Publicis Groupe S.A. (PUBGY)

Publicis Groupe Income Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	16,863	16,030	14,802	14,196	11,738	10,788
Revenue Growth (YoY)	9.88%	8.30%	4.27%	20.94%	8.81%	-1.94%
Cost of Revenue	9,403	9,088	8,403	8,129	6,586	6,067
Gross Profit	7,460	6,942	6,399	6,067	5,152	4,721
Other Operating Expenses	4,188	3,792	3,443	3,184	2,782	2,388
Operating Expenses	4,918	4,521	4,193	4,006	3,515	3,327
Operating Income	2,542	2,421	2,206	2,061	1,637	1,394
Interest Expense	-205	-206	-199	-205	-185	-262
Interest & Investment Income	143	174	198	101	30	66
Earnings From Equity Investments	2	-2	6	5	-	-1
Currency Exchange Gain (Loss)	-11	1	-7	-15	2	-2
Other Non Operating Income (Expenses)	-3	-8	-12	-7	35	-
EBT Excluding Unusual Items	2,468	2,380	2,192	1,940	1,519	1,195
Merger & Restructuring Charges	-222	-207	-258	-163	-175	-401
Impairment of Goodwill	-4	-4	-6	-28	-	-15
Gain (Loss) on Sale of Investments	4	10	-1	9	-	-
Asset Writedown	-8	-11	-	-	-	-
Other Unusual Items	45	50	-310	-105	-1	-12
Pretax Income	2,283	2,218	1,737	1,653	1,343	767
Income Tax Expense	559	549	415	431	307	196
Earnings From Continuing Operations	1,724	1,669	1,322	1,222	1,036	571
Minority Interest in Earnings	-13	-9	-10	-	-9	5
Net Income	1,711	1,660	1,312	1,222	1,027	576
Net Income to Common	1,711	1,660	1,312	1,222	1,027	576
Net Income Growth	17.03%	26.52%	7.36%	18.99%	78.30%	-31.51%
Shares Outstanding (Basic)	251	251	251	251	249	240
Shares Outstanding (Diluted)	254	254	254	254	252	242
Shares Change (YoY)	-0.08%	-0.17%	0.15%	0.76%	4.04%	2.25%
EPS (Basic)	6.82	6.62	5.23	4.87	4.13	2.40
EPS (Diluted)	6.75	6.55	5.17	4.82	4.08	2.38
EPS Growth	17.21%	26.69%	7.26%	18.14%	71.43%	-32.96%
Free Cash Flow	2,075	2,063	1,868	2,219	1,653	2,799
Free Cash Flow Per Share	8.18	8.14	7.35	8.75	6.57	11.57
Dividend Per Share	3.600	3.600	3.190	0.140	0.330	2.000
Dividend Growth	12.85%	12.85%	2178.57%	-57.58%	-83.50%	73.91%
Gross Margin	44.24%	43.31%	43.23%	42.74%	43.89%	43.76%
Operating Margin	15.07%	15.10%	14.90%	14.52%	13.95%	12.92%
Profit Margin	10.15%	10.36%	8.86%	8.61%	8.75%	5.34%
Free Cash Flow Margin	12.31%	12.87%	12.62%	15.63%	14.08%	25.95%
EBITDA	2,833	2,718	2,504	2,557	2,118	1,938
EBITDA Margin	16.80%	16.96%	16.92%	18.01%	18.04%	17.96%
D&A For EBITDA	291	297	298	496	481	544
EBIT	2,542	2,421	2,206	2,061	1,637	1,394
EBIT Margin	15.07%	15.10%	14.90%	14.52%	13.95%	12.92%
Effective Tax Rate	24.48%	24.75%	23.89%	26.07%	22.86%	25.55%
Revenue as Reported	16,863	16,030	14,802	14,196	11,738	10,788

Updated Feb 4, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.