Dentsu Group Inc.

TSE:4324.T

4831 (JPY) • At close November 8, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) JPY.

2024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q12010 Q42010 Q32010 Q22010 Q12009 Q42009 Q32009 Q22009 Q12008 Q4
Operating Activities:
Net Income 105,555-32,70522,06575223,13211,48118,85028,65341,92428,600117,12943,08020,024-166,200-7,0632,38029,750-58,86513,4034,177-1,48450,26475,5843,88019,02379,62621,61919,85428,56350,81625,29428,39628,41230,77110,72954,22722,79714,6906,44918,10610,56013,832-3,69816,39710,5903,4635,88616,2995,27119,78712,3091,7391,54418,50011,4437,8962,209-20,974299
Depreciation & Amortization 20,82119,95520,51920,85820,09217,25018,51018,76718,64318,25016,47718,19920,27619,92422,09621,13720,86521,87022,00222,39322,66522,90715,53014,85514,72514,62913,19414,81514,17913,39914,57910,32710,46910,48510,94510,5530024,5459,26700000000004,6654,34612,8284,4424,4794,4904,6274,5796,5755,099
Deferred Income Tax 00000000000000130,910-19,267-4,121-16,271000000000000000000000000000000000000000000
Stock Based Compensation 00000000000000186612,424000000000000000000000000000000000000000000
Change In Working Capital 27,646-169,104116,155-168,894130,500-126,850154,212-115,56253,635-91,050121,179-80,56981,547-77,790154,925-50,38578,949-150,209148,853-98,95970,684-132,99993,014-76,13657,714-66,72689,403-68,47556,276-61,90949,471-67,12643,124-20,62110,656-33,4320020,756-17,427000000000015,013-32,7017,10016,73623,126-14,469-6,55623,11621,334-27,896
Accounts Receivables 30,77944,921-126,725-73,766168,673102,059-121,770-33,06569,467102,901-124,651-112,10940,14967,318-144,609-28,916220,42588,907-95,7071,855-36,45372,461-121,978-13,33131,09090,810-194,3365,27754,60940,617-139,366-3,02353,11639,28100000000000000000000000000
Change In Inventory -2,233-6,28693487-2,328-4406,558-3,376-5,28119,07415,024-9,780-6,7136901,778-2,272-2,5151943,130-3,40312,413-3,7225,879-7,350-2,301-2,2567,031-4,115-2,563-2,5112,842-1,066-314-813-6,419-57900841-12,63500000000003,3191351,719-3,4692,090-1,4844,456-1,7196,938-1,852
Change In Accounts Payables 2,685-181,733224,072-90,026-26,460-190,804228,829-82,403-16,056-147,775172,28929,28439,366-99,5670000000000000000000000000000000000000000000000
Other Working Capital -3,585-26,00618,715-5,589-9,385-37,66540,5953,28258,916-110,124106,155-70,78988,260-78,480153,147-48,11381,464-150,403145,723-95,55658,271-129,27787,135-68,78660,015-64,47082,372-64,36058,839-59,39846,629-66,06043,438-19,80817,075-32,8530019,915-4,792000000000011,694-32,8365,38120,20521,036-12,985-11,01224,83514,396-26,044
Other Non Cash Items 42,716174,26217,041-23,22324,464-42,29135,077-45,377-27,154-57,963-1,846-130,651-7,281-48,5834,6834,6289,545-3,00391,695-20,529765-26,751658-79,36214,928-19,531-12,661-25,873-9,309-31,144-3,624-15,221-4,168-17,028-7,730-18,850-54,227-22,797-205-26,216-18,106-10,560-13,8323,698-16,397-10,590-3,463-5,886-16,299-5,271-2,4514,1772,641739-4,416-6521,967-5,35031,8933,137
Operating Cash Flow 80,782-152,340177,412-149,194175,808-128,759219,280-123,32273,777-88,839164,410-75,892137,622-86,425146,415-50,942108,279-115,439203,685-83,69298,291-138,327159,466-65,05991,247-52,605169,562-57,91481,000-51,091111,242-46,72677,8211,24844,642-31,0000059,786-27,927000000000037,014-11,86924,30823,46141,6898127,93424,55438,828-19,361
Investing Activities:
Investments In Property Plant And Equipment -6,617-5,938-6,990-7,185-11,635-3,082-5,559-4,487-4,782-3,698-5,536305,200-5,065-5,529-19,948-5,200-5,123-5,214-31,000-7,318-8,535-6,276-31,322-6,413-7,579-6,163-9,347-5,796-5,127-5,022-10,228-4,608-4,627-5,4560000-9,61800000000000-1,946-971-1,920-1,170-2,097-1,200-2,422-1,103-3,530-1,531
Acquisitions Net -7,831-16,347-23,220-23,520-85,134-12,241-13,361-18,241-25,54616,275-4,431-40,757-2,618-1,865-7,756-10,175-829-7,825-5,523-31,883-4,926-5,323-24,392-8,780-10,013-7,370-19,302-17,047-20,601-10,263-8,913-136,559-14,687-10,139-22,458-5,60200-9,682-6,3960000000000-1,089-444-1,004-3,124-1,452-64626122-1,785-1,726
