- OmnicomGroup reported financial results for Q3 2004, with revenue up 14.3% and net income up 16.6% compared to Q3 2003.
- Revenue growth was driven by a 4.0% impact from foreign exchange rates, 1.9% from acquisitions, and 8.4% from organic growth.
- The company has a strong credit profile with $2.5 billion in available liquidity and a net debt to EBIT ratio of 1.8x.
- Adoption of SFAS 123 for stock compensation had impacts on results for 2002-2004.
If you are looking for a pi coin investor. Then look no further because I have the right one he is a pi vendor (he buy and resell to whales in China). I met him on a crypto conference and ever since I and my friends have sold more than 10k pi coins to him And he bought all and still want more. I will drop his telegram handle below just send him a message.
@Pi_vendor_247
USDA Loans in California: A Comprehensive Overview.pptxmarketing367770
USDA Loans in California: A Comprehensive Overview
If you're dreaming of owning a home in California's rural or suburban areas, a USDA loan might be the perfect solution. The U.S. Department of Agriculture (USDA) offers these loans to help low-to-moderate-income individuals and families achieve homeownership.
Key Features of USDA Loans:
Zero Down Payment: USDA loans require no down payment, making homeownership more accessible.
Competitive Interest Rates: These loans often come with lower interest rates compared to conventional loans.
Flexible Credit Requirements: USDA loans have more lenient credit score requirements, helping those with less-than-perfect credit.
Guaranteed Loan Program: The USDA guarantees a portion of the loan, reducing risk for lenders and expanding borrowing options.
Eligibility Criteria:
Location: The property must be located in a USDA-designated rural or suburban area. Many areas in California qualify.
Income Limits: Applicants must meet income guidelines, which vary by region and household size.
Primary Residence: The home must be used as the borrower's primary residence.
Application Process:
Find a USDA-Approved Lender: Not all lenders offer USDA loans, so it's essential to choose one approved by the USDA.
Pre-Qualification: Determine your eligibility and the amount you can borrow.
Property Search: Look for properties in eligible rural or suburban areas.
Loan Application: Submit your application, including financial and personal information.
Processing and Approval: The lender and USDA will review your application. If approved, you can proceed to closing.
USDA loans are an excellent option for those looking to buy a home in California's rural and suburban areas. With no down payment and flexible requirements, these loans make homeownership more attainable for many families. Explore your eligibility today and take the first step toward owning your dream home.
how to sell pi coins at high rate quickly.DOT TECH
Where can I sell my pi coins at a high rate.
Pi is not launched yet on any exchange. But one can easily sell his or her pi coins to investors who want to hold pi till mainnet launch.
This means crypto whales want to hold pi. And you can get a good rate for selling pi to them. I will leave the telegram contact of my personal pi vendor below.
A vendor is someone who buys from a miner and resell it to a holder or crypto whale.
Here is the telegram contact of my vendor:
@Pi_vendor_247
NO1 Uk Rohani Baba In Karachi Bangali Baba Karachi Online Amil Baba WorldWide...Amil baba
Contact with Dawood Bhai Just call on +92322-6382012 and we'll help you. We'll solve all your problems within 12 to 24 hours and with 101% guarantee and with astrology systematic. If you want to take any personal or professional advice then also you can call us on +92322-6382012 , ONLINE LOVE PROBLEM & Other all types of Daily Life Problem's.Then CALL or WHATSAPP us on +92322-6382012 and Get all these problems solutions here by Amil Baba DAWOOD BANGALI
