KG Dongbu Steel Co.,Ltd. (KRX:016380)
South Korea
· Delayed Price · Currency is KRW 6,240.00
+20.00 (0.32%)
At close: Jun 5, 2025, 3:30 PM KST
KG Dongbu Steel Cash Flow Statement
Financials in millions KRW. Fiscal year is January - December.
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 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 175,820 | 133,373 | 234,352 | 536,001 | 190,951 | 66,811 | Upgrade
|
| Depreciation & Amortization | 46,291 | 44,790 | 45,588 | 42,441 | 61,504 | 58,151 | Upgrade
|
| Loss (Gain) From Sale of Assets | -65,136 | -65,182 | -3,562 | 5,339 | 2,990 | -6,924 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | -112,743 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 34,197 | 71,823 | -70,538 | -897 | -8 | -192 | Upgrade
|
| Provision & Write-off of Bad Debts | 91 | 100 | -2,674 | -758 | 40 | 2,620 | Upgrade
|
| Other Operating Activities | 93,417 | 87,965 | 151,388 | -153,914 | 107,430 | 49,761 | Upgrade
|
| Change in Accounts Receivable | 29,103 | 30,265 | 16,261 | 26,096 | -102,359 | -14,445 | Upgrade
|
| Change in Inventory | 34,449 | 16,283 | -6,697 | 196,974 | -351,789 | -5,426 | Upgrade
|
| Change in Accounts Payable | -44,721 | -48,775 | 9,601 | -19,627 | 37,560 | 2,203 | Upgrade
|
| Change in Other Net Operating Assets | 6,375 | -21,365 | 53.57 | -40,209 | 6,481 | -22,514 | Upgrade
|
| Operating Cash Flow | 309,886 | 249,277 | 373,773 | 478,703 | -47,201 | 130,046 | Upgrade
|
| Operating Cash Flow Growth | -6.33% | -33.31% | -21.92% | - | - | - | Upgrade
|
| Capital Expenditures | -69,476 | -69,180 | -44,751 | -66,666 | -68,933 | -65,078 | Upgrade
|
| Sale of Property, Plant & Equipment | 10,068 | 36,786 | 7,053 | 42,895 | 2.8 | 56.45 | Upgrade
|
| Cash Acquisitions | - | - | -9,439 | - | - | -1,300 | Upgrade
|
| Divestitures | - | 2,125 | - | 910 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -226.88 | -428.67 | -2,531 | -5,057 | -256.9 | -38.93 | Upgrade
|
| Investment in Securities | -160,345 | -101,271 | -61,001 | -216,922 | -23,859 | 25,203 | Upgrade
|
| Other Investing Activities | 1,661 | 11,839 | -55,400 | -72,649 | 544.37 | 69,541 | Upgrade
|
| Investing Cash Flow | -218,319 | -120,128 | -166,070 | -317,490 | -92,502 | 28,383 | Upgrade
|
| Short-Term Debt Issued | - | 12,194 | - | - | 236,075 | - | Upgrade
|
| Long-Term Debt Issued | - | 209.8 | - | 22,868 | - | - | Upgrade
|
| Total Debt Issued | 12,404 | 12,404 | - | 22,868 | 236,075 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | -97,800 | -100,149 | - | -154,468 | Upgrade
|
| Long-Term Debt Repaid | - | -44,009 | -27,493 | -43,392 | -18,734 | -21,059 | Upgrade
|
| Total Debt Repaid | -48,171 | -44,009 | -125,292 | -143,540 | -18,734 | -175,527 | Upgrade
|
| Net Debt Issued (Repaid) | -35,767 | -31,604 | -125,292 | -120,673 | 217,340 | -175,527 | Upgrade
|
| Repurchase of Common Stock | -19,887 | -14,463 | -9.1 | - | - | - | Upgrade
|
| Common Dividends Paid | -20,014 | -20,076 | -15,011 | -10,008 | -10,008 | - | Upgrade
|
| Other Financing Activities | -29,498 | -29,628 | -31,366 | -26,531 | -20,832 | -25,832 | Upgrade
|
| Financing Cash Flow | -105,165 | -95,772 | -171,678 | -157,212 | 186,500 | -201,359 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1,485 | 1,756 | 447.42 | 1,964 | 832.71 | -216.03 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | - | - | - | - | - | Upgrade
|
| Net Cash Flow | -12,112 | 35,133 | 36,472 | 5,965 | 47,630 | -43,147 | Upgrade
|
| Free Cash Flow | 240,410 | 180,097 | 329,021 | 412,037 | -116,134 | 64,968 | Upgrade
|
| Free Cash Flow Growth | -14.56% | -45.26% | -20.15% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 7.30% | 5.46% | 9.59% | 10.79% | -3.46% | 2.77% | Upgrade
|
| Free Cash Flow Per Share | 2425.15 | 1806.23 | 3288.40 | 4118.11 | -1160.70 | 649.32 | Upgrade
|
| Cash Interest Paid | 29,638 | 29,628 | 31,366 | 26,531 | 20,832 | 25,832 | Upgrade
|
| Cash Income Tax Paid | 18,097 | 14,230 | -15,447 | 72,201 | 13,651 | 1,071 | Upgrade
|
| Levered Free Cash Flow | 99,033 | 85,935 | 167,387 | 294,874 | -173,804 | 34,402 | Upgrade
|
| Unlevered Free Cash Flow | 127,563 | 114,396 | 197,805 | 322,432 | -149,983 | 60,372 | Upgrade
|
| Change in Net Working Capital | -14,063 | -10,455 | -24,243 | -138,995 | 327,866 | 1,899 | Upgrade
|
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.