x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
For the quarterly period ended September 30, 2015 |
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) |
INDEX | ||
Page No. | ||
Item 1. | ||
Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2015 and 2014 | ||
Consolidated Statements of Comprehensive (Loss) Income for the Three and Nine Months Ended September 30, 2015 and 2014 | ||
Consolidated Balance Sheets as of September 30, 2015 and December 31, 2014 | ||
Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2015 and 2014 | ||
Consolidated Statements of Stockholders’ Equity for the Nine Months Ended September 30, 2015 and 2014 | ||
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 September 30, | Nine months ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
REVENUE | $ | 1,865.5 | $ | 1,841.1 | $ | 5,417.6 | $ | 5,330.0 | |||||||
OPERATING EXPENSES: | |||||||||||||||
Salaries and related expenses | 1,202.2 | 1,195.2 | 3,622.6 | 3,554.0 | |||||||||||
Office and general expenses | 471.4 | 474.6 | 1,379.5 | 1,420.6 | |||||||||||
Total operating expenses | 1,673.6 | 1,669.8 | 5,002.1 | 4,974.6 | |||||||||||
OPERATING INCOME | 191.9 | 171.3 | 415.5 | 355.4 | |||||||||||
EXPENSES AND OTHER INCOME: | |||||||||||||||
Interest expense | (21.3 | ) | (20.7 | ) | (62.5 | ) | (63.5 | ) | |||||||
Interest income | 5.6 | 7.5 | 17.8 | 20.3 | |||||||||||
Other expense, net | (37.2 | ) | (0.6 | ) | (36.4 | ) | (10.1 | ) | |||||||
Total (expenses) and other income | (52.9 | ) | (13.8 | ) | (81.1 | ) | (53.3 | ) | |||||||
Income before income taxes | 139.0 | 157.5 | 334.4 | 302.1 | |||||||||||
Provision for income taxes | 61.1 | 65.0 | 137.4 | 128.6 | |||||||||||
Income of consolidated companies | 77.9 | 92.5 | 197.0 | 173.5 | |||||||||||
Equity in net income of unconsolidated affiliates | 0.1 | 0.3 | 0.6 | 0.6 | |||||||||||
NET INCOME | 78.0 | 92.8 | 197.6 | 174.1 | |||||||||||
Net income attributable to noncontrolling interests | (3.1 | ) | (3.1 | ) | (3.3 | ) | (5.9 | ) | |||||||
NET INCOME AVAILABLE TO IPG COMMON STOCKHOLDERS | $ | 74.9 | $ | 89.7 | $ | 194.3 | $ | 168.2 | |||||||
Earnings per share available to IPG common stockholders: | |||||||||||||||
Basic | $ | 0.18 | $ | 0.21 | $ | 0.47 | $ | 0.40 | |||||||
Diluted | $ | 0.18 | $ | 0.21 | $ | 0.47 | $ | 0.39 | |||||||
Weighted-average number of common shares outstanding: | |||||||||||||||
Basic | 407.6 | 419.2 | 409.7 | 421.0 | |||||||||||
Diluted | 415.5 | 426.4 | 417.0 | 427.2 | |||||||||||
Dividends declared per common share | $ | 0.120 | $ | 0.095 | $ | 0.360 | $ | 0.285 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
NET INCOME | $ | 78.0 | $ | 92.8 | $ | 197.6 | $ | 174.1 | |||||||
OTHER COMPREHENSIVE LOSS | |||||||||||||||
Foreign currency translation: | |||||||||||||||
Foreign currency translation adjustments | (109.0 | ) | (113.5 | ) | (218.0 | ) | (89.0 | ) | |||||||
Less: reclassification adjustments recognized in net income | 14.9 | 0.0 | 13.7 | (0.9 | ) | ||||||||||
(94.1 | ) | (113.5 | ) | (204.3 | ) | (89.9 | ) | ||||||||
Available-for-sale securities: | |||||||||||||||
Changes in fair value of available-for-sale securities | 0.2 | 0.2 | 0.4 | 0.4 | |||||||||||