#vashikaranspecialist #astrologer #palmistry #amliyaat #taweez #manpasandshadi #horoscope #spiritual #lovelife #lovespell #marriagespell#aamilbabainpakistan #amilbabainkarachi #powerfullblackmagicspell #kalajadumantarspecialist #realamilbaba #AmilbabainPakistan #astrologerincanada #astrologerindubai #lovespellsmaster #kalajaduspecialist #lovespellsthatwork #aamilbabainlahore#blackmagicformarriage #aamilbaba #kalajadu #kalailam #taweez #wazifaexpert #jadumantar #vashikaranspecialist #astrologer #palmistry #amliyaat #taweez #manpasandshadi #horoscope #spiritual #lovelife #lovespell #marriagespell#aamilbabainpakistan #amilbabainkarachi #powerfullblackmagicspell #kalajadumantarspecialist #realamilbaba #AmilbabainPakistan #astrologerincanada #astrologerindubai #lovespellsmaster #kalajaduspecialist #lovespellsthatwork #aamilbabainlahore #blackmagicforlove #blackmagicformarriage #aamilbaba #kalajadu #kalailam #taweez #wazifaexpert #jadumantar #vashikaranspecialist #astrologer #palmistry #amliyaat #taweez #manpasandshadi #horoscope #spiritual #lovelife #lovespell #marriagespell#aamilbabainpakistan #amilbabainkarachi #powerfullblackmagicspell #kalajadumantarspecialist #realamilbaba #AmilbabainPakistan #astrologerincanada #astrologerindubai #lovespellsmaster #kalajaduspecialist #lovespellsthatwork #aamilbabainlahore #Amilbabainuk #amilbabainspain #amilbabaindubai #Amilbabainnorway #amilbabainkrachi #amilbabainlahore #amilbabaingujranwalan #amilbabainislamabad
how can I sell pi coins after successfully completing KYCDOT TECH
Pi coins is not launched yet in any exchange 💱 this means it's not swappable, the current pi displaying on coin market cap is the iou version of pi. And you can learn all about that on my previous post.
RIGHT NOW THE ONLY WAY you can sell pi coins is through verified pi merchants. A pi merchant is someone who buys pi coins and resell them to exchanges and crypto whales. Looking forward to hold massive quantities of pi coins before the mainnet launch.
This is because pi network is not doing any pre-sale or ico offerings, the only way to get my coins is from buying from miners. So a merchant facilitates the transactions between the miners and these exchanges holding pi.
I and my friends has sold more than 6000 pi coins successfully with this method. I will be happy to share the contact of my personal pi merchant. The one i trade with, if you have your own merchant you can trade with them. For those who are new.
Message: @Pi_vendor_247 on telegram.
I wouldn't advise you selling all percentage of the pi coins. Leave at least a before so its a win win during open mainnet. Have a nice day pioneers ♥️
#kyc #mainnet #picoins #pi #sellpi #piwallet
#pinetwork
Empowering the Unbanked: The Vital Role of NBFCs in Promoting Financial Inclu...Vighnesh Shashtri
In India, financial inclusion remains a critical challenge, with a significant portion of the population still unbanked. Non-Banking Financial Companies (NBFCs) have emerged as key players in bridging this gap by providing financial services to those often overlooked by traditional banking institutions. This article delves into how NBFCs are fostering financial inclusion and empowering the unbanked.
Currently pi network is not tradable on binance or any other exchange because we are still in the enclosed mainnet.
Right now the only way to sell pi coins is by trading with a verified merchant.
What is a pi merchant?
A pi merchant is someone verified by pi network team and allowed to barter pi coins for goods and services.
Since pi network is not doing any pre-sale The only way exchanges like binance/huobi or crypto whales can get pi is by buying from miners. And a merchant stands in between the exchanges and the miners.
I will leave the telegram contact of my personal pi merchant. I and my friends has traded more than 6000pi coins successfully
Tele-gram
@Pi_vendor_247
Even tho Pi network is not listed on any exchange yet.
Buying/Selling or investing in pi network coins is highly possible through the help of vendors. You can buy from vendors[ buy directly from the pi network miners and resell it]. I will leave the telegram contact of my personal vendor.
