KCC Engineering & Construction Co Ltd
KOSDAQ:021320
Balance Sheet
Balance Sheet Decomposition
KCC Engineering & Construction Co Ltd
KCC Engineering & Construction Co Ltd
Balance Sheet
KCC Engineering & Construction Co Ltd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
3 144
|
10 683
|
22 262
|
36 850
|
64 144
|
145 406
|
91 935
|
64 157
|
129 374
|
76 499
|
221 438
|
119 130
|
129 171
|
174 171
|
111 895
|
124 226
|
237 347
|
206 858
|
298 334
|
243 495
|
93 210
|
216 856
|
144 217
|
156 704
|
|
| Cash Equivalents |
3 144
|
10 683
|
22 262
|
36 850
|
64 144
|
145 406
|
91 935
|
64 157
|
129 374
|
76 499
|
221 438
|
119 130
|
129 171
|
174 171
|
111 895
|
124 226
|
237 347
|
206 858
|
298 334
|
243 495
|
93 210
|
216 856
|
144 217
|
156 704
|
|
| Short-Term Investments |
1 098
|
319
|
1 332
|
1 163
|
5 663
|
2 835
|
17 776
|
2 607
|
6 308
|
2 031
|
1 924
|
11 101
|
6 316
|
29 901
|
64 856
|
73 817
|
9 543
|
7 530
|
25 692
|
155 506
|
168 623
|
2 798
|
133 982
|
26 760
|
|
| Total Receivables |
72 221
|
70 174
|
90 023
|
111 829
|
121 926
|
165 155
|
192 760
|
325 529
|
341 622
|
467 974
|
432 847
|
431 121
|
441 717
|
347 756
|
205 359
|
255 787
|
276 393
|
287 573
|
381 687
|
184 357
|
383 729
|
503 702
|
511 831
|
690 603
|
|
| Accounts Receivables |
50 114
|
38 720
|
52 419
|
77 119
|
91 325
|
140 142
|
169 843
|
296 975
|
318 123
|
440 019
|
399 797
|
384 141
|
364 861
|
291 833
|
167 710
|
226 181
|
247 680
|
261 092
|
345 225
|
171 067
|
358 446
|
477 149
|
483 332
|
664 350
|
|
| Other Receivables |
22 107
|
31 454
|
37 604
|
34 710
|
30 601
|
25 013
|
22 917
|
28 554
|
23 499
|
27 955
|
33 050
|
46 980
|
76 856
|
55 923
|
37 649
|
29 606
|
28 713
|
26 481
|
36 462
|
13 290
|
25 282
|
26 553
|
28 500
|
26 253
|
|
| Inventory |
41 671
|
80 230
|
68 733
|
77 788
|
50 255
|
25 597
|
21 305
|
55 172
|
187 703
|
161 948
|
145 016
|
167 101
|
154 029
|
139 343
|
99 480
|
143 838
|
127 912
|
198 468
|
88 202
|
8 317
|
22 679
|
22 671
|
22 233
|
14 964
|
|
| Other Current Assets |
2 904
|
11 245
|
14 099
|
10 663
|
24 501
|
26 612
|
63 316
|
89 197
|
67 945
|
58 807
|
92 349
|
111 781
|
53 960
|
58 381
|
46 521
|
34 815
|
31 271
|
17 925
|
12 019
|
12 904
|
47 668
|
40 381
|
31 466
|
19 679
|
|
| Total Current Assets |
121 038
|
172 651
|
196 450
|
238 294
|
266 490
|
365 604
|
387 092
|
536 661
|
732 953
|
767 259
|
893 575
|
840 234
|
785 194
|
749 552
|
528 110
|
632 482
|
682 467
|
718 353
|
805 934
|
604 579
|
715 907
|
786 408
|
843 729
|
908 709
|
|
| PP&E Net |
30 734
|
30 534
|
29 805
|
29 396
|
29 441
|
27 409
|
26 606
|
30 032
|
26 668
|
27 746
|
37 510
|
32 355
|
27 934
|
6 838
|
3 860
|
3 613
|
2 105
|
2 307
|
4 253
|
172 889
|
79 899
|
80 611
|
80 146
|
151 777
|
|
| PP&E Gross |
30 734
|
30 534
|
29 805
|
29 396
|
29 441
|
27 409
|
26 606
|
30 032
|
26 668
|
27 746
|
37 510
|
32 355
|
27 934
|
6 838
|
3 860
|
3 613
|
2 105
|
2 307
|
4 253
|
172 889
|
79 899
|
80 611
|
80 146
|
151 777
|
|
| Accumulated Depreciation |
19 532
