MIRA INFORM REPORT

 

 

Report Date :

26.06.2013

 

IDENTIFICATION DETAILS

 

Name :

HANWHA CORP 

 

 

Registered Office :

24F, Hanhwa Bldg., 1, Janggyo-Dong, Jung-Gu, Seoul, 100797

 

 

Country :

South Korea

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

28.10.1952

 

 

Legal Form :

Public Subsidiary Company

 

 

Line of Business :

Subject is engages in the export, import and domestic sale of oil products, including petroleum and petroleum products; metal products, including nonferrous metal products and steel products, as well as machinery, synthetic resin products, concentrated commodities and others.

 

 

No. of Employees :

3837

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory 

Payment Behaviour :

No  Complaints 

Litigation :

Clear 

 

NOTES:

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – March 31st 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

South korea

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

South Korea - ECONOMIC OVERVIEW

 

South Korea over the past four decades has demonstrated incredible growth and global integration to become a high-tech industrialized economy. In the 1960s, GDP per capita was comparable with levels in the poorer countries of Africa and Asia. In 2004, South Korea joined the trillion dollar club of world economies, and is currently the world's 12th largest economy. Initially, a system of close government and business ties, including directed credit and import restrictions, made this success possible. The government promoted the import of raw materials and technology at the expense of consumer goods, and encouraged savings and investment over consumption. The Asian financial crisis of 1997-98 exposed longstanding weaknesses in South Korea's development model including high debt/equity ratios and massive short-term foreign borrowing. GDP plunged by 6.9% in 1998, and then recovered by 9% in 1999-2000. Korea adopted numerous economic reforms following the crisis, including greater openness to foreign investment and imports. Growth moderated to about 4% annually between 2003 and 2007. Korea's export focused economy was hit hard by the 2008 global economic downturn, but quickly rebounded in subsequent years, reaching 6.3% growth in 2010. The US-South Korea Free Trade Agreement was ratified by both governments in 2011 and went into effect in March 2012. Throughout 2012 the economy experienced sluggish growth because of market slowdowns in the United States, China, and the Eurozone. The incoming administration in 2013, following the December 2012 presidential election, is likely to face the challenges of balancing heavy reliance on exports with developing domestic-oriented sectors, such as services. The South Korean economy's long term challenges include a rapidly aging population, inflexible labor market, and heavy reliance on exports - which comprise half of GDP.

 

Source : CIA

 


Company name & address

 

Hanwha Corp

24F

Hanhwa Bldg.,, 1, Janggyo-Dong, Jung-Gu

Seoul, 100797

Korea, Republic of

Tel:       82-2-7291114

Fax:      82-2-7291762

 

           

Synthesis

 

Employees:                  3,837

Company Type:            Public Subsidiary

Corporate Family:          46 Companies

Ultimate Parent:             Hanwha Group

Traded:                         Korea Stock Exchange:  000880

Incorporation Date:         28-Oct-1952

Auditor:                        PricewaterhouseCoopers LLP    

Financials in:                 USD (Millions)

Fiscal Year End:                        31-Dec-2012

Reporting Currency:       South Korean Won

Annual Sales:               10,208.3  1

Net Income:                  275.3

Total Assets:                 14,877.5  2

Market Value:               2,190.0 (16-May-2013)

 

Business Description   

 

Hanwha Corporation is a Korea-based company engaged in the trading and manufacturing business. Its trading business engages in the export, import and domestic sale of oil products, including petroleum and petroleum products; metal products, including nonferrous metal products and steel products, as well as machinery, synthetic resin products, concentrated commodities and others. Its manufacturing business engages in the manufacture of industrial explosives, defense products, aircraft and ship parts and inflators. For the fiscal year ended 31 December 2012, Hanwha Corp revenues decreased 6% to W11.503T. Net income applicable to common stockholders increased from W133.58B to W308.02B. Revenues reflect Trade segment decrease of 23% to W5.426T, Equipment/Manufactures segment decrease of 10% to W362.17B, Others segment decrease of 16% to W85.63B, Asia segment decrease of 42% to W1.941T, United States segment decrease of 2% to W34.62B.

 

Industry             

Industry            Oil and Gas Operations

ANZSIC 2006:    3321 - Petroleum Product Wholesaling

NACE 2002:      5151 - Wholesale of solid, liquid and gaseous fuels and related products

NAICS 2002:     42472 - Petroleum and Petroleum Products Wholesalers (except Bulk Stations & Terminals)

UK SIC 2003:    51511 - Wholesale of petroleum and petroleum products

UK SIC 2007:    46711 - Wholesale of petroleum and petroleum products

US SIC 1987:    5172 - Petroleum and Petroleum Products Wholesalers, Except Bulk Stations and Terminals

 

           

Key Executives   

 

Name

Title

Seung Yeon Kim

Chairman of the Board, Co-Chief Executive Officer

Chung Beom Kim

Vice President

Kyung-seb Shim

CEO & President-Explosives Division

Seong Wuk Cho

Director

Yang Su Choi

Managing Director

 

 

Significant Developments  

 

 

Topic

#*

Most Recent Headline

Date

Mergers & Acquisitions

1

Hanwha Corp Signs Deal To Buy Q-Cells SE-Reuters

26-Aug-2012

Dividends

1

Hanwha Corp Declares Annual Cash Dividend for FY 2012

27-Feb-2013

 

* number of significant developments within the last 12 months     

 

Financial Summary       

 

As of 31-Dec-2012

Key Ratios

Company

Industry

Current Ratio (MRQ)

0.90

2.15

Quick Ratio (MRQ)

0.66

1.45

Debt to Equity (MRQ)

0.94

0.55

Sales 5 Year Growth

-12.67

7.30

Net Profit Margin (TTM) %

2.77

13.42

Return on Assets (TTM) %

2.06

11.38

Return on Equity (TTM) %

6.37

25.06

 

 

Stock Snapshot  

 

 

Traded: Korea Stock Exchange: 000880

 

As of 16-May-2013

   Financials in: KRW

Recent Price

32,550.00

 

EPS

4,458.98

52 Week High

36,000.00

 

Price/Sales

0.21

52 Week Low

25,850.00

 

Dividend Rate

450.00

Avg. Volume (mil)

0.15

 

Price/Earnings

7.67

Market Value (mil)

2,445,826.00

 

Price/Book

0.45

 

 

 

Beta

1.74

 

Price % Change

Rel S&P 500%

4 Week

6.03%

1.40%

13 Week

-1.51%

-1.86%

52 Week

19.67%

10.86%

Year to Date

-4.82%

-4.33%

 

 

 

 

1 - Profit & Loss Item Exchange Rate: USD 1 = KRW 1126.849 
2 - Balance Sheet Item Exchange Rate: USD 1 = KRW 1066.4

 

 

Corporate Overview

 

Location

24F

Hanhwa Bldg.,, 1, Janggyo-Dong, Jung-Gu

Seoul, 100797

Korea, Republic of

Tel:       82-2-7291114

Fax:      82-2-7291762

           

Quote Symbol - Exchange

000880 - Korea Stock Exchange

Sales KRW(mil):            11,503,206.0

Assets KRW(mil):          15,865,392.0

Employees:                   3,837

Fiscal Year End:            31-Dec-2012

Industry:                        Oil and Gas Operations

Incorporation Date:         28-Oct-1952

Company Type  :           Public Subsidiary

Quoted Status:              Quoted

 

Co-Chief Executive Officer, Director:

Jae Hong Park

 

Industry Codes

 

ANZSIC 2006 Codes:

3321     -          Petroleum Product Wholesaling

3323     -          Industrial and Agricultural Chemical Product Wholesaling

1813     -          Basic Inorganic Chemical Manufacturing

6411     -          Financial Asset Broking Services

2394     -          Aircraft Manufacturing and Repair Services

1892     -          Explosive Manufacturing

3322     -          Metal and Mineral Wholesaling

 

NACE 2002 Codes:

5151     -          Wholesale of solid, liquid and gaseous fuels and related products

5155     -          Wholesale of chemical products

3530     -          Manufacture of aircraft and spacecraft

2461     -          Manufacture of explosives

2413     -          Manufacture of other inorganic basic chemicals

6712     -          Security broking and fund management

5152     -          Wholesale of metals and ores

 

NAICS 2002 Codes:

42472   -          Petroleum and Petroleum Products Wholesalers (except Bulk Stations & Terminals)

325920  -          Explosives Manufacturing

336413  -          Other Aircraft Part and Auxiliary Equipment Manufacturing

423510  -          Metal Service Centers and Other Metal Merchant Wholesalers

523140  -          Commodity Contracts Brokerage

424690  -          Other Chemical and Allied Products Merchant Wholesalers

325188  -          All Other Basic Inorganic Chemical Manufacturing

 

US SIC 1987:

5172     -          Petroleum and Petroleum Products Wholesalers, Except Bulk Stations and Terminals

5169     -          Chemicals and Allied Products, Not Elsewhere Classified

3728     -          Aircraft Parts and Auxiliary Equipment, Not Elsewhere Classified

2819     -          Industrial Inorganic Chemicals, Not Elsewhere Classified

5051     -          Metals Service Centers and Offices

2892     -          Explosives

6221     -          Commodity Contracts Brokers and Dealers

 

UK SIC 2003:

51511   -          Wholesale of petroleum and petroleum products

3530     -          Manufacture of aircraft and spacecraft

6712     -          Security broking and fund management

2413     -          Manufacture of other inorganic basic chemicals

2461     -          Manufacture of explosives

5155     -          Wholesale of chemical products

5152     -          Wholesale of metals and ores

 

UK SIC 2007:

46711   -          Wholesale of petroleum and petroleum products

4672     -          Wholesale of metals and metal ores

2051     -          Manufacture of explosives

4675     -          Wholesale of chemical products

2013     -          Manufacture of other inorganic basic chemicals

6612     -          Security and commodity contracts brokerage

3030     -          Manufacture of air and spacecraft and related machinery

 


Business Description

Hanwha Corporation is a Korea-based company engaged in the trading and manufacturing business. Its trading business engages in the export, import and domestic sale of oil products, including petroleum and petroleum products; metal products, including nonferrous metal products and steel products, as well as machinery, synthetic resin products, concentrated commodities and others. Its manufacturing business engages in the manufacture of industrial explosives, defense products, aircraft and ship parts and inflators. For the fiscal year ended 31 December 2012, Hanwha Corp revenues decreased 6% to W11.503T. Net income applicable to common stockholders increased from W133.58B to W308.02B. Revenues reflect Trade segment decrease of 23% to W5.426T, Equipment/Manufactures segment decrease of 10% to W362.17B, Others segment decrease of 16% to W85.63B, Asia segment decrease of 42% to W1.941T, United States segment decrease of 2% to W34.62B.

 

More Business Descriptions

Holding company of a group involved in the manufacture of chemical products principally industrial explosives and defence components including inflators

 

Explosives & Guided Weapons Mfr; Food & Industrial Raw Materials Wholesale Trading Services

 

Hanwha Corporation (Hanwha) is a chemical company, based in South Korea. The company produces industrial explosives and related products which are used in defense and aerospace. The company’s products include explosives, rockets and grenades, fuses, under sea equipments, fireworks, petroleum products, aerospace products, and livestock. Hanwha operates through its subsidiaries located in China, Japan, Asia, Europe, and the US. Hanwha Corporation operates through its subsidiaries of Hanwha Group, which was founded in 1952.The company operates through its segments namely, Explosives and Trade.Hanwha’s Explosive segment consists of Explosive Business and Defense Business.Explosives Business includes Commercial Explosives, Explosives Application, Inflators, Fireworks Business, Chemicals, and Fire Suppression.Commercial Explosives includes Explosive Products which have blasting efficiency, safety, waterproofing, and freeze resistance. It also includes Blasting Accessories is to use required blasting accessories provides precision delay time in the blasting industry. Explosives Application includes Explosion Welding and Explosives Demolition.Explosion Welding is a technology for welding different metals, welded metal together use of impact energy generated by the explosion of explosives.Explosives Demolition compares to existing mechanical demolition methods.Chemicals produced by the company include Nitric Acid Products, Ammonia, and Liquid Ammonia.Nitric Acid is used for polyurethanes, ammonium nitrate, concentrated nitric acid, and etc. Ammonia is a raw material of fertilizers, caprolactam, nitric acid, refrigerants, and etc. Defense Business of the company includes manufacturing of munitions, underwater equipment, and satellite vehicles. It also manufactures and markets defense related products that include precision firearms, ammunition, guided weapons, and submarine equipment. The company designs, develops, and manufactures hydraulic and fuel system for aircraft, flight control actuators, and launch vehicle for the aerospace sector. Its manufacturing facilities are located in Yeosu, Daejeon, Boeun, Gumi, and Cheonan.Trade segment of the company provides jet fuel, fuel oil, asphalt, and gas oil. It provides petrochemical raw materials such as olefin, chloro alkali derivatives, oxo alcohol, butanol, plastic derivatives, and cyclchexznono. The division also provides transportation equipment, metals, steel, stainless steel, bearings, non-ferrous products, fluid power systems, automatic machinery and automation products, and pneumatic components. The company also provides solar business team which provides PV package to customers. It has the distribution channels located at Australia and the US.Olefin and Feedstock team has two functional sections. The naphtha section is responsible for serving raw materials to the petrochemical industry, the olefin section is responsible for raw materials for synthetic resins such as ethylene and propylene, and raw C5 section trades in gasoline blending and synthetic resins market.The company’s general merchandise business includes artificial marble, flooring, processed goods, advertisement products, agricultural and livestock products, and papers. The business development area of the company invests in the development of overseas mineral resources, new renewable energy industries, and IT businesses. These investments are used in profitability of overseas oil and gas fields and overseas mineral resources, such as uranium and coal. The company operates through its subsidiaries includes Hanwha (H.K.) Co., Ltd., Hanwha International (Shanghai) Co., Ltd., Hanwha Yanhu Chemical Co., Ltd., Hanwha Japan Co., Ltd., Hanwha International (S) Pte Ltd., Hanwha Europe GmbH, Hanwha International LLC and Universal Bearings LLC.