@Pi_vendor_247
NO1 Uk Black Magic Specialist Expert In Sahiwal, Okara, Hafizabad, Mandi Bah...Amil Baba Dawood bangali
Contact with Dawood Bhai Just call on +92322-6382012 and we'll help you. We'll solve all your problems within 12 to 24 hours and with 101% guarantee and with astrology systematic. If you want to take any personal or professional advice then also you can call us on +92322-6382012 , ONLINE LOVE PROBLEM & Other all types of Daily Life Problem's.Then CALL or WHATSAPP us on +92322-6382012 and Get all these problems solutions here by Amil Baba DAWOOD BANGALI
#vashikaranspecialist #astrologer #palmistry #amliyaat #taweez #manpasandshadi #horoscope #spiritual #lovelife #lovespell #marriagespell#aamilbabainpakistan #amilbabainkarachi #powerfullblackmagicspell #kalajadumantarspecialist #realamilbaba #AmilbabainPakistan #astrologerincanada #astrologerindubai #lovespellsmaster #kalajaduspecialist #lovespellsthatwork #aamilbabainlahore#blackmagicformarriage #aamilbaba #kalajadu #kalailam #taweez #wazifaexpert #jadumantar #vashikaranspecialist #astrologer #palmistry #amliyaat #taweez #manpasandshadi #horoscope #spiritual #lovelife #lovespell #marriagespell#aamilbabainpakistan #amilbabainkarachi #powerfullblackmagicspell #kalajadumantarspecialist #realamilbaba #AmilbabainPakistan #astrologerincanada #astrologerindubai #lovespellsmaster #kalajaduspecialist #lovespellsthatwork #aamilbabainlahore #blackmagicforlove #blackmagicformarriage #aamilbaba #kalajadu #kalailam #taweez #wazifaexpert #jadumantar #vashikaranspecialist #astrologer #palmistry #amliyaat #taweez #manpasandshadi #horoscope #spiritual #lovelife #lovespell #marriagespell#aamilbabainpakistan #amilbabainkarachi #powerfullblackmagicspell #kalajadumantarspecialist #realamilbaba #AmilbabainPakistan #astrologerincanada #astrologerindubai #lovespellsmaster #kalajaduspecialist #lovespellsthatwork #aamilbabainlahore #Amilbabainuk #amilbabainspain #amilbabaindubai #Amilbabainnorway #amilbabainkrachi #amilbabainlahore #amilbabaingujranwalan #amilbabainislamabad
how to sell pi coins in South Korea profitably.DOT TECH
Yes. You can sell your pi network coins in South Korea or any other country, by finding a verified pi merchant
What is a verified pi merchant?
Since pi network is not launched yet on any exchange, the only way you can sell pi coins is by selling to a verified pi merchant, and this is because pi network is not launched yet on any exchange and no pre-sale or ico offerings Is done on pi.
Since there is no pre-sale, the only way exchanges can get pi is by buying from miners. So a pi merchant facilitates these transactions by acting as a bridge for both transactions.
How can i find a pi vendor/merchant?
Well for those who haven't traded with a pi merchant or who don't already have one. I will leave the telegram id of my personal pi merchant who i trade pi with.
Tele gram: @Pi_vendor_247
#pi #sell #nigeria #pinetwork #picoins #sellpi #Nigerian #tradepi #pinetworkcoins #sellmypi
The secret way to sell pi coins effortlessly.DOT TECH
Well as we all know pi isn't launched yet. But you can still sell your pi coins effortlessly because some whales in China are interested in holding massive pi coins. And they are willing to pay good money for it. If you are interested in selling I will leave a contact for you. Just telegram this number below. I sold about 3000 pi coins to him and he paid me immediately.
Telegram: @Pi_vendor_247
1. OmnicomGroup
THIRD QUARTER 2004 RESULTS
Investor Presentation
October 26, 2004
2. The following materials have been prepared for use in the October 26, 2004 conference call on Omnicom’s
results of operations for the quarter ended September 30, 2004. The call will be archived on the Internet at
http://www.omnicomgroup.com/financialwebcasts.
Forward-Looking Statements
Certain of the statements in this document constitute forward-looking statements. These statements relate to
future events or future financial performance and involve known and unknown risks and other factors that may
cause our actual or our industry’s results, levels of activity or achievement to be materially different from those
expressed or implied by any forward-looking statements. These risks and uncertainties include, but are not
limited to, our future financial condition and results of operations, changes in general economic conditions,
competitive factors, changes in client communication requirements, the hiring and retention of human
resources and our international operations, which are subject to the risks of currency fluctuations and
exchange controls. In some cases, forward-looking statements can be identified by terminology such as
“may,” “will,” “could,” “would,” “should,” “expect,” “plan,” “anticipate,” “intend,” “believe,” “estimate,” “predict,”
“potential,” or “continue” or the negative of those terms or other comparable terminology. These statements
are present expectations. Actual events or results may differ materially.
