Income Statement

Revenue

+21%

+31%

10Y

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	214	0	0	0	211	0	0	0	201	51	105	159	180	217	217	213	141	207	205	206	165	213	219	220	165	217	223	236	195	253	253	247	210
Revenue	7 021 N/A	7 191 +2%	7 388 +3%	7 536 +2%	7 741 +3%	7 974 +3%	8 234 +3%	8 621 +5%	8 916 +3%	9 201 +3%	9 464 +3%	9 747 +3%	9 919 +2%	10 100 +2%	10 331 +2%	10 481 +1%	10 641 +2%	10 849 +2%	11 100 +2%	11 377 +2%	11 655 +2%	11 957 +3%	12 284 +3%	12 694 +3%	13 049 +3%	13 400 +3%	13 615 +2%	13 360 -2%	12 911 -3%	12 305 -5%	11 826 -4%	11 721 -1%	11 894 +1%	12 065 +1%	12 222 +1%	12 543 +3%	12 774 +2%	13 220 +3%	13 606 +3%	13 873 +2%	14 028 +1%	14 102 +1%	14 128 +0%	14 219 +1%	14 311 +1%	14 387 +1%	14 471 +1%	14 585 +1%	14 688 +1%	14 922 +2%	15 181 +2%	15 318 +1%	15 285 0%	15 219 0%	15 176 0%	15 134 0%	15 164 +0%	15 244 +1%	15 328 +1%	15 417 +1%	15 505 +1%	15 410 -1%	15 339 0%	15 274 0%	15 316 +0%	15 385 +0%	15 380 0%	15 290 -1%	15 130 -1%	14 990 -1%	14 899 -1%	14 954 +0%	14 892 0%	13 973 -6%	13 555 -3%	13 171 -3%	13 191 +0%	13 962 +6%	14 191 +2%	14 289 +1%	14 273 0%	14 268 0%	14 277 +0%	14 289 +0%	14 322 +0%	14 365 +0%	14 500 +1%	14 692 +1%	14 879 +1%	15 123 +2%	15 428 +2%	15 689 +2%	15 749 +0%	15 911 +1%	16 065 +1%	17 272 +8%
Gross Profit
Cost of Revenue	(4 550)	(4 713)	(4 893)	(5 072)	(5 143)	(5 347)	(5 564)	(5 912)	(6 143)	(6 370)	(6 618)	(6 847)	(6 984)	(7 134)	(7 302)	(7 413)	(7 527)	(7 684)	0	(8 088)	(4 011)	(4 222)	(6 471)	(9 008)	(9 285)	(9 529)	(9 686)	(9 560)	(9 247)	(8 843)	(8 489)	(8 451)	(8 599)	(8 741)	(8 899)	(9 214)	(9 470)	(9 790)	(10 084)	(10 251)	(10 267)	(10 335)	(10 346)	(10 381)	(10 487)	(10 545)	(10 608)	(10 724)	(10 814)	(11 010)	(11 244)	(11 350)	(11 348)	(11 343)	(11 362)	(11 362)	(11 366)	(11 401)	(11 423)	(11 419)	(11 483)	(11 390)	(11 299)	(11 227)	(11 252)	(11 293)	(11 363)	(11 306)	(11 161)	(11 053)	(10 924)	(10 972)	(10 938)	(10 304)	(9 886)	(9 680)	(9 691)	(10 263)	(10 438)	(10 402)	(10 349)	(10 312)	(10 326)	(10 326)	(10 377)	(10 429)	(10 539)	(10 701)	(10 851)	(11 033)	(11 243)	(11 433)	(11 486)	(11 619)	(11 744)	(12 644)
Gross Profit	2 470 N/A	2 477 +0%	2 495 +1%	2 464 -1%	2 599 +5%	2 627 +1%	2 670 +2%	2 710 +1%	2 772 +2%	2 831 +2%	2 847 +1%	2 900 +2%	2 935 +1%	2 966 +1%	3 029 +2%	3 068 +1%	3 114 +2%	3 165 +2%	0 N/A	3 289 N/A	1 654 -50%	1 744 +5%	2 597 +49%	3 686 +42%	3 764 +2%	3 871 +3%	3 928 +1%	3 800 -3%	3 664 -4%	3 462 -6%	3 337 -4%	3 270 -2%	3 295 +1%	3 324 +1%	3 322 0%	3 328 +0%	3 304 -1%	3 431 +4%	3 523 +3%	3 622 +3%	3 762 +4%	3 767 +0%	3 781 +0%	3 839 +2%	3 824 0%	3 842 +0%	3 863 +1%	3 860 0%	3 874 +0%	3 912 +1%	3 937 +1%	3 968 +1%	3 937 -1%	3 876 -2%	3 814 -2%	3 773 -1%	3 799 +1%	3 843 +1%	3 905 +2%	3 998 +2%	4 022 +1%	4 021 0%	4 040 +0%	4 046 +0%	4 064 +0%	4 092 +1%	4 018 -2%	3 984 -1%	3 969 0%	3 937 -1%	3 976 +1%	3 982 +0%	3 954 -1%	3 669 -7%	3 669 +0%	3 492 -5%	3 500 +0%	3 699 +6%	3 753 +1%	3 887 +4%	3 924 +1%	3 957 +1%	3 951 0%	3 963 +0%	3 945 0%	3 936 0%	3 960 +1%	3 991 +1%	4 029 +1%	4 090 +2%	4 185 +2%	4 257 +2%	4 263 +0%	4 292 +1%	4 321 +1%	4 628 +7%
Operating Income
Operating Expenses	(1 465)	(1 432)	(1 421)	(1 479)	(1 521)	(1 561)	(1 598)	(1 618)	(1 653)	(1 660)	(1 673)	(1 685)	(1 691)	(1 712)	(1 720)	(1 728)	(1 747)	(1 763)	(9 665)	(1 805)	(6 130)	(6 176)	(4 212)	(2 027)	(2 070)	(2 121)	(2 156)	(2 111)	(2 043)	(1 960)	(1 913)	(1 910)	(1 911)	(1 923)	(1 902)	(1 868)	(1 812)	(1 867)	(1 900)	(1 950)	(2 050)	(2 037)	(2 038)	(2 034)	(2 010)	(2 012)	(2 013)	(1 994)	(1 989)	(2 051)	(2 001)	(2 024)	(1 998)	(1 947)	(1 890)	(1 852)	(1 864)	(1 886)	(1 923)	(1 967)	(1 968)	(1 957)	(1 959)	(1 963)	(1 974)	(1 992)	(2 063)	(2 029)	(1 828)	(1 804)	(1 872)	(1 859)	(1 840)	(1 789)	(1 761)	(1 721)	(1 856)	(1 706)	(1 720)	(1 740)	(1 776)	(1 785)	(1 774)	(1 767)	(1 749)	(1 737)	(1 747)	(1 759)	(1 783)	(1 821)	(1 877)	(1 910)	(1 908)	(1 912)	(1 911)	(2 042)
Selling, General & Administrative	(1 465)	(1 432)	(1 421)	(1 479)	(1 521)	(1 561)	(1 598)	(1 618)	(1 653)	(1 660)	(1 673)	(1 685)	(1 691)	(1 712)	(1 720)	(1 728)	(1 747)	(1 763)	0	(1 806)	(921)	(967)	(1 470)	(2 027)	(2 070)	(2 121)	(2 156)	(2 110)	(2 043)	(1 960)	(1 913)	(1 667)	(1 911)	(1 923)	(1 902)	(1 615)	(1 812)	(1 867)	(1 900)	(1 677)	(2 050)	(2 037)	(2 038)	(1 752)	(2 010)	(2 012)	(2 013)	(1 993)	(1 989)	(2 002)	(2 001)	(2 024)	(2 007)	(1 956)	(1 899)	(1 852)	(1 790)	(1 738)	(1 702)	(1 675)	(1 677)	(1 667)	(1 674)	(1 681)	(1 696)	(1 717)	(1 791)	(1 765)	(1 752)	(1 738)	(1 636)	(1 628)	(1 611)	(1 560)	(1 536)	(1 499)	(1 466)	(1 491)	(1 508)	(1 528)	(1 562)	(1 568)	(1 555)	(1 547)	(1 531)	(1 524)	(1 535)	(1 548)	(1 567)	(1 595)	(1 642)	(1 668)	(1 667)	(1 672)	(1 673)	(1 765)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(243)	0	0	0	(253)	0	0	0	(274)	0	0	0	(283)	0	0	0	0	0	0	0	0	0	0	0	0	(74)	(147)	(220)	(293)	(291)	(290)	(285)	(282)	(279)	(275)	(272)	(264)	(254)	(245)	(237)	(232)	(229)	(228)	(225)	(223)	(219)	(215)	(212)	(212)	(214)	(216)	(219)	(219)	(218)	(214)	(212)	(211)	(217)	(226)	(235)	(242)	(241)	