 

Hanwha Corporation (Hanwha) is an explosives manufacturer, based in Korea. The company operates through the production sector of industrial explosives and related products for its clients across various nations. Its explosives division involved in making commercial explosives, technologically advanced defense industry products and aerospace products, and the Trade Division, which, by using the company's vast global network, deals with a variety of products, including petroleum, metals, and other goods. The company operates through its subsidiaries across various nations that include China, Japan, Asia, Europe, and the US. Hanwha is the parent company of Hanwha Group.Hanwha has its headquartered located in Seoul, Korea.The company reported revenues of (Won) KRW 12,185,910.71 million during the fiscal year ended December 2011, a decrease of 15.80% from 2010. The operating profit of the company was KRW 313,591.62 million during the fiscal year 2011, a decrease of 32.36% from 2010. The net profit of the company was KRW 134,527.15 million during the fiscal year 2011, a decrease of 88.29% from 2010.

 

Explosives Manufacturing

 

Financial Data

Financials in:

KRW(mil)

 

Revenue:

11,503,206.0

Net Income:

310,182.2

Assets:

15,865,392.0

Long Term Debt:

2,122,306.0

 

Total Liabilities:

10,887,599.0

 

Working Capital:

4,093.1

 

 

 

Date of Financial Data:

31-Dec-2012

 

1 Year Growth

-5.6%

130.6%

5.6%

 

Market Data

Quote Symbol:

000880

Exchange:

Korea Stock Exchange

Currency:

KRW

Stock Price:

32,550.0

Stock Price Date:

05-16-2013

52 Week Price Change %:

19.7

Market Value (mil):

2,445,826,048.0

 

SEDOL:

6496755

ISIN:

KR7000880005

 

Equity and Dept Distribution:

Financials are Consolidated('96-'07). FY'05 is RES.

 

 

Subsidiaries

Company

Percentage Owned

Country

Hanwha (H.K.) Co Ltd

 

HONG KONG SAR

Hanwha International (Shanghai) Co.Ltd.

 

PEOPLE'S REPUBLIC OF CHINA

Hanwha Japan Co. Ltd.

 

JAPAN

Hanwha International (S) Pte Ltd.

 

SINGAPORE

Hanwha Europe GmbH

 

GERMANY

Hanwha International LLC.

 

USA

Universal Bearings LLC.

 

USA

Hanwha Internacional do Brasil

 

BRAZIL

Think Biotech (Cambodia) Co Ltd

 

CAMBODIA

Hanwha Chemical (Thailand) Co Ltd

 

THAILAND

Eagle Petroelum LLC

 

USA

Hanwha Corporation External Profit Company

 

SOUTH AFRICA

Hanwha E&C

100%

SOUTH KOREA

Hanwha TechM

100%

SOUTH KOREA

Hanwha Hotels & Resorts

50.62%

SOUTH KOREA

 

 

 

 

Shareholders

 

 

Major Shareholders

Seung Yon Kim (20.07%)

 

 

 

 

Key Corporate Relationships

Auditor:

PricewaterhouseCoopers LLP

 

Auditor:

PricewaterhouseCoopers LLP, KPMG Sanjong Accounting Corp

 

 

 

 

 

 

 

 

 

Corporate Family

Corporate Structure News:

 

Hanwha Group
Hanwha Corp

Hanwha Corp 
Total Corporate Family Members: 46 

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

Hanwha Group

Parent

Seoul

Korea, Republic of

Miscellaneous Financial Services

 

21,402

Hanwha Hotels & Resorts Co., Ltd.

Subsidiary

Seoul

Korea, Republic of

Hotels and Motels

599.0

5,960

Hanwha Corp

Subsidiary

Seoul

Korea, Republic of

Oil and Gas Operations

10,208.3

3,837

Hanwha Life Insurance Co Ltd

Subsidiary

Seoul

Korea, Republic of

Insurance (Life)

10,235.7

4,416

Korea Life Insurance Vietnam

Subsidiary

Ho Chi Minh City

Viet Nam

Insurance (Life)

 

21

Universal Bearings, Inc.

Subsidiary

Bremen, IN

United States

Miscellaneous Fabricated Products

18.9

280

Hanwha International Corp.

Subsidiary

Cranbury, NJ

United States

Business Services

 

20

Hanwha Europe GmbH

Subsidiary

Eschborn, Hessen

Germany

Chemical Manufacturing

241.4

17

Hanwha Japan Co., Ltd.

Subsidiary

Tokyo

Japan

Business Services

 

 

Hanwha Chemical Corp

Holding

Seoul

Korea, Republic of

Chemicals - Plastics and Rubber

6,178.5

2,402

Global PVQ SE

Subsidiary

Bitterfeld-Wolfen

Germany

Semiconductors

1,577.1

2,541

Calyxo GmbH

Subsidiary

Bitterfeld-Wolfen, Sachsen-Anhalt

Germany

Semiconductors

 

150

Global Pvq Italia SRL

Subsidiary

Roma, Roma

Italy

Engineering Consultants

32.5

10

Calyxo USA Inc

Subsidiary

Perrysburg, OH

United States

Semiconductors

10.5

4

Q-Cells International GmbH

Subsidiary

Thalheim, Sachsen-Anhalt

Germany

Semiconductors

252.3

 

Q-Cells Asia Ltd

Subsidiary

Central

Hong Kong

Semiconductors

 

 

Q-Cells Beteiligungs GmbH

Subsidiary

Bitterfeld

Germany

Business Services

 

 

Q-Cells Malaysia Sdn. Bhd.

Subsidiary

Cyberjaya, Selangor

Malaysia

Semiconductors

533.0

500

Q-Cells Clean Sourcing GmbH

Subsidiary

Bitterfeld

Germany

Business Services

 

 

Hanwha Galleria Co., Ltd.

Subsidiary

Seoul

Korea, Republic of

Retail (Department and Discount)

277.2

1,285

Hanwha L & C Corporation

Subsidiary

Seoul

Korea, Republic of

Containers and Packaging

934.3

1,280

Hanhwa Timeworld Co., Ltd

Subsidiary

Daejeon

Korea, Republic of

Retail (Department and Discount)

113.0

310

Hanwha L&C Czech, S.R.O.

Subsidiary

Frydek-Mistek

Czech Republic

Fabricated Plastic and Rubber

19.9

200

Hanhwa Polydreamer Co., Ltd.

Subsidiary

Chonan, Chungchongnam-Do

Korea, Republic of

Containers and Packaging

132.3

 

Hanwha L&C Corporation

Branch

Suwon, Kyonggi-Do

Korea, Republic of

Nonclassifiable Industries

 

 

Yeochun NCC Co Ltd

Joint Venture

Seoul

Korea, Republic of

Chemical Manufacturing

6,788.7

840

Nhl Development Co., Ltd.

Subsidiary

Seoul, Seoul

Korea, Republic of

Water Transportation

181.1

92

Daedeok Techno Valley Co., Ltd.

Subsidiary

Taejon, Taejon

Korea, Republic of

Real Estate Operations

78.4

22

Hanwha International (S) Pte Ltd

Subsidiary

Singapore

Singapore

Oil and Gas Operations

2,098.5

12

Hanwha Living & Creative Corp.

Subsidiary

Seoul

Korea, Republic of

Construction - Supplies and Fixtures

 

 

Hanwha Engineering & Construction Corporation

Subsidiary

Siheung-si, Gyeonggi-Do

Korea, Republic of

Construction Services

2,273.0

1,625

Chilgok Enviro Co.,Ltd.

Subsidiary

Chilgok, Kyongsangbuk-Do

Korea, Republic of

Waste Management Services

 

27

Hanwha TechM Co., Ltd.

Subsidiary

Changwon-si, Gyeongsangnam-Do

Korea, Republic of

Miscellaneous Capital Goods

307.9

 

Hanwha (H.K.) Company Limited

Subsidiary

Central District, Hong Kong

Hong Kong

Miscellaneous Capital Goods

204.6

 

AZDEL, Inc.

Subsidiary

Forest, VA

United States

Fabricated Plastic and Rubber

 

 

Dreampharma Corp.

Subsidiary

Seoul

Korea, Republic of

Biotechnology and Drugs

 

 

Meditec Korea Pharm Co., Ltd.

Subsidiary

Seoul, Seoul

Korea, Republic of

Biotechnology and Drugs

 

 

Hanwha Engineering & Construction Corp.

Subsidiary

Seoul

Korea, Republic of

Engineering Consultants

 

1,800

Hanwha Securities Co Ltd

Subsidiary

Seoul

Korea, Republic of

Investment Services

1,866.9

1,122

Hanwha Investment Trust Management Co., Ltd.

Holding

Seoul

Korea, Republic of

Investment Services

 

90

Hanwha Bank Hungary Ltd.

Subsidiary

Budapest

Hungary

Commercial Banks

 

55

Hanwha Bank Magyarország Zrt

Subsidiary

Budapest

Hungary

Commercial Banks

 

55

Hanwha Stores Co., Ltd.

Subsidiary

Seoul

Korea, Republic of

Retail (Department and Discount)

 

967

Hanwha Development Co., Ltd.

Subsidiary

Seoul

Korea, Republic of

Hotels and Motels

 

700

Hanwha Machinery Co., Ltd.

Subsidiary

Changwon, Kyungsangnam-Do

Korea, Republic of

Miscellaneous Capital Goods

 

500

Hanwha Chemical (Thailand) Co., Ltd.

Subsidiary

Samut Prakan

Thailand

Fabricated Plastic and Rubber

 

200

 

 

 

Competitors Report

 

Company Name

Location

Employees

Ownership

Daewoo International Corporation

Seoul, Kore

a, Republic of

1,983

Public

 

 

Executive report  

 

Board of Directors

 

Name

Title

Function

 

Seung Yeon Kim

 

Chairman of the Board, Co-Chief Executive Officer

Chairman

 

Biography:

Kim Seung Yeon has been Chairman of the Board, Co-Chief Executive Officer and Director of Hanwha Corp since March 18, 2011. Kim also serves as Chief Executive Officer in Hanhwa Chemical Corporation. Kim received a Master's degree in International Politics from DePaul University, the United States.

 

Age: 60

 

Education:

DePaul University, M (International Politics)

 

Yang Su Choi

 

Managing Director

Director/Board Member

 

 

Age: 54

 

Education:

Sung Kyun Gwan University, B (Economics)

 

Dong Jin Choi

 

Non-Executive Independent Director

Director/Board Member

 

 

Biography:

Choi Dong Jin has been serving as Non-Executive Independent Director of Hanwha Corp since March 21, 2008. Choi holds a Bachelor's degree from Korea Military Academy.

 

Age: 65

 

Education:

Korea Military Academy, B 

 

Jeong Ho Choi

 

Non-Executive Independent Director

Director/Board Member

 

 

Biography:

Choi Jeong Ho has been serving as Non-Executive Independent Director of Hanwha Corp since March 22, 2013. Choi is also Professor of Sogang University. Choi used to serve as Non-Executive Independent Director at a Korea-based company. Choi holds a Doctorate's degree in Business Administration from University of Pennsylvania.

 

Age: 58

 

Education:

University of Pennsylvania, PHD (Business Administration)

 

Gwon Tae Han

 

Managing Director

Director/Board Member

 

 

Biography:

Han Gwon Tae has been Managing Director of Hanwha Corp since 2008. Han is also Director of Hanwha Japan and Internal Auditor of HANWHA E&C, HANWHA TechM CO.,LTD and four other Hanwha group companies. Han was previously Assistant Managing Director of the Company. Han holds a Bachelor's degree in Business Administration from Sogang University, Korea.

 

Age: 57

 

Education:

Sogang University, B (Business Administration)

 

Sung-Wook Joh

 

Board Member

Director/Board Member

 

 

Jin Ho Jung

 

Non-Executive Independent Director

Director/Board Member

 

 

Biography:

Jung Jin Ho has been Non-Executive Independent Director of Hanwha Corp since September 30, 2008. Jung is also a Representative Lawyer in a domestic law firm. and Non-Executive Independent Director of DIGITAL POWER COMMUNICATIONS CO.,LTD. Previously Jung worked for Ministry of Justice, Korea. Jung received a Bachelor of Law from Korea University.

 

Age: 58

 

Education:

Korea University, LLB 

 

Soo-Gi Kim

 

Board Member

Director/Board Member

 

 

Su Gi Kim

 

Non-Executive Independent Director

Director/Board Member

 

 

Biography:

Kim Su Gi has been Non-Executive Independent Director of Hanwha Corp since March 21, 2008. Kim was previously Director of HANGOOK MACHINERY CO.,LTD. and also worked for another company. Kim holds a Bachelor's degree in Economics from Dongguk University, Korea.

 

Age: 69

 

Education:

Dongguk University, B (Economics)

 

Jae Deok Oh

 

Non-Executive Independent Director

Director/Board Member

 

 

Biography:

Oh Jae Deok has been Non-Executive Independent Director of Hanwha Corp since 2005. Previously, Oh served as Chief Executive Officer of BINGGRAE CO.,LTD. Oh holds a Bachelor's degree in Law from Seoul National University, Korea.

 

Age: 79

 

Education:

Seoul National University, B (Law)

 

Jae Hong Park

 

Co-Chief Executive Officer, Director

Director/Board Member

 

 

Biography:

Park Jae Hong has been serving as Co-Chief Executive Officer and Director of Hanwha Corp since March 18, 2011. Park used to serve for another Korea-based company. Park holds a Bachelor's degree in Mechanical Engineering from Hanyang University, Korea.

