SKC Co Ltd
KRX:011790
Balance Sheet
Balance Sheet Decomposition
SKC Co Ltd
SKC Co Ltd
Balance Sheet
SKC 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 |
26 782
|
23 017
|
85 917
|
37 321
|
26 836
|
29 844
|
36 456
|
125 654
|
42 807
|
35 930
|
91 270
|
49 534
|
22 592
|
51 631
|
38 530
|
105 008
|
175 996
|
160 388
|
79 958
|
428 586
|
722 155
|
1 098 442
|
531 046
|
403 560
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 506
|
7 105
|
20 745
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
216
|
|
| Cash Equivalents |
26 782
|
23 017
|
85 917
|
37 321
|
26 836
|
29 844
|
36 456
|
125 654
|
42 807
|
35 930
|
91 270
|
42 028
|
15 487
|
30 886
|
38 530
|
105 008
|
175 996
|
160 388
|
79 958
|
428 586
|
722 155
|
1 098 442
|
531 004
|
403 344
|
|
| Short-Term Investments |
5 025
|
7 852
|
0
|
1 000
|
0
|
3 500
|
10 045
|
110 577
|
20 074
|
17 000
|
5 525
|
8 170
|
16 050
|
4 937
|
15 310
|
10 300
|
0
|
0
|
10
|
938
|
6 949
|
366 000
|
52 298
|
324 249
|
|
| Total Receivables |
198 172
|
242 506
|
327 407
|
334 322
|
315 582
|
293 190
|
268 450
|
281 939
|
324 956
|
490 305
|
387 870
|
338 389
|
396 651
|
318 396
|
403 115
|
371 136
|
368 004
|
345 804
|
388 533
|
407 655
|
480 966
|
414 896
|
183 722
|
265 572
|
|
| Accounts Receivables |
171 954
|
224 341
|
308 438
|
322 674
|
303 019
|
279 182
|
244 362
|
267 419
|
298 292
|
470 442
|
377 956
|
321 432
|
383 250
|
300 922
|
388 949
|
373 852
|
363 081
|
338 679
|
372 575
|
399 954
|
471 540
|
390 773
|
163 717
|
223 675
|
|
| Other Receivables |
26 218
|
18 166
|
18 969
|
11 647
|
12 563
|
14 008
|
24 087
|
14 520
|
26 665
|
19 863
|
9 914
|
16 958
|
13 402
|
17 474
|
14 166
|
2 716
|
4 923
|
7 125
|
15 958
|
7 701
|
9 426
|
24 123
|
20 005
|
41 896
|
|
| Inventory |
132 788
|
183 901
|
233 348
|
275 785
|
249 059
|
227 603
|
153 651
|
230 835
|
179 759
|
190 700
|
300 485
|
344 282
|
324 534
|
325 591
|
283 755
|
253 489
|
299 316
|
353 202
|
385 658
|
336 793
|
515 479
|
553 271
|
332 903
|
234 679
|
|
| Other Current Assets |
31 348
|
15 992
|
21 154
|
27 926
|
34 645
|
30 091
|
27 002
|
24 223
|
19 224
|
33 157
|
43 846
|
48 917
|
45 612
|
240 272
|
46 399
|
61 566
|
53 836
|
50 730
|
138 560
|
73 295
|
94 481
|
93 535
|
981 291
|
292 391
|
|
| Total Current Assets |
394 115
|
473 267
|
667 826
|
676 354
|
626 123
|
584 228
|
495 604
|
773 228
|
586 820
|
767 092
|
828 997
|
789 292
|
805 439
|
940 826
|
787 109
|
801 499
|
897 152
|
910 125
|
992 720
|
1 247 268
|
1 820 031
|
2 526 145
|
2 081 260
|
1 520 452
|
|
| PP&E Net |
1 327 209
|
1 225 318
|
1 178 853
|
1 098 191
|
1 018 988
|
1 035 553
|
1 117 251
|
1 463 721
|
1 416 611
|
1 489 644
|
1 749 335
|
2 085 967
|
2 196 917
|
2 213 109
|
