Korean Airlines Co.,Ltd. (KRX:003490)
South Korea flag South Korea · Delayed Price · Currency is KRW
22,800
0.00 (0.00%)
At close: Jun 5, 2025, 3:30 PM KST

Korean Airlines Cash Flow Statement

Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
1,227,0521,317,2621,061,1651,728,363577,684-211,545
Upgrade
Depreciation & Amortization
2,089,4931,796,0301,722,8961,649,7361,695,3651,969,119
Upgrade
Loss (Gain) From Sale of Assets
-153,794-110,20413,452-158,501-33,02225,746
Upgrade
Asset Writedown & Restructuring Costs
--10,390-252.06275,439641,802
Upgrade
Loss (Gain) From Sale of Investments
-1,212-11,61112,545121,082-143,049-241.73
Upgrade
Loss (Gain) on Equity Investments
-4,475---172.1328.89856.91
Upgrade
Provision & Write-off of Bad Debts
841.17387.12371.88263.34-116.152,032
Upgrade
Other Operating Activities
1,197,0321,155,536302,5751,213,1271,094,114-110,886
Upgrade
Change in Accounts Receivable
146,992-54,24816,05027,196-268,19322,561
Upgrade
Change in Inventory
-180,647-99,316-117,623-124,333-37,65978,738
Upgrade
Change in Accounts Payable
-126,374-64,697-17,468119,35452,236-110,925
Upgrade
Change in Unearned Revenue
175,377172,967-14,768-1,33197,736210,694
Upgrade
Change in Other Net Operating Assets
123,495456,8101,102,878997,888203,632-1,141,247
Upgrade
Operating Cash Flow
4,493,7804,558,9154,092,4655,572,4223,514,1961,376,704
Upgrade
Operating Cash Flow Growth
14.57%11.40%-26.56%58.57%155.26%-39.83%
Upgrade
Capital Expenditures
-3,058,374-2,894,100-1,908,520-761,763-342,965-611,030
Upgrade
Sale of Property, Plant & Equipment
7,13016,4077,43636,53838,90739,732
Upgrade
Cash Acquisitions
-21,632-21,632--509,2286,821941,696
Upgrade
Sale (Purchase) of Intangibles
-10,968-12,243-8,395-1,555-5,197-5,383
Upgrade
Investment in Securities
2,223,1031,487,266-615,878-1,994,612-2,413,409-171,201
Upgrade
Other Investing Activities
680,743529,885113,282205,678191,257-284,023
Upgrade
Investing Cash Flow
-152,420-870,653-2,409,934-2,975,899-2,444,827-2,716
Upgrade
Short-Term Debt Issued
-37,202107,223--1,029,866
Upgrade
Long-Term Debt Issued
-2,215,4351,450,7702,696,2521,313,8432,251,748
Upgrade
Total Debt Issued
3,288,6352,252,6371,557,9932,696,2521,313,8433,281,613
Upgrade
Short-Term Debt Repaid
----220,639-215,605-
Upgrade
Long-Term Debt Repaid
--3,593,408-2,759,432-4,753,064-4,043,415-4,259,261
Upgrade
Total Debt Repaid
-4,948,223-3,593,408-2,759,432-4,973,703-4,259,020-4,259,261
Upgrade
Net Debt Issued (Repaid)
-1,659,588-1,340,771-1,201,439-2,277,450-2,945,177-977,648
Upgrade
Issuance of Common Stock
----2,553,5861,119,304
Upgrade
Common Dividends Paid
-278,229-278,229-282,064-4,560-18,177-60,995
Upgrade
Other Financing Activities
-623,085-543,529-601,742-416,018-801,450-938,810
Upgrade
Financing Cash Flow
-2,560,902-2,162,530-2,085,246-2,698,028-1,211,218-858,149
Upgrade
Foreign Exchange Rate Adjustments
110,87567,105-31,398-30,22413,062-14,673
Upgrade
Miscellaneous Cash Flow Adjustments
0--3,255-402.6-2,853
Upgrade
Net Cash Flow
1,891,3341,592,837-434,113-128,475-129,191498,313
Upgrade
Free Cash Flow
1,435,4061,664,8152,183,9444,810,6593,171,231765,674
Upgrade
Free Cash Flow Growth
-15.88%-23.77%-54.60%51.70%314.18%-30.71%
Upgrade
Free Cash Flow Margin
7.15%9.32%13.55%34.13%35.17%10.06%
Upgrade
Free Cash Flow Per Share
3886.504507.655913.2413354.739285.814763.37
Upgrade
Cash Interest Paid
627,581545,257542,406397,792410,992540,815
Upgrade
Cash Income Tax Paid
491,821371,614947,653380,67714,6614,992
Upgrade
Levered Free Cash Flow
2,009,8572,340,7841,120,2634,061,9292,561,60169,941
Upgrade
Unlevered Free Cash Flow
2,378,7932,662,1341,452,3974,312,5222,805,935391,106
Upgrade
Change in Net Working Capital
-2,109,771-2,466,395-528,200-1,657,893-577,4591,028,440
Upgrade
Updated Mar 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.