 

Age: 54

 

Education:

Hanyang University, B (Mechanical Engineering)

 

Gyeong Seop Shim

 

Co-Chief Executive Officer, Director

Director/Board Member

 

 

Biography:

Shim Gyeong Seop has been Co-Chief Executive Officer and Director of Hanwha Corp since March 23, 2012. Shim was previously Vice President, Assistant Managing Director and Managing Director of the Company. Shim holds a Bachelor's degree in Agricultural Economics from Korea University.

 

Age: 57

 

Education:

Korea University, B (Agricultural Economics)

 

 

Executives

 

Name

Title

Function

 

Seung Yeon Kim

 

Chairman of the Board, Co-Chief Executive Officer

Chief Executive Officer

 

Biography:

Kim Seung Yeon has been Chairman of the Board, Co-Chief Executive Officer and Director of Hanwha Corp since March 18, 2011. Kim also serves as Chief Executive Officer in Hanhwa Chemical Corporation. Kim received a Master's degree in International Politics from DePaul University, the United States.

 

Age: 60

 

Education:

DePaul University, M (International Politics)

 

Jae Hong Park

 

Co-Chief Executive Officer, Director

Chief Executive Officer

 

 

Biography:

Park Jae Hong has been serving as Co-Chief Executive Officer and Director of Hanwha Corp since March 18, 2011. Park used to serve for another Korea-based company. Park holds a Bachelor's degree in Mechanical Engineering from Hanyang University, Korea.

 

Age: 54

 

Education:

Hanyang University, B (Mechanical Engineering)

 

Gyeong Seop Shim

 

Co-Chief Executive Officer, Director

Chief Executive Officer

 

 

Biography:

Shim Gyeong Seop has been Co-Chief Executive Officer and Director of Hanwha Corp since March 23, 2012. Shim was previously Vice President, Assistant Managing Director and Managing Director of the Company. Shim holds a Bachelor's degree in Agricultural Economics from Korea University.

 

Age: 57

 

Education:

Korea University, B (Agricultural Economics)

 

Kyung-seb Shim

 

CEO & President-Explosives Division

President

 

 

Yong Tae Bae

 

Assistant Managing Director

Managing Director

 

 

Age: 55

 

Education:

Dongkuk University, B 

 

Yang Su Choi

 

Managing Director

Managing Director

 

 

Age: 54

 

Education:

Sung Kyun Gwan University, B (Economics)

 

Gwon Tae Han

 

Managing Director

Managing Director

 

 

Biography:

Han Gwon Tae has been Managing Director of Hanwha Corp since 2008. Han is also Director of Hanwha Japan and Internal Auditor of HANWHA E&C, HANWHA TechM CO.,LTD and four other Hanwha group companies. Han was previously Assistant Managing Director of the Company. Han holds a Bachelor's degree in Business Administration from Sogang University, Korea.

 

Age: 57

 

Education:

Sogang University, B (Business Administration)

 

Si Gwon Jang

 

Managing Director

Managing Director

 

 

Age: 53

 

Education:

Seoul National University, B (Industrial Hygiene/Chemistry)

 

Gil Hoe Jang

 

Assistant Managing Director

Managing Director

 

 

Age: 55

 

Education:

Seoul National University, B (Chemical Engineering)

 

Gwang Man Jin

 

Assistant Managing Director

Managing Director

 

 

Age: 49

 

Sang Sik Jung

 

Assistant Managing Director

Managing Director

 

 

Age: 45

 

Education:

Seoul National University, B 

 

Tae Yong Kim

 

Managing Director

Managing Director

 

 

Biography:

Kim Tae Yong has been Managing Director of Hanwha Corp since 2007. Kim previously served as Assistant Managing Director of the Company and a judge of Seoul High Court and Seoul Northern District Court. Kim holds a Bachelor's degree in Law from Seoul National University, Korea.

 

Age: 48

 

Education:

Seoul National University, B (Law)

 

Yeong Cheol Kim

 

Assistant Managing Director

Managing Director

 

 

Age: 53

 

Education:

Seoul National University, B (Business Administration)

 

Hong Geon Lee

 

Assistant Managing Director

Managing Director

 

 

Age: 52

 

Tae Jong Lee

 

Assistant Managing Director

Managing Director

 

 

Age: 53

 

Education:

Seoul National University, B (Chemical Engineering)

 

Seong Taek Lee

 

Managing Director

Managing Director

 

 

Biography:

Lee Seong Taek has been Managing Director of Hanwha Corp since 2008. Lee is also General Manager of Keeley Aerospace, Ltd. Previously, Lee was Assistant Managing Director and Head of the Aerospace Division at the Company. Lee received a Bachelor's degree in Chemical Engineering from Seoul National University and a Doctorate's degree in Aeronautics and Astronautics from University of Georgia.

 

Age: 55

 

Education:

University of Georgia, PHD (Aeronautics and Astronautics)
Seoul National University, B (Chemical Engineering)

 

Wun Dong Lee

 

Managing Director

Managing Director

 

 

Biography:

Lee Wun Dong has Managing Director of Hanwha Corp since 2008. Lee was previously Assistant Managing Director of the Company. Lee holds a Doctorate's degree in Electronic Engineering from University of Wisconsin, the United States.

 

Age: 65

 

Education:

University of Wisconsin, PHD (Electronic Enigneering)

 

Sang Jo Lee

 

Assistant Managing Director

Managing Director

 

 

Age: 54

 

Seong Gyu Lee

 

Managing Director

Managing Director

 

 

Age: 55

 

Education:

Sungkyunkwan University, B (Economics)

 

Yun Jeong Park

 

Assistant Managing Director

Managing Director

 

 

Age: 55

 

Education:

Yonsei University, B (Business Administration)

 

Seon Gyu Park

 

Assistant Managing Director

Managing Director

 

 

Age: 53

 

No Dae Park

 

Assistant Managing Director

Managing Director

 

 

Biography:

Park No Dae is Assistant Managing Director of Hanwha Corp. Park was previously President of HASCO in Singapore. Park holds a Bachelor's degree in International Trade from Korea University.

 

Age: 56

 

Education:

Korea University, B (International Trade)

 

Su Hui Ryu

 

Managing Director

Managing Director

 

 

Biography:

Ryu Su Hui has been Managing Director of Hanwha Corp since 2007. Ryu was previously Assistant Managing Director of the Company. Ryu holds a Bachelor's degree from Korea Military Academy, Korea and a Master's degree in Security Management from Dongguk University, Korea.

 

Age: 58

 

Education:

Dongguk University, M (Security Management)
Korea Military Academy, B 

 

Hyeon Wu Shin

 

Assistant Managing Director

Managing Director

 

 

Age: 48

 

Seong Wuk Cho

 

Director

Other

 

 

Age: 48

 

 

Chung Beom Kim

 

Vice President

Other

 

 

Biography:

Kim Chung Beom has been Vice President of Hanwha Corp since February 17, 2011. Kim was previously Managing Director and Assistant Managing Director of the Company. Kim holds a Bachelor's degree in Chemical Engineering from Hanyang University, Korea.

 

Age: 55

 

Education:

Hanyang University, B (Chemical Engineering)

 

 

 

Significant Developments

 

 

 

 

Hanwha Corp Declares Annual Cash Dividend for FY 2012 Feb 27, 2013


Hanwha Corp announced that its Board of Directors has declared an annual cash dividend of KRW 450 per share of common stock and KRW 500 per share of preferred stock for the fiscal year 2012 to shareholders of record on December 31, 2012. The dividend rates of market prices are 1.3% (common shares) and 4.4% (preferred shares), respectively. The total cash dividend amount is KRW 31,325,077,750. 

 

Hanwha Corp Signs Deal To Buy Q-Cells SE-Reuters Aug 26, 2012


reported that Hanwha Corp intends to buy solar Group Q-Cells SE, the German group said in a statement on August 26, 2012. Hanwha and Q-Cells' insolvency administrator Henning Schorisch had signed a contract, which needs to be approved by a creditors' meeting to be held on August 29, 2012. Q-Cells, maker of solar cells, said Hanwha would take on liabilities, which amount to 'the low hundreds of millions.' In addition it would pay a 'medium double-digit million-euro range' in cash,' Q-cells said in the statement. The deal was excluding convertible bonds issued and guaranteed by Q-Cells. 

 

 

 


Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Dec-2012

Reclassified Normal 
31-Dec-2012

Restated Normal 
31-Dec-2011

Restated Normal 
31-Dec-2010

Reclassified Normal 
31-Dec-2009

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate (Period Average)

1126.848795

1107.891393

1156.281981

1276.385219

1100.562842

Auditor

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

KPMG LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Net Sales

10,208.3

10,999.2

12,515.8

23,499.3

24,750.9

Revenue

10,208.3

10,999.2

12,515.8

23,499.3

24,750.9

Total Revenue

10,208.3

10,999.2

12,515.8

23,499.3

24,750.9

 

 

 

 

 

 

    Cost of Revenue

9,319.3

10,169.8

11,562.9

21,110.2

22,238.0

Cost of Revenue, Total

9,319.3

10,169.8

11,562.9

21,110.2

22,238.0

Gross Profit

889.0

829.4

952.9

2,389.1

2,513.0

 

 

 

 

 

 

    Selling/General/Administrative Expense

268.9

288.7

260.7

553.0

662.7

    Labor & Related Expense

262.1

246.1

202.0

477.1

524.1

    Advertising Expense

19.5

18.0

10.8

67.2

83.0

Total Selling/General/Administrative Expenses

550.5

552.7

473.5

1,097.3

1,269.8

    Depreciation

-

-

-

60.4

68.4

    Amortization of Intangibles

-

-

-

59.4

22.0

Depreciation/Amortization

-

-

-

119.8

90.3

        Investment Income - Operating

-

-

-1.5

-

-

    Interest/Investment Income - Operating

-

-

-1.5

-

-

Interest Expense (Income) - Net Operating Total

-

-

-1.5

-

-

    Other Operating Expense

-

-

107.4

-

-

    Other, Net

-

-

-27.4

-

-

Other Operating Expenses, Total

-

-

79.9

-

-

Total Operating Expense

9,869.8

10,722.5

12,114.8

22,327.3

23,598.1

 

 

 

 

 

 

Operating Income

338.5

276.7

401.0

1,171.9

1,152.8

 

 

 

 

 

 

        Interest Expense - Non-Operating

-257.6

-269.9

-253.6

-340.7

-395.3

        Interest Capitalized - Non-Operating

7.4

8.4

8.9

-

-

    Interest Expense, Net Non-Operating

-250.2

-261.5

-244.7

-340.7

-395.3

        Interest Income - Non-Operating

37.3

31.2

46.8

54.6

84.8

        Investment Income - Non-Operating

158.2

254.0

323.3

75.3

-373.2

    Interest/Investment Income - Non-Operating

195.5

285.2

370.1

129.9

-288.4

    Interest Income (Expense) - Net Non-Operating

0.0

0.0

0.0

-

-

Interest Income (Expense) - Net Non-Operating Total

-54.7

23.7

125.4

-210.8

-683.7

Gain (Loss) on Sale of Assets

-

-

-

24.0

19.0

    Other Non-Operating Income (Expense)

53.5

-32.9

712.6

13.5

-74.8

Other, Net

53.5

-32.9

712.6

13.5

-74.8

Income Before Tax

337.3

267.5

1,239.0

998.7

413.3

 

 

 

 

 

 

Total Income Tax

54.6

183.1

225.1

278.4

100.9

Income After Tax

282.8

84.4

1,013.9

720.4

312.4

 

 

 

 

 

 

    Minority Interest

-7.5

37.0

-20.1

-287.9

-148.3

    Equity In Affiliates

-

-

-

8.1

102.2

Net Income Before Extraord Items

275.3

121.4

993.8

440.5

266.4

    Discontinued Operations

-

-

-

-1.9

-

Total Extraord Items

-

-

-

-1.9

-

Net Income

275.3

121.4

993.8

438.6

266.4

 

 

 

 

 

 

    Preferred Dividends

-1.9

-0.9

-6.9

-3.0

-1.9

    Miscellaneous Earnings Adjustment

0.0

0.0

0.0

-

-

Total Adjustments to Net Income

-1.9

-0.9

-6.9

-3.0

-1.9

Income Available to Common Excl Extraord Items

273.3

120.6

986.9

437.5

264.5

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

273.3

120.6

986.9

435.6

264.5

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

69.1

69.1

69.1

68.9

67.4

Basic EPS Excl Extraord Items

3.96

1.75

14.29

6.35

3.93

Basic/Primary EPS Incl Extraord Items

3.96

1.75

14.29

6.32

3.93

Dilution Adjustment

0.0

0.0

0.0

-

-

Diluted Net Income

273.3

120.6

986.9

435.6

264.5

Diluted Weighted Average Shares

69.1

69.1

69.1

68.9

67.4

Diluted EPS Excl Extraord Items

3.96

1.75

14.29

6.35

3.93

Diluted EPS Incl Extraord Items

3.96

1.75

14.29

6.32

3.93

Dividends per Share - Common Stock Primary Issue

0.40

0.41

0.52

0.47

0.45

Gross Dividends - Common Stock

27.8

28.3

35.8

32.5

30.6

Interest Expense, Supplemental

250.2

261.5

244.7

340.7

395.3

Interest Capitalized, Supplemental

-7.4

-8.4

-8.9

-

-

Depreciation, Supplemental

101.6

92.8

73.1

269.8

384.1

Total Special Items

-

-

-

-42.8

-62.8

Normalized Income Before Tax

337.3

267.5

1,239.0

956.0

350.5

 

 

 

 

 

 

Effect of Special Items on Income Taxes

-

-

-

-6.7

-4.6

Inc Tax Ex Impact of Sp Items

54.6

183.1

225.1

271.7

96.3

Normalized Income After Tax

282.8

84.4

1,013.9

684.3

254.3

 

 

 

 

 

 

Normalized Inc. Avail to Com.

