Kyung Dong Navien Co Ltd
KRX:009450
US |
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
|
US |
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
|
US |
Bank of America Corp
NYSE:BAC
|
Banking
|
|
US |
Mastercard Inc
NYSE:MA
|
Technology
|
|
US |
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
|
US |
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
|
US |
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
|
US |
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
|
US |
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
|
US |
Visa Inc
NYSE:V
|
Technology
|
|
CN |
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
|
US |
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
|
US |
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
|
US |
Coca-Cola Co
NYSE:KO
|
Beverages
|
|
US |
Walmart Inc
NYSE:WMT
|
Retail
|
|
US |
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
43 650
92 300
|
Price Target |
|
We'll email you a reminder when the closing price reaches KRW.
Choose the stock you wish to monitor with a price alert.
Johnson & Johnson
NYSE:JNJ
|
US | |
Berkshire Hathaway Inc
NYSE:BRK.A
|
US | |
Bank of America Corp
NYSE:BAC
|
US | |
Mastercard Inc
NYSE:MA
|
US | |
UnitedHealth Group Inc
NYSE:UNH
|
US | |
Exxon Mobil Corp
NYSE:XOM
|
US | |
Pfizer Inc
NYSE:PFE
|
US | |
Palantir Technologies Inc
NYSE:PLTR
|
US | |
Nike Inc
NYSE:NKE
|
US | |
Visa Inc
NYSE:V
|
US | |
Alibaba Group Holding Ltd
NYSE:BABA
|
CN | |
3M Co
NYSE:MMM
|
US | |
JPMorgan Chase & Co
NYSE:JPM
|
US | |
Coca-Cola Co
NYSE:KO
|
US | |
Walmart Inc
NYSE:WMT
|
US | |
Verizon Communications Inc
NYSE:VZ
|
US |
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
Kyung Dong Navien Co Ltd
Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
6 179
|
9 380
|
9 758
|
10 987
|
15 242
|
16 752
|
26 330
|
33 346
|
32 318
|
37 470
|
31 007
|
26 102
|
32 884
|
27 019
|
29 209
|
29 270
|
21 355
|
24 749
|
19 486
|
21 541
|
27 938
|
27 852
|
33 910
|
39 186
|
38 699
|
41 637
|
56 946
|
78 880
|
87 256
|
80 658
|
75 368
|
63 065
|
65 554
|
53 582
|
65 418
|
54 415
|
53 507
|
83 149
|
83 617
|
100 923
|
98 024
|
|
Depreciation & Amortization |
11 516
|
12 011
|
12 518
|
13 441
|
13 981
|
14 700
|
15 032
|
15 294
|
15 615
|
15 766
|
16 171
|
16 312
|
16 391
|
16 388
|
16 463
|
16 886
|
17 824
|
18 579
|
20 048
|
22 321
|
23 703
|
26 336
|
27 852
|
28 952
|
30 959
|
31 870
|
33 732
|
35 374
|
36 486
|
38 422
|
40 164
|
41 835
|
43 556
|
44 836
|
45 497
|
46 161
|
46 697
|
46 543
|
46 590
|
46 505
|
46 533
|
|
Other Non-Cash Items |
9 742
|
5 471
|
7 463
|
10 852
|
12 738
|
15 646
|
17 708
|
20 851
|
22 913
|
17 296
|
17 115
|
12 505
|
11 726
|
18 345
|
18 536
|
22 294
|
25 625
|
25 536
|
28 929
|
32 431
|
31 239
|
38 409
|
37 144
|
35 962
|
43 917
|
37 130
|
32 927
|
14 653
|
15 161
|
13 222
|
23 616
|
23 430
|
18 111
|
55 872
|
60 257
|
87 875
|
90 477
|
64 862
|
55 057
|
51 786
|
65 051
|
|
Cash Taxes Paid |
4 894
|
4 309
|
3 527
|
4 838
|
5 887
|
5 820
|
7 577
|
9 010
|
11 618
|
11 207
|
12 029
|
13 195
|
10 603
|
11 599
|
8 098
|
9 581
