Kiwoom Securities Co Ltd
KRX:039490
Cash Flow Statement
Cash Flow Statement
Kiwoom Securities Co Ltd
| Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | 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 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
141 154
|
139 513
|
138 963
|
157 692
|
167 162
|
142 045
|
134 085
|
87 066
|
69 840
|
70 343
|
66 332
|
53 616
|
68 087
|
79 440
|
90 617
|
97 779
|
158 379
|
222 976
|
238 264
|
249 634
|
243 535
|
205 762
|
206 891
|
235 891
|
246 125
|
289 749
|
278 196
|
323 059
|
357 828
|
367 151
|
397 487
|
280 987
|
376 806
|
348 987
|
363 609
|
492 232
|
291 631
|
520 999
|
805 434
|
983 934
|
1 353 468
|
1 340 597
|
1 290 916
|
1 234 318
|
1 070 440
|
907 804
|
775 235
|
680 169
|
861 153
|
908 778
|
979 571
|
585 057
|
527 097
|
657 279
|
669 313
|
1 092 283
|
990 009
|
993 972
|
1 042 793
|
|
| Depreciation & Amortization |
13 282
|
13 381
|
13 711
|
14 099
|
14 772
|
15 602
|
16 105
|
16 443
|
16 975
|
17 364
|
18 051
|
16 479
|
23 366
|
25 533
|
27 546
|
27 458
|
27 595
|
27 859
|
27 933
|
28 384
|
28 779
|
28 994
|
29 395
|
29 435
|
29 307
|
29 240
|
28 822
|
28 682
|
28 181
|
27 794
|
27 756
|
25 427
|
24 362
|
22 925
|
21 889
|
23 183
|
23 296
|
23 760
|
31 145
|
28 914
|
31 510
|
34 113
|
37 376
|
36 413
|
37 054
|
38 256
|
38 855
|
40 517
|
41 741
|
42 505
|
42 044
|
40 898
|
40 945
|
42 328
|
47 151
|
53 064
|
58 092
|
62 103
|
63 281
|
|
| Stock-Based Compensation |
1 578
|
1 829
|
0
|
0
|
251
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(73 040)
|
(70 377)
|
(70 380)
|
(68 611)
|
(69 205)
|
(71 680)
|
(67 318)
|
(64 297)
|
(70 064)
|
(69 538)
|
(70 906)
|
(57 767)
|
(76 474)
|
(79 243)
|
(89 921)
|
(87 476)
|
(107 016)
|
(130 563)
|
(142 659)
|
(156 796)
|
(146 676)
|
(149 200)
|
(143 864)
|
(188 183)
|
(210 142)
|
(225 803)
|
(232 879)
|
(232 325)
|
(274 112)
|
(283 080)
|
(344 862)
|
(219 271)
|
(310 694)
|
(268 732)
|
(228 945)
|
(430 438)
|
(416 046)
|
(548 154)
|
(641 348)
|
(768 687)
|
(794 023)
|
(743 737)
|
(793 348)
|
(742 765)
|
(734 276)
|
(605 194)
|
(651 145)
|
(518 815)
|
(767 988)
|
(881 425)
|
(844 873)
|
(825 374)
|
(700 422)
|
(987 014)
|
(863 789)
|
(1 151 386)
|
(1 017 940)
|
(876 046)
|
(1 157 663)
|
|
| Cash Taxes Paid |
33 151
|
34 159
|
35 724
|
31 220
|
38 592
|
26 777
|
13 674
|
46 866
|
43 115
|
42 219
|
59 143
|
20 655
|
23 162
|
29 300
|
18 739
|
11 935
|
15 739
|
21 658
|
23 921
|
26 389
|
39 858
|
56 249
|
67 270
|
65 779
|
56 998
|
52 862
|
14 648
|
55 396
|
54 315
|
74 731
|
107 517
|