273.3

120.6

986.9

401.4

206.3

 

 

 

 

 

 

Basic Normalized EPS

3.96

1.75

14.29

5.83

3.06

Diluted Normalized EPS

3.96

1.75

14.29

5.83

3.06

Amort of Acquisition Costs, Supplemental

-

-

-

-18.7

-43.8

Amort of Intangibles, Supplemental

12.7

12.0

12.1

32.4

27.9

Rental Expenses

24.6

24.3

22.8

21.3

26.9

Advertising Expense, Supplemental

19.5

18.0

10.8

67.2

83.0

Research & Development Exp, Supplemental

30.5

34.1

47.3

51.6

-

Normalized EBIT

338.5

276.7

399.4

1,171.9

1,152.8

Normalized EBITDA

452.8

381.4

484.6

1,455.4

1,521.0

 

 

Annual Balance Sheet

Financials in: USD (mil)

 

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

UpdateType/Date

Updated Normal 
31-Dec-2012

Updated Normal 
31-Dec-2011

Restated Normal 
31-Dec-2011

Updated Normal 
31-Dec-2009

Updated Normal 
31-Dec-2008

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate

1066.400024

1152

1134.9

1164.475

1259.55

Auditor

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

KPMG LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Cash & Equivalents

521.1

304.8

192.4

863.3

1,216.4

    Short Term Investments

4.8

5.5

1.2

3,749.8

3,050.3

Cash and Short Term Investments

525.9

310.3

193.6

4,613.1

4,266.7

        Accounts Receivable - Trade, Gross

1,726.3

1,821.4

1,670.6

2,233.9

1,619.4

        Provision for Doubtful Accounts

-136.2

-106.7

-70.0

-58.4

-43.5

    Trade Accounts Receivable - Net

2,233.9

2,101.5

2,026.8

2,959.6

2,190.2

    Other Receivables

107.9

107.2

75.7

292.3

379.9

Total Receivables, Net

2,341.8

2,208.6

2,102.5

3,251.9

2,570.1

    Inventories - Finished Goods

300.4

290.7

206.0

470.7

439.7

    Inventories - Work In Progress

171.3

200.8

159.0

336.6

346.4

    Inventories - Raw Materials

94.7

162.2

165.6

234.6

679.5

    Inventories - Other

536.7

504.0

502.8

343.9

248.5

Total Inventory

1,103.0

1,157.7

1,033.3

1,385.7

1,714.2

Prepaid Expenses

52.9

28.8

32.5

170.5

122.7

    Deferred Income Tax - Current Asset

-

-

-

42.1

38.9

    Discontinued Operations - Current Asset

106.4

13.2

55.4

-

-

    Other Current Assets

55.7

14.7

37.8

67.4

107.3

Other Current Assets, Total

162.1

27.9

93.3

109.5

146.3

Total Current Assets

4,185.8

3,733.4

3,455.2

9,530.8

8,820.0

 

 

 

 

 

 

        Buildings

1,338.7

1,235.5

1,116.8

3,576.7

3,094.2

        Land/Improvements

1,460.0

1,378.8

1,365.1

3,021.4

2,686.2

        Machinery/Equipment

659.4

574.2

513.7

2,592.2

2,187.1

        Construction in Progress

88.5

49.9

87.5

693.3

486.6

        Natural Resources

-

-

-

12.6

8.6

        Other Property/Plant/Equipment

145.8

125.4

92.3

83.7

47.8

    Property/Plant/Equipment - Gross

3,692.4

3,363.6

3,175.4

9,980.0

8,510.5

    Accumulated Depreciation

-846.3

-704.7

-639.1

-2,385.2

-1,893.8

Property/Plant/Equipment - Net

2,846.1

2,658.9

2,536.3

7,378.3

6,404.8

Goodwill, Net

66.8

60.8

67.1

100.8

-66.7

Intangibles, Net

133.3

121.0

101.9

207.6

122.4

    LT Investment - Affiliate Companies

5,770.0

5,044.2

4,984.3

559.3

476.8

    LT Investments - Other

531.7

525.0

906.4

22,641.1

18,401.3

Long Term Investments

6,301.7

5,569.2

5,890.7

23,200.4

18,878.2

Note Receivable - Long Term

1,187.2

800.3

660.4

12,322.9

10,341.8

    Deferred Income Tax - Long Term Asset

11.7

5.4

75.7

36.0

27.3

    Other Long Term Assets

145.0

97.8

98.8

13,490.7

10,689.9

Other Long Term Assets, Total

156.6

103.1

174.5

13,526.8

10,717.2

Total Assets

14,877.5

13,046.6

12,886.1

66,267.6

55,217.5

 

 

 

 

 

 

Accounts Payable

1,152.9

1,081.2

941.2

1,430.3

1,199.6

Accrued Expenses

102.9

76.7

56.6

293.4

206.6

Notes Payable/Short Term Debt

1,519.0

1,691.0

1,911.0

1,738.6

2,632.3

Current Portion - Long Term Debt/Capital Leases

892.6

529.4

818.8

2,235.3

1,214.5

    Dividends Payable

-

-

-

0.0

0.0

    Customer Advances

273.8

228.0

208.2

590.6

303.3

    Security Deposits

57.4

13.1

21.2

3.8

1.3

    Income Taxes Payable

31.2

27.7

38.9

116.4

208.3

    Other Payables

131.6

147.4

126.2

353.9

306.0

    Deferred Income Tax - Current Liability

-

-

-

1.2

1.1

    Other Current Liabilities

487.4

696.5

359.7

137.0

160.4

Other Current liabilities, Total

981.3

1,112.7

754.3

1,202.9

980.4

Total Current Liabilities

4,648.7

4,491.0

4,482.0

6,900.6

6,233.4

 

 

 

 

 

 

    Long Term Debt

1,990.2

2,074.5

1,609.4

2,369.4

2,495.0

    Capital Lease Obligations

-

-

-

0.0

0.0

Total Long Term Debt

1,990.2

2,074.5

1,609.4

2,369.4

2,495.0

Total Debt

4,401.7

4,294.9

4,339.3

6,343.4

6,341.9

 

 

 

 

 

 

    Deferred Income Tax - LT Liability

722.3

661.1

716.1

657.4

347.8

Deferred Income Tax

722.3

661.1

716.1

657.4

347.8

Minority Interest

358.7

324.0

379.3

3,134.5

2,567.2

    Reserves

63.0

39.7

24.1

37,117.0

31,069.2

    Pension Benefits - Underfunded

323.2

244.1

189.0

425.0

407.6

    Other Long Term Liabilities

2,103.6

1,144.8

1,366.2

13,735.9

10,731.5

Other Liabilities, Total

2,489.8

1,428.7

1,579.3

51,277.9

42,208.2

Total Liabilities

10,209.7

8,979.2

8,766.2

64,339.9

53,851.7

 

 

 

 

 

 

    Preferred Stock - Non Redeemable

-

-

-

2.1

1.9

Preferred Stock - Non Redeemable, Net

-

-

-

2.1

1.9

    Common Stock

353.7

327.4

332.4

321.9

297.6

Common Stock

353.7

327.4

332.4

321.9

297.6

Additional Paid-In Capital

317.2

293.6

356.0

320.7

369.4

Retained Earnings (Accumulated Deficit)

3,930.8

3,417.6

3,424.4

1,238.5

878.8

Treasury Stock - Common

-19.5

-18.0

-18.3

-17.8

-113.5

Unrealized Gain (Loss)

94.4

49.0

-

126.2

22.0

    Translation Adjustment

-4.8

1.5

-

-

-

    Other Equity

-4.4

-4.1

-4.2

-124.6

-88.7

    Other Comprehensive Income

0.4

0.4

29.6

60.8

-1.6

Other Equity, Total

-8.8

-2.2

25.4

-63.8

-90.3

Total Equity

4,667.8

4,067.4

4,119.9

1,927.7

1,365.9

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

14,877.5

13,046.6

12,886.1

66,267.6

55,217.5

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

69.1

69.1

69.1

69.1

69.1

Total Common Shares Outstanding

69.1

69.1

69.1

69.1

69.1

Treasury Shares - Common Stock Primary Issue

5.9

5.9

5.9

5.9

5.9

    Shares Outstanding - Preferred Stock Primary Issue

0.5

0.5

0.5

0.5

0.5

    Shares Outstanding - Preferred Stock Issue 2

-

0.0

0.0

-

-

Total Preferred Stock Outstanding

0.5

0.5

0.5

0.5

0.5

Treasury Shares - Preferred Primary Issue

-

0.0

0.0

0.0

-

Treasury Shares - Preferred Issue 2

-

0.0

0.0

-

-

Employees

-

3,642

3,422

3,164

3,031

Number of Common Shareholders

-

-

44,689

39,291

60,188

Accumulated Intangible Amort, Suppl.

41.7

38.7

55.6

-

-

Deferred Revenue - Current

273.8

228.0

208.2

590.6

303.3

Deferred Revenue - Long Term

938.8

151.1

375.9

-

-

Total Long Term Debt, Supplemental

-

-

-

1,700.3

1,072.1

Long Term Debt Maturing within 1 Year

-

-

-

824.9

226.6

Long Term Debt Maturing in Year 2

-

-

-

382.6

308.5

Long Term Debt Maturing in Year 3

-

-

-

227.0

188.2

Long Term Debt Maturing in Year 4

-

-

-

81.2

144.1

Long Term Debt Maturing in Year 5

-

-

-

81.1

56.8

Long Term Debt Maturing in 2-3 Years

-

-

-

609.7

496.7

Long Term Debt Maturing in 4-5 Years

-

-

-

162.3

200.9

Long Term Debt Matur. in Year 6 & Beyond

-

-

-

103.5

147.9

    Interest Costs

-

-

-

0.0

0.0

Total Capital Leases, Supplemental

-

-

-

0.1

0.1

Capital Lease Payments Due in Year 1

-

-

-

0.1

0.0

Capital Lease Payments Due in Year 2

-

-

-

0.0

0.0

Capital Lease Payments Due in Year 3

-

-

-

0.0

0.0

Capital Lease Payments Due in Year 4

-

-

-

0.0

0.0

Capital Lease Payments Due in Year 5

-

-

-

0.0

0.0

Capital Lease Payments Due in 2-3 Years

-

-

-

0.0

0.0

Capital Lease Payments Due in 4-5 Years

-

-

-

0.0

0.0

Total Operating Leases, Supplemental

-

-

-

9.2

2.1

Operating Lease Payments Due in Year 1

-

-

-

2.6

1.1

Operating Lease Payments Due in Year 2

-

-

-

1.1

0.3

Operating Lease Payments Due in Year 3

-

-

-

1.1

0.3

Operating Lease Payments Due in Year 4

-

-

-

1.1

0.3

Operating Lease Payments Due in Year 5

-

-

-

1.1

0.3

Operating Lease Pymts. Due in 2-3 Years

-

-

-

2.3

0.5

Operating Lease Pymts. Due in 4-5 Years

-

-

-

2.3

0.5

Oper. Lse. Pymts. Due in Year 6 & Beyond

-

-

-

2.1

0.0

 

 

Annual Cash Flows

Financials in: USD (mil)

 

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Dec-2012

Reclassified Normal 
31-Dec-2012

Restated Normal 
31-Dec-2011

Reclassified Normal 
31-Dec-2010

Updated Normal 
31-Dec-2008

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate (Period Average)

1126.848795

1107.891393

1156.281981

1276.385219

1100.562842

Auditor

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

KPMG LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

Net Income/Starting Line

337.3

267.5

1,239.0

726.5

266.4

    Depreciation

101.6

92.8

73.1

269.8

384.1

Depreciation/Depletion

101.6

92.8

73.1

269.8

384.1

    Amortization of Intangibles

12.7

12.0

250.5

13.6

32.0

Amortization

12.7

12.0

250.5

13.6

32.0

Deferred Taxes

-

-

-

-289.0

-178.4

    Discontinued Operations

69.3

-

-

-

-

    Unusual Items

18.3

-8.0

-791.3

-48.1

-86.1

    Equity in Net Earnings (Loss)

-241.8

-215.7

-321.3

-88.4

92.5

    Other Non-Cash Items

210.5

359.7

361.8

3,232.4

3,664.9

Non-Cash Items

56.4

136.1

-750.8

3,095.9

3,671.3

    Accounts Receivable

-224.5

-238.8

-444.4

-126.7

-453.8

    Inventories

49.9

-105.1

-15.6

433.2

-129.6

    Prepaid Expenses

-

-

-

-34.5

-13.5

    Other Assets

-195.6

-1.9

-1,616.5

-3,207.8

-3,008.2

    Accounts Payable

9.7

434.8

-65.2

-142.0

-455.7

    Accrued Expenses

-

-

-

-62.9

3.0

    Taxes Payable

-

-

-

98.4

88.6

    Other Liabilities

552.7

102.6

165.7

-1,855.9

1,251.3

    Other Assets & Liabilities, Net

51.1

28.2

-7.4

18.1

-146.2

    Other Operating Cash Flow

-46.1

-134.3

478.7

802.3

-1,482.1

Changes in Working Capital

197.2

85.5

-1,504.7

-4,077.9

-4,346.2

Cash from Operating Activities

705.2

593.8

-693.0

-261.2

-170.8

 

 

 

 

 

 