|
20 924
|
22 603
|
24 270
|
24 922
|
25 367
|
23 917
|
20 783
|
21 988
|
20 473
|
23 923
|
28 478
|
32 988
|
15 683
|
17 835
|
17 907
|
17 106
|
13 075
|
9 721
|
10 054
|
11 020
|
12 460
|
13 594
|
15 282
|
|
| Intangible Assets |
2
|
336
|
2
|
3
|
4
|
5
|
4
|
5
|
5 236
|
8 365
|
7 801
|
7 218
|
6 645
|
6 076
|
5 503
|
4 942
|
4 722
|
4 063
|
3 704
|
3 650
|
3 616
|
3 529
|
3 523
|
3 551
|
|
| Note Receivable |
0
|
1 257
|
3 271
|
8 830
|
4 669
|
11 262
|
15 030
|
23 279
|
24 797
|
29 656
|
50 438
|
72 412
|
99 912
|
47 096
|
57 265
|
63 051
|
48 451
|
56 937
|
54 945
|
26 939
|
16 422
|
21 363
|
41 583
|
32 829
|
|
| Long-Term Investments |
13 832
|
19 065
|
27 742
|
21 654
|
21 995
|
22 577
|
28 858
|
36 127
|
41 773
|
93 763
|
87 976
|
78 746
|
109 044
|
241 314
|
138 716
|
93 892
|
104 794
|
84 176
|
65 908
|
66 774
|
164 892
|
168 845
|
156 429
|
270 139
|
|
| Other Long-Term Assets |
8 422
|
13 850
|
14 634
|
19 561
|
17 585
|
19 478
|
22 706
|
23 967
|
19 283
|
45 138
|
45 235
|
48 996
|
89 035
|
79 086
|
104 627
|
104 781
|
99 542
|
103 323
|
104 451
|
102 705
|
109 038
|
137 372
|
115 574
|
111 632
|
|
| Total Assets |
174 028
N/A
|
237 693
+37%
|
271 903
+14%
|
317 737
+17%
|
340 183
+7%
|
446 335
+31%
|
480 296
+8%
|
650 071
+35%
|
850 709
+31%
|
971 927
+14%
|
1 122 535
+15%
|
1 079 962
-4%
|
1 117 763
+4%
|
1 129 961
+1%
|
838 082
-26%
|
902 760
+8%
|
942 081
+4%
|
969 158
+3%
|
1 039 195
+7%
|
977 535
-6%
|
1 089 774
+11%
|
1 198 128
+10%
|
1 240 984
+4%
|
1 478 638
+19%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
24 120
|
51 170
|
44 971
|
51 938
|
45 860
|
55 639
|
49 618
|
111 476
|
193 051
|
236 964
|
199 905
|
168 025
|
161 865
|
143 337
|
83 689
|
153 056
|
168 149
|
159 832
|
163 352
|
105 680
|
172 320
|
218 131
|
193 652
|
182 917
|
|
| Accrued Liabilities |
1
|
12
|
17
|
17
|
0
|
0
|
0
|
0
|
504
|
503
|
1 468
|
1 514
|
1 905
|
1 168
|
822
|
659
|
537
|
717
|
610
|
271
|
330
|
574
|
1 872
|
3 566
|
|
| Short-Term Debt |
0
|
16 034
|
21
|
41
|
0
|
0
|
0
|
43 042
|
34 236
|
64 236
|
96 511
|
87 388
|
132 545
|
102 247
|
52 930
|
35 000
|
64 000
|
73 000
|
117 200
|
151 300
|
89 300
|
195 300
|
145 800
|
154 800
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
10
|
19 918
|
0
|
0
|
10
|
19 948
|
20 000
|
69 913
|
0
|
50 000
|
165 299
|
159 008
|
29 981
|
149 937
|
39 966
|
98 963
|
50 879
|
21 148
|
51 621
|
1 717
|
51 761
|
103 416
|
|
| Other Current Liabilities |
50 610
|
55 610
|
67 791
|
87 887
|
94 934
|
138 149
|
137 633
|
167 656
|
171 369
|
169 322
|
190 200
|
172 616
|
203 256
|
206 848
|
174 288
|
149 498
|
162 439
|
175 557
|
164 933
|
122 487
|
177 548
|
171 606
|
174 548
|
235 538
|
|
| Total Current Liabilities |
74 730
|
122 827
|
112 810
|
159 801
|
140 795
|
193 788
|
187 261
|
342 122
|
419 160
|
540 939
|
488 085
|
479 544
|
664 870
|
612 607
|
341 711
|
488 151
|
435 092
|
508 070
|
496 974
|
400 886
|
491 120
|
587 328
|
567 633
|
680 237
|
|
| Long-Term Debt |
10
|
10
|
19 757
|
0
|
