Publicis Groupe S.A. (EPA:PUB)
France · Delayed Price · Currency is EUR 101.10
-2.65 (-2.55%)
Sep 4, 2026, 5:35 PM CET
Publicis Groupe Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 17,650 | 17,399 | 16,030 | 14,802 | 14,196 | 11,738 | |
Revenue Growth | 4.67% | 8.54% | 8.30% | 4.27% | 20.94% | 8.81% |
Cost of Revenue | 9,412 | 9,439 | 9,088 | 8,403 | 8,129 | 6,586 |
Gross Profit | 8,238 | 7,960 | 6,942 | 6,399 | 6,067 | 5,152 |
Amortization of Goodwill & Intangibles | 215 | 212 | 234 | 268 | 287 | 256 |
Other Operating Expenses | 4,873 | 4,641 | 3,792 | 3,443 | 3,184 | 2,782 |
Operating Expenses | 5,615 | 5,373 | 4,521 | 4,193 | 4,006 | 3,515 |
Operating Income | 2,623 | 2,587 | 2,421 | 2,206 | 2,061 | 1,637 |
Interest Expense | -206 | -201 | -206 | -199 | -205 | -185 |
Interest & Investment Income | 83 | 87 | 135 | 152 | 101 | 30 |
Earnings From Equity Investments | -3 | 3 | -2 | 6 | 5 | - |
Currency Exchange Gain (Loss) | -20 | -20 | 1 | -7 | -15 | 2 |
Other Non Operating Income (Expenses) | 18 | 27 | 31 | 34 | -7 | 35 |
EBT Excluding Unusual Items | 2,495 | 2,483 | 2,380 | 2,192 | 1,940 | 1,519 |
Merger & Restructuring Charges | -167 | -188 | -207 | -258 | -163 | -175 |
Impairment of Goodwill | - | - | -4 | -6 | -28 | - |
Gain (Loss) on Sale of Investments | 7 | 7 | 10 | -1 | 9 | - |
Asset Writedown | -12 | - | -11 | - | - | - |
Other Unusual Items | -105 | -64 | 50 | -310 | -105 | -1 |
Pretax Income | 2,218 | 2,238 | 2,218 | 1,737 | 1,653 | 1,343 |
Income Tax Expense | 592 | 577 | 549 | 415 | 431 | 307 |
Earnings From Continuing Operations | 1,626 | 1,661 | 1,669 | 1,322 | 1,222 | 1,036 |
Minority Interest in Earnings | -4 | -8 | -9 | -10 | - | -9 |
Net Income | 1,622 | 1,653 | 1,660 | 1,312 | 1,222 | 1,027 |
Net Income to Common | 1,622 | 1,653 | 1,660 | 1,312 | 1,222 | 1,027 |
Net Income Growth | -5.20% | -0.42% | 26.52% | 7.36% | 18.99% | 78.30% |
Shares Outstanding (Basic) | 250 | 251 | 251 | 251 | 251 | 249 |
Shares Outstanding (Diluted) | 252 | 253 | 254 | 254 | 254 | 252 |
Shares Change | -0.47% | -0.09% | -0.17% | 0.15% | 0.76% | 4.04% |
EPS (Basic) | 6.48 | 6.58 | 6.62 | 5.23 | 4.87 | 4.13 |
EPS (Diluted) | 6.42 | 6.52 | 6.55 | 5.17 | 4.82 | 4.08 |
EPS Growth | -4.88% | -0.46% | 26.69% | 7.26% | 18.14% | 71.43% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 2,471 | 2,693 | 2,063 | 1,868 | 2,219 | 1,653 |
Free Cash Flow Per Share | 9.79 | 10.63 | 8.14 | 7.35 | 8.75 | 6.57 |
Dividend Per Share | 3.750 | 3.750 | 3.600 | 3.190 | 0.140 | 0.330 |
Dividend Growth | 4.17% | 4.17% | 12.85% | 2178.57% | -57.58% | -83.50% |
Gross Margin | 46.67% | 45.75% | 43.31% | 43.23% | 42.74% | 43.89% |
Operating Margin | 14.86% | 14.87% | 15.10% | 14.90% | 14.52% | 13.95% |
Profit Margin | 9.19% | 9.50% | 10.36% | 8.86% | 8.61% | 8.75% |
Free Cash Flow Margin | 14.00% | 15.48% | 12.87% | 12.62% | 15.63% | 14.08% |
EBITDA | 2,926 | 2,882 | 2,718 | 2,504 | 2,557 | 2,118 |
EBITDA Margin | 16.58% | 16.56% | 16.96% | 16.92% | 18.01% | 18.04% |
D&A For EBITDA | 303 | 295 | 297 | 298 | 496 | 481 |
EBIT | 2,623 | 2,587 | 2,421 | 2,206 | 2,061 | 1,637 |
EBIT Margin | 14.86% | 14.87% | 15.10% | 14.90% | 14.52% | 13.95% |
Effective Tax Rate | 26.69% | 25.78% | 24.75% | 23.89% | 26.07% | 22.86% |
Revenue as Reported | 17,650 | 17,399 | 16,030 | 14,802 | 14,196 | 11,738 |