Income tax effect | 0.0 | (0.3 | ) | (0.1 | ) | (0.3 | ) | ||||||||
0.2 | (0.1 | ) | 0.3 | 0.1 | |||||||||||
Derivative instruments: | |||||||||||||||
Changes in fair value of derivative instruments | 0.0 | 0.0 | 0.0 | (0.6 | ) | ||||||||||
Less: recognition of previously unrealized losses included in net income | 0.5 | 0.5 | 1.5 | 1.4 | |||||||||||
Income tax effect | (0.7 | ) | (0.2 | ) | (1.1 | ) | (0.3 | ) | |||||||
(0.2 | ) | 0.3 | 0.4 | 0.5 | |||||||||||
Defined benefit pension and other postretirement plans: | |||||||||||||||
Net actuarial gains (losses) for the period | 2.8 | 0.0 | 8.5 | (0.3 | ) | ||||||||||
Less: amortization of unrecognized losses, transition obligation and prior service cost included in net income | 1.3 | 2.6 | 7.5 | 7.6 | |||||||||||
Less: settlement and curtailment losses included in net income | (0.2 | ) | 0.0 | 0.0 | 0.0 | ||||||||||
Other | 0.1 | (0.1 | ) | (0.1 | ) | (0.3 | ) | ||||||||
Income tax effect | (2.6 | ) | (1.0 | ) | (4.8 | ) | (2.3 | ) | |||||||
1.4 | 1.5 | 11.1 | 4.7 | ||||||||||||
Other comprehensive loss, net of tax | (92.7 | ) | (111.8 | ) | (192.5 | ) | (84.6 | ) | |||||||
TOTAL COMPREHENSIVE (LOSS) INCOME | (14.7 | ) | (19.0 | ) | 5.1 | 89.5 | |||||||||
Less: comprehensive income attributable to noncontrolling interests | 0.8 | 3.4 | 0.3 | 5.3 | |||||||||||
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO IPG | $ | (15.5 | ) | $ | (22.4 | ) | $ | 4.8 | $ | 84.2 |
September 30, 2015 | December 31, 2014 | ||||||
ASSETS: | |||||||
Cash and cash equivalents | $ | 874.3 | $ | 1,660.6 | |||
Marketable securities | 6.9 | 6.6 | |||||
Accounts receivable, net of allowance of $61.7 and $59.5, respectively | 3,848.3 | 4,376.6 | |||||
Expenditures billable to clients | 1,590.2 | 1,424.2 | |||||
Other current assets | 349.1 | 342.2 | |||||
Total current assets | 6,668.8 | 7,810.2 | |||||
Property and equipment, net of accumulated depreciation of $987.2 and $1,070.0, respectively | 519.2 | 548.2 | |||||
Deferred income taxes | 203.9 | 192.9 | |||||
Goodwill | 3,591.3 | 3,669.2 | |||||
Other non-current assets | 490.9 | 526.7 | |||||
TOTAL ASSETS | $ | 11,474.1 | $ | 12,747.2 | |||
LIABILITIES: | |||||||
Accounts payable | $ | 5,753.4 | $ | 6,558.0 | |||
Accrued liabilities | 688.9 | 796.0 | |||||
Short-term borrowings | 128.3 | 107.2 | |||||
Current portion of long-term debt | 2.0 | 2.1 | |||||
Total current liabilities | 6,572.6 | 7,463.3 | |||||
Long-term debt | 1,621.3 | 1,623.5 | |||||
Deferred compensation | 462.9 | 527.9 | |||||
Other non-current liabilities | 699.2 | 723.9 | |||||
TOTAL LIABILITIES | 9,356.0 | 10,338.6 | |||||
Redeemable noncontrolling interests | 226.5 | 257.4 | |||||
STOCKHOLDERS’ EQUITY: | |||||||
Common stock | 41.5 | 41.2 | |||||
Additional paid-in capital | 1,613.6 | 1,547.5 | |||||
Retained earnings | 1,226.2 | 1,183.3 | |||||
Accumulated other comprehensive loss, net of tax | (826.2 | ) | (636.7 | ) | |||
2,055.1 | 2,135.3 | ||||||
Less: Treasury stock | (191.3 | ) | (19.0 | ) | |||
Total IPG stockholders’ equity | 1,863.8 | 2,116.3 | |||||
Noncontrolling interests | 27.8 | 34.9 | |||||
TOTAL STOCKHOLDERS’ EQUITY | 1,891.6 | 2,151.2 | |||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 11,474.1 | $ | 12,747.2 |
