|
1,287.6
|
|
|
|
||||||
Less: current portion
|
|
|
0.1
|
|
|
|
|
2.0
|
|
|
|
||||||
Long-term debt, excluding current portion
|
|
|
$
|
1,282.7
|
|
|
|
|
$
|
1,285.6
|
|
|
|
|
1
|
See Note
13
for information on the fair value measurement of our long-term debt.
|
|
Six months ended
June 30, |
||||||
|
2018
|
|
2017
|
||||
Cost of investment: current-year acquisitions
|
$
|
8.7
|
|
|
$
|
14.8
|
|
Cost of investment: prior-year acquisitions
|
16.2
|
|
|
37.1
|
|
||
Less: net cash acquired
|
(0.4
|
)
|
|
(3.0
|
)
|
||
Total cost of investment
|
24.5
|
|
|
48.9
|
|
||
Operating payments
1
|
18.2
|
|
|
34.7
|
|
||
Total cash paid for acquisitions
2
|
$
|
42.7
|
|
|
$
|
83.6
|
|
|
1
|
Represents cash payments for amounts that have been recognized in operating expenses since the date of acquisition either relating to adjustments to estimates in excess of the initial value of contingent payments recorded or were contingent upon the future employment of the former owners of the acquired companies. Amounts are reflected in the operating section of the unaudited Consolidated Statements of Cash Flows.
|
2
|
Of the total cash paid for acquisitions,
$8.5
and
$12.6
for the
six months ended
June 30, 2018
and
2017
, respectively, are classified under the investing section of the unaudited Consolidated Statements of Cash Flows, as acquisitions, net of cash acquired. These amounts relate to initial payments for new transactions. Of the total cash paid for acquisitions,
$16.0
and
$36.3
for the
six months ended
June 30, 2018
and
2017
, respectively, are classified under the financing section of the unaudited Consolidated Statements of Cash Flows as acquisition-related payments. These amounts relate to deferred payments and increases in our ownership interest for prior acquisitions.
|
|
Six months ended
June 30, |
||||||
|
2018
|
|
2017
|
||||
Balance at beginning of period
|
$
|
252.1
|
|
|
$
|
252.8
|
|
Change in related noncontrolling interests balance
|
(14.6
|
)
|
|
(6.5
|
)
|
||
Changes in redemption value of redeemable noncontrolling interests:
|
|
|
|
||||
Additions
|
0.0
|
|
|
3.0
|
|
||
Redemptions
|
(32.2
|
)
|
|
(13.2
|
)
|
||
Redemption value adjustments
|
(39.5
|
)
|
|
7.3
|
|
||
Balance at end of period
|
$
|
165.8
|
|
|
$
|
243.4
|
|
|
Three months ended
June 30, |
|
Six months ended
June 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Net income available to IPG common stockholders
|
$
|
145.8
|
|
|
$
|
107.7
|
|
|
$
|
131.7
|
|
|
$
|
132.4
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average number of common shares outstanding - basic
|
383.6
|
|
|
392.3
|
|
|
383.5
|
|
|
392.0
|
|
||||
Dilutive effect of stock options and restricted shares
|
5.9
|
|
|
8.0
|
|
|
5.4
|
|
|
7.6
|
|
||||
Weighted-average number of common shares outstanding - diluted
|
389.5
|
|
|
400.3
|
|
|
388.9
|
|
|
399.6
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Earnings per share available to IPG common stockholders:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.38
|
|
|
$
|
0.27
|
|
|
$
|
0.34
|
|
|
$
|
0.34
|
|
Diluted
|
$
|
0.37
|
|
|
$
|
0.27
|
|
|
$
|
0.34
|
|
|
$
|
0.33
|
|
|
June 30,
2018 |
|
December 31,
2017 |
||||
Salaries, benefits and related expenses
|
$
|
310.7
|
|
|
$
|
441.7
|
|
Acquisition obligations
|
65.7
|
|
|
42.0
|
|
||
Office and related expenses
|
48.8
|
|
|
53.2
|
|
||
Interest
|
16.9
|
|
|
16.4
|
|
||
Other
|
109.4
|
|
|
121.4
|
|
||
Total accrued liabilities
|
$
|
551.5
|
|
|
$
|
674.7
|
|
|
Three months ended
June 30, |
|
Six months ended