79 786
|
76 572
|
99 277
|
110 231
|
117 108
|
133 793
|
99 088
|
107 154
|
91 737
|
152 926
|
227 076
|
293 625
|
286 318
|
316 149
|
355 535
|
355 746
|
371 032
|
299 601
|
205 106
|
173 977
|
179 493
|
171 924
|
151 819
|
127 331
|
134 549
|
211 902
|
312 802
|
380 561
|
|
| Cash Interest Paid |
17 313
|
17 645
|
18 249
|
17 521
|
18 719
|
19 876
|
20 718
|
22 458
|
34 570
|
41 631
|
45 294
|
16 212
|
26 441
|
26 345
|
29 126
|
45 767
|
46 602
|
45 082
|
46 462
|
49 014
|
72 584
|
74 839
|
76 698
|
49 534
|
32 952
|
39 599
|
40 848
|
73 762
|
81 159
|
91 767
|
107 723
|
135 732
|
160 766
|
180 967
|
206 901
|
207 718
|
220 553
|
226 713
|
215 341
|
202 419
|
193 442
|
186 230
|
181 358
|
206 913
|
240 494
|
301 468
|
361 022
|
488 291
|
620 464
|
734 465
|
850 421
|
967 950
|
998 328
|
1 047 462
|
1 088 855
|
1 077 916
|
1 108 298
|
1 120 945
|
1 113 359
|
|
| Change in Working Capital |
6 994
|
163 409
|
228 932
|
(157 131)
|
(51 666)
|
(67 505)
|
(275 664)
|
(13 767)
|
439 039
|
393 314
|
527 242
|
66 453
|
102 274
|
44 718
|
22 923
|
(202 386)
|
(233 615)
|
(247 409)
|
(247 549)
|
(274 350)
|
(186 261)
|
191 439
|
(191 151)
|
(476 943)
|
(261 411)
|
(782 194)
|
(849 868)
|
(953 002)
|
(1 491 369)
|
(1 893 382)
|
(1 320 649)
|
(1 587 146)
|
(1 982 821)
|
(1 779 566)
|
(1 915 266)
|
(3 095 137)
|
(1 286 267)
|
(2 525 371)
|
(3 242 279)
|
(1 665 369)
|
(1 607 197)
|
(750 318)
|
(1 819 730)
|
(4 056 439)
|
(4 494 504)
|
(3 609 286)
|
(3 072 699)
|
(2 213 676)
|
(3 490 379)
|
(3 209 821)
|
(2 751 135)
|
(1 948 037)
|
(1 277 145)
|
(1 319 352)
|
(5 434 499)
|
(4 965 249)
|
(5 442 778)
|
(7 217 833)
|
(1 317 503)
|
|
| Cash from Operating Activities |
88 390
N/A
|
245 927
+178%
|
311 226
+27%
|
(53 951)
N/A
|
61 064
N/A
|
18 462
-70%
|
(192 792)
N/A
|
25 446
N/A
|
455 789
+1 691%
|
411 483
-10%
|
540 720
+31%
|
78 781
-85%
|
117 253
+49%
|
70 447
-40%
|
51 164
-27%
|
(164 625)
N/A
|
(154 657)
+6%
|
(127 137)
+18%
|
(124 011)
+2%
|
(153 128)
-23%
|
(60 622)
+60%
|
276 995
N/A
|
(98 729)
N/A
|
(399 799)
-305%
|
(196 121)
+51%
|
(689 007)
-251%
|
(775 728)
-13%
|
(833 586)
-7%
|
(1 379 472)
-65%
|
(1 781 517)
-29%
|
(1 240 269)
+30%
|
(1 500 003)
-21%
|
(1 892 347)
-26%
|
(1 676 386)
+11%
|
(1 758 712)
-5%
|
(3 010 160)
-71%
|
(1 387 386)
+54%
|
(2 528 766)
-82%
|
(3 053 849)
-21%
|
(1 421 209)
+53%
|
(1 016 244)
+28%
|
(119 345)
+88%
|
(1 284 785)
-977%
|
(3 528 474)
-175%
|
(4 121 285)
-17%
|
(3 268 421)
+21%
|
(2 909 754)
+11%
|
(2 011 806)
+31%
|
(3 355 473)
-67%
|
(3 139 962)
+6%
|
(2 574 392)
+18%
|
(2 147 456)
+17%
|
(1 409 525)
+34%
|
(1 606 759)
-14%
|
(5 581 823)
-247%
|
(4 971 289)
+11%
|
(5 412 617)
-9%
|
(7 037 804)
-30%
|
(1 369 092)
+81%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(12 365)
|
(13 581)
|
(14 537)
|
(26 775)
|
(32 082)
|
(35 434)
|
(33 602)
|
(20 099)
|
(13 612)
|
(12 005)
|
(13 341)
|
(56 965)
|
(59 571)
|
(60 952)
|
(61 757)
|
(18 030)
|
(19 607)
|
(16 432)
|
(25 074)
|
(25 973)
|
(24 161)
|
(22 708)
|
(14 767)
|
(12 460)
|
(13 305)
|
(14 817)
|
(13 119)
|
(15 086)
|
(19 687)
|
(20 713)
|
(20 682)
|
(23 338)
|
(19 464)
|
(19 312)
|
(17 860)
|
(13 511)
|
(13 356)
|
(17 007)
|
(21 845)
|
(29 419)
|
(38 956)
|
(37 674)
|
(39 241)
|
(33 558)
|
(27 123)
|
(25 506)
|
(24 745)
|
(26 550)
|
(26 791)
|
(24 595)
|
(21 506)
|
(27 772)
|
(27 900)
|
(31 942)
|
(36 461)
|
(36 898)
|
(43 499)
|
(43 597)
|
(53 068)
|
|
| Other Items |
(16 990)
|
(29 297)
|
(21 783)
|
(48 175)
|
16 764
|
48 905
|
38 700
|
58 613
|
(453 861)
|
(519 168)
|
(486 561)
|
(138 722)
|
(133 552)
|
(179 424)
|
(181 284)
|
(39 189)
|
(49 846)
|
84 807
|
(15 146)
|
(19 777)
|
(21 922)
|
(140 825)
|
(144 079)
|
(552 279)
|
(572 362)
|
(631 425)
|
(573 260)
|
(277 096)
|
(365 685)
|
(502 794)
|
(680 581)
|
(696 633)
|
(607 819)
|
(420 942)
|
(109 327)
|
(261 155)
|
(231 460)
|
(209 147)
|
(322 775)
|
(75 663)
|
(55 260)
|
(192 528)
|
(380 291)
|
(281 167)
|
(367 096)
|
(246 475)
|
(62 399)
|
(268 523)
|
(471 146)
|
(425 092)
|
(352 903)
|
(263 966)
|
32 680
|
(20 762)
|
(106 231)
|
(142 807)
|
(169 390)
|
(284 335)
|
(499 663)
|
|
| Cash from Investing Activities |
(29 356)
N/A
|
(42 880)
-46%
|
(36 321)
+15%
|
(74 951)
-106%
|
(15 317)
+80%
|
13 473
N/A
|
5 099
-62%
|
38 514
+655%
|
(467 473)
N/A
|
(531 173)
-14%
|
(499 903)
+6%
|
(195 687)
+61%
|
(193 123)
+1%
|
(240 377)
-24%
|
(243 041)
-1%
|
(57 220)
+76%
|
(69 454)
-21%
|
68 376
N/A
|
(40 220)
N/A
|
(45 750)
-14%
|
(46 083)
-1%
|
(163 533)
-255%
|
(158 847)
+3%
|
(564 739)
-256%
|
(585 668)
-4%
|
(646 243)
-10%
|
(586 378)
+9%
|
(292 182)
+50%
|
(385 372)
-32%
|
(523 507)
-36%
|
(701 264)
-34%
|
(719 971)
-3%
|
(627 283)
+13%
|
(440 254)
+30%
|
(127 186)
+71%
|
(274 666)
-116%
|
(244 814)
+11%
|
(226 154)
+8%
|
(344 620)
-52%
|
(105 081)
+70%
|
(94 216)
+10%
|
(230 201)
-144%
|
(419 531)
-82%
|
(314 725)
+25%
|
(394 219)
-25%
|
(271 981)
+31%
|
(87 144)
+68%
|
(295 073)
-239%
|
(497 938)
-69%
|
(449 687)
+10%
|
(374 409)
+17%
|
(291 739)
+22%
|
4 780
N/A
|
(52 704)
N/A
|
(142 691)
-171%
|
(179 704)
-26%
|
(212 890)
-18%
|
(327 932)
-54%
|
