Naver Corp
KRX:035420
Balance Sheet
Balance Sheet Decomposition
Naver Corp
Current Assets | 7T |
Cash & Short-Term Investments | 5.1T |
Receivables | 1.7T |
Other Current Assets | 205B |
Non-Current Assets | 28.7T |
Long-Term Investments | 21.3T |
PP&E | 3.4T |
Intangibles | 3.4T |
Other Non-Current Assets | 569.1B |
Current Liabilities | 6.3T |
Accounts Payable | -250 |
Accrued Liabilities | 677.5B |
Short-Term Debt | 333B |
Other Current Liabilities | 5.3T |
Non-Current Liabilities | 6.2T |
Long-Term Debt | 3.2T |
Other Non-Current Liabilities | 3.1T |
Balance Sheet
Naver Corp
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
722 526
|
813 392
|
1 726 232
|
1 907 575
|
3 322 884
|
3 740 514
|
1 600 304
|
2 781 396
|
2 724 168
|
3 576 457
|
|
Cash |
230
|
38
|
87
|
543
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Equivalents |
722 296
|
813 354
|
1 726 145
|
1 907 032
|
3 322 884
|
3 740 514
|
1 600 304
|
2 781 396
|
2 724 168
|
3 576 457
|
|
Short-Term Investments |
740 869
|
1 246 391
|
1 626 479
|
1 687 858
|
738 202
|
366 748
|
1 214 231
|
1 159 743
|
1 961 995
|
1 505 992
|
|
Total Receivables |
422 080
|
526 632
|
748 786
|
1 026 127
|
1 100 923
|
1 223 791
|
987 822
|
1 456 304
|
1 550 716
|
1 740 617
|
|
Accounts Receivables |
320 753
|
413 326
|
488 815
|
630 629
|
1 085 139
|
1 211 073
|
986 826
|
1 454 661
|
1 540 471
|
1 724 146
|
|
Other Receivables |
101 327
|
113 306
|
259 971
|
395 498
|
15 784
|
12 718
|
996
|
1 643
|
10 245
|
16 471
|
|
Inventory |
16 517
|
15 507
|
10 346
|
36 205
|
57 440
|
55 115
|
4 345
|
6 140
|
8 652
|
14 811
|
|
Other Current Assets |
43 792
|
37 460
|
88 091
|
126 463
|
166 120
|
257 548
|
6 737 956
|
124 296
|
194 040
|
190 200
|
|
Total Current Assets |
1 945 784
|
2 639 383
|
4 199 933
|
4 784 228
|
5 385 570
|
5 643 714
|
10 544 659
|
5 527 878
|
6 439 571
|
7 028 076
|
|
PP&E Net |
900 957
|
863 805
|
863 258
|
1 150 013
|
1 457 302
|
2 293 623
|
1 814 101
|
2 401 725
|
3 196 530
|
3 433 454
|
|
PP&E Gross |
900 957
|
863 805
|
863 258
|
1 150 013
|
1 457 302
|
2 293 623
|
1 814 101
|
2 401 725
|
3 196 530
|
3 433 454
|
|
Accumulated Depreciation |
362 653
|
481 810
|
603 330
|
708 016
|
853 384
|
1 064 652
|
932 952
|
1 221 745
|
1 504 110
|
1 740 393
|
|
Intangible Assets |
79 320
|
59 791
|
66 388
|
106 311
|
102 315
|
129 306
|
70 894
|
310 829
|
533 690
|
867 510
|
|
Goodwill |
41 439
|
43 528
|
45 744
|
233 201
|
204 649
|
212 137
|
34 242
|
621 323
|
947 733
|
2 578 090
|
|
Note Receivable |
1 376
|
2 663
|
30 118
|
999
|
113 161
|
124 821
|
28 578
|
46 387
|
76 755
|
97 200
|
|
Long-Term Investments |
261 286
|
436 888
|
766 846
|
1 386 801
|
2 247 404
|
3 487 003
|
4 346 018
|
24 611 518
|
22 337 275
|
21 261 634
|
|
Other Long-Term Assets |
164 297
|
339 856
|
398 348
|
357 700
|
370 791
|
408 923
|
175 747
|
171 346
|
367 488
|
471 863
|
|
Other Assets |
41 439
|
43 528
|
45 744
|
233 201
|
204 649
|
212 137
|
34 242
|
621 323