Other Information
All dollar amounts are in millions except for EPS. The following financial information contained in this
document has not been audited, although some of it has been derived from Omnicom’s historical financial
statements, including its audited financial statements. In addition, industry, operational and other non-financial
data contained in this document has been derived from sources we believe to be reliable, but we have not
independently verified such information, and we do not, nor does any other person, assume responsibility for
the accuracy or completeness of that information.
The inclusion of information in this presentation does not mean that such information is material or that
disclosure of such information is required.
1
3. 2004 vs. 2003 P&L Summary
Year to Date (a)
Third Quarter (a)
2004 2003
2004 2003 % change
% change
$6,958.1 $6,115.4 13.8%
Revenue $2,319.0 $2,028.6 14.3%
820.5 738.7 11.1%
Operating Income 247.4 217.1 14.0%
11.8% 12.1%
% Margin 10.7% 10.7%
26.6 32.8
Net Interest Expense 8.8 11.5
793.9 705.9 12.5%
Profit Before Tax 238.6 205.6 16.1%
11.4% 11.5%
% Margin 10.3% 10.1%
266.9 240.0
Taxes 80.3 68.9
33.6% 34.0%
% Tax Rate 33.6% 33.5%
527.0 465.9 13.1%
Profit After Tax 158.3 136.7 15.8%
10.5 8.3
Equity in Affiliates 3.2 4.0
(50.5) (54.1)
Minority Interest (16.2) (16.1)
$ 487.0 $ 420.1 15.9%
Net Income $ 145.3 $ 124.6 16.6%
(a) In connection with our adoption on January 1, 2004 of SFAS 123 –” Accounting for Stock-Based Compensation” as amended by SFAS 148,
“Accounting for Stock-Based Compensation – Transition and Disclosure, an amendment for FASB Statement No.123,” utilizing the
retroactive restatement method, stock-based compensation costs have been expensed in the current period and the results for the quarter
ended September 30, 2003 and Year to Date 2003 have been restated as if we had used the fair value method to account for employee 2
stock-based compensation beginning January 1, 2003.
4. 2004 vs. 2003 Earnings Per Share
Year to Date (a)
Third Quarter (a)
2004
2004 2003
2003
Earnings per Share:
$ 2.61 $ 2.25
Basic $ 0.79 $ 0.66
2.60 2.25
Diluted 0.79 0.66
Weighted Average Shares (millions):
186.3 187.1
Basic 184.1 187.5
187.5 187.2
Diluted 184.6 187.9
$0.675 $0.600
Dividend Declared Per Share $0.225 $0.200
(a) In connection with our adoption on January 1, 2004 of SFAS 123 –” Accounting for Stock-Based Compensation” as amended
by SFAS 148, “Accounting for Stock-Based Compensation – Transition and Disclosure, an amendment for FASB Statement
No.123,” utilizing the retroactive restatement method, stock-based compensation costs have been expensed in the current
period and the results for the quarter ended September 30, 2003 and Year to Date 2003 have been restated as if we had
used the fair value method to account for employee stock-based compensation beginning January 1, 2003.
3
5. 2004 Total Revenue Growth
Year to Date
Third Quarter
%
% $
$
$6,115.4
$2,028.6
Prior Period Revenue
Foreign Exchange (FX) Impact(a) 4.7%
4.0% 287.1
82.0
Acquisition Revenue(b) 2.4%
1.9% 144.7
37.8
Organic Revenue(c) 6.7%
8.4% 410.9
170.6
13.8%
14.3% $6,958.1
Current Period Revenue $2,319.0
(a) To calculate the FX impact, we first convert the current period’s local currency revenue using the average exchange rates from the equivalent
prior period to arrive at constant currency revenue. The FX impact equals the difference between the current period revenue in U.S. dollars
and the current period revenue in constant currency.
(b) Acquisition revenue is the aggregate of the applicable prior period revenue of the acquired businesses. Netted against this number is the
revenue of any business included in the prior period reported revenue that was disposed of subsequent to the prior period.
(c) Organic revenue is calculated by subtracting both the acquisition revenue and the FX impact from total revenue growth.