(239)	(239)	(277)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(9 665)	0	(5 209)	(5 209)	(2 742)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(48)	0	0	9	9	9	0	0	0	0	0	0	0	0	0	0	0	0	0	178	178	0	0	0	0	0	0	(171)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	1 006 N/A	1 045 +4%	1 074 +3%	985 -8%	1 078 +9%	1 066 -1%	1 072 +1%	1 092 +2%	1 119 +2%	1 171 +5%	1 174 +0%	1 215 +4%	1 243 +2%	1 255 +1%	1 309 +4%	1 340 +2%	1 367 +2%	1 403 +3%	1 435 +2%	1 484 +3%	1 515 +2%	1 559 +3%	1 602 +3%	1 659 +4%	1 695 +2%	1 750 +3%	1 773 +1%	1 689 -5%	1 621 -4%	1 502 -7%	1 424 -5%	1 360 -4%	1 384 +2%	1 401 +1%	1 420 +1%	1 460 +3%	1 491 +2%	1 564 +5%	1 623 +4%	1 671 +3%	1 711 +2%	1 730 +1%	1 744 +1%	1 804 +3%	1 813 +1%	1 830 +1%	1 850 +1%	1 866 +1%	1 885 +1%	1 862 -1%	1 936 +4%	1 944 +0%	1 939 0%	1 929 -1%	1 924 0%	1 920 0%	1 935 +1%	1 958 +1%	1 983 +1%	2 031 +2%	2 054 +1%	2 064 +0%	2 081 +1%	2 084 +0%	2 090 +0%	2 101 +1%	1 954 -7%	1 956 +0%	2 141 +9%	2 132 0%	2 103 -1%	2 122 +1%	2 114 0%	1 880 -11%	1 908 +1%	1 770 -7%	1 644 -7%	1 993 +21%	2 033 +2%	2 147 +6%	2 148 +0%	2 172 +1%	2 177 +0%	2 197 +1%	2 196 0%	2 199 +0%	2 213 +1%	2 232 +1%	2 245 +1%	2 269 +1%	2 308 +2%	2 347 +2%	2 355 +0%	2 380 +1%	2 410 +1%	2 586 +7%
Pre-Tax Income
Interest Income Expense	(64)	(50)	(38)	(31)	(28)	(35)	(40)	(43)	(45)	(39)	(37)	(37)	(38)	(45)	(53)	(59)	(62)	(74)	(84)	(92)	(95)	(91)	(84)	(74)	(67)	(63)	(65)	(74)	(85)	(88)	(96)	(101)	(103)	(105)	(106)	(110)	(118)	(122)	(124)	(122)	(119)	(126)	(135)	(145)	(156)	(162)	(165)	(164)	(162)	(155)	(144)	(134)	(129)	(130)	(135)	(142)	(147)	(158)	(164)	(189)	(194)	(200)	(211)	(144)	(201)	(202)	(206)	(146)	(208)	(206)	(199)	(132)	(176)	(173)	(172)	(139)	(191)	(191)	(186)	(104)	(178)	(171)	(156)	(98)	(114)	(102)	(111)	(57)	(119)	(134)	(136)	(94)	(150)	(149)	(151)	(113)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	15	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(28)	(41)	(48)	0	(20)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	178	178	0	0	0	0	(8)	(286)	(286)	(179)	0	131	131	24	(90)	(113)	(113)	(113)	(119)	(113)	(113)	(127)	(8)	(72)	(72)	(72)	(106)	(203)	(303)	(2 141)
Total Other Income	0	0	0	0	0	0	0	0	0	(27)	0	0	0	27	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(55)	0	0	0	(63)	0	0	0	(52)	0	0	0	(43)	0	0	0	(79)	0	0	0	(40)	0	0	0	(55)	0	0	0	(53)	0	0	0	(54)
Pre-Tax Income	942 N/A	995 +6%	1 037 +4%	955 -8%	1 050 +10%	1 032 -2%	1 032 0%	1 049 +2%	1 074 +2%	1 104 +3%	1 137 +3%	1 179 +4%	1 205 +2%	1 236 +3%	1 256 +2%	1 281 +2%	1 305 +2%	1 329 +2%	1 351 +2%	1 392 +3%	1 420 +2%	1 467 +3%	1 518 +3%	1 585 +4%	1 628 +3%	1 686 +4%	1 708 +1%	1 615 -5%	1 536 -5%	1 415 -8%	1 328 -6%	1 274 -4%	1 280 +0%	1 296 +1%	1 314 +1%	1 350 +3%	1 374 +2%	1 442 +5%	1 500 +4%	1 549 +3%	1 592 +3%	1 603 +1%	1 609 +0%	1 660 +3%	1 657 0%	1 668 +1%	1 658 -1%	1 661 +0%	1 674 +1%	1 706 +2%	1 772 +4%	1 810 +2%	1 810 0%	1 799 -1%	1 789 -1%	1 779 -1%	1 787 +0%	1 800 +1%	1 819 +1%	1 842 +1%	1 860 +1%	1 863 +0%	1 870 +0%	1 885 +1%	1 889 +0%	1 899 +1%	1 927 +1%	1 924 0%	1 932 +0%	1 926 0%	1 905 -1%	1 938 +2%	1 930 0%	1 422 -26%	1 451 +2%	1 409 -3%	1 453 +3%	1 932 +33%	1 977 +2%	1 989 +1%	1 881 -5%	1 888 +0%	1 907 +1%	1 945 +2%	1 962 +1%	1 984 +1%	1 990 +0%	1 993 +0%	2 118 +6%	2 063 -3%	2 100 +2%	2 128 +1%	2 099 -1%	2 029 -3%	1 956 -4%	278 -86%
Net Income
Tax Provision	(364)	(379)	(384)	(330)	(363)	(345)	(344)	(353)	(360)	(369)	(380)	(396)	(409)	(420)	(427)	(435)	(440)	(447)	(453)	(467)	(477)	(494)	(513)	(537)	(552)	(570)	(576)	(543)	(516)	(479)	(451)	(434)	(436)	(439)	(446)	(460)	(443)	(468)	(489)	(506)	(541)	(545)	(547)	(527)	(527)	(529)	(526)	(565)	(572)	(569)	(587)	(593)	(590)	(595)	(589)	(584)	(586)	(589)	(594)	(601)	(593)	(592)	(590)	(590)	(573)	(543)	(497)	(464)	(476)	(469)	(495)	(504)	(499)	(391)	(399)	(382)	(396)	(498)	(508)	(522)	(525)	(535)	(538)	(547)	(515)	(523)	(524)	(525)	(558)	(540)	(554)	(561)	(565)	(562)	(544)	(242)
Income from Continuing Operations	578	616	653	625	687	687	688	696	715	736	757	783	796	816	829	845	865	882	898	925	943	974	1 005	1 048	1 076	1 116	1 132	1 072	1 020	936	877	841	845	857	869	890	930	974	1 011	1 043	1 051	1 058	1 062	1 133	1 130	1 139	1 131	1 096	1 102	1 137	1 185	1 217	1 220	1 205	1 200	1 195	1 201	1 211	1 224	1 241	1 267	1 272	1 281	1 295	1 317	1 356	1 430	1 461	1 457	1 457	1 409	1 434	1 431	1 031	1 051	1 028	1 057	1 435	1 469	1 467	1 356	1 353	1 369	1 399	1 448	1 461	1 466	1 468	1 560	1 523	1 546	1 567	1 534	1 467	1 412	36
Income to Minority Interest	(56)	(59)	(62)	(68)	(71)	(76)	(80)	(80)	(79)	(76)	(77)	(76)	(78)	(78)	(78)	(82)	(86)	(86)	(87)	(91)	(92)	(96)	(103)	(111)	(116)	(125)	(128)	114	(104)	(89)	(79)	(78)	(82)	(87)	(91)	(96)	(94)	(100)	(105)	(108)	(114)	(113)	(118)	(119)	(118)	(118)	(117)	(121)	(123)	(125)	(126)	(129)	(127)	(123)	(120)	(110)	(107)	(104)	(101)	(98)	(101)	(102)	(101)	(104)	(104)	(108)	(117)	(114)	(110)	(103)	(92)	(97)	(94)	(80)	(80)	(75)	(80)	(94)	(97)	(100)	(102)	(101)	(95)	(87)	(83)	(78)	(76)	(82)	(84)	(87)	(95)	(93)	(91)	(91)	(86)	(98)
Equity Earnings Affiliates	15	15	15	14	14	12	14	15	15	18	17	17	20	20	24	28	27	29	28	30	30	36	38	38	41	40	39	42	40	36	37	31	30	33	33	34	30	24	21	17	18	18	19	(15)	(14)	(16)	(17)	16	13	14	16	16	15	15	12	8	9	8	6	5	6	5	4	4	4	4	4	9	8	7	7	2	(3)	(12)	(9)	(7)	(2)	6	5	8	7	9	8	5	5	5	6	5	6	8	7	7	7	3	9	8
Net Income (Common)	537 N/A	572 +7%	606 +6%	571 -6%	630 +10%	623 -1%	622 0%	631 +2%	651 +3%	677 +4%	698 +3%	724 +4%	738 +2%	758 +3%	775 +2%	791 +2%	806 +2%	824 +2%	839 +2%	864 +3%	881 +2%	914 +4%	939 +3%	963 +3%	999 +4%	1 026 +3%	1 034 +1%	1 215 +17%	943 -22%	871 -8%	824 -5%	784 -5%	783 0%	794 +1%	803 +1%	820 +2%	858 +5%	889 +4%	918 +3%	942 +3%	942 +0%	946 +0%	944 0%	976 +3%	975 0%	981 +1%	973 -1%	966 -1%	968 +0%	1 005 +4%	1 053 +5%	1 104 +5%	1 109 +0%	1 100 -1%	1 097 0%	1 094 0%	1 104 +1%	1 118 +1%	1 134 +1%	1 142 +1%	1 167 +2%	1 171 +0%	1 181 +1%	1 087 -8%	1 110 +2%	1 146 +3%	1 181 +3%	1 326 +12%	1 325 0%	1 332 +0%	1 323 -1%	1 339 +1%	1 334 0%	939 -30%	962 +2%	945 -2%	975 +3%	1 347 +38%	1 390 +3%	1 408 +1%	1 294 -8%	1 294 +0%	1 303 +1%	1 317 +1%	1 370 +4%	1 388 +1%	1 396 +1%	1 391 0%	1 483 +7%	1 444 -3%	1 458 +1%	1 481 +2%	1 450 -2%	1 379 -5%	1 335 -3%	(55) N/A
EPS (Diluted)	1.42 N/A	1.52 +7%	1.61 +6%	1.53 -5%	1.69 +10%	1.67 -1%	1.66 -1%	1.69 +2%	1.73 +2%	1.74 +1%	1.9 +9%	1.94 +2%	1.99 +3%	1.88 -6%	2.14 +14%	2.18 +2%	2.25 +3%	2.39 +6%	2.38 0%	2.5 +5%	2.62 +5%	2.76 +5%	2.86 +4%	2.93 +2%	3.11 +6%	3.12 +0%	3.33 +7%	3.86 +16%	3.06 -21%	2.8 -8%	2.64 -6%	2.53 -4%	2.53 N/A	2.53 N/A	2.64 +4%	2.7 +2%	2.96 +10%	3.13 +6%	3.26 +4%	3.32 +2%	3.39 +2%	3.48 +3%	3.51 +1%	3.61 +3%	3.7 +2%	3.78 +2%	3.73 -1%	3.71 -1%	3.74 +1%	3.89 +4%	4.17 +7%	4.32 +4%	4.48 +4%	4.47 0%	4.48 +0%	4.46 0%	4.58 +3%	4.67 +2%	4.75 +2%	4.77 +0%	4.93 +3%	5 +1%	5.07 +1%	4.64 -8%	4.79 +3%	5.02 +5%	5.22 +4%	5.81 +11%	5.91 +2%	6.02 +2%	6.03 +0%	6.06 +0%	6.13 +1%	4.36 -29%	4.45 +2%	4.37 -2%	4.51 +3%	6.22 +38%	6.45 +4%	6.52 +1%	6.16 -6%	6.25 +1%	6.31 +1%	6.36 +1%	6.7 +5%	6.88 +3%	6.98 +1%	6.91 -1%	7.4 +7%	7.27 -2%	7.35 +1%	7.46 +1%	7.32 -2%	7.03 -4%	6.84 -3%	-0.27 N/A

Income Statement Balance Sheet Cash Flow Statement

Omnicom Group Inc
NYSE:OMC

Income Statement

Earnings Waterfall
Omnicom Group Inc

Income Statement
Omnicom Group Inc

See Also

Company

Help

Tools

Stocks

Omnicom Group Inc NYSE:OMC

Income Statement

Earnings Waterfall Omnicom Group Inc

Income Statement Omnicom Group Inc

See Also

Company

Help

Tools

Stocks

Omnicom Group Inc
NYSE:OMC

Earnings Waterfall
Omnicom Group Inc

Income Statement
Omnicom Group Inc