Purchases Of Investments -2,691-1,076-2,036-1,953-2,222-666-4,252-3,819-1,793-613-672-2,090-4,037-410-4,683-2,257-1,550-4,634-3,912-7,797-8,685-5,908-8,831-1,866-50,862-3,555-2,077-1,547-4,028-7,333-5,776-6,130-361-1,343-1,576-3,46100-1,484-7680000000000-582-5,870-872-10,155-807-1,989-57-1,594-7,543-2,280
Sales Maturities Of Investments -8735,4344,5233,27710,1866,08512,7252,5297,9325,3862951,5052,4391,103195,1004192431,52516828,6306882294,55879,4662,3951201612,23734,35398632,7964776,1713721,839001,38895200000000001723,4368626,1152613,3781161,0018441,011
Other Investing Activites -4,0651,95512,189-13,7991,1261,811-3052,035-3,35510,103-7,382-2,39024,294-5,95815,002-5,042-5,845-4,73222,196-7,532-7,986-7,48719,487-8,129-7,395-4,89313,752-5,991-3,060-5,4418,236-4,988-6,083380-3,544-9,469001,631-4,6090000000000-2,145-474-1,1751,3071,17426340-2,265-6,023636
Investing Cash Flow -22,078-15,972-15,535-43,180-87,679-8,093-10,752-21,983-22,76231,151-12,190261,46820,078-7,130177,715-17,055-7,981-15,666-18,071-18,582-20,909-18,489-40,50060,691-65,875-15,698-16,813-22,348-27,686-18,684-15,695-114,881-20,654-4,931-27,206-16,69300-17,765-10,8210000000000-5,590-4,323-4,88512,973-2,921-194-2,297-3,839-18,037-3,890
Financing Activities:
Debt Repayment -21,771-73,768-56,766-2,050-66,492-32,061-250-68-30,817-24,656-1,059-1,562-37,340-531-23,593-45,605-75,593-251-13,936-586-1,640-498-1,262-425-44,297-1,545-2,771-3,214-1,360-1,137-55,983-30,731-1,406-1,137-38,020-1,40900-1,829-1,3120000000000-14,693-1,369-1,197-1,363-1,198-1,364-1,197-1,364-1,198-1,365
Common Stock Issued 00076,917016,602000001,2310-2910000044,75800054,8140000081,2470104,34809,5590-10,440000000000000000-2720-6805150-15,900028,052
Common Stock Repurchased -15,002-1-1-1-1-1-2-8,010-25,042-6,952-9,909-20,096-2-3-2-10-10,001-15,629-4,374-50-5-1-4-2-3-2-11,211-8,798-6-3-1-3-4,114-15,90100000000000000-2-3-1-3-4-318-1,152-1-2-3
Dividends Paid 0-16,1290-20,7580-22,4710-18,702-9,166.5-18,3330-14,2070-6,6810-13,3630-13,1450-13,3900-12,6850-12,6850-12,6850-12,6850-12,8310-11,4060-11,4050-10,092000-4,90200000000000-3,6130-3,6120-3,1160-3,7230-4,964
Other Financing Activities 845-2,49792-2,391-26,493-37-72,14818,4674,471-6,150-21,472-72,403-46,507-1,357-104,768-97,461136,97811,285-4,799-4,098-25,43744,51160,970-1,4913,46411,131-18,36316,696-26,282-1,27411,5681,102-8,620-3,3372,362-9190026,507-26,8580000000000-549-376-1,313-905-803-513-619-525-18,782306
Financing Cash Flow -45,40345,107-66,25451,717-92,986-37,968-72,400-8,313-51,388-56,091-32,440-107,037-83,849-8,863-81,177-65,22061,385-11,610-34,36422,310-27,07731,32859,70340,212-40,837-1,556-21,1374,009-38,85357,207-44,42163,310-10,027-6,323-39,772-38,7610024,678-33,0720000000000-15,244-5,633-2,511-5,951-2,005-4,796-2,968-21,513-19,98222,026
Other Information:
Effect Of Forex Changes On Cash 10,7969,063-9,62014,1146,715-92-9,434-4,67021,4006,6362,02014,296-10,99917,778-729-9601,199-11,5778,033-1,792-9,7775,026-12,3933,824-3,513-6,1994,6861,2152,288-2,09212,503-3,131-11,539-8,70712,762-15,717003,224-5,7910000000000835-1,20243-2,645679-748245876-3,025-1,069
Net Change In Cash 24,405-115,55389,835-129,8431,860-174,914129,526-153,31317,118-113,132121,80392,83262,855-84,641242,227-134,179162,883-154,294159,079-81,75740,527-120,462166,27739,668-18,977-76,060136,299-75,03916,751-14,66163,628-101,42735,601-18,714-9,574-102,1730043,698-77,613000000000017,015-23,02716,95427,86637,448-4,8882,94578-2,025-2,295
Cash At End Of Period 299,530275,125390,678300,843430,686428,826603,740474,214627,527610,409723,541601,738508,906446,051530,692288,465422,644259,761414,055254,976336,733296,206416,668250,391210,723229,700305,760169,461244,500227,749242,410178,782280,209244,608253,632263,20600219,439175,7410000000000131,662114,647137,674120,72092,85455,40660,29457,34957,27159,296