4
6. 2004 Revenue By Discipline
Year to
Third Quarter
PR PR
Date
2004
11.1% 10.9%
CRM CRM
35.6% 34.3%
Advertising Advertising
41.8% 43.2%
Specialty Specialty
11.5% 11.6%
% Growth(a)
% Growth(a) $ Mix
$ Mix
3,004.9 12.3%
967.8 10.7% Advertising
Advertising
2,385.1 15.5%
826.3 17.7% CRM
CRM
760.1 10.8%
257.8 14.0% PR
PR
808.0 17.5%
267.1 18.0% Specialty
Specialty
(a) “Growth” is the year-over-year growth from the prior period. Certain reclassifications have been made to the September 30, 2003
presentation to conform the numbers to the September 30, 2004 balances presented.
5
7. 2004 Revenue By Geography
Year to
Third Quarter
Date
2004
Euro Euro
Markets Markets
United United
20.3% 20.6%
States States
54.4% UK 54.3% UK
11.0% 11.2%
Other Other
14.3% 13.9%
$ Mix $ Growth
$ Mix $ Growth
$396.0
United States
$155.7
United States $3,781.6
$1,261.3
283.9
Organic
122.4
Organic
112.1
Acquisition
33.3
Acquisition
International $3,176.5 $446.7
International $1,057.7 $134.7
Organic 127.0
Organic 48.2
Acquisition 32.6
Acquisition 4.5
FX 287.1
FX 82.0
$ Mix % Growth
$ Mix % Growth
United States $3,781.6 11.7%
United States $1,261.3 14.1%
Euro Denominated 1,430.7 14.8%
Euro Denominated 471.3 14.4%
United Kingdom 777.4 15.8%
United Kingdom 255.5 12.2%
Other 968.4 19.3%
Other 330.9 16.9%
6
8. Current Credit Picture
Third Quarter
2003
2004
Operating Income (EBIT) (a) $ 1,174 $ 1,046
Net Interest Expense (a) $ 36.7 $ 40.4
EBIT / Net Interest 32.0x 25.9x
Net Debt / EBIT 1.8x 1.9x
Debt:
Bank Loans (Due Less Than 1 Year) $ 33 $ 53
$1.5 Billion Revolver Due 5/24/09 - -
CP issued under 364 Day Facility (b) - -
5.20% Euro Notes Due 6/24/05 (c) 190 178
$850 Million Convertible Notes Due 2/7/31 847 847
$900 Million Convertible Notes Due 7/31/32 892 892
$600 Million Convertible Notes Due 6/15/33 600 600
Loan Notes and Sundry (various through 2012) 22 19
Total Debt $ 2,584 $ 2,589
Cash and Short Term Investments 453 588
Net Debt $ 2,131 $ 2,001
(a) “Operating Income (EBIT)” and “Net Interest Expense” calculations shown are latest twelve month figures for the quarter ended as specified.
Although our bank agreements reference EBITDA, we have used EBIT for this presentation because EBITDA is a non-GAAP measure.
Latest twelve month figures for 2003 are restated to reflect the adoption of SFAS 123 – “Accounting for Stock-Based Compensation.”
(b) The underlying $500 million 364 Day Credit facility expires 5/23/05 plus one-year term out at our option.
(c) The change in the outstanding balance results from changes in the Euro to U.S. dollar currency exchange rate. The Euro balance
outstanding as of September 30, 2004 and 2003 was €152.4.
7
9. Current Liquidity Picture
As of September 30, 2004
Total Amount
Outstanding Available
of Facility
Committed Facilities
364 Day Revolving Credit Facility (a) $ 500 $ - $ 500
5 Year Revolving Credit Facility 1,500 - 1,500
Other Committed Credit Facilities 33 33 -
Total Committed Facilities 2,033 33 2,000
Uncommitted Facilities (b) 398 - -
Total Credit Facilities $2,431 $ 33 2,000
Cash & Short Term Investments 453
Total Liquidity Available $2,453
(a) The underlying $500 million 364 Day Credit facility expires 5/23/05 plus one-year term out at our option.
(b) Uncommitted facilities in the U.S., U.K. and Canada. These amounts are excluded for purposes of this analysis.
8
10. Traditional Return on Equity(a)
3 Year Average (2002-LTM Q3’04) = 24.7%
30.0%
26.2%
25.2% 22.7%
25.0%
20.0%
15.0%
10.0%
5.0%
0.0%
2002 2003 LTM Q3'04
“Traditional Return on Equity” is Net Income for the given period divided by the shareholders’ equity at the end of the prior period.