2 079 058
|
1 866 087
|
1 903 208
|
1 978 552
|
2 115 917
|
2 298 073
|
2 486 379
|
1 978 765
|
2 738 905
|
3 305 753
|
|
| PP&E Gross |
1 327 209
|
1 225 318
|
1 178 853
|
1 098 191
|
1 018 988
|
1 035 553
|
1 117 251
|
1 463 721
|
1 416 611
|
1 489 644
|
1 749 335
|
2 085 967
|
2 196 917
|
2 213 109
|
2 079 058
|
1 866 087
|
1 903 208
|
1 978 552
|
2 115 917
|
2 298 073
|
2 486 379
|
0
|
2 738 905
|
3 305 753
|
|
| Accumulated Depreciation |
176 048
|
244 901
|
327 060
|
404 672
|
459 938
|
519 615
|
561 680
|
708 028
|
788 740
|
335 561
|
414 198
|
494 332
|
599 414
|
731 520
|
970 717
|
974 570
|
1 099 852
|
1 229 023
|
1 370 622
|
1 399 169
|
1 560 166
|
0
|
780 993
|
857 340
|
|
| Intangible Assets |
73 186
|
61 055
|
61 600
|
38 568
|
25 169
|
45 806
|
29 604
|
25 179
|
42 492
|
66 703
|
61 264
|
63 548
|
70 396
|
73 039
|
46 438
|
48 043
|
93 442
|
109 090
|
131 279
|
488 274
|
469 099
|
613 816
|
715 384
|
690 071
|
|
| Goodwill |
161 147
|
147 906
|
136 826
|
114 589
|
102 467
|
88 400
|
78 532
|
28 003
|
12 436
|
44 898
|
49 022
|
49 022
|
49 022
|
101 706
|
99 403
|
98 191
|
115 714
|
123 414
|
123 414
|
819 729
|
813 083
|
909 777
|
955 492
|
802 737
|
|
| Note Receivable |
53 357
|
46 580
|
46 040
|
46 325
|
2 641
|
7 425
|
0
|
1 749
|
3 071
|
1 390
|
20 130
|
24 038
|
24 516
|
26 366
|
22 304
|
18 820
|
275
|
274
|
1 113
|
404
|
991
|
36
|
2 150
|
1 445
|
|
| Long-Term Investments |
286 493
|
133 387
|
131 766
|
175 960
|
179 178
|
189 892
|
289 780
|
428 149
|
356 655
|
428 099
|
405 408
|
409 368
|
386 527
|
301 112
|
629 861
|
672 843
|
598 612
|
650 470
|
537 610
|
494 606
|
523 624
|
255 239
|
363 355
|
295 672
|
|
| Other Long-Term Assets |
28 542
|
42 656
|
32 065
|
50 439
|
29 881
|
23 157
|
33 114
|
32 476
|
35 900
|
36 559
|
65 455
|
70 061
|
52 983
|
30 593
|
24 023
|
23 356
|
58 910
|
61 203
|
70 935
|
58 051
|
66 926
|
109 314
|
175 775
|
132 549
|
|
| Other Assets |
161 147
|
147 906
|
136 826
|
114 589
|
102 467
|
88 400
|
78 532
|
28 003
|
12 436
|
44 898
|
49 022
|
49 022
|
49 022
|
101 706
|
99 403
|
98 191
|
115 714
|
123 414
|
123 414
|
819 729
|
813 083
|
909 777
|
955 492
|
802 737
|
|
| Total Assets |
2 001 755
N/A
|
1 834 358
-8%
|
1 981 323
+8%
|
1 971 247
-1%
|
1 779 513
-10%
|
1 797 662
+1%
|
1 886 821
+5%
|
2 696 500
+43%
|
2 429 112
-10%
|
2 834 385
+17%
|
3 179 611
+12%
|
3 491 296
+10%
|
3 585 800
+3%
|
3 686 751
+3%
|
3 688 197
+0%
|
3 528 840
-4%
|
3 667 312
+4%
|
3 833 129
+5%
|
3 972 989
+4%
|
5 406 406
+36%
|
6 180 133
+14%
|
6 393 093
+3%
|
7 032 322
+10%
|
6 748 679
-4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
131 985
|
249 887
|
259 922
|
300 930
|
251 459
|
248 242
|
198 441
|
292 190
|
264 458
|
329 750
