Provisions for Product Wa + 17,629,544,504 10,775,379,573 8,311,557,583 Others in Other Non-curre+ 12,904,872,840 12,904,872,840 10,057,903,768 Total

Size: px

Start display at page:

Download "Provisions for Product Wa + 17,629,544,504 10,775,379,573 8,311,557,583 Others in Other Non-curre+ 12,904,872,840 12,904,872,840 10,057,903,768 Total"

Adela Brooks
5 years ago
Views:

1 Balance Sheet As of 12/31/2010 As of 12/31/2009 As of 12/31/2008 Accounts +/- FY 2010 FY 2009 FY 2008 Assets Current Assets + 913,314,080, ,443,488, ,510,615,173 Quick Assets + 693,567,797, ,247,784, ,221,615,020 Cash and Cash Equivalents+ 286,361,600, ,037,852, ,856,079,603 Short-term Investment Ass+ 64,018,577 Trade Receivable + 362,820,620, ,905,522, ,645,644,815 Other Receivables + 20,432,777,705 8,963,283,824 7,049,249,825 Prepaid Expenses Total + 7,701,676,557 7,150,970,247 2,544,157,464 Provisions for Product Wa + 4,670,564,831 2,420,506,117 2,009,025,746 Currency Forward Assets + 143,968,418 Deferred Income Taxes As + 6,868,078,153 8,913,186,045 5,034,433,361 Other Quick Assets + 4,568,510,304 1,856,462,483 4,019,005,629 Inventories + 219,746,283, ,195,704,406 61,289,000,153 Merchandises + 1,590,345,498 2,371,524,021 10,454,059,458 Allowance for Loss on Val - 5,476,477 16,897,284 2,101,922,722 CKD Parts for Inventories + 201,399,527, ,453,615,080 52,657,669,602 Allowance for Loss on Val - 51,359,544 Supplies + 16,761,887,415 6,438,822, ,193,815 Non-current Assets + 1,008,734,447, ,600,720, ,848,584,122 Investment Assets + 510,481,371, ,785,168, ,343,169,502 Available-for-Sale Securitie+ 202,250,340, ,149,917,427 21,056,094,110 Equity Method Securities + 308,191,639, ,626,750, ,278,575,392 Long-term Financial Instru + 8,500,000 8,500,000 8,500,000 Plan Assets + 30,892,130 Property, Plant and Equipme+ 453,601,873, ,207,204, ,289,376,982 Land + 129,368,759, ,093,927, ,698,987,294 Buildings + 64,506,254,687 42,231,354,498 40,612,767,719 Accumulated Depreciation- 9,932,872,535 7,795,833,125 5,948,118,467 Structures + 15,793,506,044 12,724,353,753 11,077,132,288 Accumulated Depreciation- 2,850,074,361 2,177,203,399 1,616,904,248 Machinery + 9,050,096,050 8,689,245,217 6,537,740,000 Accumulated Depreciation- 6,057,144,257 4,621,139,510 3,569,925,322 Vehicles + 15,551,044,439 8,424,319,384 8,179,448,171 Accumulated Depreciation- 8,025,586,907 6,713,878,637 6,213,130,208 Tools + 860,227, ,591, ,891,334 Accumulated Depreciation- 571,540, ,673, ,403,101 Office Equipment + 17,954,996,848 14,531,917,881 13,235,852,881 Government Subsidy for O- 213,937, ,279, ,621,611 Accumulated Depreciation- 10,698,683,631 8,748,128,517 7,436,416,574 Ships + 204,599,889, ,686,084, ,635,319,540 Accumulated Depreciation- 34,453,038,677 17,793,114,620 6,673,886,925 Accumulated Impairment - 2,723,395,576 2,723,395,576 Construction in Progress + 71,443,373,454 16,599,057,233 10,001,644,211 Intangible Assets + 11,018,172,126 9,054,165,489 7,923,908,687 Industrial Property Rights + 10,556,415 6,885,481 30,659,704 Development Costs + 8,005,960,153 5,934,772,508 5,623,698,457 Government Subsidy for D- 45,649,491 67,363,347 89,077,203 Other Intangible Assets + 3,110,052,058 3,283,675,856 2,503,490,738 Government Subsidy for O- 62,747, ,805, ,863,009 Other Non-current Assets + 33,633,030,544 25,554,182,013 20,292,128,951 Leasehold Deposits Provid+ 3,098,613,200 1,873,929,600 1,922,667,600

