Dentsu Group Inc.
TSE:4324.T
4831 (JPY) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) JPY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 390,678 | 603,740 | 723,541 | 530,692 | 414,055 | 416,668 | 305,760 | 242,410 | 263,322 | 365,379 | 228,129 | 208,356 | 176,746 | 132,483 | 93,837 | 58,417 | 70,252 | 62,015 | 78,412 | 64,200 | 60,202 | 66,607 | 67,691 | 122,177 | 93,919 |
Kortetermijnbeleggingen
| 23,135 | 18,731 | 19,455 | 12,162 | 15,859 | 15,090 | 21,934 | 17,814 | 20,945 | 22,732 | 512 | 116 | 218 | 94 | 163 | 1,179 | 321 | 2,199 | 3,448 | 1,313 | 5,158 | 8,589 | 35,661 | 37,375 | 18,266 |
Liquide middelen en kortetermijnbeleggingen
| 390,678 | 622,471 | 742,996 | 542,854 | 429,914 | 431,758 | 327,694 | 260,224 | 284,267 | 388,111 | 228,641 | 208,472 | 176,964 | 132,577 | 94,000 | 59,596 | 70,573 | 64,214 | 81,860 | 65,513 | 65,360 | 75,196 | 103,352 | 159,552 | 112,185 |
Nettovorderingen
| 1,576,483 | 1,636,126 | 1,513,079 | 1,293,370 | 1,424,792 | 1,368,728 | 1,412,289 | 1,278,401 | 1,268,830 | 1,224,190 | 1,043,202 | 826,108 | 528,107 | 462,384 | 456,509 | 467,616 | 504,143 | 537,678 | 505,147 | 476,687 | 455,250 | 482,323 | 432,219 | 470,737 | 434,339 |
Voorraad
| 6,396 | 3,670 | 20,661 | 23,848 | 21,007 | 28,580 | 22,074 | 18,862 | 18,724 | 25,982 | 14,253 | 13,561 | 10,459 | 9,458 | 11,208 | 14,464 | 22,768 | 33,048 | 60,843 | 25,599 | 19,889 | 17,557 | 21,574 | 16,364 | 9,897 |
Overige vlottende activa
| 166,000 | 55,229 | 66,379 | 64,744 | 57,978 | 106,520 | 74,527 | 60,624 | 46,203 | 43,578 | 82,289 | 74,461 | 6,693 | 7,188 | 6,707 | 4,641 | 25,920 | 28,947 | 38,489 | 37,088 | 1,631 | 4,532 | 499 | 21,769 | 32,133 |
Totaal vlottende activa
| 2,139,557 | 2,317,496 | 2,343,115 | 1,924,816 | 1,933,691 | 1,935,586 | 1,836,584 | 1,618,111 | 1,618,024 | 1,681,861 | 1,368,385 | 1,122,602 | 722,223 | 611,607 | 568,424 | 546,317 | 641,002 | 663,887 | 708,414 | 627,626 | 591,824 | 579,608 | 589,478 | 679,170 | 594,287 |
Niet-vlottende activa: | |||||||||||||||||||||||||
Materiële vaste activa, netto
| 168,682 | 168,859 | 173,681 | 280,196 | 315,116 | 199,207 | 196,659 | 193,757 | 196,782 | 199,037 | 249,320 | 250,553 | 242,502 | 243,577 | 247,994 | 252,639 | 253,038 | 251,854 | 258,868 | 275,052 | 283,637 | 297,903 | 269,625 | 227,741 | 202,436 |
Goodwill
| 831,121 | 749,755 | 670,749 | 593,369 | 754,796 | 786,851 | 798,177 | 718,717 | 656,862 | 656,565 | 558,834 | 576,009 | 44,339 | 32,853 | 23,647 | 20,658 | 17,477 | 19,771 | 17,593 | 19,938 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 238,733 | 212,345 | 187,999 | 207,182 | 245,517 | 249,921 | 274,502 | 274,074 | 256,991 | 274,745 | 259,506 | 51,232 | 18,751 | 20,327 | 21,732 | 26,360 | 24,305 | 23,928 | 22,899 | 22,430 | 0 | 0 | 0 | 15,312 | 12,682 |
Goodwill en immateriële activa
| 1,069,854 | 962,100 | 858,748 | 800,551 | 1,000,313 | 1,036,772 | 1,072,679 | 992,791 | 913,853 | 931,310 | 818,340 | 627,241 | 63,090 | 53,180 | 45,379 | 47,018 | 41,782 | 43,699 | 40,492 | 42,368 | 9,988 | 15,015 | 17,845 | 15,312 | 12,682 |
Langetermijnbeleggingen
| 184,993 | 197,170 | 242,924 | 255,494 | 455,213 | 373,344 | 362,174 | 262,600 | 247,419 | 244,703 | 133,469 | 135,022 | 113,353 | 155,099 | 181,715 | 173,285 | 251,553 | 259,508 | 232,664 | 179,697 | 177,014 | 169,269 | 161,142 | 155,315 | 136,422 |