|
10 007
|
10 118
|
9 978
|
15 970
|
16 691
|
17 180
|
21 632
|
15 859
|
17 561
|
20 058
|
18 358
|
20 164
|
21 645
|
19 812
|
28 003
|
36 362
|
44 690
|
45 468
|
41 143
|
37 580
|
30 311
|
30 141
|
23 611
|
27 037
|
32 621
|
|
Cash Interest Paid |
3 581
|
3 444
|
3 786
|
3 685
|
3 617
|
3 464
|
3 094
|
2 710
|
2 207
|
2 101
|
1 915
|
1 801
|
1 692
|
1 563
|
1 701
|
1 924
|
2 613
|
3 421
|
3 957
|
4 355
|
4 350
|
4 086
|
3 865
|
3 665
|
3 658
|
3 589
|
3 539
|
3 330
|
2 975
|
2 620
|
2 822
|
3 548
|
4 831
|
6 489
|
8 151
|
9 332
|
9 658
|
9 223
|
8 265
|
7 293
|
7 787
|
|
Change in Working Capital |
(26 013)
|
(36 389)
|
(12 700)
|
(4 491)
|
(16 469)
|
(3 378)
|
(19 115)
|
(15 485)
|
(12 096)
|
(9 198)
|
(1 802)
|
(31 446)
|
(57 278)
|
(41 641)
|
(40 833)
|
(90 441)
|
(64 625)
|
(83 149)
|
(73 836)
|
(11 432)
|
(27 664)
|
(12 633)
|
(50 013)
|
(64 280)
|
(63 311)
|
(54 421)
|
(33 372)
|
(54 898)
|
(41 679)
|
(49 507)
|
(86 773)
|
(117 962)
|
(158 506)
|
(143 659)
|
(86 445)
|
(15 972)
|
21 487
|
674
|
(42 051)
|
(37 037)
|
(161 380)
|
|
Cash from Operating Activities |
1 424
N/A
|
(9 528)
N/A
|
17 038
N/A
|
30 787
+81%
|
25 491
-17%
|
43 720
+72%
|
39 955
-9%
|
54 006
+35%
|
58 749
+9%
|
61 333
+4%
|
62 490
+2%
|
23 473
-62%
|
3 722
-84%
|
20 112
+440%
|
23 376
+16%
|
(21 990)
N/A
|
180
N/A
|
(14 286)
N/A
|
(5 374)
+62%
|
64 860
N/A
|
55 216
-15%
|
79 964
+45%
|
48 893
-39%
|
39 820
-19%
|
50 263
+26%
|
56 217
+12%
|
90 234
+61%
|
74 011
-18%
|
97 226
+31%
|
82 795
-15%
|
52 375
-37%
|
10 368
-80%
|
(31 285)
N/A
|
10 631
N/A
|
84 727
+697%
|
172 479
+104%
|
212 168
+23%
|
195 228
-8%
|
143 213
-27%
|
162 176
+13%
|
48 227
-70%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(57 439)
|
(40 521)
|
(34 702)
|
(25 584)
|
(23 291)
|
(19 565)
|
(22 125)
|
(19 367)
|
(21 719)
|
(22 896)
|
(21 320)
|
(27 574)
|
(28 291)
|
(36 796)
|
(40 442)
|
(46 128)
|
(51 678)
|
(46 775)
|
(46 377)
|
(39 763)
|
(35 163)
|
(51 172)
|
(52 147)
|
(54 049)
|
(53 871)
|
(40 889)
|
(42 247)
|
(49 953)
|
(50 020)
|
(62 695)
|
(74 916)
|
(69 129)
|
(74 462)
|
(59 110)
|
(49 192)
|
(48 573)
|
(54 557)
|
(65 534)
|
(73 068)
|
(108 782)
|
(102 740)
|
|
Other Items |
3 065
|
2 372
|
1 924
|
(3 884)
|
10 859
|
12 327
|
12 660
|
11 915
|
2 022
|
826
|
685
|
1 042
|
791
|
(3 403)
|
(4 275)
|
(2 941)
|
(263)
|
2 059
|
2 859
|
1 265
|
(1 226)
|
(294)
|
(1 569)
|
(1 666)
|
2 795
|
(17 976)
|
(5 918)
|
27 239
|
18 603
|
50 145
|
36 904
|
10 294
|
13 117
|
2 564
|
(1 876)
|
(34 087)
|
(27 790)
|
(10 990)
|
(11 122)
|
21 344
|
22 397
|
|
Cash from Investing Activities |
(54 374)
N/A
|
(38 149)
+30%
|
(32 780)
+14%
|
(29 469)
+10%
|
(12 431)
+58%
|
(7 239)
+42%
|
(9 465)
-31%
|
(7 452)
+21%
|
(19 700)
-164%
|
(22 070)
-12%
|
(20 635)
+7%
|
(26 532)
-29%
|
(27 499)
-4%
|
(40 198)
-46%
|
(44 716)
-11%
|
(49 068)
-10%
|
(51 940)
-6%
|
(44 716)
+14%
|
(43 519)
+3%
|
(38 498)
+12%
|
(36 389)
+5%
|
(51 466)
-41%
|
(53 715)
-4%
|
(55 715)
-4%
|
(51 076)
+8%
|
(58 865)
-15%
|
(48 165)
+18%
|
(22 714)
+53%
|
(31 417)
-38%
|
(12 550)
+60%
|
(38 012)
-203%
|
(58 836)
