H

Hyundai Mipo Dockyard Co Ltd
KRX:010620

Watchlist Manager
Hyundai Mipo Dockyard Co Ltd
KRX:010620
Watchlist
Price: 133 800 KRW -3.6%
Market Cap: 5.3T KRW
Have any thoughts about
Hyundai Mipo Dockyard Co Ltd?
Write Note

Cash Flow Statement

Cash Flow Statement
Hyundai Mipo Dockyard Co Ltd

Rotate your device to view
Cash Flow Statement
Currency: KRW
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
(783 972)
(679 259)
(617 352)
(407 777)
54 568
25 679
51 987
145 565
174 562
39 600
25 499
61 599
197 362
445 157
499 589
338 261
213 953
120 655
54 199
99 102
77 081
61 178
78 358
62 762
54 232
(12 262)
(23 415)
(173 650)
(154 372)
(160 109)
(229 507)
(45 085)
26 923
(43 767)
(8 678)
(81 094)
(178 641)
(138 953)
(132 447)
(68 570)
(75 699)
Depreciation & Amortization
66 248
66 639
67 445
67 765
67 767
67 448
63 825
60 184
56 450
52 384
52 200
52 147
51 843
51 228
49 267
47 669
46 899
46 719
48 490
50 340
51 696
53 073
54 103
55 383
55 994
56 133
56 212
55 670
55 138
55 537
55 869
56 603
58 471
60 742
63 044
64 837
66 810
69 268
71 238
74 040
0
Other Non-Cash Items
(229 293)
52 703
117 057
133 096
195 968
(13 091)
(53 113)
28 008
110 992
363 848
366 819
555 988
603 046
(192 615)
(159 110)
(1 086 111)
(462 092)
62 180
86 605
773 620
11 683
29 212
37 284
21 435
30 617
43 280
28 031
(14 858)
(18 286)
(62 901)
(63 309)
(45 542)
(103 019)
(10 741)
(29 328)
(21 474)
20 747
(25 686)
(8 996)
16 173
0
Cash Taxes Paid
8 567
4 159
4 796
4 505
5 406
8 446
8 643
10 950
11 115
9 439
11 891
21 454
22 830
24 436
31 124
39 476
36 168
31 276
15 541
5 809
3 432
2 726
3 816
1 327
(321)
(739)
(1 058)
914
1 908
740
1 276
679
432
2 185
3 080
2 778
2 831
2 968
2 133
326
433
Cash Interest Paid
49 974
46 490
47 180
51 333
71 587
80 289
85 205
89 220
100 818
106 377
100 151
93 776
79 355
63 745
60 404
58 740
63 295
54 626
42 096
29 679
13 948
10 937
10 404
8 517
7 866
6 679
6 109
5 500
4 469
4 060
3 662
3 909
4 634
5 419
6 042
7 485
9 579
12 621
18 617
20 565
22 533
Change in Working Capital
867 027
965 686
(515 268)
(1 012 207)
(1 467 803)
(1 292 620)
(306 986)
(571 983)
(354 302)
73 849
(582 214)
(538 556)
(523 059)
(1 079 325)
(360 286)
(225 578)
330 507
296 625
240 938
105 239
(150 960)
(215 860)
(86 926)
(67 110)
20 946
168 856
32 028
503 581
369 078
237 092
443 232
120 467
(109 224)
202 173
(175 656)
(270 907)
(81 309)
(437 914)
(1 852)
133 085
355 089
Cash from Operating Activities
(79 955)
N/A
405 769
N/A
(948 119)
N/A
(1 219 123)
-29%
(1 149 500)
+6%
(1 212 584)
-5%
(244 286)
+80%
(338 226)
-38%
(12 297)
+96%
529 681
N/A
(137 696)
N/A
131 178
N/A
329 190
+151%
(775 556)
N/A
29 458
N/A
(925 760)
N/A
129 266
N/A
526 179
+307%
430 233
-18%
1 028 301
+139%
(10 499)
N/A
(72 397)
-590%
82 819
N/A
72 470
-12%
161 789
+123%
256 007
+58%
92 856
-64%
370 744
+299%
251 557
-32%
69 619
-72%
206 286
+196%
86 443
-58%
(126 848)
N/A
208 407
N/A
(150 618)
N/A
(308 638)
-105%
(172 393)
+44%
(533 285)
-209%
(72 057)
+86%
154 728
N/A
321 238
+108%
Investing Cash Flow
Capital Expenditures
(68 564)
(64 108)
(49 741)
(39 461)
(39 313)
(38 026)
(39 005)
(38 875)
(31 398)
(31 838)
(28 640)
(25 763)
(23 310)
(66 174)
(256 811)
(492 806)
(518 850)
(477 230)
(308 093)
(87 543)
(79 077)
(82 589)
(78 200)
(66 844)
(57 052)
(82 316)
(65 316)
(64 538)
(75 451)
(63 216)
(84 646)
(101 465)
(117 580)
(118 769)
(106 579)
(116 282)
(119 015)
(127 628)
(139 322)
(142 465)
(156 031)
Other Items
9 546
245 231
233 476
223 115
236 435
(27 629)
9 553
165 153
134 761
139 464
126 742
313 966
523 508
807 545
835 032
490 987
595 518
466 564
593 933
682 281
409 514
159 331
128 046
40 636
8 837
164 928
(99 502)
(299 984)
(118 510)
(70 117)
122 884
221 864
80 236
