CJ Logistics Corporation
KRX:000120.KS
80900 (KRW) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||
Net Income
| 242,876.055 | 196,821.784 | 158,279.696 | 142,623.241 | 50,889.855 | 66,600.069 | 38,887.844 | 68,210.131 | 63,217.46 | 59,451.74 | -60,061.094 | 69,571.921 | 80,994.345 | 67,874.549 | 5,292.433 | 143,582.88 | 73,484.189 |
Depreciation & Amortization
| 579,183.684 | 512,080.452 | 476,192.01 | 481,849.485 | 432,204.019 | 213,692.396 | 161,347.566 | 144,979.223 | 125,142.339 | 123,517.417 | 87,155.646 | 72,031.348 | 74,333.161 | 111,630.311 | 274,865.151 | 113,854.381 | 84,055.801 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -52,359.401 | -152,898.486 | -355,611.893 | -103,167.307 | 286,105.858 | -253,992.565 | -52,999.889 | -73,827.811 | -74,310.527 | 28,970.119 | -143,656.191 | -111,156.676 | -38,416.554 | -81,063.953 | -98,550.614 | -286,855.979 | -83,898.203 |
Accounts Receivables
| 495.071 | -48,506.404 | -203,530.218 | -32,095.737 | -160,309.081 | -58,822.829 | -238,109.51 | 137,780.548 | -11,121.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 11,340.238 | -16,002.52 | -814.082 | 2,150.274 | -290.281 | -783.794 | -87.56 | -421.448 | 393.397 | 7,738.289 | -2,640.639 | 981.5 | -1,421.838 | -2,158.266 | 1,594.261 | -497.586 | 27.569 |
Accounts Payables
| 34,759.208 | 4,145.295 | 58,499.176 | 31,163.762 | 72,244.933 | -8,933.273 | 84,836.489 | -15,207.737 | 67,459.662 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -98,953.918 | -92,534.857 | -209,766.769 | -104,385.606 | 374,460.287 | -253,208.771 | -52,912.33 | -73,406.362 | -74,703.923 | 21,231.83 | -141,015.552 | -112,138.175 | -36,994.716 | -78,905.687 | -100,144.875 | -286,358.393 | -83,925.772 |
Other Non Cash Items
| 43,199.335 | 66,935.33 | 65,283.461 | 51,042.225 | 80,029.273 | 35,614.316 | 99,177.82 | 69,043.129 | 57,824.892 | 47,864.436 | 23,985.724 | 86,471.925 | -5,711.529 | 18,593.265 | 175,604.343 | 25,824.479 | -5,061.412 |
Operating Cash Flow
| 812,899.672 | 622,939.08 | 344,143.274 | 572,347.644 | 849,229.006 | 61,914.216 | 246,413.341 | 208,404.672 | 171,874.165 | 259,803.712 | -92,575.916 | 116,918.518 | 111,199.423 | 117,034.172 | 357,211.313 | -3,594.239 | 68,580.375 |
Investing Activities: | |||||||||||||||||
Investments In Property Plant And Equipment
| -257,110.896 | -305,113.056 | -261,356.258 | -337,438.352 | -434,481.207 | -558,868.894 | -523,847.88 | -243,312.731 | -106,133.178 | -98,428.38 | -254,589.707 | -259,036.952 | -261,663.39 | -233,064.355 | -579,221.705 | -381,753.816 | -190,401.156 |
Acquisitions Net
| 0 | -10,248.278 | 661,556.85 | -60,718.974 | -4,811.694 | -311,386.815 | -124,804.057 | -532,229.453 | 5,390.153 | -39,016.616 | -7,139.956 | -1,485.757 | -129.589 | 205,970.568 | -443,865.405 | -240,734.273 | -53,306.924 |
Purchases Of Investments
| -303,882.04 | -469,168.26 | -126,412.569 | -83,892.182 | -112,373.5 | -267,986.587 | -86,039.908 | -5,898.787 | -85,320.437 | -12,661.337 | -20,666.015 | -14,240.449 | -16,122.331 | -72,997.162 | -1,602,694.492 | -3,937,771.771 | -74,051.309 |