|
364 960
|
363 346
|
393 284
|
289 857
|
237 001
|
278 081
|
273 922
|
266 846
|
228 305
|
198 794
|
208 339
|
240 461
|
87 766
|
121 538
|
|
| Accrued Liabilities |
10 733
|
10 083
|
11 247
|
11 382
|
12 028
|
0
|
15 208
|
21 780
|
26 193
|
86 645
|
49 085
|
47 742
|
40 363
|
46 236
|
43 382
|
42 765
|
57 296
|
48 432
|
46 178
|
71 550
|
139 233
|
91 407
|
57 919
|
50 925
|
|
| Short-Term Debt |
221 882
|
187 169
|
478 114
|
326 170
|
195 033
|
60 261
|
93 604
|
396 316
|
361 220
|
335 110
|
255 496
|
434 815
|
214 278
|
345 354
|
362 144
|
249 537
|
298 315
|
247 267
|
331 419
|
606 332
|
701 350
|
1 065 170
|
1 155 758
|
1 150 668
|
|
| Current Portion of Long-Term Debt |
409 753
|
443 894
|
234 355
|
272 473
|
191 898
|
345 273
|
223 201
|
141 893
|
294 605
|
148 965
|
320 531
|
300 675
|
392 280
|
472 479
|
300 417
|
174 074
|
440 696
|
367 129
|
347 586
|
479 191
|
312 073
|
247 483
|
89 770
|
511 838
|
|
| Other Current Liabilities |
42 799
|
46 782
|
45 638
|
32 296
|
37 896
|
27 012
|
58 830
|
54 252
|
56 319
|
95 225
|
109 474
|
107 396
|
96 347
|
178 652
|
113 447
|
118 164
|
130 571
|
151 828
|
89 672
|
378 058
|
359 051
|
226 364
|
454 363
|
376 066
|
|
| Total Current Liabilities |
817 152
|
937 814
|
1 029 277
|
943 250
|
688 314
|
680 788
|
589 285
|
906 430
|
1 002 795
|
995 696
|
1 099 545
|
1 253 974
|
1 136 553
|
1 332 579
|
1 056 390
|
862 621
|
1 200 800
|
1 081 503
|
1 043 160
|
1 733 924
|
1 720 045
|
1 870 886
|
1 845 576
|
2 211 035
|
|
| Long-Term Debt |
677 576
|
518 217
|
538 859
|
552 185
|
578 534
|
476 788
|
553 711
|
730 163
|
382 629
|
636 360
|
791 668
|
894 414
|
1 102 775
|
891 790
|
879 889
|
924 882
|
675 607
|
825 947
|
1 006 439
|
1 497 457
|
1 876 642
|
1 998 786
|
2 196 649
|
1 921 460
|
|
| Deferred Income Tax |
0
|
0
|
0
|
1 599
|
1 515
|
1 229
|
0
|
26 570
|
25 792
|
43 177
|
63 194
|
64 666
|
51 453
|
47 326
|
102 564
|
141 014
|
161 351
|
165 279
|
162 354
|
225 186
|
230 669
|
196 585
|
180 940
|
66 071
|
|
| Minority Interest |
58 690
|
26 724
|
28 097
|
29 958
|
28 628
|
29 429
|
35 470
|
88 736
|
80 289
|
54 358
|
22 264
|
40 066
|
22 468
|
83 690
|
112 393
|
118 000
|
143 568
|
162 071
|
167 095
|
107 048
|
281 123
|
516 354
|
1 113 764
|
1 120 423
|
|
| Other Liabilities |
16 152
|
13 014
|
21 796
|
31 433
|
36 536
|
36 880
|
55 211
|
66 535
|
64 638
|
66 384
|
75 906
|
86 615
|
89 565
|
114 051
|
93 050
|
76 401
|
35 978
|
65 599
|
34 662
|
34 726
|
70 416
|
84 985
|
284 732
|
257 381
|
|
| Total Liabilities |
1 569 569
N/A
|
1 495 768
-5%
|
1 618 029
+8%
|
1 558 425
-4%
|
1 333 527
-14%
|
1 225 115
-8%
|
1 233 677
+1%
|
1 818 434
+47%
|
1 556 143
-14%
|
1 795 975
+15%
|
2 052 578
+14%
|
2 339 736
+14%
|
2 402 814