    Purchase of Fixed Assets

-154.7

-250.1

-288.6

-640.5

-1,486.3

    Purchase/Acquisition of Intangibles

-26.4

-36.4

-30.9

-51.9

-27.1

Capital Expenditures

-181.1

-286.5

-319.6

-692.4

-1,513.4

    Sale of Fixed Assets

28.5

8.6

4.3

909.9

311.5

    Sale/Maturity of Investment

255.0

201.5

322.4

1,660.1

2,181.6

    Purchase of Investments

-310.5

-373.0

-507.1

-1,964.5

-2,865.7

    Sale of Intangible Assets

1.7

0.5

13.8

2.9

1.9

    Other Investing Cash Flow

155.8

152.1

-430.6

64.9

-6.7

Other Investing Cash Flow Items, Total

130.5

-10.2

-597.3

673.4

-377.5

Cash from Investing Activities

-50.6

-296.7

-916.8

-19.1

-1,890.9

 

 

 

 

 

 

    Other Financing Cash Flow

-234.2

-225.3

775.6

-618.2

526.7

Financing Cash Flow Items

-234.2

-225.3

775.6

-618.2

526.7

Total Cash Dividends Paid

-27.8

-37.7

-36.1

-58.4

-31.6

        Sale/Issuance of Common

-

-

-

386.3

339.6

    Common Stock, Net

-

-

-

386.3

339.6

Issuance (Retirement) of Stock, Net

-

-

-

386.3

339.6

        Short Term Debt Issued

-

-

-

2,435.5

32,454.7

        Short Term Debt Reduction

-

-

-

-3,447.0

-31,288.5

    Short Term Debt, Net

-

-

-

-1,011.4

1,166.2

        Long Term Debt Issued

-

-

-

1,948.5

1,011.9

        Long Term Debt Reduction

-

-

-

-836.6

-476.5

    Long Term Debt, Net

-

-

-

1,111.8

535.4

    Total Debt Issued

2,157.8

3,608.6

4,065.1

-

-

    Total Debt Reduction

-2,350.9

-3,522.9

-3,622.2

-

-

Issuance (Retirement) of Debt, Net

-193.0

85.7

442.8

100.4

1,701.7

Cash from Financing Activities

-455.1

-177.3

1,182.3

-189.9

2,536.3

 

 

 

 

 

 

Foreign Exchange Effects

-

-

-

57.4

9.7

Net Change in Cash

199.5

119.9

-427.5

-412.8

484.3

 

 

 

 

 

 

Net Cash - Beginning Balance

311.6

197.0

616.3

1,200.4

907.8

Net Cash - Ending Balance

511.1

316.9

188.8

787.6

1,392.2

Cash Interest Paid

229.1

231.8

247.1

-

-

Cash Taxes Paid

64.5

153.0

90.4

-

-

 

 

 Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Dec-2012

Reclassified Normal 
31-Dec-2012

Restated Normal 
31-Dec-2011

Restated Normal 
31-Dec-2010

Reclassified Normal 
31-Dec-2009

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate (Period Average)

1126.848795

1107.891393

1156.281981

1276.385219

1100.562842

Auditor

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

KPMG LLP

KPMG LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Net Sales

-

-

-

23,499.3

24,750.9

    Sales Revenue-Non-Finance

10,150.8

10,948.6

9,907.5

-

-

    Sales Revenue on Finance

57.5

50.6

2,608.3

-

-

Total Revenue

10,208.3

10,999.2

12,515.8

23,499.3

24,750.9

 

 

 

 

 

 

    Cost-Revenue

-

-

-

21,110.2

22,238.0

    Salaries & Wages

177.6

173.3

142.2

335.4

379.4

    Retirement & Severance Benefits

20.2

18.1

16.2

39.0

42.9

    Employee Benefits

22.7

24.0

17.5

70.9

65.2

    Commissions

39.3

37.5

30.6

68.5

76.8

    Sales Commissions

41.6

30.7

26.0

31.8

36.6

    Travel Expense

9.8

10.1

7.9

-

-

    Rental Expense

24.6

24.3

22.8

21.3

26.9

    Outsourcing Service Expense

5.8

7.4

5.4

16.3

19.1

    Insurance Premiums

5.4

5.3

6.1

-

-

    Overseas Branch Management Expense

6.4

6.0

4.7

-

-

    Storage Expense

8.2

6.2

6.5

-

-

    Shipping & Handling Expense

48.5

48.7

49.2

51.9

62.4

    Overseas Freight Expense

-

-

-

31.5

41.1

    Advertising Expense

19.5

18.0

10.8

67.2

83.0

    Depreciation Expense

-

-

-

60.4

68.4

    Amort of Intangibles

-

-

-

59.4

22.0

    Expense of Allow. for DA

26.3

41.4

48.9

59.2

91.3

    Taxes & Dues

10.9

10.6

8.9

41.1

43.0

    Other Selling & Administrative Expense

83.9

91.3

69.7

263.1

302.0

    Cost of Non-Finance Revenue

9,271.5

10,120.0

9,067.0

-

-

    Cost of Finance Revenue

47.7

49.8

2,495.9

-

-

    Adj. for Other Selling & Admin. Expense

0.0

0.0

0.0

-

-

    Gain on Foreign Currency

-

-

-119.8

-

-

    Gain on Derivative Transaction

-

-

-74.6

-

-

    Gain on Valt of Derivatives

-

-

-15.5

-

-

    Reversal of Allow. for DA

-

-

-1.2

-

-

    Others in Other Operating Income

-

-

-26.3

-

-

    Adj. for Other Operating Income

-

-

0.0

-

-

    Loss on Foreign Currency

-

-

127.5

-

-

    Loss on Derivative Transaction

-

-

74.7

-

-

    Loss on Valt of Derivatives

-

-

6.3

-

-

    Commissions, Other Operating

-

-

1.9

-

-

    Others in Other Operating Expense

-

-

105.5

-

-

    Adj. for Other Operating Expense

-

-

0.0

-

-

Total Operating Expense

9,869.8

10,722.5

12,114.8

22,327.3

23,598.1

 

 

 

 

 

 

    Interest Income

37.3

31.2

46.8

54.6

84.8

    Dividend Income

0.5

2.2

2.0

3.9

8.9

    Gain-Foreign Exchange Transaction

-

-

-

172.3

305.3

    Gain-Foreign Currency Translation

-

-

-

71.1

43.2

    Miscellaneous Income

63.7

22.1

-

-

-

    G-LT Investment Stock Disposal

-

-

-

177.3

200.9

    G-Disp Tang. Ast

-

-

-

49.2

42.8

    Gain-Valt of Derivatives

9.1

12.4

-

24.2

173.6

    G-Derivatives Trade

36.3

67.6

-

206.5

289.6

    Other Non-Operating Income

-

-

-

188.9

284.7

    Interest Expense

-257.6

-269.9

-253.6

-340.7

-395.3

    Interest Capitalized

7.4

8.4

8.9

-

-

    L-Trade Receivables Disposal

-

-

-

-12.3

-13.0

    Loss Disp Tang. Ast

-

-

-

-12.9

-10.9

    L-Tangible Asst Valu

-

-

-

-12.0

-2.8

    Loss-Valt of Derivatives

-6.7

-6.9

-

-65.7

-235.8

    L-Derivatives Trade

-35.1

-61.0

-

-188.9

-266.3

    L-Foreign Currency Transaction

-

-

-

-226.4

-431.4

    Loss-Foreign Currency Translation

-

-

-

-15.2

-235.0

    L-LT Investment Stock Disposal

-

-

-

-75.2

-52.1

    L-LT Investment Stock Reduction

-

-

-

-82.2

-78.8

    Fee & Charges Exp

-

-

-

-6.3

-11.9

    Other Non-Operating Expense

-

-

-

-169.0

-347.7

    Miscellaneous Exp.

-78.4

-57.6

-

-

-

    Gain-Disposal of Equity Method Sec.

16.9

13.2

-

2.2

0.2

    Loss-Valuation of Equity Method Sec.

-

-

-

-2.7

-

    Gain under Equity Method

-

-

-

132.2

9.3

    Loss under Equity Method

-

-

-

-46.0

-102.0

    Loss on Disposal of Invmt in Affiliates

-35.2

-5.2

-

-

-

    Adj. for Finance Income

0.0

0.0

0.0

-

-

    Adjustment for Financial Expense

0.0

0.0

0.0

-

-

    Gain/Loss under Equity Method

241.8

215.7

321.3

-

-

    Other Non-Operating Income/Loss

-

-

712.6

-

-

    Gain-FC Transaction & Translation

94.0

136.4

-

-

-

    Gain/Loss on Bargain Purchase

70.8

6.1

-

-

-

    Adj. for Other Non-Operating Income

0.0

0.0

-

-

-

    Loss-FC Transaction & Translation

-94.1

-120.3

-

-

-

    Loss on Reduction of Assets Held for Sal

-69.3

-

-

-

-

    Commissions

-2.5

-3.5

-

-

-

    Adj. for Other Non-Operating Expense

0.0

0.0

-

-

-

Net Income Before Taxes

337.3

267.5

1,239.0

998.7

413.3

 

 

 

 

 

 

Prov. for Income Taxes

54.6

183.1

225.1

278.4

100.9

Net Income After Taxes

282.8

84.4

1,013.9

720.4

312.4

 

 

 

 

 

 

    Earning Before Acquisition of Subsidiary

-

-

-

8.1

102.2

    Minority Interest

-7.5

37.0

-20.1

-287.9

-148.3

Net Income Before Extra. Items

275.3

121.4

993.8

440.5

266.4

    Loss on Discontinued Operations

-

-

-

-1.9

-

Net Income

275.3

121.4

993.8

438.6

266.4

 

 

 

 

 

 

    Preferred Dividends

-

-

-

-0.2

-1.9

    Participated Preferred Dividends

-1.9

-0.9

-6.9

-2.8

-

    Reversal of Consolidation Adjust. Debts

0.0

0.0

0.0

-

-

Income Available to Com Excl ExtraOrd

273.3

120.6

986.9

437.5

264.5

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

273.3

120.6

986.9

435.6

264.5

 

 

 

 

 

 

Basic Weighted Average Shares

69.1

69.1

69.1

68.9

67.4

Basic EPS Excluding ExtraOrdinary Items

3.96

1.75

14.29

6.35

3.93

Basic EPS Including ExtraOrdinary Items

3.96

1.75

14.29

6.32

3.93

Dilution Adjustment

0.0

0.0

0.0

-

-

Diluted Net Income

273.3

120.6

986.9

435.6

264.5

Diluted Weighted Average Shares

69.1

69.1

69.1

68.9

67.4

Diluted EPS Excluding ExtraOrd Items

3.96

1.75

14.29

6.35

3.93

Diluted EPS Including ExtraOrd Items

3.96

1.75

14.29

6.32

3.93

DPS-Common Stock

0.40

0.41

0.52

0.47

0.45

Gross Dividends - Common Stock

27.8

28.3

35.8

32.5

30.6

Normalized Income Before Taxes

337.3

267.5

1,239.0

956.0

350.5

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

54.6

183.1

225.1

271.7

96.3

Normalized Income After Taxes

282.8

84.4

1,013.9

684.3

254.3

 

 

 

 

 

 

Normalized Inc. Avail to Com.

273.3

120.6

986.9

401.4

206.3

 

 

 

 

 

 

Basic Normalized EPS

3.96

1.75

14.29

5.83

3.06

Diluted Normalized EPS

3.96

1.75

14.29

5.83

3.06

Interest Expense, Supplemental

250.2

261.5

244.7

340.7

395.3

Interest Capitalized, Supplemental

-7.4

-8.4

-8.9

-

-

Rental Expense, Supplemental

24.6

24.3

22.8

21.3

26.9

Advertising Expense, Supplemental

19.5

18.0

10.8

67.2

83.0

Research & Development Exp

30.5

34.1

47.3

51.6

-

Depreciation, Supplemental

101.6

92.8

73.1

269.8

384.1

Amort of Intangibles, Supplemental

12.7

12.0

12.1

32.4

27.9

Amortization of Acquisition Costs

-

-

-

32.8

22.8

Amortization of Neg-Acquisition Costs

-

-

-

-51.6

-66.6

 

 

Annual Balance Sheet

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

UpdateType/Date

Updated Normal 
31-Dec-2012

Updated Normal 
31-Dec-2011

Restated Normal 
31-Dec-2011

Updated Normal 
31-Dec-2009

Updated Normal 
31-Dec-2008

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate

1066.400024

1152

1134.9

1164.475

1259.55

Auditor

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

KPMG LLP

KPMG LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Cash & Cash Equivalents