June 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Net losses on sales of businesses
|
$
|
(19.8
|
)
|
|
$
|
(13.1
|
)
|
|
$
|
(44.2
|
)
|
|
$
|
(12.2
|
)
|
Other
|
3.5
|
|
|
(2.3
|
)
|
|
3.5
|
|
|
(2.4
|
)
|
||||
Total other expense, net
|
$
|
(16.3
|
)
|
|
$
|
(15.4
|
)
|
|
$
|
(40.7
|
)
|
|
$
|
(14.6
|
)
|
|
Six months ended
June 30, |
||||||
|
2018
|
|
2017
|
||||
Number of shares repurchased
|
5.0
|
|
|
4.8
|
|
||
Aggregate cost, including fees
|
$
|
114.5
|
|
|
$
|
115.0
|
|
Average price per share, including fees
|
$
|
23.02
|
|
|
$
|
24.13
|
|
|
Awards
|
|
Weighted-average
grant-date fair value
(per award)
|
|||
Restricted stock (shares or units)
|
1.8
|
|
|
$
|
23.62
|
|
Performance-based stock (shares)
|
2.9
|
|
|
$
|
21.13
|
|
Restricted stock units (settled in cash)
|
0.1
|
|
|
$
|
23.63
|
|
Total stock-based compensation awards
|
4.8
|
|
|
|
|
|
Foreign Currency
Translation Adjustments
|
|
Derivative
Instruments
|
|
Defined Benefit Pension and Other Postretirement Plans
|
|
Total
|
||||||||
Balance as of December 31, 2017
|
$
|
(585.3
|
)
|
|
$
|
(6.8
|
)
|
|
$
|
(235.7
|
)
|
|
$
|
(827.8
|
)
|
Other comprehensive loss before reclassifications
|
(92.2
|
)
|
|
0.0
|
|
|
(0.9
|
)
|
|
(93.1
|
)
|
||||
Amount reclassified from accumulated other comprehensive loss, net of tax
|
13.4
|
|
|
0.8
|
|
|
3.3
|
|
|
17.5
|
|
||||
Balance as of June 30, 2018
|
$
|
(664.1
|
)
|
|
$
|
(6.0
|
)
|
|
$
|
(233.3
|
)
|
|
$
|
(903.4
|
)
|
|
Foreign Currency
Translation Adjustments
|
|
Available-for-Sale
Securities
|
|
Derivative
Instruments
|
|
Defined Benefit Pension and Other Postretirement Plans
|
|
Total
|
||||||||||
Balance as of December 31, 2016
|
$
|
(718.6
|
)
|
|
$
|
0.6
|
|
|
$
|
(8.4
|
)
|
|
$
|
(238.0
|
)
|
|
$
|
(964.4
|
)
|
Other comprehensive income before reclassifications
|
85.2
|
|
|
0.1
|
|
|
0.0
|
|
|
0.4
|
|
|
85.7
|
|
|||||
Amount reclassified from accumulated other comprehensive loss, net of tax
|
0.3
|
|
|
0.0
|
|
|
0.7
|
|
|
2.7
|
|
|
3.7
|
|
|||||
Balance as of June 30, 2017
|
$
|
(633.1
|
)
|
|
$
|
0.7
|
|
|
$
|
(7.7
|
)
|
|
$
|
(234.9
|
)
|
|
$
|
(875.0
|
)
|
|
Three months ended
June 30, |
|
Six months ended
June 30, |
|
Affected Line Item in the Consolidated Statements of Operations
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
|||||||||
Foreign currency translation adjustments
|
$
|
0.9
|
|
|
$
|
0.7
|
|
|
$
|
13.4
|
|
|
$
|
0.3
|
|
|
Other expense, net
|
Losses on derivative instruments
|
0.6
|
|
|
0.6
|
|
|
1.1
|
|
|
1.1
|
|
|
Interest expense
|
||||
Amortization of defined benefit pension and postretirement plan items
|
2.0
|
|
|
1.8
|
|
|
4.1
|
|
|
3.5
|
|
|
Other expense, net
|
||||
Tax effect
|
(0.5
|
)
|
|
(0.6
|
)
|
|
(1.1
|
)
|
|
(1.2
|
)
|
|
Provision for income taxes
|
||||
Total amount reclassified from accumulated other comprehensive loss, net of tax
|
$
|
3.0
|
|
|
$
|
2.5
|
|
|
$
|
17.5
|
|
|
$
|
3.7
|
|
|
|
|
Domestic Pension Plan
|
|
Foreign Pension Plans
|
|
Domestic Postretirement Benefit Plan
|
||||||||||||||||||
Three months ended June 30,
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||||
Service cost
|
$
|
0.0
|
|
|
$
|
0.0
|
|
|
$
|
0.9
|
|
|
$
|
1.0
|
|
|
$
|
0.0
|
|
|
$
|
0.0
|
|
Interest cost
|
1.1
|
|
|
1.2
|
|
|
3.4
|
|
|
3.3
|
|
|
0.2
|
|
|
0.3
|
|
||||||
Expected return on plan assets
|
(1.5
|
)
|
|
(1.5
|
)
|
|
(4.8
|
)
|
|
(4.4
|
)
|
|
0.0
|
|
|
0.0
|
|
||||||
Amortization of:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Prior service cost (credit)
|
0.0
|
|
|
0.0
|
|
|
0.1
|
|
|
0.0
|
|
|
(0.1
|
)
|
|
0.0
|
|
||||||
Unrecognized actuarial losses