(a)
In connection with our adoption on January 1, 2004 of SFAS 123 –” Accounting for Stock-Based Compensation” as amended by
SFAS 148, “Accounting for Stock-Based Compensation – Transition and Disclosure, an amendment for FASB Statement No.123,”
utilizing the retroactive restatement method, stock-based compensation costs have been expensed in the current period and the
results for the years ended December 31, 2002 and 2003 and the LTM period have been restated as if we had used the fair value
method to account for employee stock-based compensation beginning January 1, 2002.
9
11. Potential Impact of EITF 04-8
Assuming Conversion of the Convertible Notes Due 2031 and 2033(a)
For the year ended
2002 2003 9/’04 YTD
Net Income used for GAAP diluted EPS calculation, as reported $571.4 $632.1 $487.9
Proforma Addbacks under the “if converted” method:
Interest expense on Convertible Debt – net of tax 1.6 15.3 3.8
Book tax cost of interest expense disallowance on foreign tax credits 5.0 11.4 8.5
Diluted Net Income, proforma $578.0 $658.8 500.2
Weighted Average Shares, diluted, as reported 186.2 187.6 187.5
Additional shares assumed to be outstanding under the “if converted” method 7.8 11.1 13.5
Weighted Average Shares, diluted, proforma 194.0 198.7 201.0
Diluted EPS – GAAP, as reported $3.07 $3.37 $2.60
Diluted EPS – proforma 2.98 3.32 2.49
Percentage decrease in Diluted EPS - proforma 2.9% 1.5% 4.2%
Note (a): Proforma Diluted EPS is calculated in accordance with the consensus reached by the Emerging Issues Task Force (“EITF”) with regard to Issue 04-8 -
Accounting Issues Related to Certain Features of Contingently Convertible Debt and the Effect on Diluted Earnings per Share. Consistent with the consensus, this
proforma calculation applies the “if converted” method set forth in SFAS 128 to our convertible notes due in 2031 and 2033 when calculating Diluted EPS.
We did not include our notes due in 2032 in this calculation because we amended these notes in August 2004. The EITF 04-8 consensus is effective beginning with
our December 31, 2004 financial statements and would require that we restate prior periods for comparability if the notes had not been amended prior to December
31, 2004. The amendment made the notes compliant with EITF 90-19 “Instrument C” treatment which does not result in additional dilution to our Diluted EPS
because our weighted average share price was less than the conversion price of the notes for the periods set forth above, and in accordance with EITF 04-8 it is
assumed that the amendment occurred at the beginning of the first period presented.
On October 21, 2004, we initiated a consent offer to noteholders of our 2033 notes to amend the indenture under which the notes were issued. If accepted, the
amendment will make the notes compliant with EITF 90-19 “Instrument C” treatment which does not result in additional dilution to our Diluted EPS because our
weighted average share price was less than the conversion price of the notes for the periods set forth above, and in accordance with EITF 04-8 it is assumed that
the amendment occurred at the beginning of the first period presented. See page 11 for an estimate of the impact if this consent offer is accepted.
The foregoing has been provided for illustrative purposes only. We cannot predict whether our 2033 notes will be amended, or what other actions, if any, we may
take in respect thereof.
10
12. Potential Impact of EITF 04-8
Assuming Conversion of the Convertible Notes Due 2031(a)
For the year ended
2002 2003 9/’04 YTD
Net Income used for GAAP diluted EPS calculation, as reported $487.9
$571.4 $632.1
Proforma Addbacks under the “if converted” method:
Interest expense on Convertible Debt – net of tax 1.6
1.6 13.6
Book tax cost of interest expense disallowance on foreign tax credits 8.5
5.0 11.4
Diluted Net Income, proforma 498.0
$578.0 $657.1
Weighted Average Shares, diluted, as reported 187.5
186.2 187.6
Additional shares assumed to be outstanding under the “if converted” method 7.7
7.8 7.7
Weighted Average Shares, diluted, proforma 195.2
194.0 195.3
Diluted EPS – GAAP, as reported $2.60
$3.07 $3.37
Diluted EPS – proforma 2.55
2.98 3.37
Percentage decrease in Diluted EPS - proforma 1.9%
2.9% 0.0%
Note (a): Proforma Diluted EPS is calculated in accordance with the consensus reached by the Emerging Issues Task Force (“EITF”) with regard to Issue 04-8 -
Accounting Issues Related to Certain Features of Contingently Convertible Debt and the Effect on Diluted Earnings per Share. Consistent with the consensus, this
proforma calculation applies the “if converted” method set forth in SFAS 128 to our convertible notes due in 2031 when calculating Diluted EPS.