521.1

304.8

192.4

863.3

1,216.4

    ST Finl Assets

-

-

-

104.9

153.0

    Currency Futures

-

-

-

61.5

106.9

    ST Financial Assets-Government Subsidy

-

-

-

-0.3

-

    Current Securities Available-for-Sale

4.8

5.5

1.2

-

-

    ST Investment Assets

-

-

-

3,645.2

2,897.3

    Loans

7.8

24.9

12.7

153.5

66.4

    ST Loan, Net-Reserve-Doubtful Account

-

-

-

-6.8

-

    Trade Receivable, Gross

1,726.3

1,821.4

1,670.7

2,234.0

1,619.4

    Allow. for DA for Trade Receivable

-136.2

-106.7

-70.0

-58.4

-43.5

    PV on Disc. on Trade Receivable

0.0

0.0

-0.1

-0.1

-

    Account Receivable

101.3

83.4

66.1

289.9

313.6

    Allow. for DA for Account Receivable

-1.2

-1.1

-3.2

-

-

    Doubtful Account

-

-

-

-144.3

-

    Unbilled Constructions

642.8

385.8

424.9

-

-

    Adj. for Trade & Other Receivable

0.0

0.0

0.0

-

-

    Prepaid Construc

-

-

-

118.4

70.7

    Advance Payments

228.0

185.4

228.7

230.6

120.0

    Allow. for DA

-0.1

0.0

0.0

0.0

-

    Prepaid Expense from Constructions

204.3

201.6

143.5

-

-

    Prepaid Value Added Taxes

32.3

9.5

12.3

11.2

12.7

    Prepaid Expense

20.2

18.5

19.7

38.3

35.7

    Current Tax Assets

0.5

0.8

0.6

2.6

3.5

    Accrued Income

1.1

1.0

1.2

785.5

614.3

    Allow. for DA for Accrued Income

0.0

0.0

0.0

-1.4

-

    Deferred Income Tax

-

-

-

42.1

38.9

    Deposits by Savings

46.1

8.6

22.3

-

-

    Guarantee Deposits, Current Assets

0.8

0.3

2.1

-

-

    Current Derivative Assets

8.8

5.8

13.5

-

-

    Other Quick Assets

-

-

-

5.9

0.5

    Merchandises

188.9

205.8

152.1

252.6

217.3

    Allow. for Loss on Valt of Merchandises

-0.2

-5.4

-0.2

-6.1

-

    Finished Goods

113.2

92.2

55.7

222.3

221.6

    Allow. for Loss-Valt of Finished Goods

-1.6

-1.9

-1.6

-6.4

-

    Finished Residential Units, Current

-

-

-

7.7

0.1

    Residential Units in Progress

-

-

-

5.8

63.3

    Semi-finished Goods

1.1

1.0

0.6

3.7

3.9

    Allowance for Loss on Valuation of Semi-

0.0

-0.1

-0.1

-0.1

-

    Provision for Semi-finished Goods Losses

170.6

200.1

158.5

327.3

279.2

    Allowance for Valuation of Works in Prog

-0.4

-0.2

0.0

-0.2

-

    Raw Materials

95.5

163.2

166.9

128.0

115.1

    Allow. for Loss on Valt of Raw Materials

-0.9

-1.0

-1.3

-1.0

-

    Supplies

1.4

1.1

0.8

25.3

25.0

    Paper

-

-

-

107.6

564.4

    Goods in Transit

103.1

116.0

129.9

88.0

103.6

    Display Materials

-

-

-

0.6

0.6

    Current Assets Held for Sale

106.4

13.2

55.4

-

-

    Adj. for Other Fincl Instrm

0.0

0.0

0.0

-

-

    Adj. for Other Current Assets

0.0

0.0

0.0

-

-

    Adj. for Inventories

0.0

0.0

0.0

-

-

Total Current Assets

4,185.8

3,733.4

3,455.2

9,530.8

8,820.0

 

 

 

 

 

 

    LT Finl Assets

-

-

-

1.5

1.7

    Non-Current Bank Deposits

1.4

1.3

0.9

-

-

    LT Investment Stock

-

-

-

22,581.8

18,363.1

    Non-Current Securities Available-for-Sal

89.2

142.5

200.8

-

-

    Affiliates Stock

-

-

-

559.3

476.8

    Invmt in Affiliates

5,770.0

5,044.2

4,984.3

-

-

    Non-Current Loans

542.1

344.0

229.1

77.5

85.9

    PV on Non-Current Loans

-27.2

-21.9

-14.0

-

-

    Allow. for DA for Loans

-50.4

-79.5

-77.2

-0.1

-

    Other Invmt Assets

-

-

-

3.3

6.9

    Allow. for DA for Guarantee Deposit

-0.2

-0.1

-0.1

-0.5

-

    Other Fixed Assets

-

-

-

6.6

8.8

    Doubtful Account

-

-

-

0.0

-

    Natural Resource Development Fund

-

-

-

12.6

8.6

    LT Trade Rcvbls.

-

-

-

11.8

6.2

    Doubtful Account(1)

-

-

-

-1.7

-

    Disc. for PV

-

-

-

-0.3

-

    LT Acct Rcvb Net

-

-

-

255.6

12.4

    Doubtful Account(2)

-

-

-

-85.1

-

    Non-Current Deferred Income Taxes Assets

11.7

5.4

75.7

36.0

27.3

    LT Prepaid Expenses

-

-

-

2.9

3.7

    Prepaid-Obligatory Forestation Expense

-

-

-

2.0

0.3

    Doubtful Account(1)

-

-

-

-1.7

-

    Security Fund

-

-

-

2.4

1.8

    Inv.Real Estate

-

-

-

63.8

29.7

    Depreciation

-

-

-

-1.7

-

    Reduction

-

-

-

-7.6

-

    Lands

1,466.3

1,378.8

1,365.1

3,032.1

2,696.1

    Lands-Reduction

-6.3

-

-

-10.7

-9.9

    Buildings

1,079.1

997.1

907.4

2,886.9

2,470.8

    Buildings-Depreciation

-278.8

-227.1

-200.9

-479.4

-333.9

    Buildings-Reduction

-0.8

-

-

-1.2

-1.1

    Buildings-Government Subsidy

-0.1

-0.1

-0.1

-0.2

-0.1

    Structures

260.6

238.4

209.5

335.6

291.7

    Structures-Depreciation

-107.0

-90.3

-81.6

-139.2

-111.4

    Tools & Equipments

245.3

211.9

189.9

725.2

588.5

    Tools & Equipments-Depreciation

-156.7

-128.1

-120.4

-579.2

-447.1

    Tools & Equipments-Government Subsidy

-

-

0.0

0.0

0.0

    Machineries & Equipments

362.2

315.2

278.3

1,835.4

1,563.4

    Machineries & Equipments-Govern. Subsidy

-0.1

-0.2

-0.2

-0.3

-0.3

    Machineries & Equipments-Depreciation

-248.0

-216.2

-200.6

-1,094.2

-923.7

    Reduction Loss-Machinery/Equip.

-

-

-

-6.6

-

    Vehicles

52.0

47.2

45.8

37.7

34.2

    Vehicles-Depreciation

-23.5

-18.8

-15.1

-27.6

-23.3

    Condominiums

-

-

-

355.5

332.9

    Condominiums-Depreciation

-

-

-

-64.9

-53.2

    Display Equip.

-

-

-

0.8

1.4

    Display Equipments-Depreciation

-

-

-

-0.8

-1.2

    Construction in Progress

88.5

49.9

87.5

697.8

483.6

    Construction in Progress-Govern. Subsidy

-

-

-

-9.0

-

    Machines in Transit

-

-

-

2.8

1.6

    Trees

-

-

-

1.7

1.4

    Other Property Plant & Equipment

145.8

125.4

92.3

83.7

47.8

    Other Tangible Assets-Depreciation

-32.4

-24.4

-20.4

-

-

    Other Tangibles-Reduction

-

-

0.0

-

-

    Other Tangibles-Government Subsidy

-

0.0

-

-

-

    Usage Rights Adjustment, Total

-

-

-

-216.4

-211.8

    Land Use Rights

-

-

-

-

0.0

    Indust.-Patent

-

-

-

-

3.6

    Govt Subsidy(1)

-

-

-

-132.7

-

    Negative Goodwill

-

-

-

-178.8

-239.0

    Goodwill

66.8

60.8

67.1

279.6

172.2

    Development Costs

64.2

59.1

56.1

97.1

86.2

    Membership Rights

22.1

22.4

18.8

-

-

    Other Intangibless

47.0

39.5

27.0

247.7

32.6

    Govt Subsidy

-

-

-

-4.5

-

    Non-Current Other Receivable

0.3

0.2

1.9

-

-

    Insurance Rcvbls

-

-

-

301.3

226.7

    Doubtful Account

-

-

-

-3.5

-

    Stock Receivable

-

-

-

5.9

14.8

    Doubtful Account(4)

-

-

-

-0.2

-

    Accrued Income

7.4

5.1

8.8

-

-

    Loans

415.0

452.3

412.8

11,999.8

9,995.8

    Doubtful Account(3)

-

-

-

-238.0

-

    Separate A-Asst

-

-

-

9,473.6

7,149.7

    Receivable upon Indemnity

-

-

-

27.4

7.5

    Non-Current Deposits

15.5

9.1

11.0

389.5

331.7

    Disc. for PV for Guarantee Deposit

-4.1

-6.0

-7.0

-

-

    Policy Acquistn

-

-

-

2,554.1

2,369.5

    Enrollment Rgt

-

-

-

1.8

1.7

    Other Non-Current Assets

3.1

3.3

3.8

-

-

    Guarantee Deposits, Non-Current Assets

84.3

78.0

85.5

32.9

91.0

    Non-Current Derivatives Assets

-

0.9

0.0

-

-

    Stock Deposits

-

-

-

158.8

125.8

    Insurance Deposits

-

-

-

829.2

586.6

    payable Deposits

-

-

-

11.7

11.9

    Non-Current Trade & Other Receivable

300.0

100.0

99.1

-

-

    Invmt in Properties

342.0

320.3

632.1

-

-

    Securities Available-for-Sale for Financ

78.5

60.2

48.4

-

-

    Securities Held-to-Maturities for Financ

1.7

0.7

21.0

-

-

    Invmt in Properties for Finance

-

-

3.2

-

-

    Other Assets for Finance

46.1

12.6

5.7

-

-

    Adj. for Other Non-Current Fincl Instrm

0.0

0.0

0.0

-

-

    Adj. for Property, Plant & Equipment

0.0

0.0

0.0

-

-

    Adj. for Intangibless

0.0

0.0

0.0

-

-

    Adj.-LT Loans & Other Recv., Financing

0.0

0.0

0.0

-

-

    Cash & Cash Equivalents, Financial

18.9

-

-

-

-

    Current Tax Assets, Financial

0.2

-

-

-

-

Total Assets

14,877.5

13,046.6

12,886.1

66,267.6

55,217.5

 

 

 

 

 

 

    Trade Payable

1,152.9

1,081.2

941.2

1,430.3

1,199.6

    Other Payable

131.6

147.4

126.2

353.9

306.0

    Dividend Payable

-

-

-

0.0

0.0

    Current Tax Liabilities

31.2

27.7

38.9

116.4

208.3

    Accrued Expense

90.1

69.5

54.6

284.9

199.7

    Advance from Customers

246.8

204.0

182.7

574.0

289.1

    Unearned Income

27.1

24.0

25.6

16.6

14.2

    Overbilled Constructions

387.2

521.6

274.1

-

-

    Withheld

81.3

140.3

55.6

51.1

56.6

    Value Added Taxes Withheld

12.7

7.1

2.0

8.5

6.9

    Guarantee Deposit Withheld

57.8

13.1

21.3

4.4

1.3

    Current Borrowings

1,519.0

1,691.0

1,911.0

1,738.6

2,632.3

    Current Port LTD

-

-

-

824.9

227.5

    Bonds, Current Liabilities

892.6

529.4

818.8

1,410.5

987.0

    PV Disc. for Guarantee Deposit Withheld

-0.4

0.0

-0.1

-0.6

-

    Current Derivatives Liabilities

4.7

4.9

2.5

30.4

72.0

    Resv for Current Liabilities

0.2

0.0

0.1

6.3

4.4

    Construct L Res.

-

-

-

27.4

26.1

    Financial Guarantee Contract Liability

13.9

29.6

27.3

-

-

    Other Current Liabilities

-

-

-

21.8

1.4

    Deferred Income Tax Credits

-

-

-

1.2

1.1

    Other Current Fincl Liabilities

0.1

0.1

0.1

-

-

    Adj. for Trade & Other Payable

0.0

0.0

0.0

-

-

    Adj. for Current Borrowings & Bonds

0.0

0.0

0.0

-

-

    Adj. for Other Current Fincl Liabilities

0.0

0.0

0.0

-

-

    Adj. for Other Current Liabilities

0.0

0.0

0.0

-

-

Total Current Liabilities

4,648.7

4,491.0

4,482.0

6,900.6

6,233.4

 

 

 

 

 

 

    Discount on Issuance of Debentures

-

-

-

-4.5

-

    LT Borrowings & Bonds

1,929.6

2,012.9

1,540.4

875.5

835.9

    Bonds

-

-

-

1,505.2

1,659.0

    Disc. for PV

-

-

-

-6.7

-

    Capital Lse Pay.