2 Provisions for Product Wa + 17,629,544,504 10,775,379,573 8,311,557,583 Others in Other Non-curre+ 12,904,872,840 12,904,872,840 10,057,903,768 Total Assets 1,922,048,527,959 1,661,044,209,001 1,104,359,199,295 Liabilities Current Liabilities + 592,573,510, ,071,031, ,998,513,805 Trade Payable + 308,429,507, ,277,779, ,867,786,046 Other Payables + 73,015,533,589 59,551,664,784 18,017,273,801 Advance for Customers + 157,622,421, ,602,525,178 42,297,814,607 Withholdings + 3,690,908,444 5,482,628,329 1,849,640,481 Deposits Received + 2,420,796,687 2,252,939,500 1,673,939,500 Accrued Expenses + 545,960, ,115,072 1,536,945,574 Income Taxes Payable + 21,912,814,367 16,119,357,573 31,365,313,036 Current Portion of Long-term+ 64,018,577 Current Portion of Long-term+ 24,088,867,875 25,217,883,554 14,543,311,344 Present Value Discount for C- 4,991,505,672 6,141,494,642 3,728,811,344 Provisions for Product Warra+ 5,838,206,039 3,025,632,647 2,511,282,183 Non-current Liabilities + 211,865,131, ,283,309, ,645,321,503 Long-term Other Payables + 112,058,303, ,088,386, ,390,380,569 Present Value Discount for L - 8,950,693,388 14,293,539,050 12,669,588,069 Provisions for Retirement an + 9,932,779,057 7,912,493,035 7,009,664,777 Plan Assets - 9,925,551,257 Deposits for Retirement and - 5,536,242,845 4,560,587,152 Transfer to National Pension - 7,227,800 7,227,800 7,227,800 Provisions for Product Warra+ 22,036,930,630 13,469,224,464 10,389,446,982 Deferred Income Taxes Liabi + 86,720,591,134 59,650,215,460 33,093,232,196 Total Liabilities + 804,438,642, ,354,341, ,643,835,308 Stockholders Equity Capital Stock + 18,750,000,000 18,750,000,000 18,750,000,000 Common Stock + 18,750,000,000 18,750,000,000 18,750,000,000 Capital Surplus + 153,618,863, ,618,863, ,618,863,259 Additional Paid-in Capital + 153,618,863, ,618,863, ,618,863,259 Capital Adjustments ,518,554 Other Capital Adjustments in+ -916,518,554 Accumulated Other Comprehe + 96,515,036,442 52,422,583,108 19,414,956,431 Gains on Valuation of Equity+ 4,888,815,351 15,240,168,866 15,115,014,235 Losses on Valuation of Equit - 3,776,684, ,871,640 2,018,476,236 Gains on Valuation of Availa + 95,402,905,172 37,301,285,882 6,330,819,212 Losses on Valuation of Availa- 12,400,780 Retained Earnings + 849,642,504, ,898,420, ,931,544,297 Appropriated Retained Earni + 14,191,911,762 11,941,911,762 10,066,911,762 Appropriated Retained Earni + 535,000,000, ,000,000, ,000,000,000 Unappropirated Retained Ea + 300,450,592, ,956,509, ,864,632,535 Total Stockholders Equity + 1,117,609,885, ,689,867, ,715,363,987 Total Liabilities and Stockholders Eq 1,922,048,527,959 1,661,044,209,001 1,104,359,199,295

