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)
73,347.00 24,007.00 36,347.00 37,149.00 94,245.00 145,729.00 86,625.00 139,624.00 128,929.00 248,439.00 261,018.00 309,342.00 229,477.00 200,613.00 304,174.00
Operating Cash (Net)
73,347.00 24,007.00 36,347.00 37,149.00 94,245.00 145,729.00 86,625.00 139,624.00 128,929.00 248,439.00 261,018.00 309,342.00 229,477.00 200,613.00 304,174.00
Accounts Receivable
- - - - - - - - - - - - -11,124.00 -87,759.00 -84,498.00 34,649.00 -76,907.00 -20,154.00 -140,430.00 -68,550.00 -139,509.00
Accounts Payable
- - - - - - - - - - - - 1,699.00 2,774.00 17,087.00 -14,796.00 30,264.00 37,955.00 45,080.00 -24,508.00 25,279.00
Working Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-19,079.00 19,181.00 -35,618.00 -42,592.00 -36,163.00 -99,618.00 -191,994.00 -25,311.00 -24,186.00 -264,411.00 -353,962.00 -207,396.00 -328,291.00 -309,624.00 -149,170.00
Capital Expenditure
-33,116.00 -10,728.00 -21,906.00 -17,800.00 -72,036.00 -87,255.00 -79,621.00 -78,052.00 -92,531.00 -127,266.00 -184,496.00 -163,679.00 -233,755.00 -210,427.00 -145,986.00
Purchases of Investments
-39,567.00 -58,961.00 -21,948.00 -40,086.00 -75,545.00 -85,349.00 -91,593.00 -152,360.00 -200,039.00 -239,285.00 -364,990.00 -410,188.00 -198,987.00 -368,773.00 -386,931.00
Sale/Maturity of Investment
54,171.00 50,570.00 14,161.00 36,254.00 51,149.00 81,015.00 75,718.00 120,509.00 182,916.00 167,414.00 207,899.00 414,661.00 120,741.00 278,360.00 371,949.00
Property, Plant, Equipment (P&PE)
-33,116.00 -10,728.00 -21,906.00 -17,800.00 -72,036.00 -87,255.00 -79,621.00 -78,052.00 -92,531.00 -127,266.00 -184,496.00 -163,679.00 -233,755.00 -210,427.00 -145,986.00
Acquisitions (Net)
-1,433.00 -5,946.00 -6,026.00 -19,185.00 -10,402.00 -8,624.00 -102,802.00 47,155.00 54,896.00 -44,215.00 -3,988.00 -52,807.00 -13,359.00 1,465.00 8,304.00
Other Investing Activities
865.00 44,247.00 101.00 -1,774.00 70,671.00 596.00 6,304.00 37,437.00 30,571.00 -21,058.00 -8,385.00 4,618.00 -2,930.00 -10,248.00 3,494.00
Financing Activities
Used Cash (Net)
-15,286.00 -9,518.00 -18,634.00 -9,726.00 -13,700.00 -2,600.00 -85,643.00 -348.00 -41,396.00 -27,156.00 -157,335.00 -41,103.00 -26,565.00 -37,436.00 -108,598.00
Debt Repayment
-55,301.00 -7,358.00 -41,145.00 -355.00 -19,403.00 -194,964.00 -52,939.00 -311,658.00 -455,818.00 -1,342,693.00 -1,369,697.00 -1,407,552.00 -1,367,898.00 -1,354,459.00 -19,953.00
Dividends Paid
-8,536.00 -3,805.00 -4,542.00 -1,968.00 -9,157.00 -8,722.00 -9,402.00 -10,976.00 -12,082.00 -4,610.00 -6,818.00 -20,897.00 -26,633.00 -32,847.00 -32,449.00
Common Stock
- - 80 - - - - - - 38,920 - - 327,740 530,044 - - 390 1,459,849 32,904 70,814 42,339
Other Financing Activities
48,550.00 1,726.00 27,053.00 -7,403.00 14,860.00 200,628.00 147,984.00 -5,011.00 -1,760.00 1,348,265.00 1,544,787.00 16,734.00 1,445,995.00 1,495,585.00 -35,330.00
Cash Balances
Begin of Period
56,248.00 30,314.00 63,985.00 46,080.00 131,899.00 176,281.00 224,992.00 205,523.00 320,882.00 464,914.00 475,177.00 535,426.00 674,934.00 604,516.00 530,730.00
End of Period
95,203.00 63,985.00 46,080.00 30,910.00 176,281.00 224,992.00 205,523.00 320,882.00 464,914.00 475,177.00 535,426.00 674,934.00 604,516.00 530,730.00 577,618.00
Change
38,955.00 33,670.00 -17,905.00 -15,169.00 44,381.00 48,711.00 -19,469.00 115,359.00 144,031.00 10,263.00 60,248.00 139,508.00 -70,418.00 -73,785.00 46,887.00
Non-Cash Balances
Depreciation and Amortization
40,248.00 6,147.00 12,072.00 14,193.00 51,462.00 60,928.00 69,828.00 77,491.00 82,012.00 88,616.00 129,392.00 125,887.00 160,031.00 181,920.00 182,033.00
Stock Based Compensation
57.00 -282.00 - - - - - - 34.00 - - - - - - 131.00 1,172.00 2,896.00 5,657.00 5,538.00 3,257.00
Other
-180.00 -2,071.00 -1,989.00 -10,604.00 9,088.00 -2,865.00 32,983.00 34,023.00 -8,516.00 -1,543.00 9,461.00 23,247.00 3,221.00 20,729.00 498,151.00
Highlighted metrics
Free Cash Flow (FCF)
40,231.00 13,278.00 14,441.00 19,349.00 22,208.00 58,473.00 7,004.00 61,571.00 36,397.00 121,172.00 76,522.00 145,663.00 -4,278.00 -9,814.00 158,187.00
Cash Conversion Cycle (CCC)
30.00 - - - - - - - - - - 99.00 100.00 118.00 182.00 128.00 109.00 117.00 159.00 131.00
Invested Capital
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows