XML 58 R45.htm IDEA: XBRL DOCUMENT v3.19.1
Statements of Cash Flows
12 Months Ended
Dec. 31, 2018
Text block [abstract]  
Statements of Cash Flows
39.

Statements of Cash Flows

 

(1)

Adjustments for income and expenses from operating activities for the years ended December 31, 2018, 2017 and 2016 are as follows:

 

(In millions of won)                   
     2018     2017     2016  

Interest income

   (69,936     (76,045     (54,353

Dividend

     (35,143     (12,416     (19,161

Gain on foreign currency translation

     (2,776     (7,110     (5,085

Gain on disposal of long-term investment securities

           (4,890     (459,349

Gain on valuation of derivatives

     (6,532     (223,943     (4,132

Gain on settlement of derivatives

     (20,399            

Gain relating to investments in associates and joint ventures, net

     (3,270,912     (2,245,732     (544,501

Gain on sale of accounts receivable — other

     (20,023     (18,548     (18,638

Gain on disposal of property and equipment and intangible assets

     (38,933     (13,991     (6,908

Gain relating to financial assets at FVTPL

     (83,636     (33     (25

Gain related to financial liabilities at FVTPL

                 (121

Reversal of loss on impairment of available-for-sale financial assets

           (9,900      

Other income

     (952     (1,129     (2,123

Interest expenses

     307,319       299,100       290,454  

Loss on foreign currency translation

     2,397       8,419       3,991  

Loss on disposal of long-term investment securities

           36,024       2,919  

Other finance costs

           14,519       5,255  

Loss on sale of accounts receivable — other

           9,682        

Loss on settlement of derivatives

     12,554       10,031       3,428  

Income tax expense

     843,978       745,654       436,038  

Expense related to defined benefit plan

     147,722       127,696       118,143  

Share option

     789       414        

Depreciation and amortization

     3,284,339       3,247,519       3,068,558  

Bad debt expense

     38,211       34,584       37,820  

Loss on disposal of property and equipment and intangible assets

     87,257       60,086       63,797  

Loss on impairment of property and equipment and intangible assets

     255,839       54,946       24,506  

Loss relating to financial liabilities at FVTPL

     1,535       678       4,018  

Loss relating to financial assets at FVTPL

     22,507              

Bad debt for accounts receivable — other

     7,718       5,793       40,312  

Loss on disposal of investment assets

     3              

Loss on impairment of investment assets

     3,157       9,003       24,033  

Other expenses

     102,836       46,353       30,685  
  

 

 

   

 

 

   

 

 

 
   1,568,919       2,096,764       3,039,561  
  

 

 

   

 

 

   

 

 

 

 

(2)

Changes in assets and liabilities from operating activities for the years ended December 31, 2018, 2017 and 2016 are as follows:

 

(In millions of won)                   
     2018     2017     2016  

Accounts receivable — trade

   175,841       46,144       88,549  

Accounts receivable — other

     319,913       (159,960     (446,286

Accrued income

           14       445  

Advance payments

     13,393       (1,269     47,615  

Prepaid expenses

     (3,597     (28,362     (30,311

Value-Added Tax refundable

     (3,318     (3,080     (4,587

Inventories

     (13,429     (17,958     798  

Long-term accounts receivable — other

     11,064       (137,979     (147,117

Guarantee deposits

     (258     14,696       4,844  

Contract assets

     9,161              

Accounts payable — trade

     (58,487     (26,151     75,585  

Accounts payable — other

     (271,128     134,542       316,464  

Advanced receipts

           (13,470     37,429  

Contract liabilities

     11,328              

Withholdings

     129,492       (13,041     107,516  

Deposits received

     (333     (4,916     (2,153

Accrued expenses

     (102,246     116,065       173,072  

Value-Added Tax payable

     3,102       7,505       (4,072

Unearned revenue

           (339     (36,209

Provisions

     (4,298     (20,488     20,235  

Long-term provisions

     1,193       (2,449     4,115  

Plan assets

     (123,075     (95,828     (125,440

Retirement benefit payment

     (63,957     (60,883     (55,350

Others

     (4,412     5,739       (11,378
  

 

 

   

 

 

   

 

 

 
   25,949       (261,468     13,764  
  

 

 

   

 

 

   

 

 

 

 

(3)

Significant non-cash transactions for the years ended December 31, 2018, 2017 and 2016 are as follows:

 

(In millions of won)                     
     2018      2017      2016  

Increase in accounts payable — other relating to acquisition of property and equipment and intangible assets

   1,162,301        44,214        1,511,913  

Investment in subsidiary from comprehensive stock exchange

     129,595                

 

(4)

Reconciliation of liabilities arising from financing activities for the years ended December 31, 2018 and 2017 is as follows:

 

(In millions of won)        
    January 1,
2018
    Cash
flows
    Non-cash transactions     December 31,
2018
 
  Exchange
rate
changes
    Fair value
changes
    Business
Combinations
    Other
changes
 

Total liabilities from financing activities

             

Short-term borrowings

  130,000       (87,701                 36,201       1,500       80,000  

Long-term borrowings

    252,817       139,406       2,281             1,708,638       1,854       2,104,996  

Debentures

    7,086,187       321,671       55,523       1,911             1,560       7,466,852  

Long-term payables — other

    1,641,081       (305,644                       1,057,590       2,393,027  

Derivative financial liabilities

    39,470       (4,031     13,595       (7,163           (37,687     4,184  

Derivative financial assets

    (253,213     (2,000     2,000       (19,849           217,605       (55,457
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  8,896,342       61,701       73,399       (25,101     1,744,839       1,242,422       11,993,602  

Other cash flows from financing activities

             

Payments of cash dividends

    (706,091          

Issuance of hybrid bonds

      398,759            

Repayment of hybrid bonds

      (400,000          

Payments of interest on hybrid bonds

      (15,803          

Capital increase by subsidiaries and others

      499,926            

Transactions with the non-controlling shareholders

      (76,805          
      (300,014          
   

 

 

           
    (238,313          
   

 

 

           

 

(In millions of won)                                      
     January 1,
2017
    Cash
flows
    Non-cash transactions      December 31,
2017
 
    Exchange
rate

changes
    Fair value
changes
    Other
changes
 

Total liabilities from financing activities

             

Short-term borrowings

   2,614       127,386                          130,000  

Long-term borrowings

     172,906       87,299       (7,898           510        252,817  

Debentures

     7,194,207       130,558       (245,456           6,878        7,086,187  

Long-term payables-other

     1,918,024       (305,476                 28,533        1,641,081  

Derivative financial liabilities

     87,153       (105,269     13,281       39,267       5,038        39,470  

Derivative financial assets

     (214,770     188       922       (40,235     682        (253,213
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 
   9,160,134       (65,314     (239,151     (968     41,641        8,896,342  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Other cash flows from financing activities

             

Payments of cash dividends

     (706,091         

Payments of interest on hybrid bond

       (16,840         

Transactions with non-controlling shareholders

       (38,373         
    

 

 

          
       (761,304         
    

 

 

          
     (826,618