Daewoo Shipbuilding & Marine Engineering Co., Ltd.

KRX:042660.KS

31600 (KRW) • At close September 19, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) KRW.

20232022202120202019201820172016201520142013201220112010200920082007
Operating Activities:
Net Income 136,045.069-1,744,778.448-1,699,829.4386,572.614-46,485.191320,051.707645,758.363-2,789,487.511-3,306,676.259-863,069.644-683,400.953175,852.723648,254.981757,771.144546,872.049119,719.999279,475.804
Depreciation & Amortization 146,004130,496123,965129,710164,185135,556152,407204,641240,711255,883260,306258,591236,457251,498.568219,695.853183,451150,027.717
Deferred Income Tax 0000000000000000104,118.861
Stock Based Compensation 00000000000000005,377.822
Change In Working Capital -1,098,948.28439,058.143760,498-1,108,1712,036,532-113,123-2,987,955156,5391,621,135-45,601-1,239,464-1,695,339-1,531,365.945-1,334,628.643-2,214,428.045-940,302.7921,402,845.072
Accounts Receivables 57,277-1,223,281569,986-254,170144,225-119,762-306,847480,143000000000
Inventory -803,327-671,625-289,57697,885130,573-74,146317,522906,267235,103-853,780-67,147-374,296-44,085489,827.741754,612.783-647,345.287-419,440.047
Accounts Payables 259,801151,7471,006-100,145-156,110-38,446-767,095-724,499000000000
Other Working Capital -612,699.2841,782,217.143479,082-851,7411,917,844-38,977-3,305,477-749,7281,386,032808,179-1,172,317-1,321,043-1,487,280.945-1,824,456.384-2,969,040.828-292,957.5051,822,285.119
Other Non Cash Items -1,037,502.258509,791.6791,301,153.339433,420.891387,895.245382,656.2891,169,890.3331,897,300.897601,830.25192,560.201464,649.384264,840.989648,912.758241,525.537-71,747.164370,677.971,018.789
Operating Cash Flow -1,854,401.473-1,065,432.626485,786.909-458,467.4952,542,127.054725,140.996-1,019,899.304-531,006.614-843,000.008-560,227.443-1,197,909.569-996,054.2882,258.794-83,833.394-1,519,607.307-266,453.8231,942,864.065
Investing Activities:
Investments In Property Plant And Equipment -134,004.613-121,914.874-100,275.342-189,860.941-157,000.03-152,459.678-116,424.799-126,263.626-195,925.931-415,729.603-282,547.459-356,251.111-480,673.914-305,716.152-1,184,814.38-1,136,723.182-343,506.32
Acquisitions Net -10,853.073165,674.32550,234.5561,727.329,742.195-25,735.426-68,815.3369,984.04439,203.693-5,20829,473.1494,404.7689,875.303-2,010.055-69,375.469-84,594.532-102,317.891
Purchases Of Investments -417,518.849-1,260,512.815-59,807.407-846,174.424-751,350.325-55,730.491-125,949.225-415,617.499-10,122.504-12,900.11-29,926.574-153,367.229-109,157.977-174,291.77-792,388.091-1,536,816.733-2,669,546.534
Sales Maturities Of Investments 720,087.4021,297,682.398108,300.1911,221,520.484384,044.874116,092.61664,037.97824,584.80752,247.314120,723.09453,981.81281,940.20859,051.395258,880.1891,447,867.2342,348,091.9621,797,034.75
Other Investing Activites 38,995.4837,045.092102,874.457-49,378.38330,014.666104,612.313269,875.401224,627.895286,713.527113,948.63371,978.8519,863.595-90,858.211-244,018.048471,286.153151,724.45576,338.173
Investing Cash Flow 196,706.34987,974.127101,326.455137,834.056-484,548.62-13,220.66622,724.02-282,684.378172,116.099-199,165.987-157,040.222-413,409.769-611,763.404-467,155.836-127,424.553-258,318.03-1,241,997.822
Financing Activities:
Debt Repayment -551,627-201,980.618-185,048.946-216,992.186-387,850.559-606,048.647-704,519.983-4,410,869.376-1,602,651.065-1,170,400.162-1,574,196.704-1,020,125.838-213,444.747-314,108.614-536,582.944-267,121.121-139,634.043
Common Stock Issued 3,477,745.23500-31.2070000427,906.789000000036,875.644
Common Stock Repurchased 000000002,976,891.5140000000230,715.375
Dividends Paid 00000000-29,066.093-57,423.166-48,165.464-96,590.181-95,843.669-94,735.96-95,086.557-80,344.927-47,261.722
Other Financing Activities -29,261.30672,200.13528,035.638-91,040.027-7,250.53340,156.4761,692,409.0614,209,987.475-173.9611,748,572.2013,084,883.3712,252,498.207846,833.992652,976.6572,578,148.207431,056.1266,820.726
Financing Cash Flow 2,896,856.929-129,780.483-157,013.308-308,063.421-395,101.092-565,892.171987,889.078-200,881.9011,772,907.183520,748.8731,462,521.2031,135,782.188537,545.575244,132.0831,946,478.70683,590.07887,515.98
Other Information:
Effect Of Forex Changes On Cash -3,157.41-11,979.3495,280.37-39,982.703-1,428.188-633.976-9,185.8682,909.393-4,875.269-5,501.5978,649.57-1,280.948-701.409-5,383.3622,385.5434,704.501461.806
Net Change In Cash 1,139,586.395-1,119,218.331435,380.427-668,679.5631,661,049.154145,394.183-18,472.074-1,011,663.51,097,148.004-244,146.154116,220.981-274,962.817-72,660.443-310,633.679301,832.389-436,477.274788,844.029
Cash At End Of Period 1,799,307.749659,721.3541,778,939.6851,343,559.2582,012,238.822351,189.668205,795.485224,267.5591,235,931.059138,783.055382,929.209266,708.227541,671.044612,174.776922,808.455620,976.0661,057,453.34