3 Income Statement From 01/01/2010 To 12/31/2010 From 01/01/2009 To 12/31/2009 From 01/01/2008 To 12/31/2008 Accounts +/- FY 2010 FY 2009 FY 2008 Sales Revenue + 5,833,982,934,478 3,192,754,756,558 3,065,235,441,645 Sales of Korea Logistics + 985,003,141, ,708,908, ,641,962,961 Sales of International Logisti + 1,752,002,713, ,480,284, ,913,886,225 Sales of CKD Parts + 2,892,552,249,545 1,224,426,356,679 1,201,617,267,301 Sales of Merchandises + 204,424,829, ,139,206, ,062,325,158 Costs of Goods and Services So- 5,353,827,170,141 2,932,561,166,985 2,826,570,376,577 Costs of Services Sold in Kor+ 908,148,718, ,008,781, ,515,219,101 Costs of Services Sold in Inte+ 1,609,725,171, ,165,059, ,485,260,749 Costs of CKD Parts Sold + 2,652,294,153,158 1,116,849,030,255 1,085,964,825,107 Cost of Merchandises Sold + 183,659,127, ,538,296, ,605,071,620 Gross Profit + 480,155,764, ,193,589, ,665,065,068 Selling and Administrative Expe- 253,262,112, ,923,325, ,585,965,496 Salaries and Wages + 28,618,639,497 21,485,086,097 18,244,449,878 Retirement and Severance B + 3,258,508,763 2,060,511,865 2,348,632,352 Employee Benefits + 4,449,328,942 3,947,263,849 3,145,634,957 Travel Expenses + 1,178,758, ,101,947 1,067,498,602 Communication Expenses + 1,001,630, ,389, ,043,224 Office Administrative Expens + 898,810, ,356, ,449,214 Utility Expenses + 130,449, ,996, ,241,143 Taxes and Dues + 1,784,213,627 1,465,886, ,878,199 Rental Expenses + 1,585,774,735 1,919,173,513 1,947,790,125 Depreciation + 1,779,556,618 1,655,833,620 1,649,470,122 Amortization of Intangible A + 3,132,834,535 2,320,402,564 2,695,618,774 Repair Expenses + 420,790,471 83,385,635 54,146,948 Insurance Premiums + 1,256,381, ,828, ,945,586 Entertainment Expenses + 382,002, ,784, ,743,163 Advertising Expenses + 2,016,597,396 1,312,751, ,448,182 Supply Expenses + 114,585, ,774, ,758,938 Office Supply Expenses + 389,537, ,589, ,716,642 Publication Expenses + 41,491,755 36,246,438 35,897,490 Commissions + 11,743,785,330 8,143,706,706 6,736,804,116 Freight Expenses + 180,543,762,503 62,809,968,281 57,694,893,019 Vehicle Maintenance Expens + 116,679,562 88,654, ,253,551 Expenses of Allowance for D + 859,855,432 3,898,766,657 Training Expenses + 797,317, ,917, ,498,128 IT Processing Expenses + 3,438,481,615 3,162,715,467 3,127,582,592 Provision for Product Warran+ 3,322,337,412 1,102,803,894 Operating Income + 226,893,652, ,270,263, ,079,099,572 Non-Operating Income + 200,385,726, ,139,190, ,783,983,963 Interest Income + 7,733,191,665 4,854,685,509 7,598,329,533 Dividend Income + 820,366,250 Rental Income + 121,123,834 95,057, ,171,380 Fees Revenues + 194,007, ,499, ,348,880 Gains on Sale of Property, Pl+ 14,309, ,119,522 63,339,969 Gains on Sale of Equity Meth+ 24,176,898,973 51,179,089,830 Gains on Foreign Currency T + 78,300,496,876 67,412,046, ,991,564,937 Gains on Foreign Currency T + 4,212,230,344 7,636,813,285 10,556,301,538 Gains on Derivatives Transac+ 6,698,258,042 Gains on Valuations of Deriv + 143,968,418 Gains on Valuation of Equity+ 74,821,555,668 46,425,072,755 37,409,351,282 Reversal of Allowance for Do+ 481,574,340 1,388,030,326