Nine months ended September 30, | |||||||
2015 | 2014 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
Net income | $ | 197.6 | $ | 174.1 | |||
Adjustments to reconcile net income to net cash used in operating activities: | |||||||
Depreciation and amortization of fixed assets and intangible assets | 116.3 | 121.7 | |||||
Provision for uncollectible receivables | 12.2 | 9.0 | |||||
Amortization of restricted stock and other non-cash compensation | 49.7 | 37.9 | |||||
Net amortization of bond discounts and deferred financing costs | 4.2 | 3.7 | |||||
Deferred income tax (benefit) provision | (33.7 | ) | 49.1 | ||||
Losses (gains) on sales of businesses | 38.1 | (0.5 | ) | ||||
Other | 13.0 | 17.1 | |||||
Changes in assets and liabilities, net of acquisitions and dispositions, providing (using) cash: | |||||||
Accounts receivable | 308.0 | 623.0 | |||||
Expenditures billable to clients | (235.1 | ) | (193.2 | ) | |||
Other current assets | (12.1 | ) | (65.0 | ) | |||
Accounts payable | (556.1 | ) | (1,015.7 | ) | |||
Accrued liabilities | (110.3 | ) | (107.2 | ) | |||
Other non-current assets and liabilities | (47.5 | ) | (35.0 | ) | |||
Net cash used in operating activities | (255.7 | ) | (381.0 | ) | |||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
Capital expenditures | (80.7 | ) | (94.4 | ) | |||
Acquisitions, net of cash acquired | (5.9 | ) | (62.9 | ) | |||
Proceeds from sales of businesses, investments and fixed assets, net of cash sold | (3.8 | ) | 15.9 | ||||
Net purchases and maturities of short-term marketable securities | (0.1 | ) | (0.5 | ) | |||
Net cash used in investing activities | (90.5 | ) | (141.9 | ) | |||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
Repurchase of common stock | (172.3 | ) | (148.1 | ) | |||
Common stock dividends | (147.2 | ) | (119.9 | ) | |||
Acquisition-related payments | (31.8 | ) | (12.7 | ) | |||
Distributions to noncontrolling interests | (13.1 | ) | (13.9 | ) | |||
Purchase of long-term debt | (1.0 | ) | (350.1 | ) | |||
Proceeds from issuance of long-term debt | 0.0 | 499.1 | |||||
Excess tax benefit on share-based compensation | 9.0 | 4.9 | |||||
Exercise of stock options | 11.8 | 11.9 | |||||
Net increase (decrease) in short term bank borrowings | 29.4 | (44.4 | ) | ||||
Other financing activities | 3.6 | (1.6 | ) | ||||
Net cash used in financing activities | (311.6 | ) | (174.8 | ) | |||
Effect of foreign exchange rate changes on cash and cash equivalents | (128.5 | ) | (43.1 | ) | |||
Net decrease in cash and cash equivalents | (786.3 | ) | (740.8 | ) | |||
Cash and cash equivalents at beginning of period | 1,660.6 | 1,636.8 | |||||
Cash and cash equivalents at end of period | $ | 874.3 | $ | 896.0 |
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, 2014 | 414.6 | $ | 41.2 | $ | 1,547.5 | $ | 1,183.3 | $ | (636.7 | ) | $ | (19.0 | ) | $ | 2,116.3 | $ | 34.9 | $ | 2,151.2 | |||||||||||||||
Net income | 194.3 | 194.3 | 3.3 | 197.6 | ||||||||||||||||||||||||||||||
Other comprehensive loss | (189.5 | ) | (189.5 | ) | (3.0 | ) | (192.5 | ) | ||||||||||||||||||||||||||
Reclassifications related to redeemable noncontrolling interests | 4.3 | 4.3 | ||||||||||||||||||||||||||||||||
Distributions to noncontrolling interests | (13.1 | ) | (13.1 | ) | ||||||||||||||||||||||||||||||
Change in redemption value of redeemable noncontrolling interests | (3.6 | ) | (3.6 | ) | (3.6 | ) | ||||||||||||||||||||||||||||
Repurchase of common stock | (172.3 | ) | (172.3 | ) | (172.3 | ) | ||||||||||||||||||||||||||||
Common stock dividends | (147.2 | ) | (147.2 | ) | (147.2 | ) | ||||||||||||||||||||||||||||
Stock-based compensation | 2.4 | 0.3 | 63.1 | 63.4 | 63.4 | |||||||||||||||||||||||||||||
Exercise of stock options | 1.2 | 0.1 | 11.8 | 11.9 | 11.9 | |||||||||||||||||||||||||||||
Shares withheld for taxes | (0.8 | ) | (0.1 | ) | (17.4 | ) | (17.5 | ) | (17.5 | ) | ||||||||||||||||||||||||
Excess tax benefit from stock-based compensation | 9.0 | 9.0 | 9.0 | |||||||||||||||||||||||||||||||
Other | (0.4 | ) | (0.6 | ) | (1.0 | ) | 1.4 | 0.4 | ||||||||||||||||||||||||||
Balance at September 30, 2015 | 417.4 | $ | 41.5 | $ | 1,613.6 | $ | 1,226.2 | $ | (826.2 | ) | $ | (191.3 | ) | $ | 1,863.8 | $ | 27.8 | $ | 1,891.6 |
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, 2013 | 532.3 | $ | 53.0 | $ | 2,975.2 | $ | 864.5 | $ | (411.2 | ) | $ | (1,266.3 | ) | $ | 2,215.2 | $ | 35.6 | $ | 2,250.8 | |||||||||||||||
Net income | 168.2 | 168.2 | 5.9 | 174.1 | ||||||||||||||||||||||||||||||
Other comprehensive loss | (84.0 | ) | (84.0 | ) | (0.6 | ) | (84.6 | ) | ||||||||||||||||||||||||||
Reclassifications related to redeemable noncontrolling interests | 6.7 | 6.7 | ||||||||||||||||||||||||||||||||
Distributions to noncontrolling interests | (13.9 | ) | (13.9 | ) | ||||||||||||||||||||||||||||||
Change in redemption value of redeemable noncontrolling interests | 3.0 | 3.0 | 3.0 | |||||||||||||||||||||||||||||||
Repurchase of common stock | (148.1 | ) | (148.1 | ) | (148.1 | ) | ||||||||||||||||||||||||||||
Common stock dividends | (119.9 | ) | (119.9 | ) | (119.9 | ) | ||||||||||||||||||||||||||||
Stock-based compensation | 3.3 | 0.3 | 50.8 | 51.1 | 51.1 | |||||||||||||||||||||||||||||
Exercise of stock options | 1.0 | 0.1 | 11.9 | 12.0 | 12.0 | |||||||||||||||||||||||||||||
Shares withheld for taxes | (0.8 | ) | (0.1 | ) | (14.7 | ) | (14.8 | ) | (14.8 | ) | ||||||||||||||||||||||||
Excess tax benefit from stock-based compensation | 4.9 | 4.9 | 4.9 | |||||||||||||||||||||||||||||||
Other | (3.7 | ) | (0.6 | ) | (4.3 | ) | (1.1 | ) | (5.4 | ) | ||||||||||||||||||||||||
Balance at September 30, 2014 | 535.8 | $ | 53.3 | $ | 3,024.4 | $ | 915.2 | $ | (495.2 | ) | $ | (1,414.4 | ) | $ | 2,083.3 | $ | 32.6 | $ | 2,115.9 |
Effective Interest Rate | September 30, 2015 | December 31, 2014 | |||||||||||||||
Book Value | Fair Value 1 | Book Value | Fair Value 1 | ||||||||||||||
2.25% Senior Notes due 2017 (less unamortized discount of $0.3) | 2.30% | $ | 299.7 | $ | 302.0 | $ | 299.6 | $ | 301.2 | ||||||||
4.00% Senior Notes due 2022 (less unamortized discount of $2.0) | 4.13% | 248.0 | 252.6 | 247.7 | 255.2 | ||||||||||||
3.75% Senior Notes due 2023 (less unamortized discount of $1.1) | 4.32% | 498.9 | 493.1 | 498.8 | 499.8 | ||||||||||||
4.20% Senior Notes due 2024 (less unamortized discount of $0.8) | 4.24% | 499.2 | 498.6 | 499.1 | 509.8 | ||||||||||||
Other notes payable and capitalized leases | 77.5 | 77.5 | 80.4 | 80.4 | |||||||||||||
Total long-term debt | 1,623.3 | 1,625.6 | |||||||||||||||
Less: current portion | 2.0 | 2.1 | |||||||||||||||
Long-term debt, excluding current portion | $ | 1,621.3 | $ | 1,623.5 |
1 | See Note 12 for information on the fair value measurement of our long-term debt. |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Net income available to IPG common stockholders - basic and diluted | $ | 74.9 | $ | 89.7 | $ | 194.3 | $ | 168.2 | |||||||
Weighted-average number of common shares outstanding - basic | 407.6 | 419.2 | 409.7 | 421.0 | |||||||||||
Add: Effect of dilutive securities | |||||||||||||||
Restricted stock, stock options and other equity awards | 7.9 | 7.2 | 7.3 | 6.2 | |||||||||||
Weighted-average number of common shares outstanding - diluted | 415.5 | 426.4 | 417.0 | 427.2 | |||||||||||
Earnings per share available to IPG common stockholders - basic | $ | 0.18 | $ | 0.21 | $ | 0.47 | $ | 0.40 | |||||||
Earnings per share available to IPG common stockholders - diluted | $ | 0.18 | $ | 0.21 | $ | 0.47 | $ | 0.39 |
Nine months ended September 30, | |||||||
2015 | 2014 | ||||||
Cost of investment: current-year acquisitions | $ | 8.3 | $ | 87.2 | |||
Cost of investment: prior-year acquisitions | 31.8 | 13.3 | |||||
Less: net cash acquired | (2.4 | ) | (24.9 | ) | |||
Total cost of investment | 37.7 | 75.6 | |||||
Operating expense 1 | 17.6 | 1.8 | |||||
Total cash paid for acquisitions 2 | $ | 55.3 | $ | 77.4 |
1 | Represents cash payments made that were either in excess of the initial value of contingent payments or contingent upon the future employment of the former owners of the acquired companies and are recorded in the operating section of the Consolidated Statements of Cash Flows. |
2 | Of the total cash paid for acquisitions, $31.8 and $12.7 for the nine months ended September 30, 2015, and 2014, 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. $5.9 and $62.9 for the nine months ended September 30, 2015, and 2014, respectively, are |
Nine months ended September 30, | |||||||
2015 | 2014 | ||||||
Balance at beginning of period | $ | 257.4 | $ | 249.1 | |||
Change in related noncontrolling interests balance | (9.4 | ) | (6.7 | ) | |||
Changes in redemption value of redeemable noncontrolling interests: | |||||||
Additions | 0.5 | 22.0 | |||||
Redemptions and other | (24.4 | ) | (4.5 | ) | |||
Redemption value adjustments 1 | 2.4 | (4.6 | ) | ||||
Balance at end of period | $ | 226.5 | $ | 255.3 |
1 | In each reporting period, redeemable noncontrolling interests are reported at their estimated redemption value, but not less than their initial fair value. Any adjustment to the redemption value above initial value prior to exercise will also impact retained earnings or additional paid-in capital, except adjustments as a result of currency translation. |
September 30, 2015 | December 31, 2014 | ||||||
Salaries, benefits and related expenses | $ | 433.2 | $ | 510.6 | |||
Office and related expenses | 47.4 | 51.5 | |||||
Acquisition obligations | 62.5 | 88.1 | |||||
Interest | 17.5 | 18.3 | |||||
Restructuring and other reorganization-related | 3.6 | 5.5 | |||||