Belastingvorderingen
| 49,185 | 56,827 | 64,266 | 54,624 | 23,645 | 27,155 | 20,401 | 19,133 | 15,893 | 15,594 | 30,157 | 29,362 | 23,750 | 32,270 | 34,951 | 35,466 | 29,367 | 20,762 | 17,549 | 42,049 | 50,333 | 62,474 | 25,928 | 21,379 | 26,763 |
Overige niet-vlottende activa
| 22,130 | 38,975 | 37,802 | 64,730 | 67,750 | 66,424 | 74,359 | 68,837 | 74,104 | 87,029 | 38,645 | 40,786 | 36,976 | 37,567 | 39,773 | 37,818 | 35,170 | 28,339 | 19,735 | 21,038 | 54,341 | 43,653 | 40,402 | 38,673 | 33,038 |
Totaal niet-vlottende activa
| 1,494,844 | 1,423,931 | 1,377,421 | 1,455,595 | 1,862,037 | 1,702,902 | 1,726,272 | 1,537,118 | 1,448,051 | 1,477,673 | 1,269,931 | 1,082,964 | 479,671 | 521,693 | 549,812 | 546,226 | 610,910 | 604,162 | 569,308 | 560,204 | 575,313 | 588,314 | 514,942 | 458,420 | 411,341 |
Totaal activa
| 3,634,401 | 3,741,427 | 3,720,536 | 3,380,412 | 3,795,729 | 3,638,488 | 3,562,857 | 3,155,230 | 3,066,075 | 3,159,534 | 2,638,317 | 2,205,568 | 1,201,894 | 1,133,300 | 1,118,236 | 1,092,543 | 1,251,912 | 1,268,049 | 1,277,722 | 1,187,830 | 1,167,137 | 1,167,922 | 1,104,420 | 1,137,590 | 1,005,628 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||
Crediteuren
| 1,464,294 | 1,532,591 | 1,465,110 | 1,247,172 | 1,390,778 | 1,341,461 | 1,380,875 | 1,230,496 | 1,207,347 | 1,231,220 | 989,805 | 785,377 | 414,121 | 379,374 | 360,759 | 367,422 | 377,588 | 374,197 | 369,312 | 442,000 | 340,135 | 352,615 | 352,515 | 396,036 | 387,726 |
Kortlopende schulden
| 74,578 | 95,790 | 93,067 | 72,533 | 184,816 | 104,879 | 89,325 | 130,490 | 66,805 | 73,653 | 44,832 | 48,410 | 30,353 | 22,961 | 23,549 | 10,613 | 15,423 | 81,052 | 89,713 | 33,953 | 81,890 | 118,095 | 83,361 | 25,775 | 28,813 |
Belastingschulden
| 28,088 | 30,894 | 60,960 | 71,228 | 17,689 | 42,981 | 23,366 | 34,248 | 11,177 | 21,520 | 28,571 | 21,175 | 13,629 | 11,412 | 6,526 | 5,602 | 13,271 | 18,282 | 17,865 | 17,745 | 12,555 | 19,502 | 17,421 | 23,253 | 17,714 |
Uitgestelde opbrengsten
| 28,088 | 0 | 176,106 | 249,710 | 99,301 | 0 | 68,922 | 62,216 | 58,291 | 75,810 | 29,406 | 356,027 | 43,856 | 40,489 | 31,173 | 27,527 | 107,054 | 59,831 | 57,708 | 0 | 40,230 | -12,160 | -19,881 | 51,567 | 42,714 |
Overige kortlopende verplichtingen
| 372,950 | 389,315 | 237,590 | 189,656 | 184,329 | 339,268 | 203,093 | 176,033 | 156,159 | 130,573 | 189,220 | 127,740 | 36,851 | 36,151 | 46,114 | 44,513 | 27,439 | 30,826 | 73,407 | 42,852 | 37,395 | 35,298 | 39,732 | 31,029 | 25,422 |
Totaal kortlopende verplichtingen
| 1,939,910 | 2,017,696 | 1,971,873 | 1,759,071 | 1,859,224 | 1,785,608 | 1,742,215 | 1,599,235 | 1,488,602 | 1,511,256 | 1,253,263 | 1,317,554 | 525,181 | 478,975 | 461,595 | 450,075 | 527,504 | 545,906 | 590,140 | 518,805 | 499,650 | 493,848 | 455,727 | 504,407 | 484,675 |
Langlopende verplichtingen: | |||||||||||||||||||||||||
Langetermijnschulden