4 Reversal of Provision for Pro + 1,258,853,230 Miscellaneous Income + 2,667,745,142 1,208,923,058 9,611,576,444 Non-Operating Expenses - 104,496,375,141 93,160,737, ,853,661,284 Interest Expenses + 13,042,033,654 6,067,480,462 9,856,124,029 Donations + 840,815, ,811, ,239,000 Losses on Sale of Available f + 116,810 15,002,471 36,345,763 Impairment Losses on Tangi + 2,723,395,576 Losses on Sale of Investmen + 342,645,771 22,000,000 Losses on Sale of Tangible A+ 80,895, ,095,514 2,245,586,664 Losses on Foreign Currency + 81,562,414,073 78,322,196,411 91,151,181,932 Losses on Foreign Currency + 1,325,593,430 1,693,867,466 36,040,096,209 Losses on Derivative Transac+ 6,518,297,312 Other Allowance for Doubtfu+ 1,231,140,030 1,998,938,907 Losses on Valuation of Equit + 566,390,829 3,364,684,356 Miscellaneous Losses + 1,126,209, ,711, ,464,424 Income Loss Before Income Taxes E 322,783,003, ,248,717, ,009,422,251 Income Taxes Expenses - 57,189,208,968 44,475,191,783 35,347,394,678 Net Income 265,593,794, ,773,525, ,662,027,573 Earnings or Losses Per Share Basic Earnings Per Share 7,083 5,061 3,138

5 Statement Appropriation Retained Earnings/Disposition Accumulated Deficit From 01/01/2010 To 12/31/2010 From 01/01/2009 To 12/31/2009 From 01/01/2008 To 12/31/2008 Accounts +/- FY 2010 FY 2009 FY 2008 Retained Earnings Before Appropria 300,450,592, ,956,509, ,864,632,535 Unappropriated Retained Ea + 34,206,509,221 19,239,632,535 22,202,604,962 Increase in Retained Earning + 650,289,039-56,648,789 Net Income + 265,593,794, ,773,525, ,662,027,573 Appropriations of Retained Earning 267,050,000, ,750,000, ,625,000,000 Legal Reserves in Statement + 800,000,000 2,250,000,000 1,875,000,000 Dividends + 26,250,000,000 22,500,000,000 18,750,000,000 Cash Dividends + 26,250,000,000 22,500,000,000 18,750,000,000 Dividends Per Share and Div Common Stock Reserves for Facility Investme+ 150,000,000,000 70,000,000,000 60,000,000,000 Other Reserves for Appropria+ 90,000,000,000 80,000,000,000 40,000,000,000 Unappropriated Retained Earnings 33,400,592,791 34,206,509,221 19,239,632,535