Other | 124.7 | 122.0 | |||||
Total accrued liabilities | $ | 688.9 | $ | 796.0 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Loss on early extinguishment of debt | $ | 0.0 | $ | 0.0 | $ | 0.0 | $ | (10.4 | ) | ||||||
(Losses) gains on sales of businesses and investments | (37.6 | ) | 0.1 | (37.8 | ) | 1.2 | |||||||||
Vendor discounts and credit adjustments | 0.1 | 0.3 | 0.4 | 2.0 | |||||||||||
Other income (expense), net | 0.3 | (1.0 | ) | 1.0 | (2.9 | ) | |||||||||
Total other expense, net | $ | (37.2 | ) | $ | (0.6 | ) | $ | (36.4 | ) | $ | (10.1 | ) |
Nine months ended September 30, | |||||||
2015 | 2014 | ||||||
Number of shares repurchased | 8.5 | 8.3 | |||||
Aggregate cost, including fees | $ | 172.3 | $ | 148.1 | |||
Average price per share, including fees | $ | 20.36 | $ | 17.91 |
Awards | Weighted-average grant-date fair value (per award) | |||||
Stock-settled awards | 0.8 | $ | 22.04 | |||
Performance-based awards | 2.9 | $ | 20.88 | |||
Total stock-based compensation awards | 3.7 |
December 31, 2014 | Net Restructuring Reversals | Cash Payments | Foreign Currency Translation Adjustments | September 30, 2015 | |||||||||||||||
Severance and termination costs | $ | 4.4 | $ | 0.0 | $ | (1.8 | ) | $ | (0.1 | ) | $ | 2.5 | |||||||
Lease termination costs | 2.6 | (0.1 | ) | (0.7 | ) | (0.1 | ) | 1.7 | |||||||||||
Total | $ | 7.0 | $ | (0.1 | ) | $ | (2.5 | ) | $ | (0.2 | ) | $ | 4.2 |
Foreign Currency Translation Adjustments | Available-for-Sale Securities | Derivative Instruments | Defined Benefit Pension and Other Postretirement Plans | Total | |||||||||||||||
Balance as of December 31, 2014 | $ | (436.3 | ) | $ | 0.8 | $ | (10.9 | ) | $ | (190.3 | ) | $ | (636.7 | ) | |||||
Other comprehensive (loss) income before reclassifications | (215.0 | ) | 0.4 | 0.0 | 8.4 | (206.2 | ) | ||||||||||||
Amount reclassified from accumulated other comprehensive loss, net of tax | 13.7 | (0.1 | ) | 0.4 | 2.7 | 16.7 | |||||||||||||
Balance as of September 30, 2015 | $ | (637.6 | ) | $ | 1.1 | $ | (10.5 | ) | $ | (179.2 | ) | $ | (826.2 | ) |
Foreign Currency Translation Adjustments | Available-for-Sale Securities | Derivative Instruments | Defined Benefit Pension and Other Postretirement Plans | Total | |||||||||||||||
Balance as of December 31, 2013 | $ | (243.7 | ) | $ | 0.4 | $ | (11.7 | ) | $ | (156.2 | ) | $ | (411.2 | ) | |||||
Other comprehensive (loss) income before reclassifications | (88.4 | ) | 0.4 | (0.6 | ) | (0.6 | ) | (89.2 | ) | ||||||||||
Amount reclassified from accumulated other comprehensive loss, net of tax | (0.9 | ) | (0.3 | ) | 1.1 | 5.3 | 5.2 | ||||||||||||
Balance as of September 30, 2014 | $ | (333.0 | ) | $ | 0.5 | $ | (11.2 | ) | $ | (151.5 | ) | $ | (495.2 | ) |
Three months ended September 30, | Nine months ended September 30, | Affected Line Item in the Consolidated Statements of Operations | |||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||||
Foreign currency translation adjustments | $ | 14.9 | $ | 0.0 | $ | 13.7 | $ | (0.9 | ) | Other expense, net | |||||||
Losses on derivative instruments | 0.5 | 0.5 | 1.5 | 1.4 | Interest expense | ||||||||||||