|
947 733
|
2 578 090
|
|
Total Assets |
3 394 458
N/A
|
4 385 913
+29%
|
6 370 635
+45%
|
8 019 252
+26%
|
9 881 191
+23%
|
12 299 527
+24%
|
17 014 239
+38%
|
33 691 007
+98%
|
33 899 043
+1%
|
35 737 827
+5%
|
|
Liabilities | |||||||||||
Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Accrued Liabilities |
184 313
|
218 656
|
326 086
|
292 916
|
369 893
|
546 041
|
340 087
|
473 347
|
479 095
|
677 513
|
|
Short-Term Debt |
208 524
|
412 760
|
227 321
|
210 983
|
349 846
|
509 562
|
481 208
|
342 639
|
261 430
|
333 041
|
|
Current Portion of Long-Term Debt |
4 555
|
104 957
|
0
|
150 028
|
27
|
218 960
|
148 362
|
224 299
|
1 313 345
|
677 613
|
|
Other Current Liabilities |
683 317
|
947 283
|
1 250 519
|
1 648 803
|
1 899 906
|
2 498 556
|
6 942 096
|
2 883 035
|
3 426 763
|
4 617 401
|
|
Total Current Liabilities |
1 080 709
|
1 683 656
|
1 803 926
|
2 302 730
|
2 619 672
|
3 773 119
|
7 911 751
|
3 923 319
|
5 480 634
|
6 305 569
|
|
Long-Term Debt |
242 714
|
150 000
|
150 000
|
49 934
|
811 624
|
1 357 598
|
242 849
|
3 394 503
|
2 621 807
|
3 168 229
|
|
Deferred Income Tax |
800
|
27 619
|
20 623
|
25 178
|
86 245
|
80 454
|
56 519
|
1 155 139
|
985 871
|
1 051 478
|
|
Minority Interest |
1 416
|
145 054
|
534 850
|
542 840
|
708 861
|
698 698
|
887 913
|
491 739
|
706 227
|
1 031 957
|
|
Other Liabilities |
272 817
|
255 059
|
266 488
|
336 224
|
414 510
|
584 430
|
547 987
|
1 190 669
|
1 360 409
|
974 552
|
|
Total Liabilities |
1 598 456
N/A
|
2 261 389
+41%
|
2 775 887
+23%
|
3 256 905
+17%
|
4 640 911
+42%
|
6 494 299
+40%
|
9 647 020
+49%
|
10 155 369
+5%
|
11 154 947
+10%
|
12 531 785
+12%
|
|
Equity | |||||||||||
Common Stock |
16 481
|
16 481
|
16 481
|
16 481
|
16 481
|
16 481
|
16 481
|
16 481
|
16 481
|
16 481
|
|
Retained Earnings |
2 583 592
|
3 069 370
|
3 810 189
|
4 555 518
|
5 229 203
|
5 712 091
|
6 654 814
|
23 080 408
|
23 645 687
|
24 544 359
|
|
Additional Paid In Capital |
171 886
|
133 088
|
1 217 201
|
1 507 879
|
1 540 986
|
1 586 218
|
1 832 396
|
1 490 214
|
1 556 453
|
1 242 632
|
|
Unrealized Security Profit/Loss |
23 522
|
69 620
|
47 194
|
16 614
|
119 034
|
76 110
|
22 656
|
311 036
|
1 834 005
|
2 318 224
|
|
Treasury Stock |
892 146
|
1 057 270
|
1 355 983
|
1 172 239
|
1 296 698
|
1 390 388
|
1 214 756
|
1 066 260
|
1 016 904
|
852 628
|
|
Other Equity |
107 333
|
106 765
|
140 334
|
161 906
|
130 657
|
43 066
|
55 628
|
325 830
|
376 383
|
573 422
|
|
Total Equity |
1 796 002
N/A
|
2 124 524
+18%
|
3 594 748
+69%
|
4 762 346
+32%
|
5 240 280
+10%
|
5 805 228
+11%
|
7 367 219
+27%
|
23 535 638
+219%
|
22 744 096
-3%
|
23 206 042
+2%
|
|
Total Liabilities & Equity |
3 394 458
N/A
|
4 385 913
+29%
|
6 370 635
+45%
|
8 019 252
+26%
|
9 881 191
+23%
|
12 299 527
+24%
|
17 014 239
+38%
|
33 691 007
+98%
|
33 899 043
+1%
|
35 737 827
+5%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
147
|
146
|
144
|
147
|
146
|
145
|
147
|
149
|
150
|
151
|