|
0.4
|
|
|
0.4
|
|
|
1.5
|
|
|
1.4
|
|
|
0.1
|
|
|
0.0
|
|
||||||
Net periodic cost
|
$
|
0.0
|
|
|
$
|
0.1
|
|
|
$
|
1.1
|
|
|
$
|
1.3
|
|
|
$
|
0.2
|
|
|
$
|
0.3
|
|
|
Domestic Pension Plan
|
|
Foreign Pension Plans
|
|
Domestic Postretirement Benefit Plan
|
||||||||||||||||||
Six months ended June 30,
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||||
Service cost
|
$
|
0.0
|
|
|
$
|
0.0
|
|
|
$
|
2.0
|
|
|
$
|
1.9
|
|
|
$
|
0.0
|
|
|
$
|
0.0
|
|
Interest cost
|
2.2
|
|
|
2.5
|
|
|
6.8
|
|
|
6.6
|
|
|
0.5
|
|
|
0.6
|
|
||||||
Expected return on plan assets
|
(3.3
|
)
|
|
(3.1
|
)
|
|
(9.7
|
)
|
|
(8.7
|
)
|
|
0.0
|
|
|
0.0
|
|
||||||
Settlements and curtailments
|
0.0
|
|
|
0.0
|
|
|
0.2
|
|
|
0.0
|
|
|
0.0
|
|
|
0.0
|
|
||||||
Amortization of:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Prior service cost (credit)
|
0.0
|
|
|
0.0
|
|
|
0.1
|
|
|
0.0
|
|
|
(0.1
|
)
|
|
0.0
|
|
||||||
Unrecognized actuarial losses
|
0.8
|
|
|
0.8
|
|
|
3.0
|
|
|
2.7
|
|
|
0.1
|
|
|
0.0
|
|
||||||
Net periodic cost
|
$
|
(0.3
|
)
|
|
$
|
0.2
|
|
|
$
|
2.4
|
|
|
$
|
2.5
|
|
|
$
|
0.5
|
|
|
$
|
0.6
|
|
|
Three months ended
June 30, |
|
Six months ended
June 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Total revenue:
|
|
|
|
|
|
|
|
||||||||
IAN
|
$
|
1,812.5
|
|
|
$
|
1,711.3
|
|
|
$
|
3,498.0
|
|
|
$
|
3,279.1
|
|
CMG
|
579.3
|
|
|
474.5
|
|
|
1,062.9
|
|
|
970.5
|
|
||||
Total
|
$
|
2,391.8
|
|
|
$
|
2,185.8
|
|
|
$
|
4,560.9
|
|
|
$
|
4,249.6
|
|
|
|
|
|
|
|
|
|
||||||||
Net revenue:
|
|
|
|
|
|
|
|
||||||||
IAN
|
$
|
1,629.1
|
|
|
$
|
1,534.0
|
|
|
$
|
3,110.4
|
|
|
$
|
2,925.1
|
|
CMG
|
319.1
|
|
|
300.6
|
|
|
611.8
|
|
|
584.8
|
|
||||
Total
|
$
|
1,948.2
|
|
|
$
|
1,834.6
|
|
|
$
|
3,722.2
|
|
|
$
|
3,509.9
|
|
|
|
|
|
|
|
|
|
||||||||
Segment operating income (loss):
|
|
|
|
|
|
|
|
||||||||
IAN
|
$
|
238.2
|
|
|
$
|
195.9
|
|
|
$
|
295.2
|
|
|
$
|
246.0
|
|
CMG
|
42.0
|
|
|
51.5
|
|
|
61.4
|
|
|
73.6
|
|
||||
Corporate and other
|
(31.0
|
)
|
|
(21.7
|
)
|
|
(68.6
|
)
|
|
(59.2
|
)
|
||||
Total
|
249.2
|
|
|
225.7
|
|
|
288.0
|
|
|
260.4
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Interest expense, net
|
(21.4
|
)
|
|
(21.0
|
)
|
|
(37.3
|
)
|
|
(36.7
|
)
|
||||
Other expense, net
|
(16.3
|
)
|
|
(15.4
|
)
|
|
(40.7
|
)
|
|
(14.6
|
)
|
||||
Income before income taxes
|
$
|
211.5
|
|
|
$
|
189.3
|
|
|
$
|
210.0
|
|
|
$
|
209.1
|
|
|
|
|
|
|
|
|
|
||||||||
Depreciation and amortization
|
|
|
|
|
|
|
|
||||||||
IAN
|
$
|
35.8
|
|
|
$
|
33.9
|
|
|
$
|
73.2
|
|
|
$
|
66.6
|
|
CMG
|
6.0
|
|
|
6.0
|
|
|
12.1
|
|
|
12.0
|
|
||||
Corporate and other
|
2.2
|
|
|
1.4
|
|
|
4.7
|
|
|
3.7
|
|
||||
Total
|
$
|
44.0
|
|
|
$
|
41.3
|
|
|
$
|
90.0
|
|
|
$
|
82.3
|
|
|
|
|
|
|
|
|
|
||||||||
Capital expenditures:
|
|
|
|
|
|
|
|
||||||||
IAN
|
$
|
31.9
|
|
|
$
|
31.4
|
|
|
$
|
47.7
|
|
|
$
|
48.6
|
|
CMG
|
1.9
|
|
|
4.0
|
|
|
3.0
|
|
|
6.7
|
|
||||
Corporate and other
|
4.9
|
|
|
8.7
|
|
|
10.8
|
|
|
13.6
|
|
||||
Total
|
$
|
38.7
|
|
|
$
|
44.1
|
|
|
$
|
61.5
|
|
|
$
|
68.9
|
|
|
|
|
|
|
|
|
|
||||||||
|
June 30,
2018 |
|
December 31,
2017 |
|
|
|
|
||||||||
Total assets:
|
|
|
|
|
|
|
|
||||||||
IAN
|
$
|
10,840.0
|
|
|
$
|
10,978.0
|
|
|
|
|
|
||||
CMG
|
1,476.8
|
|
|
1,427.4
|
|
|
|
|
|
||||||
Corporate and other
|
40.8
|
|
|
299.3
|
|
|
|
|
|
||||||
Total
|
$
|
12,357.6
|
|
|
$
|
12,704.7
|
|
|
|
|
|
Level 1
|
|
Unadjusted quoted prices in active markets for identical assets or liabilities. An active market for the asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis.