Amortization of defined benefit pension and postretirement plans items 1 | 1.1 | 2.6 | 7.5 | 7.6 | |||||||||||||
Tax effect | (3.3 | ) | (1.5 | ) | (6.0 | ) | (2.9 | ) | Provision for income taxes | ||||||||
Total amount reclassified from accumulated other comprehensive loss, net of tax | $ | 13.2 | $ | 1.6 | $ | 16.7 | $ | 5.2 |
1 | These accumulated other comprehensive loss components are included in the computation of net periodic cost. See Note 10 for further information. |
Domestic Pension Plan | Foreign Pension Plans | Domestic Postretirement Benefit Plan | |||||||||||||||||||||
Three months ended September 30, | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | |||||||||||||||||
Service cost | $ | 0.0 | $ | 0.0 | $ | 2.7 | $ | 3.0 | $ | 0.0 | $ | 0.0 | |||||||||||
Interest cost | (4.1 | ) | 1.5 | 4.9 | 6.0 | 0.5 | 0.4 | ||||||||||||||||
Expected return on plan assets | (1.8 | ) | (1.8 | ) | (5.3 | ) | (6.4 | ) | 0.0 | 0.0 | |||||||||||||
Settlements and curtailments | 0.0 | 0.0 | (0.2 | ) | 0.1 | 0.0 | 0.0 | ||||||||||||||||
Amortization of: | |||||||||||||||||||||||
Prior service credit | 0.0 | 0.0 | 0.0 | 0.0 | (0.1 | ) | 0.0 | ||||||||||||||||
Unrecognized actuarial losses | 0.3 | 1.7 | 1.1 | 0.9 | 0.0 | 0.0 | |||||||||||||||||
Net periodic cost | $ | (5.6 | ) | $ | 1.4 | $ | 3.2 | $ | 3.6 | $ | 0.4 | $ | 0.4 |
Domestic Pension Plan | Foreign Pension Plans | Domestic Postretirement Benefit Plan | |||||||||||||||||||||
Nine months ended September 30, | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | |||||||||||||||||
Service cost | $ | 0.0 | $ | 0.0 | $ | 7.6 | $ | 7.9 | $ | 0.0 | $ | 0.0 | |||||||||||
Interest cost | (1.1 | ) | 4.6 | 14.3 | 17.8 | 1.2 | 1.3 | ||||||||||||||||
Expected return on plan assets | (5.6 | ) | (5.5 | ) | (15.6 | ) | (18.8 | ) | 0.0 | 0.0 | |||||||||||||
Settlements and curtailments | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | |||||||||||||||||
Amortization of: | |||||||||||||||||||||||
Prior service cost (credit) | 0.0 | 0.0 | 0.1 | 0.1 | (0.1 | ) | (0.1 | ) | |||||||||||||||
Unrecognized actuarial losses | 4.4 | 5.0 | 3.1 | 2.6 | 0.0 | 0.0 | |||||||||||||||||
Net periodic cost | $ | (2.3 | ) | $ | 4.1 | $ | 9.5 | $ | 9.7 | $ | 1.1 | $ | 1.2 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Revenue: | |||||||||||||||
IAN | $ | 1,484.1 | $ | 1,459.3 | $ | 4,351.3 | $ | 4,260.3 | |||||||
CMG | 381.4 | 381.8 | 1,066.3 | 1,069.7 | |||||||||||
Total | $ | 1,865.5 | $ | 1,841.1 | $ | 5,417.6 | $ | 5,330.0 | |||||||
Segment operating income (loss): | |||||||||||||||
IAN | $ | 182.9 | $ | 164.7 | $ | 419.2 | $ | 359.1 | |||||||
CMG | 48.2 | 47.8 | 109.5 | 107.7 | |||||||||||
Corporate and other | (39.2 | ) | (41.2 | ) | (113.2 | ) | (111.4 | ) | |||||||
Total | $ | 191.9 | $ | 171.3 | $ | 415.5 | $ | 355.4 | |||||||
Interest expense | (21.3 | ) | (20.7 | ) | (62.5 | ) | (63.5 | ) | |||||||
Interest income | 5.6 | 7.5 | 17.8 | 20.3 | |||||||||||
Other expense, net | (37.2 | ) | (0.6 | ) | (36.4 | ) | (10.1 | ) | |||||||
Income before income taxes | $ | 139.0 | $ | 157.5 | $ | 334.4 | $ | 302.1 | |||||||
Depreciation and amortization of property and equipment and intangible assets: | |||||||||||||||
IAN | $ | 27.9 | $ | 31.0 | $ | 87.5 | $ | 92.6 | |||||||