Sales Maturities Of Investments
| 491,963.317 | 179,772.616 | 53,998.206 | 44,857.385 | 141,031.031 | 267,108.548 | 83,551.244 | 8,295.781 | 84,577.38 | 22,576.527 | 87,204.602 | 40,463.033 | 12,270.022 | 80,639.681 | 4,565,849.153 | 832,339.915 | 55,307.064 |
Other Investing Activites
| -11,021.196 | 37,896.179 | 38,623.309 | 121,352.597 | 91,911.434 | 27,640.821 | -38,462.821 | 67,684.244 | 15,104.267 | 60,161.45 | 66,566.328 | 15,260.969 | 344,441.807 | 15,791.612 | 122,382.241 | 34,034.145 | 171,733.079 |
Investing Cash Flow
| -80,050.816 | -566,860.798 | 366,409.538 | -315,839.526 | -318,723.936 | -843,492.927 | -689,603.421 | -705,460.945 | -86,381.816 | -67,368.357 | -128,624.748 | -219,039.156 | 78,796.519 | -3,659.656 | 2,062,449.792 | -3,693,885.8 | -90,719.246 |
Financing Activities: | |||||||||||||||||
Debt Repayment
| -781,304.37 | 574,832.809 | -538,426.369 | -68,105.209 | -999,766.701 | 618,582.229 | 456,878.874 | 355,880.844 | -122,353.263 | -152,745.407 | 209,670.94 | 27,177.827 | -57,597.054 | -58,900.886 | 636,796.395 | -49,657.186 | 8,292.778 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 348,949.48 | 199,124.48 | 3.393 | 1.497 | 27,341.633 | 421.285 | 673.758 | 0 | 0 | 12,189.712 | 380,102.509 | 4,107,540.148 | 0 |
Common Stock Repurchased
| -200,000 | 0 | 0 | 0 | -348,949.48 | -49,927.644 | 0 | 0 | 0 | 0 | -16,558 | 0 | 0 | 0 | -3,324,671.252 | 0 | 0 |
Dividends Paid
| -42,425.484 | -6,181.599 | -23,700 | -25,668.863 | -20,837.868 | -4,051.341 | -709.927 | -355.98 | 0 | 0 | 0 | 0 | 0 | -5,596.48 | -8,551.155 | -5,908.941 | 0 |
Other Financing Activities
| -231,939.683 | -254,548.899 | -315,075.475 | -241.522 | 526,903.588 | 162,208.389 | 306.378 | 187,703.618 | -5,764.749 | -26,988.422 | -32,393.966 | -4,883.959 | -1,036.382 | 0 | 0 | -312,184.054 | 335.712 |
Financing Cash Flow
| -1,055,669.537 | 290,402.311 | -877,201.845 | -94,015.594 | -472,630.308 | 778,474.278 | 456,478.719 | 543,229.979 | -100,776.38 | -179,312.544 | 173,876.409 | 22,293.867 | -58,633.435 | -52,307.654 | -2,316,323.503 | 3,739,789.967 | 8,628.49 |
Other Information: | |||||||||||||||||
Effect Of Forex Changes On Cash
| 6,341.757 | 6,931.848 | 8,529.448 | 4,218.752 | -299.512 | 12,141.286 | 2,301.926 | -7,557.788 | 143.416 | 719.412 | -2,876.832 | 713.541 | 225.533 | 254.89 | 107.944 | 534.144 | 5,517.485 |
Net Change In Cash
| -292,778.924 | 353,412.441 | -158,119.585 | 166,711.277 | 57,575.25 | 9,036.852 | 15,590.564 | 38,615.92 | -15,140.615 | 13,842.224 | -50,201.087 | -79,113.229 | 131,588.039 | 61,850.403 | -30,915.602 | 9,957.482 | -7,992.896 |
Cash At End Of Period
| 290,135.225 | 582,914.149 | 229,501.708 | 387,621.294 | 220,910.017 | 163,334.767 | 154,297.915 | 138,707.35 | 100,091.431 | 115,232.045 | 101,445.506 | 151,646.593 | 230,759.822 | 84,152.705 | 22,302.302 | 53,217.904 | 43,260.422 |