|
|
|
|
Level 2
|
|
Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
|
|
|
|
Level 3
|
|
Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
|
|
June 30, 2018
|
|
Balance Sheet Classification
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
|||||||||
Assets
|
|
|
|
|
|
|
|
|
|
||||||||
Cash equivalents
|
$
|
111.8
|
|
|
$
|
0.0
|
|
|
$
|
0.0
|
|
|
$
|
111.8
|
|
|
Cash and cash equivalents
|
Liabilities
|
|
|
|
|
|
|
|
|
|
||||||||
Contingent acquisition obligations
1
|
$
|
0.0
|
|
|
$
|
0.0
|
|
|
$
|
147.2
|
|
|
$
|
147.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2017
|
|
Balance Sheet Classification
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
|||||||||
Assets
|
|
|
|
|
|
|
|
|
|
||||||||
Cash equivalents
|
$
|
201.6
|
|
|
$
|
0.0
|
|
|
$
|
0.0
|
|
|
$
|
201.6
|
|
|
Cash and cash equivalents
|
Liabilities
|
|
|
|
|
|
|
|
|
|
||||||||
Contingent acquisition obligations
1
|
$
|
0.0
|
|
|
$
|
0.0
|
|
|
$
|
147.0
|
|
|
$
|
147.0
|
|
|
|
|
1
|
Contingent acquisition obligations includes deferred acquisition payments and unconditional obligations to purchase additional noncontrolling equity shares of consolidated subsidiaries. Fair value measurement of the obligations is based upon actual and projected operating performance targets as specified in the related agreements. The
increase
in this balance of
$0.2
from
December 31, 2017
to
June 30, 2018
is primarily due to new acquisitions and option exercises offset by payments. The amounts payable within the next twelve months are classified in accrued liabilities; any amounts payable thereafter are classified in other non-current liabilities.
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||||||||
Total long-term debt
|
$
|
0.0
|
|
|
$
|
1,250.5
|
|
|
$
|
40.5
|
|
|
$
|
1,291.0
|
|
|
$
|
0.0
|
|
|
$
|
1,296.4
|
|
|
$
|
46.2
|
|
|
$
|
1,342.6
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
Three months ended
June 30, |
|
|
|
Six months ended
June 30, 2018 |
|
|
||||||||||||||
Statement of Operations Data
|
2018
|
|
2017
|
|
% Increase/
(Decrease)
|
|
2018
|
|
2017
|
|
% Increase/
(Decrease)
|
||||||||||
REVENUE:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Net revenue
|
$
|
1,948.2
|
|
|
$
|
1,834.6
|
|
|
6.2
|
%
|
|
$
|
3,722.2
|
|
|
$
|
3,509.9
|
|
|
6.0
|
%
|
Billable expenses
|
443.6
|
|
|
351.2
|
|
|
26.3
|
%
|
|
838.7
|
|
|
739.7
|
|
|
13.4
|
%
|
||||
Total revenue
|
$
|
2,391.8
|
|
|
$
|
2,185.8
|
|
|
9.4
|
%
|
|
$
|
4,560.9
|
|
|
$
|
4,249.6
|
|
|
7.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
OPERATING INCOME
|
$
|
249.2
|
|
|
$
|
225.7
|
|
|
10.4
|
%
|
|
$
|
288.0
|
|
|
$
|
260.4
|
|
|
10.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
NET INCOME AVAILABLE TO IPG COMMON STOCKHOLDERS
|
$
|
145.8
|
|
|
$
|
107.7
|
|
|
|
|
$
|
131.7
|
|
|
$
|
132.4
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings per share available to IPG common stockholders:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
$
|
0.38
|
|
|
$
|
0.27
|
|
|
|
|
$
|
0.34
|
|
|
$
|
0.34
|
|
|
|
||
Diluted
|
$
|
0.37
|
|
|
$
|
0.27
|
|
|
|
|
$
|
0.34
|
|
|
$
|
0.33
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Ratios
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Organic change in net revenue
|
5.6
|
%
|
|
|
|
|
|
4.7
|
%
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating margin on net revenue
|
12.8
|
%
|
|
12.3
|
%
|
|
|
|
7.7
|
%
|
|
7.4
|
%
|
|
|
||||||
Operating margin on total revenue
|
10.4
|
%
|
|
10.3
|
%
|
|
|
|
6.3
|
%
|
|
6.1
|
%
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Expenses as a % of net revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Salaries and related expenses
|
66.4
|
%
|
|
67.0
|
%
|
|
|
|
70.5
|
%
|
|
70.7
|
%
|
|
|
||||||
Office and other direct expenses
|
17.1
|
%
|
|
17.4
|
%
|
|
|
|
17.7
|
%
|
|
18.0
|
%
|
|
|
||||||
Selling, general and administrative expenses
|
1.5
|
%
|
|
1.1
|
%
|
|
|
|
1.7
|
%
|
|
1.6
|
%
|
|
|
||||||
Depreciation and amortization
|
2.3
|
%
|
|
2.3
|
%
|
|
|
|
2.4
|
%
|
|
2.3
|
%
|
|
|
|
|
|
Components of Change
|
|
|
|
Change
|
||||||||||||||||||
|
Three months ended
June 30, 2017 |
Foreign
Currency
|
|
Net
Acquisitions/
(Divestitures)
|
|
Organic
|
|
Three months ended
June 30, 2018 |
Organic
|
|
Total
|
||||||||||||||
Consolidated
|
$
|
1,834.6
|
|
|
$
|
24.9
|
|
|
$
|
(14.9
|
)
|
|
$
|
103.6
|
|
|
$
|
1,948.2
|
|
|
5.6
|
%
|
|
6.2
|
%
|
Domestic
|
1,127.6
|
|
|
0.0
|
|
|
(8.5
|
)
|
|
52.4
|
|
|
1,171.5
|
|
|
4.6
|
%
|
|
3.9
|
%
|
|||||
International
|
707.0
|
|
|
24.9
|
|
|
(6.4
|
)
|
|
51.2
|
|
|
776.7
|
|
|
7.2
|
%
|
|
9.9
|
%
|
|||||
United Kingdom
|
141.7
|
|
|
10.4
|
|
|
2.8
|
|
|
20.8
|
|
|
175.7
|
|
|
14.7
|
%
|
|
24.0
|
%
|
|||||
Continental Europe
|
154.6
|
|
|
12.8
|
|
|
(6.8
|
)
|
|
18.1
|
|
|
178.7
|
|
|
11.7
|
%
|
|
15.6
|
%
|
|||||
Asia Pacific
|
205.3
|
|
|
5.3
|
|
|
(0.2
|
)
|
|
3.8
|
|
|
214.2
|
|
|
1.9
|
%
|
|
4.3
|
%
|
|||||
Latin America
|
85.7
|
|
|
(6.5
|
)
|
|
(1.1
|
)
|
|
3.9
|
|
|
82.0
|
|
|
4.6
|
%
|
|
(4.3
|
)%
|
|||||
Other
|
119.7
|
|
|
2.9
|
|
|
(1.1
|
)
|
|
4.6
|
|
|
126.1
|
|
|
3.8
|
%
|
|
5.3
|
%
|
|
|
|
Components of Change
|
|
|
|
Change
|
||||||||||||||||||
|
Six months ended
June 30, 2017 |
Foreign
Currency
|
|
Net
Acquisitions/
(Divestitures)
|
|
Organic
|
|
Six months ended
June 30, 2018 |
Organic
|
|
Total
|
||||||||||||||
Consolidated
|
$
|
3,509.9
|
|
|
$
|
74.4
|
|
|
$
|
(26.6
|
)
|
|
$
|
164.5
|
|
|
$
|
3,722.2
|
|
|
4.7
|
%
|
|
6.0
|
%
|
Domestic
|
2,184.7
|
|
|
0.0
|
|
|
(18.4
|
)
|
|
97.5
|
|
|
2,263.8
|
|
|
4.5
|
%
|
|
3.6
|
%
|
|||||
International
|
1,325.2
|
|
|
74.4
|
|
|
(8.2
|
)
|
|
67.0
|
|
|
1,458.4
|
|
|
5.1
|
%
|
|
10.1
|
%
|
|||||
United Kingdom
|
276.9
|
|
|
26.6
|
|
|
4.3
|
|
|
31.4
|
|
|
339.2
|
|
|
11.3
|
%
|
|
22.5
|
%
|
|||||
Continental Europe
|
295.5
|
|
|
33.2
|
|
|
(9.3
|
)
|
|
18.0
|
|
|
337.4
|
|
|
6.1
|
%
|
|
14.2
|
%
|
|||||
Asia Pacific
|
379.0
|
|
|
14.6
|
|
|
(0.5
|
)
|
|
(0.1
|
)
|
|
393.0
|
|
|
0.0
|
%
|
|
3.7
|
%
|
|||||
Latin America
|
154.7
|
|
|
(7.6
|
)
|
|
(2.4
|
)
|
|
11.2
|
|
|
155.9
|
|
|
7.2
|
%
|
|
0.8
|
%
|
|||||
Other
|
219.1
|
|
|
7.6
|
|
|
(0.3
|
)
|
|
6.5
|
|
|
232.9
|
|
|
3.0
|
%
|
|
6.3
|
%
|
|
Three months ended
June 30, |
|
|
|
Six months ended
June 30, |
|
|
||||||||||||||
|
2018
|
|
2017
|
|
% Increase/
(Decrease) |
|
2018
|
|
2017
|
|
% Increase/
(Decrease) |
||||||||||
Salaries and related expenses
|
$
|
1,292.9
|
|
|
$
|
1,228.9
|
|
|
5.2
|
%
|
|
$
|
2,623.2
|
|
|
$
|
2,480.6
|
|
|
5.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
As a % of net revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Salaries and related expenses
|
66.4
|
%
|
|
67.0
|
%
|
|
|
|
70.5
|
%
|
|
70.7
|
%
|
|
|
||||||
Base salaries, benefits and tax
|
55.8
|
%
|
|
57.1
|
%
|
|
|
|
58.9
|
%
|
|
59.6
|
%
|
|
|
||||||
Incentive expense
|
3.2
|
%
|
|
2.8
|
%
|
|
|
|
3.8
|
%
|
|
3.7
|
%
|
|
|
||||||
Severance expense
|
1.0
|
%
|
|
1.1
|
%
|
|
|
|
1.3
|
%
|
|
1.2
|
%
|
|
|
||||||
Temporary help
|
4.3
|
%
|
|
3.9
|
%
|
|
|
|
4.4
|
%
|
|
4.1
|
%
|
|
|
||||||
All other salaries and related expenses
|
2.1
|
%
|
|
2.1
|
%
|
|
|
|
2.1
|
%
|
|
2.1
|
%
|
|
|
|
Three months ended
June 30, |
|
|
|
Six months ended
June 30, |
|
|
||||||||||||||
|
2018
|
|
2017
|
|
% Increase/
(Decrease) |
|
2018
|
|
2017
|
|
% Increase/
(Decrease) |
||||||||||
Office and other direct expenses
|
$
|
333.3
|
|
|
$
|
318.4
|
|
|
4.7
|
%
|
|
$
|
657.1
|
|
|
$
|
631.1
|
|
|
4.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
As a % of net revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Office and other direct expenses
|
17.1
|
%
|
|
17.4
|
%
|
|
|
|
17.7
|
%
|
|
18.0
|
%
|
|
|
||||||
Occupancy expense
|
6.6
|
%
|
|
6.9
|
%
|
|
|
|
6.9
|
%
|
|
7.1
|
%
|
|
|
||||||
All other office and other direct expenses
1
|
10.5
|
%
|
|
10.5
|
%
|
|
|
|
10.8
|
%
|
|
10.9
|
%
|
|
|
|
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.