6 Statement Cash Flows Indirect From 01/01/2010 To 12/31/2010 From 01/01/2009 To 12/31/2009 From 01/01/2008 To 12/31/2008 Accounts +/- FY 2010 FY 2009 FY 2008 Cash Flows from Operating Activitie 187,367,644, ,571,114,749 77,888,498,541 Net Income + 265,593,794, ,773,525, ,662,027,573 Additions of Expenses of No + 37,002,813,865 29,973,726,430 62,197,119,149 Retirement and Severance + 3,420,542,560 2,301,868,592 2,437,932,318 Depreciation + 24,528,453,994 17,502,215,389 13,320,135,702 Losses on Sale of Available+ 116,810 15,002,471 36,345,763 Losses on Foreign Currenc+ 1,325,366,197 1,626,778,061 31,670,277,962 Amortization of Intangible+ 3,465,246,173 2,711,194,197 2,919,918,674 Expenses of Allowance for + 859,855,432 3,898,766,657 Product Warranties Expens+ 3,322,337,412 1,102,803,893 Expenses of Allowance for + 1,231,140,030 1,998,938,907 Losses on Sale of Property+ 80,895, ,095,514 1,425,314,917 Impairment Losses on Tan+ 2,723,395,576 Losses on Valuation of Eq + 566,390,829 3,364,684,356 Losses on Disposition of In+ 342,645,771 22,000,000 Deduction of Revenues of N - 103,845,432, ,212,920,373 40,040,949,221 Gains on Foreign Currency+ 4,207,126,008 7,635,754,710 2,250,564,404 Gains on Valuation of Equ + 74,821,555,668 46,425,072,755 37,409,351,282 Gain on Disposition of Equ+ 24,176,898,973 51,179,089,830 Purchase Return of Produc+ 1,258,853,230 Gains on Valuations of De + 143,968,418 Gains on Sale of Property, + 14,309, ,119,522 63,339,969 Reversal of Allowance for + 481,574,340 1,388,030,326 Offset of Government Sub+ 317,693,566 Changes in Assets and Liabil + -11,383,531,380 44,036,783,217-61,929,698,960 Decrease or Increase in Tr + 28,314,397,178-81,824,757,501-65,232,739,125 Decrease or Increase in Inv+ 1,449,420, ,906,704,253 57,743,479,796 Increase in Other Receivab+ -11,042,205,616-3,159,541,695-5,811,255,994 Increase in Prepaid Expens+ -550,706,310-4,606,812,783 1,670,662,099 Decrease(Increase) in Othe+ -2,712,047,821 2,162,543,146-2,593,105,305 Decrease or Increase in De+ 2,045,107,892-3,878,752,684-4,786,864,769 Decrease in Deposits for R+ 515,372, ,655,693-1,237,516,915 Increase of Plan Assets + -4,935,572,697 Increase or Decrease in Tr + -96,218,513, ,009,700,874-13,835,332,017 Increase in Other Payables+ 13,601,269,322 41,610,721,819 5,106,572,096 Increase(Decrease) in Adva+ 42,019,896,089 73,304,710,571-25,776,300,732 Increase(Decrease) in With+ -1,791,719,885 3,632,987,848-5,461,645,117 Decrease or Increase in Ac+ -134,281, ,830,502 1,536,945,574 Increase(Decrease) in Inco + 5,793,456,794-15,245,955, ,279,906 Increase in Deferred Incom+ 14,709,133,058 17,190,491,052-3,230,794,399 Collection or Payment for + -1,046,281,499 1,977,678, ,610,566 Payment for Retirement an+ -1,507,560,096-1,429,036, ,733,775 Succession to Provision fo + 107,303,558 29,996, ,718,583 Increase in National Pensio+ -4,458,300 Cash Flows from Investing Activities -99,125,024,703-47,829,483,149-20,674,530,310 Cash Inflows from Investing + 16,370,225,404 42,022,019,489 32,619,525,890 Decrease of Short-term In + 64,018,577 30,117,425,170 Proceeds from Sale of Ava+ 2,468, ,137,837 Receipt of Dividend from + 16,355,351,856 6,240,535, ,917,160 Decrease in Leasehold Dep+ 1,042,419,200 77,275,020 Decrease of Investment As+ 124,667,757

7 Proceeds from Sale of Lan+ 33,695,224,000 Proceeds from Sale of Bui + 222, ,000 Proceeds from Sale of Stru+ 400,000 Proceeds from Sale of Veh+ 13,781, ,693, ,463,636 Proceeds from Sale of Off + 870,000 20,706,174 45,239,310 Decrease in Other Non-cu+ 435,454,546 1,000,000,000 Cash Outflows from Investin - 115,495,250,107 89,851,502,638 53,294,056,200 Purchase of Available for s+ 5,344,762, ,582,000 Purchase of Equity Method+ 1,834,858,433 15,714,650,000 Increase in Leasehold Dep + 1,224,683, ,681, ,716,400 Increase in Other Investme+ 64,018,577 Purchase of Land + 28,983,426, ,756,179 Purchase of Buildings + 22,275,122,319 1,049,545,118 4,707,897,660 Purchase of Structures + 3,069,152,291 1,289,245,614 1,990,786,058 Purchase of Machinery + 360,850,833 60,505, ,540,000 Purchase of Vehicles + 5,944,890, ,988, ,043,942 Purchase of Tools + 228,635,834 88,924,624 Purchase of Office Equipm+ 3,810,949,788 2,050,802,620 1,971,770,928 Purchase of Ships + 913,804,667 31,375,140,600 16,704,527,000 Increase in Construction in+ 72,763,295,436 12,476,340,731 4,190,282,515 Increase in Development C+ 2,194,800, ,438,000 1,852,317,000 Increase in Other Intangib + 874,206,576 1,648,557,016 1,525,843,600 Increase in Other Non-cur + 3,625,069,389 2,385,399,717 Cash Flows from Financing Activitie -43,918,871,724-31,559,858,577-22,035,672,973 Cash Inflows from Financing + 167,857, ,000, ,018,577 Increase in Deposits Recei + 167,857, ,000, ,000,000 Increase in Long-term Bor + 64,018,577 Cash Outflows from Financin- 44,086,728,911 32,138,858,577 22,351,691,550 Repayments of Current Po+ 21,586,728,911 13,324,840,000 3,423,617,200 Repayments of Current Po+ 64,018, ,425,170 Repayments of Long-term + 60,649,180 Payments in Dividends + 22,500,000,000 18,750,000,000 18,750,000,000 Increase or Decrease in Cash and C 44,323,747,690 76,181,773,023 35,178,295,258 Cash and Cash Equivalent at Beginn 242,037,852, ,856,079, ,677,784,345 Cash and Cash Equivalent at End 286,361,600, ,037,852, ,856,079,603

