GMB Korea Corp.
GMB KOREA Corp. manufactures and sells automotive parts in South Korea and internationally. The company offers engine parts, including water pumps, viscous fan clutches, tensioner bearing assemblies, idler bearing assemblies, sockets, and oil pumps; and …
Auto - Parts
KR, Changwon-Si [HQ]
Cash Flow Statements
12 Records · Starting from 2012In Million KRW. Margins, Growth Rates In %
| Metric | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||
| Operating Cash Flow (OCF) | 14,173.00 | 46,735.00 | 22,230.00 | 14,288.00 | 41,927.00 | 26,277.00 | 29,886.00 | 29,431.00 | 15,929.00 | 4,834.00 | 36,777.00 | 20,852.00 | |
| Operating Cash (Net) | 14,173.00 | 46,735.00 | 22,230.00 | 14,288.00 | 41,927.00 | 26,277.00 | 29,886.00 | 29,431.00 | 15,929.00 | 4,834.00 | 36,777.00 | 20,852.00 | |
| Accounts Receivable | - - | - - | - - | -1,824.00 | -4,830.00 | 9,855.00 | -189.00 | -5,009.00 | 197.00 | -13,604.00 | -5,476.00 | -19,151.00 | |
| Accounts Payable | - - | - - | - - | 5,054.00 | 306.00 | -6,437.00 | 940.00 | 1,542.00 | 4,694.00 | 5,489.00 | 23,563.00 | -2,771.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | -24,037.00 | 7,904.00 | -9,605.00 | -24,081.00 | -3,170.00 | -8,220.00 | -6,432.00 | -13,887.00 | -17,675.00 | -42,340.00 | -15,673.00 | -32,936.00 | |
| Other WC | -23,485.00 | 4,323.00 | -8,412.00 | -13,659.00 | -645.00 | -864.00 | -4,018.00 | -9,957.00 | -18,470.00 | -10,638.00 | -8,583.00 | -7,497.00 | |
| Investing Activities | |||||||||||||
| Used Cash (Net) | -23,469.00 | -27,812.00 | -64,614.00 | -38,368.00 | -33,489.00 | -31,684.00 | -34,432.00 | -36,311.00 | -18,086.00 | -29,060.00 | -19,858.00 | -33,848.00 | |
| Capital Expenditure | -23,260.00 | -25,336.00 | -61,683.00 | -37,638.00 | -34,863.00 | -26,728.00 | -36,842.00 | -41,359.00 | -24,211.00 | -25,703.00 | -23,269.00 | -33,199.00 | |
| Purchases of Investments | -1,206.00 | -3,722.00 | -8,111.00 | -3,085.00 | -3,612.00 | -7,096.00 | -6,369.00 | -6,105.00 | -3,000.00 | -12,551.00 | -8,017.00 | -8,729.00 | |
| Sale/Maturity of Investment | 522.00 | 1,961.00 | 2,515.00 | 4,482.00 | 3,879.00 | 1,977.00 | 7,646.00 | 3,245.00 | 4,032.00 | 8,635.00 | 11,239.00 | 5,976.00 | |
| Property, Plant, Equipment (P&PE) | -23,260.00 | -25,336.00 | -61,683.00 | -37,638.00 | -34,863.00 | -26,728.00 | -36,842.00 | -41,359.00 | -24,211.00 | -25,703.00 | -23,269.00 | -33,199.00 | |
| Acquisitions (Net) | 88.00 | -1,106.00 | 2,225.00 | -2,206.00 | 321.00 | -128.00 | 409.00 | 7,639.00 | 197.00 | 328.00 | 139.00 | 2,104.00 | |
| Other Investing Activities | 386.00 | 391.00 | 440.00 | 78.00 | 785.00 | 292.00 | 724.00 | 268.00 | 4,895.00 | 230.00 | 49.00 | - - | |
| Financing Activities | |||||||||||||
| Used Cash (Net) | -20,209.00 | -6,673.00 | -32,907.00 | -15,360.00 | -9,536.00 | -12,220.00 | -579.00 | -3,442.00 | -9,251.00 | -12,362.00 | -4,901.00 | -9,801.00 | |
| Debt Repayment | -26,991.00 | -45,776.00 | -54,556.00 | -132,977.00 | -146,009.00 | -144,273.00 | -119,589.00 | -182,470.00 | -164,662.00 | -198,534.00 | -271,613.00 | -12,666.00 | |
| Dividends Paid | -2,490.00 | -2,288.00 | -3,242.00 | -3,814.00 | -2,429.00 | -2,860.00 | -1,907.00 | -572.00 | -572.00 | - - | -1,605.00 | -1,605.00 | |
|
Common Stock
|
-4,488 | - - | -89,521 | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Issued | 14,501.00 | - - | 607.00 | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Repurchased | 18,989.00 | - - | 90,129.00 | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other Financing Activities | 16,199.00 | 41,391.00 | -29.00 | 152,151.00 | 138,902.00 | 159,354.00 | 120,916.00 | 186,485.00 | 174,485.00 | 210,897.00 | 268,318.00 | 24,073.00 | |
| Cash Balances | |||||||||||||
| Begin of Period | 6,942.00 | 17,303.00 | 31,853.00 | 23,336.00 | 15,417.00 | 14,308.00 | 19,143.00 | 13,635.00 | 10,832.00 | 17,856.00 | 9,312.00 | 20,069.00 | |
| End of Period | 17,303.00 | 31,853.00 | 23,336.00 | 15,417.00 | 14,308.00 | 19,143.00 | 13,635.00 | 10,832.00 | 17,856.00 | 9,312.00 | 20,069.00 | 16,568.00 | |
| Change | 10,360.00 | 14,550.00 | -8,517.00 | -7,918.00 | -1,109.00 | 4,835.00 | -5,508.00 | -2,802.00 | 7,023.00 | -8,543.00 | 10,756.00 | -3,501.00 | |
| Non-Cash Balances | |||||||||||||
| Depreciation and Amortization | 14,098.00 | 15,786.00 | 17,876.00 | 22,106.00 | 24,436.00 | 25,673.00 | 26,839.00 | 27,919.00 | 27,691.00 | 28,792.00 | 28,636.00 | 28,860.00 | |
| Stock Based Compensation | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other | 10,042.00 | 3,152.00 | -3,532.00 | 4,311.00 | 1,135.00 | -3,004.00 | 10,186.00 | 13,608.00 | 13,879.00 | 7,881.00 | 11,724.00 | 13,403.00 | |
| Highlighted metrics | |||||||||||||
| Free Cash Flow (FCF) | -9,087.00 | 21,399.00 | -39,453.00 | -23,349.00 | 7,064.00 | -450.00 | -6,955.00 | -11,927.00 | -8,282.00 | -20,869.00 | 13,507.00 | -12,347.00 | |
| Cash Conversion Cycle (CCC) | 85.00 | 76.00 | 96.00 | 102.00 | 103.00 | 114.00 | 120.00 | 120.00 | 127.00 | 131.00 | 119.00 | 117.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
|||||||||||||
| Forex Effect on Cash | -552.00 | 301.00 | 958.00 | 802.00 | -11.00 | -1,978.00 | -383.00 | 635.00 | -70.00 | 3,319.00 | -1,261.00 | -306.00 |