|
|
Three months ended
June 30, |
|
Six months ended
June 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Cash interest on debt obligations
|
$
|
(24.4
|
)
|
|
$
|
(20.5
|
)
|
|
$
|
(43.9
|
)
|
|
$
|
(39.1
|
)
|
Non-cash interest
|
(1.7
|
)
|
|
(5.2
|
)
|
|
(2.1
|
)
|
|
(7.5
|
)
|
||||
Interest expense
|
(26.1
|
)
|
|
(25.7
|
)
|
|
(46.0
|
)
|
|
(46.6
|
)
|
||||
Interest income
|
4.7
|
|
|
4.7
|
|
|
8.7
|
|
|
9.9
|
|
||||
Net interest expense
|
(21.4
|
)
|
|
(21.0
|
)
|
|
(37.3
|
)
|
|
(36.7
|
)
|
||||
Other expense, net
|
(16.3
|
)
|
|
(15.4
|
)
|
|
(40.7
|
)
|
|
(14.6
|
)
|
||||
Total (expenses) and other income
|
$
|
(37.7
|
)
|
|
$
|
(36.4
|
)
|
|
$
|
(78.0
|
)
|
|
$
|
(51.3
|
)
|
|
Three months ended
June 30, |
|
Six months ended
June 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Net losses on sales of businesses
|
$
|
(19.8
|
)
|
|
$
|
(13.1
|
)
|
|
$
|
(44.2
|
)
|
|
$
|
(12.2
|
)
|
Other
|
3.5
|
|
|
(2.3
|
)
|
|
3.5
|
|
|
(2.4
|
)
|
||||
Total other expense, net
|
$
|
(16.3
|
)
|
|
$
|
(15.4
|
)
|
|
$
|
(40.7
|
)
|
|
$
|
(14.6
|
)
|
|
Three months ended
June 30, |
|
Six months ended
June 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Income before income taxes
|
$
|
211.5
|
|
|
$
|
189.3
|
|
|
$
|
210.0
|
|
|
$
|
209.1
|
|
Provision for income taxes
|
$
|
63.6
|
|
|
$
|
81.6
|
|
|
$
|
76.3
|
|
|
$
|
81.3
|
|
|
|
|
Components of Change
|
|
|
|
Change
|
||||||||||||||||||
|
Three months ended
June 30, 2017 |
Foreign
Currency
|
|
Net
Acquisitions/
(Divestitures)
|
|
Organic
|
|
Three months ended
June 30, 2018 |
Organic
|
|
Total
|
||||||||||||||
Consolidated
|
$
|
1,534.0
|
|
|
$
|
19.4
|
|
|
$
|
(16.8
|
)
|
|
$
|
92.5
|
|
|
$
|
1,629.1
|
|
|
6.0
|
%
|
|
6.2
|
%
|
Domestic
|
926.3
|
|
|
0.0
|
|
|
(9.1
|
)
|
|
46.1
|
|
|
963.3
|
|
|
5.0
|
%
|
|
4.0
|
%
|
|||||
International
|
607.7
|
|
|
19.4
|
|
|
(7.7
|
)
|
|
46.4
|
|
|
665.8
|
|
|
7.6
|
%
|
|
9.6
|
%
|
|
|
|
Components of Change
|
|
|
|
Change
|
||||||||||||||||||
|
Six months ended
June 30, 2017 |
Foreign
Currency
|
|
Net
Acquisitions/
(Divestitures)
|
|
Organic
|
|
Six months ended
June 30, 2018 |
Organic
|
|
Total
|
||||||||||||||
Consolidated
|
$
|
2,925.1
|
|
|
$
|
60.3
|
|
|
$
|
(26.8
|
)
|
|
$
|
151.8
|
|
|
$
|
3,110.4
|
|
|
5.2
|
%
|
|
6.3
|
%
|
Domestic
|
1,788.3
|
|
|
0.0
|
|
|
(17.3
|
)
|
|
90.3
|
|
|
1,861.3
|
|
|
5.0
|
%
|
|
4.1
|
%
|
|||||
International
|
1,136.8
|
|
|
60.3
|
|
|
(9.5
|
)
|
|
61.5
|
|
|
1,249.1
|
|
|
5.4
|
%
|
|
9.9
|
%
|
|
Three months ended
June 30, |
|
|
|
Six months ended
June 30, |
|
|
||||||||||||||
|
2018
|
|
2017
|
|
Change
|
|
2018
|
|
2017
|
|
Change
|
||||||||||
Segment operating income
|
$
|
238.2
|
|
|
$
|
195.9
|
|
|
21.6
|
%
|
|
$
|
295.2
|
|
|
$
|
246.0
|
|
|
20.0
|
%
|
Operating margin on net revenue
|
14.6
|
%
|
|
12.8
|
%
|
|
|
|
9.5
|
%
|
|
8.4
|
%
|
|
|
|
|
|
Components of Change
|
|
|
|
Change
|
||||||||||||||||||
|
Three months ended
June 30, 2017 |
Foreign
Currency
|
|
Net
Acquisitions/
(Divestitures)
|
|
Organic
|
|
Three months ended
June 30, 2018 |
Organic
|
|
Total
|
||||||||||||||
Consolidated
|
$
|
300.6
|
|
|
$
|
5.5
|
|
|
$
|
1.9
|
|
|
$
|
11.1
|
|
|
$
|
319.1
|
|
|
3.7
|
%
|
|
6.2
|
%
|
Domestic
|
201.3
|
|
|
0.0
|
|
|
0.6
|
|
|
6.3
|
|
|
208.2
|
|
|
3.1
|
%
|
|
3.4
|
%
|
|||||
International
|
99.3
|
|
|
5.5
|
|
|
1.3
|
|
|
4.8
|
|
|
110.9
|
|
|
4.8
|
%
|
|
11.7
|
%
|
|
|
|
Components of Change
|
|
|
|
Change
|
||||||||||||||||||
|
Six months ended
June 30, 2017 |
Foreign
Currency
|
|
Net
Acquisitions/
(Divestitures)
|
|
Organic
|
|
Six months ended
June 30, 2018 |
Organic
|
|
Total
|
||||||||||||||
Consolidated
|
$
|
584.8
|
|
|
$
|
14.1
|
|
|
$
|
0.2
|
|
|
$
|
12.7
|
|
|
$
|
611.8
|
|
|
2.2
|
%
|
|
4.6
|
%
|
Domestic
|
396.4
|
|
|
0.0
|
|
|
(1.1
|
)
|
|
7.2
|
|
|
402.5
|
|
|
1.8
|
%
|
|
1.5
|
%
|
|||||
International
|
188.4
|
|
|
14.1
|
|
|
1.3
|
|
|
5.5
|
|
|
209.3
|
|
|
2.9
|
%
|
|
11.1
|
%
|
|
Three months ended
June 30, |
|
|
|
Six months ended
June 30, |
|
|
||||||||||||||
|
2018
|
|