8 Statement of Changes in Equity From 01/01/2010 To 12/31/2010 From 01/01/2009 To 12/31/2009 From 01/01/2008 To 12/31/2008 Accounts Capital Stock Capital Surplus Capital Adjustmentsd Other Comprehenarnings or Accumul Total Equity (beginning) 18,750,000, ,618,863,259 11,014,101, ,019,516, ,402,481,425 Dividends -18,750,000,000-18,750,000,000 Retained Earnings After Appropriations 317,269,516, ,652,481,425 Net Income 117,662,027, ,662,027,573 Increase or Decrease in Gains on Valuation of Equity Method Securities 2,724,926,401 2,724,926,401 Decrease or Increase in Losses on Valuation of Equity Method Securities -642,489, ,489,844 Decrease or Increase in Retain Increase in Gains on Valuation of Available for Sale Securities 6,330,819,212 6,330,819,212 Decrease in Losses on Valuatio 12,400,780 12,400,780 Increase of Other Capital Adju (end) 18,750,000, ,618,863,259 19,414,956, ,931,544, ,715,363, (beginning) 18,750,000, ,618,863,259 19,414,956, ,931,544, ,715,363,987 Dividends -18,750,000,000-18,750,000,000 Retained Earnings After Appropriations 416,181,544, ,965,363,987 Net Income 189,773,525, ,773,525,475 Increase or Decrease in Gains on Valuation of Equity Method Securities 125,154, ,154,631 Decrease or Increase in Losses on Valuation of Equity Method Securities 1,899,604,596 1,899,604,596 Decrease or Increase in Retain -56,648,789-56,648,789 Increase in Gains on Valuation of Available for Sale Securities 30,970,466,670 30,970,466,670 Decrease in Losses on Valuatio 12,400,780 12,400,780 Increase of Other Capital Adju (end) 18,750,000, ,618,863,259 52,422,583, ,898,420, ,689,867, (beginning) 18,750,000, ,618,863,259 52,422,583, ,898,420, ,689,867,350 Dividends -22,500,000,000-22,500,000,000 Retained Earnings After Appropriations 583,398,420, ,189,867,350 Net Income 265,593,794, ,593,794,531 Increase or Decrease in Gains on Valuation of Equity Method Securities -10,351,353,515-10,351,353,515 Decrease or Increase in Losses on Valuation of Equity Method Securities -3,657,812,441-3,657,812,441 Decrease or Increase in Retain 650,289, ,289,039 Increase in Gains on Valuation of Available for Sale Securities 58,101,619,290 58,101,619,290 Decrease in Losses on Valuatio Increase of Other Capital Adju -916,518, ,518, (end) 18,750,000, ,618,863, ,518,554 96,515,036, ,642,504,553 1,117,609,885,700

Balance Sheet. 6th Fiscal Year (as of Dec ) 5th Fiscal Year (as of Dec )

Balance Sheet. 6th Fiscal Year (as of Dec ) 5th Fiscal Year (as of Dec ) Balance Sheet 6th Fiscal Year (as of Dec. 31 2006) 5th Fiscal Year (as of Dec. 31 2005) 6th year 5th year ASSETS I. CURRENT ASSETS 501,121,703,544 514,731,203,929 (1) Quick assets 400,439,958,565 446,840,327,827