We did not include our notes due in 2032 in this calculation because we amended the 2032 notes in August 2004. The EITF 04-8 consensus is effective beginning
with our December 31, 2004 financial statements and would require that we restate prior periods for comparability if the notes had not been amended prior to
December 31, 2004. The amendment made the notes compliant with EITF 90-19 “Instrument C” treatment which does not result in additional dilution to our Diluted
EPS because our weighted average share price was less than the conversion price of the notes for the periods set forth above, and in accordance with EITF 04-8 it
is assumed that the amendment occurred at the beginning of the first period presented.
Additionally, we did not include our notes due in 2033 in this calculation because on October 21, 2004, we initiated a consent offer to noteholders of our 2033 notes
to amend the indenture under which the notes were issued. If accepted, the amendment will make the notes compliant with EITF 90-19 “Instrument C” treatment
which does not result in additional dilution to our Diluted EPS because our weighted average share price was less than the conversion price of the notes for the
periods set forth above, and in accordance with EITF 04-8 it is assumed that the amendment occurred at the beginning of the first period presented.
The foregoing has been provided for illustrative purposes only. We cannot predict whether our 2033 notes will be amended, or what other actions, if any, we may
take in respect thereof.
11
14. Acquisition Related Expenditures
9 Months YTD 2004
New Subsidiary Acquisitions (a) $ 10
Affiliates to Subsidiaries (b) -
Affiliates (c) 1
Existing Subsidiaries (d) 93
Earn-outs (e) 170
Total Acquisition Expenditures $274
Note: See appendix for subsidiary acquisition profiles.
(a) Includes acquisitions of a majority interest in new agencies resulting in their consolidation.
(b) Includes acquisitions of additional equity interests in existing affiliate agencies resulting in their majority ownership and consolidation.
(c) Includes acquisitions of less than a majority interest in agencies in which Omnicom did not have a prior equity interest and the acquisition
of additional interests in existing affiliated agencies that did not result in majority ownership.
(d) Includes the acquisition of additional equity interests in already consolidated subsidiary agencies.
(e) Includes additional consideration paid for acquisitions completed in prior periods.
13
15. Potential Earn-out Obligations
The following is an estimate of future earn-out related obligations
as of September 30, 2004, assuming that the underlying acquired
agencies continue to perform at their current levels:(a)
2004(b) 2005 2006 2007 Thereafter Total
$26 $166 $63 $65 $41 $361
(a) The ultimate payments will vary as they are dependent on future events and changes in FX rates.
(b) Estimated remaining obligation as of September 30, 2004.
14
16. Potential Obligations
In conjunction with certain transactions Omnicom has agreed to
acquire (at the sellers’ option) additional equity interests. The
following is an estimate of these potential future obligations (as of
September 30, 2004), assuming these underlying acquired agencies
continue to perform at their current levels:(a)
Currently Not Currently
Total
Exercisable Exercisable
$231
Subsidiary Agencies $124 $107
34
Affiliated Agencies 24 10
Total $148 $117 $265
(a) The ultimate payments will vary as they are dependent on future events and changes in FX rates.
15
17. Third Quarter Acquisition
Creative Channel Services
Creative Channel Services is a national, full-service marketing services
firm that provides customized solutions targeting the retail marketplace.
The Company's services include field sales and marketing, in-store
events, merchandising, promotional marketing, experiential marketing
and training development.
The Company is located in Los Angeles.
16
18. Third Quarter Acquisition
Platinum Rye Entertainment LLC
Platinum Rye Entertainment provides consulting services to a variety of
Fortune 500 companies, advertising agencies and public relations firms.
Platinum Rye Entertainment connects their clients to the power of
Hollywood and professional sports by offering clients special-event
management, celebrity talent negotiation, product placement and music
licensing.
Platinum Rye Entertainment is located in New York and Los Angeles
and is a member of the Radiate Group.
17