+3%
|
2 469 436
+3%
|
2 244 286
-9%
|
2 122 919
-5%
|
2 217 305
+4%
|
2 300 400
+4%
|
2 413 710
+5%
|
3 598 340
+49%
|
4 178 895
+16%
|
4 667 596
+12%
|
5 621 662
+20%
|
5 576 369
-1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
161 450
|
161 450
|
161 450
|
162 776
|
164 631
|
174 146
|
181 075
|
181 075
|
181 075
|
181 075
|
181 075
|
181 075
|
181 075
|
181 738
|
183 986
|
187 673
|
187 673
|
187 673
|
187 673
|
189 341
|
189 341
|
189 341
|
189 341
|
189 341
|
|
| Retained Earnings |
2 673
|
84 958
|
62 567
|
52 725
|
75 724
|
167 323
|
235 309
|
231 540
|
235 645
|
661 668
|
766 931
|
807 704
|
851 401
|
884 147
|
1 129 635
|
1 146 369
|
1 238 983
|
1 325 424
|
1 349 951
|
1 363 920
|
1 543 823
|
1 450 958
|
1 135 516
|
685 857
|
|
| Additional Paid In Capital |
253 438
|
263 068
|
263 956
|
200 815
|
206 629
|
225 079
|
237 700
|
233 687
|
233 949
|
146 673
|
164 565
|
158 406
|
154 534
|
157 136
|
125 542
|
139 774
|
139 774
|
140 253
|
140 828
|
336 016
|
348 522
|
364 467
|
266 382
|
261 295
|
|
| Unrealized Security Profit/Loss |
7 189
|
7 499
|
7 024
|
90
|
2 141
|
12 766
|
2 181
|
208 177
|
205 216
|
51 888
|
15 728
|
16 062
|
9 273
|
3 488
|
4 726
|
15 893
|
593
|
4 109
|
5 566
|
8 169
|
16 898
|
8 909
|
10 998
|
1 355
|
|
| Treasury Stock |
6 810
|
6 810
|
6 386
|
6 186
|
4 265
|
2 502
|
2 101
|
2 101
|
2 101
|
2 101
|
1 770
|
1 770
|
1 770
|
1 770
|
1 770
|
43 306
|
61 596
|
61 596
|
61 596
|
61 868
|
58 225
|
255 448
|
254 058
|
249 975
|
|
| Other Equity |
19 591
|
13 339
|
13 866
|
2 603
|
1 125
|
4 264
|
1 022
|
25 688
|
19 184
|
793
|
504
|
9 918
|
11 528
|
7 423
|
1 793
|
40 483
|
55 421
|
54 917
|
52 011
|
11 175
|
5 326
|
14 913
|
84 477
|
284 435
|
|
| Total Equity |
432 186
N/A
|
338 590
-22%
|
363 294
+7%
|
412 822
+14%
|
445 985
+8%
|
572 547
+28%
|
653 144
+14%
|
878 065
+34%
|
872 969
-1%
|
1 038 411
+19%
|
1 127 033
+9%
|
1 151 560
+2%
|
1 182 986
+3%
|
1 217 315
+3%
|
1 443 911
+19%
|
1 405 921
-3%
|
1 450 007
+3%
|
1 532 729
+6%
|
1 559 279
+2%
|
1 808 066
+16%
|
2 001 238
+11%
|
1 725 496
-14%
|
1 410 661
-18%
|
1 172 309
-17%
|
|
| Total Liabilities & Equity |
2 001 755
N/A
|
1 834 358
-8%
|
1 981 323
+8%
|
1 971 247
-1%
|
1 779 513
-10%
|
1 797 662
+1%
|
1 886 821
+5%
|
2 696 500
+43%
|
2 429 112
-10%
|
2 834 385
+17%
|
3 179 611
+12%
|
3 491 296
+10%
|
3 585 800
+3%
|
3 686 751
+3%
|
3 688 197
+0%
|
3 528 840
-4%
|
3 667 312
+4%
|
3 833 129
+5%
|
3 972 989
+4%
|
5 406 406
+36%
|
6 180 133
+14%
|
6 393 093
+3%
|
7 032 322
+10%
|
6 748 679
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
31
|
31
|
31
|
32
|
33
|
34
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
37
|
36
|
35
|
35
|
35
|
36
|
36
|
34
|
34
|
34
|
|