Cash Flow Statement

15 Sheets · From 2023 to 2009
Configuration
In Million KRW. Margins, Growth Rates In %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Operating Activities
Operating Cash Flow (OCF)
482,604.00 355,618.00 116,177.00 36,796.00 17,568.00 54,542.00 7,035.00 -805.00 144,482.00 37,643.00 7,650.00 38,138.00 103,769.00 97,156.00 -39,654.00
Operating Cash (Net)
482,604.00 355,618.00 116,177.00 36,796.00 17,568.00 54,542.00 7,035.00 -805.00 144,482.00 37,643.00 7,650.00 38,138.00 103,769.00 97,156.00 -39,654.00
Accounts Receivable
- - - - - - - - - - - - -35,652.00 -70,394.00 13,842.00 -18,647.00 2,153.00 -42,084.00 -32,357.00 15,090.00 -69,812.00
Accounts Payable
- - - - - - - - - - - - 26,562.00 -10,833.00 58,187.00 -35,389.00 -21,776.00 9,653.00 -18,110.00 657.00 23,568.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-404,914.00 -397,462.00 -31,601.00 -68,107.00 -92,998.00 -102,861.00 -20,058.00 -199,548.00 -157,277.00 -171,699.00 -191,063.00 -98,802.00 -110,206.00 -283,962.00 -127,990.00
Capital Expenditure
-77,945.00 -39,305.00 -60,852.00 -83,995.00 -107,046.00 -91,948.00 -175,070.00 -179,465.00 -211,088.00 -148,008.00 -165,005.00 -135,707.00 -141,834.00 -127,180.00 -132,615.00
Purchases of Investments
-617,632.00 -787,397.00 -116,845.00 -81,284.00 -99,171.00 -123,946.00 -193,716.00 -218,089.00 -143,074.00 -186,481.00 -93,097.00 -212,604.00 -201,443.00 -98,357.00 -106,591.00
Sale/Maturity of Investment
284,356.00 420,172.00 168,385.00 104,082.00 131,233.00 130,900.00 224,663.00 200,979.00 231,598.00 182,418.00 54,978.00 289,882.00 279,686.00 130,059.00 103,710.00
Property, Plant, Equipment (P&PE)
-77,945.00 -39,305.00 -60,852.00 -83,995.00 -107,046.00 -91,948.00 -175,070.00 -179,465.00 -211,088.00 -148,008.00 -165,005.00 -135,707.00 -141,834.00 -127,180.00 -132,615.00
Acquisitions (Net)
-10,655.00 6,025.00 476.00 -8,367.00 -1,609.00 -52,676.00 123,701.00 -13,087.00 -21,681.00 -25,126.00 5,386.00 -48,897.00 -113,790.00 -206,263.00 6,430.00
Other Investing Activities
16,962.00 3,042.00 -22,764.00 1,458.00 -16,404.00 34,810.00 363.00 10,114.00 -13,032.00 5,498.00 6,673.00 8,525.00 67,176.00 17,779.00 1,074.00
Financing Activities
Used Cash (Net)
-39,836.00 -187,542.00 -29,071.00 -200,454.00 -85,876.00 -55,344.00 -126,320.00 -143,769.00 -183,548.00 -114,633.00 -105,443.00 -385,158.00 -116,455.00 -51,336.00 -134,203.00
Debt Repayment
-136,675.00 -124,798.00 -202,940.00 -340,642.00 -237,854.00 -364,091.00 -1,181,064.00 -499,297.00 -654,181.00 -590,010.00 -879,171.00 -1,374,405.00 -1,493,039.00 -1,270,330.00 -139,271.00
Dividends Paid
-10,953.00 -9,098.00 -21,648.00 -18,809.00 -26,186.00 -18,828.00 -21,364.00 -23,870.00 -22,064.00 -13,621.00 -18,278.00 -21,458.00 -32,237.00 -31,499.00 -13,621.00
Common Stock
-78,636 121,250 35,542 164,331 97,447 15,647 74,402 - - 1,943 - - - - 11,919 - - - - 49,309
Other Financing Activities
100.00 201,656.00 161,009.00 -1,072.00 253,330.00 423,105.00 1,261,100.00 651,904.00 858,927.00 726,756.00 1,002,894.00 1,781,023.00 1,408,821.00 1,353,166.00 262,230.00
Cash Balances
Begin of Period
107,905.00 144,965.00 208,067.00 263,621.00 31,776.00 39,188.00 47,622.00 163,231.00 113,580.00 268,838.00 250,793.00 176,459.00 447,571.00 335,568.00 208,636.00
End of Period
144,965.00 290,415.00 263,621.00 31,776.00 39,188.00 47,622.00 163,231.00 113,580.00 268,838.00 250,793.00 176,459.00 447,571.00 335,568.00 208,636.00 174,537.00
Change
37,060.00 145,450.00 55,553.00 -231,845.00 7,412.00 8,433.00 115,608.00 -49,650.00 155,258.00 -18,045.00 -74,333.00 271,111.00 -112,002.00 -126,932.00 -34,099.00
Non-Cash Balances
Depreciation and Amortization
21,973.00 26,015.00 20,135.00 17,026.00 20,452.00 26,045.00 31,506.00 35,099.00 41,244.00 47,282.00 56,942.00 52,831.00 62,443.00 78,655.00 95,263.00
Stock Based Compensation
- - - - - - - - - - - - - - - - - - - - - - - - - - 500.00 - -
Other
404,693.00 493,664.00 512,437.00 -31,343.00 -22,279.00 -7,362.00 -51,323.00 -16,054.00 3,398.00 -10,038.00 30,584.00 -127,605.00 -57,550.00 -28,585.00 10,044.00
Highlighted metrics
Free Cash Flow (FCF)
404,658.00 316,312.00 55,325.00 -47,199.00 -89,478.00 -37,405.00 -168,034.00 -180,270.00 -66,605.00 -110,364.00 -157,354.00 -97,569.00 -38,065.00 -30,023.00 -172,269.00
Cash Conversion Cycle (CCC)
233.00 202.00 1,635.00 195.00 202.00 256.00 273.00 241.00 204.00 187.00 208.00 214.00 210.00 181.00 197.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows