Dentsu Group Inc. (DNTUY)
OTCMKTS · Delayed Price · Currency is USD
18.84
+0.25 (1.32%)
Aug 22, 2025, 4:00 PM EDT

Dentsu Group Cash Flow Statement

Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2020
Net Income
-203,804-139,75933,103100,908208,833-141,133
Upgrade
Depreciation & Amortization
78,39681,44978,71974,17074,87685,968
Upgrade
Loss (Gain) From Sale of Assets
305,348235,25772,10119,146-117,607144,720
Upgrade
Loss (Gain) From Sale of Investments
1,476-844987-5,463-958
Upgrade
Loss (Gain) on Equity Investments
-3,552-3,009-3,654-3,418-2,448-1,680
Upgrade
Other Operating Activities
-38,527-23,205-41,854-113,551-100,342-33,868
Upgrade
Change in Accounts Receivable
37,049-63,48270,24117,533-129,293135,807
Upgrade
Change in Inventory
-2,185707-2,18816,975-779-2,815
Upgrade
Change in Accounts Payable
-34,377-49,888-83,218-17,405141,372-143,110
Upgrade
Change in Other Net Operating Assets
28,69922,758-48,970-7,99965,10343,466
Upgrade
Operating Cash Flow
168,52359,98475,26780,896139,71588,313
Upgrade
Operating Cash Flow Growth
--20.30%-6.96%-42.10%58.20%10.45%
Upgrade
Capital Expenditures
-21,777-25,684-28,892-18,526-21,036-21,474
Upgrade
Sale of Property, Plant & Equipment
1261201,26913,94133,9711,526
Upgrade
Cash Acquisitions
-7,283-24,550-136,556-39,173-47,415-26,585
Upgrade
Divestitures
-582,20712-1,700-2,256-
Upgrade
Investment in Securities
35,08717,24017,19418,095-1,867184,163
Upgrade
Other Investing Activities
2,995-2416763,017300,829-617
Upgrade
Investing Cash Flow
9,090-30,908-146,297-24,346262,226137,013
Upgrade
Short-Term Debt Issued
-5,66812,884---
Upgrade
Long-Term Debt Issued
-40,000221,0006102,998120,993
Upgrade
Total Debt Issued
16,70745,668233,8846102,998120,993
Upgrade
Short-Term Debt Repaid
----5,832-3,334-9,174
Upgrade
Long-Term Debt Repaid
--12-293,824-55,791-37,368-127,137
Upgrade
Total Debt Repaid
-9,638-12-293,824-61,623-40,702-136,311
Upgrade
Net Debt Issued (Repaid)
7,06945,656-59,940-61,013-37,704-15,318
Upgrade
Repurchase of Common Stock
-5,003-20,006-4-40,006-30,010-10,004
Upgrade
Dividends Paid
-36,299-34,323-43,229-37,035-20,888-26,508
Upgrade
Other Financing Activities
-51,200-57,041-50,508-50,138-143,587-44,792
Upgrade
Financing Cash Flow
-85,433-65,714-153,681-188,192-232,189-96,622
Upgrade
Foreign Exchange Rate Adjustments
-8,18817,11411,11713,93223,095-12,067
Upgrade
Miscellaneous Cash Flow Adjustments
-14,280835532-2,0912-
Upgrade
Net Cash Flow
69,712-18,689-213,062-119,801192,849116,637
Upgrade
Free Cash Flow
146,74634,30046,37562,370118,67966,839
Upgrade
Free Cash Flow Growth
--26.04%-25.64%-47.45%77.56%40.09%
Upgrade
Free Cash Flow Margin
10.38%2.43%3.55%5.01%10.93%7.12%
Upgrade
Free Cash Flow Per Share
565.20131.11175.40231.32423.90239.22
Upgrade
Cash Interest Paid
24,83828,59830,44120,51117,06418,441
Upgrade
Cash Income Tax Paid
39,72825,65147,601115,764103,81334,866
Upgrade
Levered Free Cash Flow
191,823123,23622,93358,22260,834159,169
Upgrade
Unlevered Free Cash Flow
208,539141,52441,36372,09871,703170,782
Upgrade
Change in Working Capital
29,186-89,905-64,1359,10476,40333,348
Upgrade
Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.