71 501
44 823
134 584
84 770
16 003
7 694
5 815
3 199
Cash from Investing Activities
(59 018)
N/A
181 124
N/A
183 736
+1%
183 654
0%
197 123
+7%
(65 654)
N/A
(29 453)
+55%
126 279
N/A
103 364
-18%
107 626
+4%
98 102
-9%
288 203
+194%
500 199
+74%
741 371
+48%
578 222
-22%
(1 819)
N/A
76 667
N/A
(10 666)
N/A
285 840
N/A
594 737
+108%
330 436
-44%
76 742
-77%
49 847
-35%
(26 206)
N/A
(48 214)
-84%
82 612
N/A
(164 818)
N/A
(364 523)
-121%
(193 961)
+47%
(133 333)
+31%
38 238
N/A
120 399
+215%
(37 344)
N/A
(47 267)
-27%
(61 756)
-31%
18 303
N/A
(34 245)
N/A
(111 625)
-226%
(131 628)
-18%
(136 650)
-4%
(152 832)
-12%
Financing Cash Flow
Net Issuance of Common Stock
20 000
26 834
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Issuance of Debt
337 924
(124 937)
1 420 225
1 678 068
1 293 655
1 199 997
191 282
96 718
5 600
(491 403)
(169 649)
(478 021)
(931 162)
(203 001)
(635 347)
486 441
(420 026)
(797 315)
(758 863)
(1 601 970)
(236 907)
(57 313)
(12 287)
116 213
58 660
10 719
(59 292)
(65 829)
(28 953)
(1 630)
27 971
(1 560)
(1 538)
(1 509)
(1 530)
(1 607)
(1 720)
98 336
221 291
220 188
159 434
Cash Paid for Dividends
(15 778)
(15 778)
(15 355)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(27 919)
(27 919)
(27 919)
0
(13 960)
(13 960)
(13 960)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other
0
0
0
8 000
18 464
18 388
20 432
11 737
1 291
1 531
(3 020)
(2 462)
(2 380)
(1 994)
(2 948)
(752)
146
(404)
0
0
0
0
0
0
0
0
0
(41 580)
(49 638)
(68 952)
(39 215)
(20 191)
(53 607)
(70 104)
(38 347)
96 748
211 515
365 311
35 388
(200 643)
(353 043)
Cash from Financing Activities
342 147
N/A
(113 881)
N/A
1 431 704
N/A
1 712 902
+20%
1 318 954
-23%
1 218 385
-8%
211 713
-83%
108 456
-49%
6 890
-94%
(489 871)
N/A
(172 667)
+65%
(480 482)
-178%
(933 541)
-94%
(204 995)
+78%
(638 296)
-211%
485 690
N/A
(419 880)
N/A
(797 719)
-90%
(755 805)
+5%
(1 628 892)
-116%
(264 826)
+84%
(85 232)
+68%
(40 206)
+53%
102 254
N/A
44 701
-56%
(3 241)
N/A
(73 252)
-2 160%
(107 411)
-47%
(78 592)
+27%
(70 583)
+10%
(11 244)
+84%
(21 751)
-93%
(55 144)
-154%
(71 613)
-30%
(39 877)
+44%
95 141
N/A
209 795
+121%
463 647
+121%
256 679
-45%
19 545
-92%
(193 609)
N/A
Change in Cash
Effect of Foreign Exchange Rates
0
0
0
757
3 846
802
0
0
(4 547)
242
(998)
(316)
2 050
(2 962)
(2 234)
1 413
(3 607)
431
1 503
(3 406)
1 952
254
751
13
(491)
(2 473)
(2 753)
(1 496)
(864)
1 933
1 776
4 456
7 346
246
1 455
(1 517)
(5 217)
1 160
426
2 285
(2 391)
Net Change in Cash
203 174
N/A
473 012
+133%
667 321
+41%
678 190
+2%
370 423
-45%
(59 051)
N/A
(62 026)
-5%
(103 491)
-67%
93 410
N/A
147 678
+58%
(213 259)
N/A
(61 417)
+71%
(102 102)
-66%
(242 142)
-137%
(32 850)
+86%
(440 476)
-1 241%
(217 554)
+51%
(281 775)
-30%
(38 229)
+86%
(9 260)
+76%
57 063
N/A
(80 633)
N/A
93 211
N/A
148 531
+59%
157 785
+6%
332 905
+111%
(147 967)
N/A
(102 686)
+31%
(21 859)
+79%
(132 363)
-506%
235 056
N/A
189 547
-19%
(211 991)
N/A
89 773
N/A
(250 796)
N/A
(196 711)
+22%
(2 060)
+99%
(180 103)
-8 644%
53 420
N/A
39 909
-25%
(27 595)
N/A
Free Cash Flow
Free Cash Flow
(148 519)
N/A
341 661
N/A
(997 860)
N/A
(1 258 584)
-26%
(1 188 813)
+6%
(1 250 610)
-5%
(283 291)
+77%
(377 101)
-33%
(43 695)
+88%
497 843
N/A
(166 336)
N/A
105 415
N/A
305 880
+190%
(841 730)
N/A
(227 353)
+73%
(1 418 566)
-524%
(389 584)
+73%
48 949
N/A
122 140
+150%
940 758
+670%
(89 576)
N/A
(154 986)
-73%
4 619
N/A
5 626
+22%
104 737
+1 762%
173 691
+66%
27 540
-84%
306 206
+1 012%
176 106
-42%
6 403
-96%
121 640
+1 800%
(15 021)
N/A
(244 429)
-1 527%
89 638
N/A
(257 197)
N/A
(424 920)
-65%
(291 408)
+31%
(660 913)
-127%
(211 379)
+68%
12 263
N/A
165 207
+1 247%

See Also

Discover More