-

-

-

0.0

0.0

    Non-Current Borrowings for Finance

60.5

61.6

69.0

-

-

Total Long Term Debt

1,990.2

2,074.5

1,609.4

2,369.4

2,495.0

 

 

 

 

 

 

    Derivatives

-

-

-

130.3

322.7

    Non-Current Other Payables

12.7

12.5

11.1

10.6

6.8

    LT Sec Dep Wthhd

-

-

-

648.1

466.6

    Member Gurnt Dep

-

-

-

49.4

0.5

    LT Advance Rcvd

-

-

-

141.6

76.0

    Long-term Provision for Other Estimated

-

-

-

9.7

4.4

    Other Non-Current Liabilities

938.8

150.4

375.2

26.4

10.9

    Deferred Income Taxes, LT Liabilities

722.2

660.9

716.0

657.4

321.0

    Securities Withheld

-

-

-

-

8.0

    Retire Reserve

-

-

-

617.1

407.6

    hybrid Securiety

-

-

-

140.9

62.3

    Call Money

-

-

-

104.0

23.8

    Insurance Payable

-

-

-

295.2

217.3

    Adv.Insuran Prem

-

-

-

26.4

21.6

    Reserve-Possible Obligations

-

-

-

36,976.1

30,998.8

    Policyholder Adj

-

-

-

135.9

92.2

    Separate A-Liab

-

-

-

9,710.0

7,359.7

    Security Deposit, LT

-

-

-

648.2

408.5

    Disc. for PV

-

-

-

-216.4

-

    Return Receivables

-

-

-

1,980.1

1,720.4

    Deferred Income Taxes Liability, Finance

0.1

0.2

0.1

-

26.8

    Minority Interests

358.7

324.0

379.3

3,134.5

2,567.2

    Deposit-Retirement Insurance

-

-

-

-186.4

-

    Transfer to National Pension Fund

-

-

-

-5.7

-

    Other LT Liabilities for Finance

4.7

3.8

2.3

36.5

-

    Other Non-Current Fincl Liabilities

516.6

483.5

474.3

-

-

    Non-Current Fixed Benefit Liabilities

321.3

242.8

187.9

-

-

    Non-Current Prov.s

62.6

39.0

23.2

-

-

    Deposits for Finance

612.8

481.1

489.4

-

-

    Non-Current Prov.for Finance

0.4

0.7

0.9

-

-

    Fixed Benefit Liabilities for Finance

1.9

1.3

1.1

-

-

    Other LT Fincl Liability for Finance

18.0

13.6

13.9

-

-

Total Liabilities

10,209.7

8,979.2

8,766.2

64,339.9

53,851.7

 

 

 

 

 

 

    Common Stock

-

-

-

321.9

297.6

    Preferred Stock

-

-

-

2.1

1.9

    Capital Stock

353.7

327.4

332.4

-

-

    Treasury Stock

-19.5

-18.0

-18.3

-17.8

-113.5

    Other Capital Surplus

242.6

224.5

-

252.4

-

    Cons Capital Sur

-

-

-

68.3

369.4

    Capital Surplus

-

-

356.0

-

-

    Additional Paid in Capital

74.6

69.1

-

-

-

    Legal Reserve

-

-

-

14.5

-

    Voluntary Reserve

-

-

-

805.3

-

    Retained Earnings

3,930.8

3,417.6

3,424.4

418.7

878.8

    Resv for Assets ReValt

57.5

53.2

-

67.3

-

    L-ST Investment Asset Valuation

-

-

-

-0.2

9.9

    G-LT Investment Stock Valuation

-

-

-

57.9

12.6

    Capital Change, Equity Method

-

-

-

2.0

0.3

    Capital Change, Equity Method (Loss)

-

-

-

-0.8

-0.8

    Capital Change in Affiliates, Equity Met

30.5

15.5

-

-

-

    Gain/Loss-Valt of Sec. Avail.-for-Sale

6.4

-19.7

-

-

-

    Overseas Business Translation Debit

-

-

-

-68.8

3.6

    Other Capital Adj.

-4.4

-4.1

-4.2

-55.9

-92.4

    Overseas Bus. Translation Debit/Credit

-4.8

1.5

-

-

-

    L-Derivatives Valuation

-

-

-

60.8

-1.6

    Accumulated Other Comprehensive Income

-

-

29.6

-

-

    G/L on Valuation of Derivatives-Hedging

0.4

0.4

-

-

-

    Adj. for Capital Adj.

0.0

0.0

0.0

-

-

    Adj. for Capital Surplus

0.0

0.0

-

-

-

    Adj.-Accum. Other Comprehensive Income

0.0

0.0

-

-

-

Total Equity

4,667.8

4,067.4

4,119.9

1,927.7

1,365.9

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

14,877.5

13,046.6

12,886.1

66,267.6

55,217.5

 

 

 

 

 

 

    S/O-Common Stock

69.1

69.1

69.1

69.1

69.1

Total Common Shares Outstanding

69.1

69.1

69.1

69.1

69.1

T/S-Common Stock

5.9

5.9

5.9

5.9

5.9

    S/O-Preferred Stock

0.5

0.5

0.5

0.5

0.5

    S/O-Preferred Stock (New Form)

-

0.0

0.0

-

-

Total Preferred Shares Outstanding

0.5

0.5

0.5

0.5

0.5

T/S-Preferred Stock

-

0.0

0.0

0.0

-

T/S-Preferred Stock (New Form)

-

0.0

0.0

-

-

Accumulated Intangible Amort, Suppl.

41.7

38.7

55.6

-

-

Deferred Revenue - Long Term

938.8

151.1

375.9

-

-

Deferred Revenue, Current

273.8

228.0

208.2

590.6

303.3

Employees

-

3,642

3,422

3,164

3,031

Number of Common Shareholders

-

-

44,689

39,291

60,188

Long Term Debt Maturing within 1 Year

-

-

-

824.9

226.6

Long Term Debt Maturing within 2 Years

-

-

-

382.6

308.5

Long Term Debt Maturing within 3 Years

-

-

-

227.0

188.2

Long Term Debt Maturing within 4 Years

-

-

-

81.2

144.1

Long Term Debt Maturing within 5 Years

-

-

-

81.1

56.8

Long Term Debt Remaining Maturities

-

-

-

103.5

147.9

Total Long Term Debt, Supplemental

-

-

-

1,700.3

1,072.1

Capital Lease Maturing within 1 Year

-

-

-

0.1

0.0

Capital Lease Maturing within 5 Years

-

-

-

0.0

0.1

Interest Costs

-

-

-

0.0

0.0

Total Capital Leases, Supplemental

-

-

-

0.1

0.1

Operating Lease Maturing within 1 Year

-

-

-

2.6

1.1

Operating Lease Maturing within 5 Years

-

-

-

4.5

1.0

Operating Lease Remaining Maturities

-

-

-

2.1

-

Total Operating Leases, Supplemental

-

-

-

9.2

2.1

 

 

Annual Cash Flows

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Dec-2012

Reclassified Normal 
31-Dec-2012

Restated Normal 
31-Dec-2011

Reclassified Normal 
31-Dec-2010

Updated Normal 
31-Dec-2008

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate (Period Average)

1126.848795

1107.891393

1156.281981

1276.385219

1100.562842

Auditor

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

KPMG LLP

KPMG LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

Net Income or Loss

337.3

267.5

1,239.0

726.5

266.4

    Depreciation

101.6

92.8

73.1

269.8

384.1

    Amort. of Intangibless

12.7

12.0

12.1

13.6

32.0

    Amort. of New Contract Cost

-

-

238.4

-

-

    Expense of Allow. for DA

28.5

53.4

196.1

59.3

89.7

    Retirement and Severance Benefits

59.6

49.2

35.3

98.1

130.2

    Interest&Dividend Income

-37.9

-33.3

-48.8

-

-

    Interest Expenses

250.2

261.5

244.7

1.8

3.3

    Losses on Foreign Currency Translation

17.9

15.2

36.8

15.0

215.7

    Prov.s

26.6

21.1

6.6

-

-

    Depreciation of Real Estate

1.5

7.9

3.7

-

-

    L-Trade Rcvbl Disp

-

-

-

12.3

13.0

    Valuation Inventory

-

-

-

-

0.0

    L-LT Investment Stock Disposal

-

-

-

75.3

52.1

    L-LT Investment Stock Reduction

-

-

-

82.2

78.8

    Gain/Loss on Disposal of Investment in A

18.3

-8.0

-791.3

-

-

    Disp Tang Asst Loss

-

-

-

12.9

10.9

    L-Tangible Asst Valu

-

-

-

12.0

2.8

    Loss under Equity Method

-

-

-

46.0

102.0

    Loss-Disposal of Sec under Equity Method

-

-

-

2.7

-

    Recovery Reserve for Policy

-

-

-

1,883.4

1,699.9

    Amortization-New Contract Cost

-

-

-

1,154.5

1,298.0

    L-Derivatives Valuation

-

-

-

65.7

235.8

    Minority Interest

-

-

-

-

148.3

    Other Adj. for Non-cash Items

-46.0

7.1

-104.8

419.1

462.6

    G-Derivatives Valuation

-

-

-

-24.2

-173.6

    Gain/Loss under Equity Method

-241.8

-215.7

-321.3

-2.2

-0.2

    Recovery-Inventory Valuation Loss

-

-

-

-18.9

-

    Gain Disp Tang. Ast

-

-

-

-49.2

-42.8

    Gains on Foreign Currency Translation

-19.1

-16.2

-7.7

-70.1

-43.1

    Interest Income

-

-

-

-62.5

-76.3

    Gain under Equity Method

-

-

-

-132.2

-9.3

    G-LT Investment Stock Disposal

-

-

-

-177.3

-200.9

    Miscellaneous Gains

-

-

-

-307.7

-325.5

    Inventory

49.9

-105.1

-15.6

525.0

-169.9

    Derivatives in Assets

-

-

-

49.3

-0.1

    Trade Receivables

-167.7

-189.2

-266.8

-157.1

1.4

    LT Trade Receivables

-

-

-

-2.8

0.8

    Accrued Income

-

-

-

-109.1

-16.3

    Loans and Other Receivables

-56.8

-49.6

-177.6

-

-

    Account Receivables

-

-

-

176.6

-450.5

    LT Account Receivables

-

-

-

-143.4

-5.4

    Prepaid Construction Expense

-

-

-

-38.2

-31.9

    Prepaid Expenses

-

-

-

0.3

4.0

    Advanced Payment

-

-

-

-91.9

40.3

    Prepaid Income Taxes

-

-

-

1.0

13.6

    Prepaid Value Added Taxes

-

-

-

2.3

0.8

    Other Fincl Assets

-204.4

-6.1

-1,231.6

-

-

    Loans

-

-

-

-866.6

-812.0

    Receivable from Insurance

-

-

-

-47.9

-143.3

    Separate Account Credit

-

-

-

-

-12.9

    Special Account Assets

-

-

-362.4

-2,232.4

-1,332.7

    New Contract Expenses

-

-

-

802.3

-1,362.5

    Other Receivables

144.4

42.7

78.2

-

-

    Fincl Assets Available-for-Sale

-11.1

-14.3

118.1

-

-

    Other Invmt Assets

-

-

-

3.7

-784.0

    Deferred New Contract Expense

-

-

-167.5

-

-

    Other Assets

-124.6

-24.1

-51.3

-4.9

80.1

    Trade Payable

13.8

150.4

73.8

-121.1

-269.4

    Other Payable

-4.1

284.4

-138.9

-20.9

-186.2

    Accrued Expenses

-

-

-

-62.9

3.0

    Accrued Income Taxes

-

-

-

99.3

88.5

    Reserve-Sales Return

-

-

-

-4.5

36.0

    Unearned Income

-

-

-

-1.2

-0.3

    Advances Received

-

-

-

-238.3

-192.1

    LT Advance Received

-

-

-

-54.2

29.8

    Deposit Withheld

-

-

-

9.2

-71.2

    Security Deposit Withheld

-

-

-

-2.7

15.6

    Valu Add Tax Withhld

-

-

-

-1.0

0.0

    LT Security Deposit Withheld

-

-

-

-35.3

-3.1

    Deferred Taxes-Liability

-

-

-

-289.0

-178.4

    Other Current Liabilities

-

-

-

-18.5

108.4

    Other Liabilities

558.8

118.7

25.0

-

-

    Prepaid Expense-Employment Insurance

-

-

-

-2.8

-8.9

    Account Payable-Insurance

-

-

-

-54.8

159.7

    Special Account Liability

-

-

161.3

-

-

    Separate Account Liabilitise

-

-

-

-935.5

1,109.6

    Marketable Securities

-

-

-

-466.5

201.2

    Prov.s

-6.3

-4.4

-14.7

-

-

    Other Fincl Liabilities

23.4

16.6

12.9

-

-

    National Pension

-

-

-

-0.8

1.0

    Employ Benefits Liabilities

-23.1

-28.3

-18.7

-97.4

-88.7

    Retirement Insurance Deposits

-

-

-

31.8

-46.2

    Reserve-Severance & Retirement Benefit

-

-

-

15.6

0.5

    Overseas Business Translation Debit

-

-

-

-

-106.7

    Other Assets and Liabilities

51.1

28.2

-7.4

18.1

-146.2

    Adj. for Cash Flow from Operations

0.0

0.0

0.0

-

-

    Fincl Bus. Interest & Dividend Received

45.8

45.5

595.3

-

-

    Cash Fincl Business Interest Paid

-27.4

-26.9

-26.2

-

-

    Cash-Tax Paid

-64.5

-153.0

-90.4

-

-

    Gain on Purchase at Bargain Price

-70.8

-6.1

-

-

-

    Impmt Loss on Assets Held for Sale

69.3

-

-

-

-

Cash from Operating Activities

705.2

593.8

-693.0

-261.2

-170.8

 

 

 

 

 

 

    Dec-ST Finl Asset

-

-

-

816.5

2,014.8

    Dec-ST Investment Assets

-

-

-

19.0

33.5

    Dec-LT Finl Asset

-

-

-

701.4

55.8

    Dec-LT Investment Stock

-

-

-

21.0

16.3

    Decrease-Other Investment Assets

-

-

-

20.2

43.3

    Sale of Real Estate

3.9

-

-

-

-

    Dec-Affiliates Stock

66.1

-

-

81.9

17.9

    Decrease in LT Loans

-

-

-

32.4

1.8

    Dec-Guarantee Dep

-

-

-

978.2

1,714.1

    Dividend Received

111.6

116.2

64.6

-

-

    Disposal of Land

-

-

-

721.7

180.3

    Disposal of Building

-

-

-

84.0

94.4

    Disposal Structure

-

-

-

2.7

0.1

    Disposal Mach./Equip

-

-

-

26.2

5.8

    Disposal Trans Equip

-

-

-

1.0

0.9

    Disp Tools/Supplies

-

-

-

31.9

0.8

    Disp-Display Equip.