2017
|
|
Change
|
|
2018
|
|
2017
|
|
Change
|
||||||||||
Segment operating income
|
$
|
42.0
|
|
|
$
|
51.5
|
|
|
(18.4
|
)%
|
|
$
|
61.4
|
|
|
$
|
73.6
|
|
|
(16.6
|
)%
|
Operating margin on net revenue
|
13.2
|
%
|
|
17.1
|
%
|
|
|
|
10.0
|
%
|
|
12.6
|
%
|
|
|
|
Six months ended
June 30, |
||||||
Cash Flow Data
|
2018
|
|
2017
|
||||
Net income, adjusted to reconcile to net cash used in operating activities
1
|
$
|
291.6
|
|
|
$
|
300.5
|
|
Net cash used in working capital
2
|
(837.5
|
)
|
|
(438.6
|
)
|
||
Changes in other non-current assets and liabilities using cash
|
(11.8
|
)
|
|
(15.0
|
)
|
||
Net cash used in operating activities
|
$
|
(557.7
|
)
|
|
$
|
(153.1
|
)
|
Net cash used in investing activities
|
(57.6
|
)
|
|
(96.0
|
)
|
||
Net cash provided by (used in) financing activities
|
341.0
|
|
|
(199.4
|
)
|
|
1
|
Reflects net income adjusted primarily for depreciation and amortization of fixed assets and intangible assets, amortization of restricted stock and other non-cash compensation, net losses on sales of businesses and deferred income taxes.
|
2
|
Reflects changes in accounts receivable, other current assets, accounts payable, accrued liabilities and contract liabilities.
|
•
|
Debt service – As of
June 30, 2018
, we had outstanding short-term borrowings of
$757.6
primarily from our commercial paper program and uncommitted lines of credit used primarily to fund seasonal working capital needs. The remainder of our debt is primarily long-term, with maturities scheduled from 2022 through 2024.
|
•
|
AMS Acquisition – In connection with the AMS Acquisition (as defined below), we are required to make a cash payment of $2,300.0 at the closing of the transaction, which is currently expected to occur in the fourth quarter of 2018. We have entered into a commitment letter under which the lenders have agreed to provide a bridge loan in an aggregate principal amount of up to $2,300.0 to fund the consideration for the acquisition. We expect that, prior to the consummation of the AMS Acquisition, we will enter into debt financing arrangements with third-party lenders and engage in debt securities offerings, which will be used to fund the AMS Acquisition in lieu of any bridge loans.
|
•
|
Other Acquisitions – We paid cash of $8.3, net of cash acquired of $0.4, for acquisitions completed in the first half of 2018. We also paid $0.2 in up-front payments and $34.2 in deferred payments for prior acquisitions as well as ownership increases in our consolidated subsidiaries. In addition to potential cash expenditures for new acquisitions, we expect to pay approximately $65.0 over the next twelve months related to prior acquisitions. We may also be required to pay approximately $4.0 related to put options held by minority shareholders if exercised over the next twelve months. 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 – In the
first half
of
2018
, we paid a quarterly cash dividend of
$0.21
per share on our common stock, which corresponded to a dividend payment of
$161.2
. Assuming we continue to pay a quarterly dividend of
$0.21
per share, and there is no significant change in the number of outstanding shares as of
June 30, 2018
, we would expect to pay approximately
$321.0
over the next twelve months.
|
|
|
Four Quarters Ended
|
|
|
|
Four Quarters Ended
|
||
Financial Covenants
|
|
June 30, 2018
|
|
EBITDA Reconciliation
|
|
June 30, 2018
|
||
Interest coverage ratio (not less than)
1
|
|
5.00x
|
|
Operating income
|
|
$
|
966.0
|
|
Actual interest coverage ratio
|
|
16.55x
|
|
Add:
|
|
|
||
Leverage ratio (not greater than)
1
|
|
3.50x
|
|
Depreciation and amortization
|
|
258.9
|
|
|
Actual leverage ratio
|
|
1.67x
|
|
EBITDA
1
|
|
$
|
1,224.9
|
|
|
1
|
The interest coverage ratio is defined as EBITDA, as defined in the Credit Agreement, to net interest expense for the four quarters then ended. The leverage ratio is defined as debt as of the last day of such fiscal quarter to EBITDA for the four quarters then ended.