-55%
|
(61 345)
-4%
|
(56 546)
+8%
|
(51 068)
+10%
|
(82 660)
-62%
|
(82 347)
+0%
|
(76 524)
+7%
|
(84 190)
-10%
|
(87 438)
-4%
|
(80 343)
+8%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
44 678
|
51 698
|
17 620
|
7 849
|
436
|
(36 728)
|
(30 532)
|
(45 670)
|
(41 426)
|
(33 770)
|
(37 564)
|
3 624
|
28 563
|
28 434
|
19 596
|
76 843
|
62 782
|
58 763
|
62 240
|
(22 500)
|
(14 681)
|
(30 365)
|
12 471
|
19 217
|
1 436
|
22 448
|
(30 767)
|
(35 980)
|
(47 132)
|
(58 358)
|
(4 025)
|
66 768
|
105 235
|
85 713
|
65 040
|
(61 280)
|
(108 774)
|
(106 395)
|
(67 398)
|
(52 100)
|
57 844
|
|
Cash Paid for Dividends |
(1 262)
|
(1 262)
|
0
|
(1 262)
|
(1 262)
|
(1 262)
|
0
|
(1 262)
|
(1 262)
|
(1 262)
|
(1 262)
|
(1 894)
|
(1 894)
|
(1 894)
|
0
|
(2 525)
|
(2 525)
|
(2 525)
|
0
|
(3 156)
|
(3 156)
|
(3 156)
|
0
|
(3 787)
|
(3 787)
|
(3 787)
|
0
|
(4 721)
|
(4 721)
|
(4 721)
|
0
|
(6 504)
|
(6 504)
|
(6 504)
|
0
|
(7 226)
|
(7 226)
|
(7 226)
|
0
|
(7 949)
|
(7 949)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
245
|
245
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
43 416
N/A
|
50 436
+16%
|
16 358
-68%
|
6 587
-60%
|
(826)
N/A
|
(37 990)
-4 499%
|
(31 794)
+16%
|
(46 932)
-48%
|
(42 688)
+9%
|
(35 032)
+18%
|
(38 826)
-11%
|
1 731
N/A
|
26 670
+1 441%
|
26 540
0%
|
17 702
-33%
|
74 318
+320%
|
60 501
-19%
|
56 483
-7%
|
59 960
+6%
|
(25 412)
N/A
|
(17 837)
+30%
|
(33 521)
-88%
|
9 315
N/A
|
15 430
+66%
|
(2 351)
N/A
|
18 661
N/A
|
(34 554)
N/A
|
(40 701)
-18%
|
(51 853)
-27%
|
(63 079)
-22%
|
(8 747)
+86%
|
60 265
N/A
|
98 732
+64%
|
79 209
-20%
|
58 536
-26%
|
(68 507)
N/A
|
(116 000)
-69%
|
(113 622)
+2%
|
(74 625)
+34%
|
(60 049)
+20%
|
49 895
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
1 660
|
0
|
0
|
2 001
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 329
|
4 057
|
2 146
|
|
Net Change in Cash |
(9 534)
N/A
|
2 759
N/A
|
616
-78%
|
7 905
+1 183%
|
12 234
+55%
|
(1 509)
N/A
|
(1 304)
+14%
|
(378)
+71%
|
(3 639)
-863%
|
4 231
N/A
|
3 029
-28%
|
(1 328)
N/A
|
2 893
N/A
|
6 454
+123%
|
(3 638)
N/A
|
3 260
N/A
|
8 732
+168%
|
(2 519)
N/A
|
11 067
N/A
|
950
-91%
|
2 650
+179%
|
(5 023)
N/A
|
4 493
N/A
|
1 536
-66%
|
(3 164)
N/A
|
16 013
N/A
|
7 515
-53%
|
10 596
+41%
|
13 956
+32%
|
7 166
-49%
|
5 616
-22%
|
11 797
+110%
|
6 101
-48%
|
33 294
+446%
|
92 194
+177%
|
21 312
-77%
|
13 820
-35%
|
5 082
-63%
|
(13 272)
N/A
|
18 747
N/A
|
19 926
+6%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(56 015)
N/A
|
(50 049)
+11%
|
(17 664)
+65%
|
5 203
N/A
|
2 200
-58%
|
24 155
+998%
|
17 830
-26%
|
34 639
+94%
|
37 030
+7%
|
38 437
+4%
|
41 170
+7%
|
(4 101)
N/A
|
(24 569)
-499%
|
(16 684)
+32%
|
(17 066)
-2%
|
(68 118)
-299%
|
(51 498)
+24%
|
(61 061)
-19%
|
(51 751)
+15%
|
25 097
N/A
|
20 053
-20%
|
28 792
+44%
|
(3 254)
N/A
|
(14 229)
-337%
|
(3 608)
+75%
|
15 328
N/A
|
47 987
+213%
|
24 059
-50%
|
47 206
+96%
|
20 100
-57%
|
(22 541)
N/A
|
(58 761)
-161%
|
(105 748)
-80%
|
(48 479)
+54%
|
35 535
N/A
|
123 906
+249%
|
157 610
+27%
|
129 694
-18%
|
70 145
-46%
|
53 395
-24%
|
(54 513)
N/A
|