-

-

-

-

0.0

    Disposal-Trees

-

-

-

-

0.0

    Disposal-Construction in Progress

-

-

-

40.0

28.7

    Decrease-Other Non-Current Assets

-

-

-

6.3

38.3

    Disp-Other Tangibles

-

-

-

2.4

0.3

    Decrease-Industrial Property Right

-

-

-

-

1.9

    Decrease-Development Cost

-

-

-

-

0.0

    Dec-Dividend, Equity Method

-

-

-

12.9

8.9

    Disposal of Intangible Assets

1.7

0.5

13.8

2.9

-

    Disposal of Condo

-

-

-

-

0.2

    Disposal Right-Land Lease

-

-

-

-

1.0

    Dec-Loans Receivables

-

-

-

54.6

20.7

    IP Others

-

-

-

71.8

7.0

    Inc-ST Finl Asset

-

-

-

-764.5

-2,069.5

    Inc-ST Investment Asset

-

-

-

-83.3

-25.3

    Inc-LT Finl Asset

-

-

-

-861.3

-525.2

    Inc-LT Investment Stock

-

-

-

-157.4

-111.5

    Purchase of Invmt in Affiliates

-37.1

-29.8

-54.0

-97.9

-134.3

    Increase in ST Loans

-

-

-

-129.2

-47.0

    Increase in LT Loans

-

-

-

-20.6

-31.5

    Inc in Guarant Depos

-

-

-

-885.7

-1,629.3

    Acquisition of Land

-

-

-

-14.0

-393.8

    Acquis. of Building

-

-

-

-18.1

-281.7

    Purch. of Structure

-

-

-

-6.0

-1.9

    Purch. of Mach/Equip

-

-

-

-24.5

-17.4

    Acq. of Trans Equip

-

-

-

-2.2

-4.4

    Acq. in Tools/Suppl.

-

-

-

-31.7

-50.9

    Inc. Const. In Prog

-

-

-

-512.0

-724.5

    Inc-Mach. In Transit

-

-

-

-2.5

-3.6

    Acq-Other Tangibles

-

-

-

-29.5

-8.1

    Purchase of Intangibless

-26.4

-36.4

-30.9

-

-

    Acq-Industrial Patent

-

-

-

-

-0.2

    Inc-Development Expenses

-

-

-

-21.2

-22.4

    Acq-Other Intangibles

-

-

-

-30.7

-4.5

    Increase-Loans Receivables

-

-

-

-

-1.6

    Increase-Other Non-Current Assets

-

-

-

-1.2

-46.7

    Increase-Other Investment Assets

-

-

-

-25.5

-

    Othr Invest Outflow

-

-

-

-29.1

-42.5

    Cash Outflow-Consolidation Scope Change

-0.9

-8.9

-

-

-

    Purchase of Tangibles

-154.7

-250.1

-288.6

-

-

    Disposal of Property, Plant and Equipmen

28.5

8.6

4.3

-

-

    Purchase of Real Estate

-1.3

-14.3

-99.2

-

-

    Disposal of Investment Properties

-

-

24.1

-

-

    Purchase of of Assets Held for Sale

-

-13.6

-11.9

-

-

    Disposal of Assets Held for Sale

9.4

24.8

-

-

-

    Disposal of Other Financial Instruments

184.9

201.5

298.4

-

-

    Purchase of Other Fincl Instruments

-272.0

-328.9

-353.9

-

-

    Decrease in Deposit

-

-

1,078.9

-

-

    Increase in Deposit

-

-

-1,606.4

-

-

    Cash Interest Received

35.8

33.6

44.0

-

-

    Others

-

0.1

0.1

-

-

Cash from Investing Activities

-50.6

-296.7

-916.8

-19.1

-1,890.9

 

 

 

 

 

 

    Inc in ST Borrowings

-

-

-

2,435.5

32,454.7

    Inc in LT Borrowings

-

-

-

126.5

274.0

    Increase in Bonds

-

-

-

1,821.9

737.9

    Inc Guarantee Dep.

-

-

-

252.9

42.1

    Inc/LT Accrd Payment

-

-

-

3.0

1.4

    Increase in Minority Interest

0.3

9.7

1,099.7

-

140.8

    Capital Increase

-

-

-

386.3

339.6

    Others, FP

-

-

-

234.1

956.1

    Repay Curr LT Liabs

-

-

-

-571.9

-358.2

    Dec of ST Borrowings

-

-

-

-3,447.0

-31,288.5

    Decrease-Capital Lease Payable

-

-

-

-

0.0

    Dec in LT Borrowings

-

-

-

-158.9

-51.0

    Repayment of Bonds

-

-

-

-677.8

-425.4

    Dec/LT Accrd Payment

-

-

-

-

-1.7

    Decrease-LT Guarantee Deposit

-

-

-

-217.6

-159.4

    Decrease in Minority Interest

-

-

-

-

-126.5

    Dividend Paid

-27.8

-37.7

-36.1

-58.4

-31.6

    FN Others

-

-

-

-676.8

-3.0

    Cash Flow-Foreign Currency Translation

-6.7

-1.0

2.6

-

-

    Increase-Consolidated Capital Surplus

-

-

-

329.4

-

    Cash Flow-Consolidation Scope Change

-

-

-117.1

28.7

35.2

    Increase in Borrowings

2,157.8

3,608.6

4,065.1

-

-

    Decrease in Borrowings

-2,350.9

-3,522.9

-3,622.2

-

-

    Other Fincl Liabilities, Net

1.3

-2.2

11.2

-

-

    Cash-Interest Paid

-229.1

-231.8

-220.9

-

-

Cash from Financing Activities

-455.1

-177.3

1,182.3

-189.9

2,536.3

 

 

 

 

 

 

Foreign Exchange Effects

-

-

-

57.4

9.7

Incs or Decs in Cash & Cash Equivalents

199.5

119.9

-427.5

-412.8

484.3

 

 

 

 

 

 

Cash and Cash Equivalents at Beginning

311.6

197.0

616.3

1,200.4

907.8

Cash and Cash Equivalents at End

511.1

316.9

188.8

787.6

1,392.2

    Cash Interest Paid

229.1

231.8

247.1

-

-

    Cash Taxes Paid

64.5

153.0

90.4

-

-

 

 

Financial Health

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

Key Indicators USD (mil)

 

Quarter
Ending
31-Dec-2012

Quarter
Ending
Yr Ago

Annual
Year End
31-Dec-2012

1 Year
Growth

3 Year
Growth

5 Year
Growth

Total Revenue1 

2,917.1

-7.12%

10,208.3

-5.60%

-27.35%

-12.67%

Operating Income1 

117.6

426.09%

338.5

24.44%

-36.59%

-19.37%

Income Available to Common Excl Extraord Items1javascript:void(0)

55.0

-

273.3

130.60%

-17.99%

6.44%

Basic EPS Excl Extraord Items1 

0.80

-

3.96

130.60%

-18.06%

6.31%

Capital Expenditures2 

181.1

-36.33%

181.1

-35.69%

-38.65%

-28.48%

Cash from Operating Activities2 

705.2

20.20%

705.2

20.78%

-

-8.65%

Free Cash Flow 

553.8

73.42%

553.8

73.42%

-

30.13%

Total Assets3 

14,877.5

5.56%

14,877.5

5.56%

-40.98%

-23.99%

Total Liabilities3 

10,209.7

5.25%

10,209.7

5.25%

-47.43%

-29.23%

Total Long Term Debt3 

1,990.2

-11.19%

1,990.2

-11.19%

-8.38%

-8.80%

Total Common Shares Outstanding3 

69.1

0.00%

69.1

0.00%

0.00%

0.00%

1-ExchangeRate: KRW to USD Average for Period

1090.861440

 

1126.848795

 

 

 

2-ExchangeRate: KRW to USD Average for Period

1126.848795

 

1126.848795

 

 

 

3-ExchangeRate: KRW to USD Period End Date

1066.400024

 

1066.400024

 

 

 

Key Ratios

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Profitability

Gross Margin 

8.71%

7.54%

7.61%

10.17%

10.15%

Operating Margin 

3.32%

2.52%

3.20%

4.99%

4.66%

Pretax Margin 

3.30%

2.43%

9.90%

4.25%

1.67%

Net Profit Margin 

2.68%

1.10%

7.89%

1.86%

1.07%

Financial Strength

Current Ratio 

0.90

0.83

0.77

1.38

1.41

Long Term Debt/Equity 

0.43

0.51

0.39

1.23

1.83

Total Debt/Equity 

0.94

1.06

1.05

3.29

4.64

Interest Coverage 

-

531,235.88

1,159,073.11

-

-

Management Effectiveness

Return on Assets 

2.06%

0.63%

2.55%

1.25%

0.52%

Return on Equity 

6.38%

2.85%

32.99%

28.20%

19.93%

Efficiency

Receivables Turnover 

4.56

4.94

4.69

8.54

9.19

Inventory Turnover 

8.37

8.99

9.60

14.28

11.98

Asset Turnover 

0.74

0.82

0.32

0.41

0.41

Market Valuation USD (mil)

P/E (TTM) 

7.30

.

Enterprise Value2 

6,528.1

Price/Sales (TTM) 

0.21

.

Enterprise Value/Revenue (TTM) 

0.61

Price/Book (MRQ) 

0.45

.

Enterprise Value/EBITDA (TTM) 

13.64

Market Cap as of 16-May-20131javascript:void(0)

2,190.0

.

 

 

1-ExchangeRate: KRW to USD on 16-May-2013

1116.833624

 

 

 

2-ExchangeRate: KRW to USD on 31-Dec-2012

1066.400024

 

 

 

 

 

Annual Ratios

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Financial Strength

Current Ratio javascript:void(0);

0.90

0.83

0.77

1.38

1.41

Quick/Acid Test Ratio javascript:void(0);

0.62

0.56

0.51

1.14

1.10

Working Capital1 javascript:void(0);

-462.9

-757.6

-1,026.9

2,630.2

2,586.5

Long Term Debt/Equity javascript:void(0);

0.43

0.51

0.39

1.23

1.83

Total Debt/Equity javascript:void(0);

0.94

1.06

1.05

3.29

4.64

Long Term Debt/Total Capital javascript:void(0);

0.22

0.25

0.19

0.29

0.32

Total Debt/Total Capital javascript:void(0);

0.49

0.51

0.51

0.77

0.82

Interest Coverage javascript:void(0);

-

531,235.88

1,159,073.11

-

-

Payout Ratio javascript:void(0);

10.09%

23.27%

3.63%

7.40%

11.57%

Effective Tax Rate javascript:void(0);

16.17%

68.44%

18.17%

27.87%

24.41%

Total Capital1 javascript:void(0);

9,069.6

8,362.3

8,459.1

8,271.1

7,707.7

 

 

 

 

 

 

Efficiency

Asset Turnover javascript:void(0);

0.74

0.82

0.32

0.41

0.41

Inventory Turnover javascript:void(0);

8.37

8.99

9.60

14.28

11.98

Days In Inventory javascript:void(0);

43.62

40.60

38.03

25.55

30.46

Receivables Turnover javascript:void(0);

4.56

4.94

4.69

8.54

9.19

Days Receivables Outstanding javascript:void(0);

79.99

73.84

77.84

42.74

39.72

Revenue/Employee2 javascript:void(0);

-

2,904,461

3,726,356

8,140,854

7,135,178

Operating Income/Employee2 javascript:void(0);

-

73,059

119,380

405,997

332,339

EBITDA/Employee2 javascript:void(0);

-

100,724

144,731

510,663

451,109

 

 

 

 

 

 

Profitability

Gross Margin javascript:void(0);

8.71%

7.54%

7.61%

10.17%

10.15%

Operating Margin javascript:void(0);

3.32%

2.52%

3.20%

4.99%

4.66%

EBITDA Margin javascript:void(0);

4.44%

3.47%

3.88%

6.27%

6.32%

EBIT Margin javascript:void(0);

3.32%

2.52%

3.20%

4.99%

4.66%

Pretax Margin javascript:void(0);

3.30%

2.43%

9.90%

4.25%

1.67%

Net Profit Margin javascript:void(0);

2.68%

1.10%

7.89%

1.86%

1.07%

COGS/Revenue javascript:void(0);

91.29%

92.46%

92.39%

89.83%

89.85%

SG&A Expense/Revenue javascript:void(0);

5.39%

5.03%

3.78%

4.67%

5.13%

 

 

 

 

 

 

Management Effectiveness

Return on Assets javascript:void(0);

2.06%

0.63%

2.55%

1.25%

0.52%

Return on Equity javascript:void(0);

6.38%

2.85%

32.99%

28.20%

19.93%

 

 

 

 

 

 

Valuation

Free Cash Flow/Share2 javascript:void(0);

8.02

4.28

-14.93

-15.13

-21.30

Operating Cash Flow/Share 2 javascript:void(0);

10.79

8.27

-10.22

-4.14

-2.16

1-ExchangeRate: KRW to USD Period End Date

1066.400024

1152

1134.9

1164.475

1259.55

2-ExchangeRate: KRW to USD Average for Period

1066.400024

1152

1134.9

1164.475

1259.55

 

Current Market Multiples

Market Cap/Earnings (TTM) javascript:void(0);

7.94

Market Cap/Equity (MRQ) javascript:void(0);

0.49

Market Cap/Revenue (TTM) javascript:void(0);

0.21

Market Cap/EBIT (TTM) javascript:void(0);

6.41

Market Cap/EBITDA (TTM) javascript:void(0);

4.79

Enterprise Value/Earnings (TTM) javascript:void(0);

22.60

Enterprise Value/Equity (MRQ) javascript:void(0);

1.40

Enterprise Value/Revenue (TTM) javascript:void(0);

0.61

Enterprise Value/EBIT (TTM) javascript:void(0);

18.25

Enterprise Value/EBITDA (TTM) javascript:void(0);

13.64

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.59.70

UK Pound

1

Rs.92.25

Euro

1

Rs.78.38

 

INFORMATION DETAILS

 

Report Prepared by :

SDA

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

----

NB

New Business

----

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.