10
|
10
|
0
|
10
|
69 810
|
0
|
189 422
|
150 981
|
156 568
|
109 752
|
164 863
|
63 317
|
105 677
|
29 928
|
70 438
|
50 646
|
50 779
|
62 678
|
139 114
|
245 299
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
146
|
341
|
555
|
103
|
231
|
132
|
139
|
124
|
94
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
3 556
|
4 295
|
4 764
|
5 809
|
6 467
|
15 856
|
16 218
|
11 547
|
15 013
|
35 468
|
25 523
|
26 967
|
16 300
|
21 760
|
32 646
|
41 276
|
63 177
|
77 542
|
94 247
|
125 458
|
105 376
|
97 468
|
88 067
|
44 542
|
|
| Total Liabilities |
78 296
N/A
|
127 132
+62%
|
137 331
+8%
|
165 610
+21%
|
147 272
-11%
|
209 654
+42%
|
203 479
-3%
|
353 680
+74%
|
503 983
+42%
|
576 553
+14%
|
703 370
+22%
|
658 045
-6%
|
837 841
+27%
|
743 888
-11%
|
539 089
-28%
|
592 604
+10%
|
603 822
+2%
|
615 445
+2%
|
661 659
+8%
|
576 990
-13%
|
647 274
+12%
|
747 474
+15%
|
794 814
+6%
|
970 078
+22%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
29 000
|
29 000
|
29 000
|
29 000
|
29 000
|
29 000
|
29 000
|
29 000
|
29 000
|
29 000
|
29 000
|
29 000
|
29 000
|
107 000
|
107 000
|
107 000
|
107 000
|
107 000
|
107 000
|
107 000
|
107 000
|
107 000
|
107 000
|
107 000
|
|
| Retained Earnings |
65 418
|
80 247
|
100 010
|
121 005
|
162 856
|
206 367
|
246 503
|
266 077
|
316 412
|
358 993
|
381 761
|
385 431
|
243 565
|
242 182
|
153 606
|
164 946
|
186 055
|
216 576
|
240 919
|
272 600
|
315 903
|
324 295
|
320 056
|
328 698
|
|
| Additional Paid In Capital |
1 314
|
1 314
|
1 314
|
1 314
|
1 314
|
1 314
|
1 314
|
1 314
|
1 314
|
1 314
|
1 314
|
1 314
|
1 314
|
30 866
|
30 866
|
30 866
|
30 866
|
30 866
|
30 866
|
30 866
|
30 866
|
30 866
|
30 866
|
30 866
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
4 248
|
808
|
258
|
0
|
0
|
0
|
0
|
6 069
|
6 581
|
7 326
|
8 042
|
8 954
|
6 451
|
6 139
|
14 301
|
776
|
1 240
|
1 572
|
1 109
|
1 355
|
1 601
|
52 146
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 341
|
10 150
|
10 150
|
10 150
|
10 150
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
509
|
1 156
|
1 999
|
2 929
|
1 070
|
1 205
|
37
|
47
|
9
|
8
|
10
|
0
|
0
|
0
|
|
| Total Equity |
95 732
N/A
|
110 562
+15%
|
134 572
+22%
|
152 128
+13%
|
192 912
+27%
|
236 681
+23%
|
276 817
+17%
|
296 391
+7%
|
346 726
+17%
|
395 374
+14%
|
419 165
+6%
|
421 916
+1%
|
279 922
-34%
|
386 073
+38%
|
298 993
-23%
|
310 156
+4%
|
338 259
+9%
|
353 712
+5%
|
377 536
+7%
|
400 545
+6%
|
442 500
+10%
|
450 654
+2%
|
446 170
-1%
|
508 560
+14%
|
|
| Total Liabilities & Equity |
174 028
N/A
|
237 693
+37%
|
271 903
+14%
|
317 737
+17%
|
340 183
+7%
|
446 335
+31%
|
480 296
+8%
|
650 071
+35%
|
850 709
+31%
|
971 927
+14%
|
1 122 535
+15%
|
1 079 962
-4%
|
1 117 763
+4%
|
1 129 961
+1%
|
838 082
-26%
|
902 760
+8%
|
942 081
+4%
|
969 158
+3%
|
1 039 195
+7%
|
977 535
-6%
|
1 089 774
+11%
|
1 198 128
+10%
|
1 240 984
+4%
|
1 478 638
+19%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
21
|
21
|
21
|
21
|
21
|
21
|
20
|
20
|
20
|
20
|
20
|
|