CMG | 4.9 | 4.9 | 13.9 | 13.8 | |||||||||||
Corporate and other | 5.3 | 5.1 | 14.9 | 15.3 | |||||||||||
Total | $ | 38.1 | $ | 41.0 | $ | 116.3 | $ | 121.7 | |||||||
Capital expenditures: | |||||||||||||||
IAN | $ | 23.0 | $ | 20.8 | $ | 55.4 | $ | 51.9 | |||||||
CMG | 2.3 | 2.7 | 5.8 | 8.3 | |||||||||||
Corporate and other | 5.6 | 12.2 | 19.5 | 34.2 | |||||||||||
Total | $ | 30.9 | $ | 35.7 | $ | 80.7 | $ | 94.4 | |||||||
September 30, 2015 | December 31, 2014 | ||||||||||||||
Total assets: | |||||||||||||||
IAN | $ | 9,998.3 | $ | 11,080.9 | |||||||||||
CMG | 1,350.6 | 1,346.8 | |||||||||||||
Corporate and other | 125.2 | 319.5 | |||||||||||||
Total | $ | 11,474.1 | $ | 12,747.2 |
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. |
September 30, 2015 | Balance Sheet Classification | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||
Assets | |||||||||||||||||
Cash equivalents | $ | 133.2 | $ | 0.0 | $ | 0.0 | $ | 133.2 | Cash and cash equivalents | ||||||||
Short-term marketable securities | 6.9 | 0.0 | 0.0 | 6.9 | Marketable securities | ||||||||||||
Long-term investments | 0.5 | 0.0 | 0.0 | 0.5 | Other non-current assets | ||||||||||||
Total | $ | 140.6 | $ | 0.0 | $ | 0.0 | $ | 140.6 | |||||||||
As a percentage of total assets | 1.2 | % | 0.0 | % | 0.0 | % | 1.2 | % | |||||||||
Liabilities | |||||||||||||||||
Mandatorily redeemable noncontrolling interests 1 | $ | 0.0 | $ | 0.0 | $ | 44.1 | $ | 44.1 | |||||||||
December 31, 2014 | Balance Sheet Classification | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||
Assets | |||||||||||||||||
Cash equivalents | $ | 901.4 | $ | 0.0 | $ | 0.0 | $ | 901.4 | Cash and cash equivalents | ||||||||
Short-term marketable securities | 6.6 | 0.0 | 0.0 | 6.6 | Marketable securities | ||||||||||||
Long-term investments | 0.5 | 0.0 | 0.0 | 0.5 | Other non-current assets | ||||||||||||
Total | $ | 908.5 | $ | 0.0 | $ | 0.0 | $ | 908.5 | |||||||||
As a percentage of total assets | 7.1 | % | 0.0 | % | 0.0 | % | 7.1 | % | |||||||||
Liabilities | |||||||||||||||||
Mandatorily redeemable noncontrolling interests 1 | $ | 0.0 | $ | 0.0 | $ | 32.8 | $ | 32.8 |
1 | Relates to unconditional obligations to purchase additional noncontrolling equity shares of consolidated subsidiaries. Fair value measurement of the obligations was based upon the amounts payable as if the forward contracts were settled. The amounts redeemable within the next twelve months are classified in accrued liabilities; any interests redeemable thereafter are classified in other non-current liabilities. |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
Liabilities | 2015 | 2014 | 2015 | 2014 | |||||||||||
Mandatorily redeemable noncontrolling interests - Balance at beginning of period | $ | 44.9 | $ | 28.7 | $ | 32.8 | $ | 27.0 | |||||||
Level 3 additions | 1.9 | 0.0 | 23.7 | 2.5 | |||||||||||
Level 3 reductions | (3.9 | ) | 0.0 | (15.3 | ) | (0.6 | ) | ||||||||
Realized losses/(gains) included in net income | 1.4 | 0.1 | 2.3 | (0.1 | ) | ||||||||||
Foreign currency translation | (0.2 | ) | 0.0 | 0.6 | 0.0 | ||||||||||
Mandatorily redeemable noncontrolling interests - Balance at end of period | $ | 44.1 | $ | 28.8 | $ | 44.1 | $ | 28.8 |