| 455,232 | 436,639 | 486,122 | 512,274 | 439,110 | 433,980 | 371,187 | 273,108 | 286,977 | 335,965 | 297,668 | 167,439 | 57,175 | 81,072 | 99,602 | 118,481 | 81,324 | 86,651 | 77,067 | 100,842 | 120,434 | 139,107 | 87,717 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 183,653 | 0 | 272,507 | 222,739 | 312,354 | 921,088 | 170,269 | 201,888 | 106,388 | 118,066 | 57,425 | 43,590 | 39,055 | 34,622 | 32,804 | 30,673 | 31,559 | 42,217 | 45,106 | 75,867 | 93,283 | 118,665 | 105,033 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 48,337 | 55,740 | 68,547 | 55,002 | 104,787 | 91,272 | 109,552 | 78,893 | 70,011 | 74,331 | 58,577 | 18,530 | 9,064 | 10,334 | 10,700 | 10,669 | 10,869 | 10,551 | 11,563 | 1,393 | 12 | 11 | 433 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 94,510 | 276,025 | 12,013 | 10,973 | 27,721 | -704,208 | 19,500 | 20,146 | 11,354 | 8,853 | 62,891 | 49,819 | 14,530 | 16,156 | 7,979 | 9,496 | 9,795 | 5,678 | 5,170 | 5,804 | 5,415 | 4,958 | 6,078 | 205,153 | 165,160 |
Totaal niet-vlottende verplichtingen
| 781,732 | 768,404 | 839,189 | 800,988 | 883,972 | 742,132 | 670,508 | 574,035 | 474,730 | 537,215 | 476,561 | 279,378 | 119,824 | 142,184 | 151,085 | 169,319 | 133,547 | 145,097 | 138,906 | 183,906 | 219,144 | 262,741 | 199,261 | 205,153 | 165,160 |
Totaal passiva
| 2,721,642 | 2,786,100 | 2,811,062 | 2,560,059 | 2,743,196 | 2,527,740 | 2,412,723 | 2,173,270 | 1,963,332 | 2,048,471 | 1,729,824 | 1,596,932 | 645,005 | 621,159 | 612,680 | 619,394 | 661,051 | 691,003 | 729,046 | 702,711 | 718,794 | 756,589 | 654,988 | 709,560 | 649,835 |
Eigen vermogen: | |||||||||||||||||||||||||
Preferente aandelen
| 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 |
Gewone aandelen
| 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 58,967 | 58,967 | 58,967 | 58,967 | 58,967 | 58,967 | 58,967 | 58,967 | 58,967 | 58,967 | 58,967 | 58,967 | 54,929 | 54,929 |
Ingehouden winsten
| 568,753 | 620,418 | 675,739 | 599,466 | 653,818 | 752,717 | 727,846 | 657,203 | 652,972 | 613,327 | 541,216 | 515,630 | 487,133 | 468,846 | 454,014 | 429,615 | 460,444 | 433,383 | 410,812 | 349,115 | 312,635 | 291,288 | 297,087 | 280,785 | 240,669 |
Overige gereserveerde algehele resultaten
| 148,178 | 135,785 | 81,423 | 41,790 | 206,648 | 160,734 | 231,184 | 121,346 | 154,205 | 0 | 167,290 | 14,076 | 0 | 0 | 0 | 0 | 789 | 0 | 16,566 | 10,221 | 9,832 | 0 | 10,577 | 1,243 | 0 |
Overige totale aandeelhoudersvermogen
| 50,111 | 49,455 | 13,263 | 41,005 | 39,902 | 59,559 | 59,572 | 79,584 | 186,430 | 392,428 | 100,001 | -4,178 | -9,809 | -34,880 | -28,731 | -36,014 | 47,094 | 62,411 | 34,835 | 45,796 | 45,797 | 41,050 | 59,915 | 67,361 | 49,421 |
Totaal eigen vermogen van aandeelhouders
| 841,651 | 880,267 | 845,034 | 756,870 | 974,977 | 1,047,619 | 1,093,211 | 932,742 | 1,068,216 | 1,080,364 | 883,116 | 584,495 | 536,291 | 492,933 | 484,250 | 452,568 | 567,294 | 554,761 | 521,180 | 464,099 | 427,231 | 391,305 | 426,546 | 404,318 | 345,019 |
Totaal eigen vermogen
| 912,755 | 955,327 | 909,474 | 820,353 | 1,052,533 | 1,110,748 | 1,150,134 | 981,960 | 1,102,742 | 1,111,063 | 908,493 | 608,636 | 556,889 | 512,141 | 505,556 | 473,149 | 590,861 | 577,046 | 548,676 | 485,119 | 448,343 | 411,333 | 449,432 | 428,030 | 355,793 |
Totaal passiva en aandeelhoudersvermogen
| 3,634,397 | 3,741,427 | 3,720,536 | 3,380,412 | 3,795,729 | 3,638,488 | 3,562,857 | 3,155,230 | 3,066,074 | 3,159,534 | 2,638,317 | 2,205,568 | 1,201,894 | 1,133,300 | 1,118,236 | 1,092,543 | 1,251,912 | 1,268,049 | 1,277,722 | 1,187,830 | 1,167,137 | 1,167,922 | 1,104,420 | 1,137,590 | 1,005,628 |