|
|
Moody’s Investors Service
|
|
S&P Global Ratings
|
|
Fitch Ratings
|
Short-term rating
|
P-2
|
|
A-2
|
|
F2
|
Long-term rating
|
Baa2
|
|
BBB
|
|
BBB+
|
Outlook
|
Under Review
|
|
Negative
|
|
Negative
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
Item 4.
|
Controls and Procedures
|
Item 1.
|
Legal Proceedings
|
Item 1A.
|
Risk Factors
|
•
|
We may fail to complete the proposed acquisition of the Acxiom Marketing Solutions business (the “AMS Business”) from Acxiom Corporation (“Acxiom”) and, even if the acquisition is successfully completed, the anticipated benefits to our stockholders may not be realized.
|
•
|
If completed, following the AMS Acquisition, we will have a substantial amount of additional debt, and the cost of servicing that debt could adversely affect our business.
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
(c)
|
The following table provides information regarding our purchases of our equity securities during the period from April 1,
2018
to
June 30, 2018
:
|
|
Total Number of Shares (or Units) Purchased
1
|
|
Average Price Paid
per Share (or Unit)
2
|
|
Total Number of Shares (or Units) Purchased as Part of
Publicly Announced
Plans or Programs
3
|
|
Maximum Number (or Approximate Dollar Value) of Shares (or Units) that May Yet Be Purchased Under the Plans or Programs
3
|
||||||
April 1 - 30
|
747,893
|
|
|
$
|
23.48
|
|
|
745,219
|
|
|
$
|
383,101,087
|
|
May 1 - 31
|
800,013
|
|
|
$
|
23.50
|
|
|
795,555
|
|
|
$
|
364,402,162
|
|
June 1 - 30
|
1,017,301
|
|
|
$
|
23.31
|
|
|
1,003,502
|
|
|
$
|
341,010,444
|
|
Total
|
2,565,207
|
|
|
$
|
23.42
|
|
|
2,544,276
|
|
|
|
|
1
|
Included shares of our common stock, par value $0.10 per share, withheld under the terms of grants under employee stock-based compensation plans to offset tax withholding obligations that arose upon vesting and release of restricted shares (the “Withheld Shares”). We repurchased 2,674 Withheld Shares in April
2018
, 4,458 Withheld Shares in May
2018
and 13,799 Withheld Shares in June
2018
, for a total of 20,931 Withheld Shares during the three-month period.
|
2
|
The average price per share for each of the months in the fiscal quarter and for the three month period was calculated by dividing (a) the sum for the applicable period of the aggregate value of the tax withholding obligations and the aggregate amount we paid for shares acquired under our share repurchase programs, described in Note
7
to the unaudited Consolidated Financial Statements, by (b) the sum of the number of Withheld Shares and the number of shares acquired in our share repurchase programs.
|
3
|
On February 14, 2018, we announced that our Board of Directors had approved a new share repurchase program to repurchase from time to time up to
$300.0 million
of our common stock, in addition to amounts available on existing authorizations. There is no expiration date associated with the share repurchase programs. On July 2, 2018, in connection with the announcement of the acquisition of the Acxiom Marketing Solutions business, we announced that share repurchases will be suspended for a period of time in order to reduce the increased debt levels expected in conjunction with the AMS acquisition.
|
Item 6.
|
Exhibits
|
Exhibit No.
|
|
Description
|
|
|
|
2.1
|
|
Membership Interest Purchase Agreement, dated as of July 2, 2018, by and among Acxiom Corporation, The Interpublic Group of Companies, Inc. (the “Company”), LiveRamp, Inc. and Acxiom Holdings, Inc., is incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K of the Company which was filed with the Securities and Exchange Commission on July 6, 2018.
|
|
|
|
|
Computation of Ratios of Earnings to Fixed Charges.
|
|
|
|
|
|
Certification of the Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended.
|
|
|
|
|
|
Certification of the Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended.
|
|
|
|
|
|
Certification of the Chief Executive Officer and the Chief Financial Officer furnished pursuant to 18 U.S.C. Section 1350 and Rule 13a-14(b) under the Securities Exchange Act of 1934, as amended.
|
|
|
|
|
101
|
|
Interactive Data File, for the period ended June 30, 2018.
|
|
|
|
|
THE INTERPUBLIC GROUP OF COMPANIES, INC.
|
|
|
|
|
|
By
|
/s/
Michael I. Roth
|
|
|
Michael I. Roth
Chairman and Chief Executive Officer
|
|
|
|
|
|
|
|
By
|
/s/
Christopher F. Carroll
|
|
|
Christopher F. Carroll
Senior Vice President, Controller and
Chief Accounting Officer
(Principal Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
---|
DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
---|
No information found
Customers
Customer name | Ticker |
---|---|
The New York Times Company | NYT |
Suppliers
Supplier name | Ticker |
---|---|
Comcast Corporation | CMCSA |
The Walt Disney Company | DIS |
Microsoft Corporation | MSFT |
Fox Corporation | FOXA |
News Corporation | NWSA |
Price
Yield
Owner | Position | Direct Shares | Indirect Shares |
---|