(552 730)
-69%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(100 000)
|
0
|
0
|
0
|
0
|
0
|
10 935
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
355 111
|
355 108
|
355 111
|
355 111
|
0
|
(7 281)
|
(39 192)
|
(38 267)
|
0
|
0
|
0
|
0
|
0
|
439 906
|
439 906
|
439 906
|
407 467
|
(83 496)
|
(84 141)
|
(84 141)
|
0
|
0
|
0
|
(36 307)
|
(69 980)
|
(69 980)
|
(111 150)
|
(80 558)
|
(46 885)
|
(80 948)
|
(40 755)
|
|
| Net Issuance of Debt |
101 859
|
(11 162)
|
(86 693)
|
206 973
|
(15 127)
|
(21 258)
|
169 663
|
49 412
|
66 287
|
251 939
|
162 499
|
53 343
|
105 340
|
95 821
|
31 119
|
288 890
|
217 213
|
76 198
|
157 684
|
225 609
|
146 353
|
40 725
|
379 231
|
1 013 840
|
896 928
|
1 356 811
|
1 344 689
|
1 176 857
|
1 412 072
|
1 945 961
|
2 021 503
|
2 172 768
|
3 109 322
|
2 244 331
|
1 707 013
|
3 158 094
|
2 154 710
|
3 603 524
|
3 967 451
|
2 124 129
|
1 380 268
|
336 691
|
1 854 520
|
3 658 766
|
4 044 327
|
3 699 111
|
3 235 019
|
2 693 842
|
4 171 605
|
2 999 764
|
2 174 012
|
1 386 771
|
409 709
|
1 341 192
|
4 809 052
|
5 000 999
|
4 698 250
|
7 087 144
|
1 535 648
|
|
| Cash Paid for Dividends |
(19 983)
|
(17 680)
|
(17 680)
|
(17 680)
|
(15 649)
|
(16 754)
|
(16 754)
|
(16 754)
|
(19 821)
|
(14 807)
|
(10 981)
|
(9 945)
|
(18 880)
|
(5 109)
|
(8 935)
|
(7 968)
|
967
|
(7 478)
|
(8 978)
|
(6 411)
|
(22 835)
|
(14 780)
|
(13 280)
|
(15 470)
|
954
|
(18 039)
|
(18 039)
|
(19 383)
|
(19 383)
|
(28 730)
|
(28 730)
|
(28 730)
|
0
|
(47 713)
|
(47 713)
|
(47 757)
|
(47 802)
|
(57 851)
|
(57 851)
|
(57 807)
|
(57 829)
|
(77 270)
|
(77 270)
|
(77 270)
|
(78 070)
|
(105 645)
|
(105 645)
|
(105 645)
|
(104 844)
|
(89 284)
|
(89 284)
|
(89 284)
|
0
|
(88 099)
|
(88 099)
|
(88 099)
|
0
|
(205 679)
|
(205 679)
|
|
| Other |
(53 976)
|
(6 011)
|
(8 573)
|
(10 223)
|
(1 610)
|
(1 211)
|
179
|
12 436
|
(4 561)
|
(21 945)
|
(38 915)
|
(34 818)
|
(34 411)
|
(23 878)
|
(6 566)
|
(6 519)
|
34 203
|
19 527
|
44 785
|
(20 628)
|
(51 835)
|
(22 750)
|
(65 820)
|
(18 144)
|
(34 040)
|
(49 524)
|
(31 452)
|
(13 463)
|
(4 602)
|
12 973
|
6 454
|
20 392
|
2 336
|
(16 983)
|
97 192
|
4 015
|
58 663
|
52 413
|
(62 831)
|
60 235
|
30 017
|
66 902
|
140 855
|
8 728
|
(2 626)
|
(10 547)
|
(96 161)
|
16 701
|
19 113
|
882 784
|
720 451
|
1 522 994
|
722 836
|
86 247
|
1 012 844
|
447 390
|
1 507 389
|
985 609
|
1 096 576
|
|
| Cash from Financing Activities |
(72 100)
N/A
|
(134 852)
-87%
|
(212 946)
-58%
|
79 070
N/A
|
(32 387)
N/A
|
(39 223)
-21%
|
164 022
N/A
|
45 093
-73%
|
41 906
-7%
|
215 187
+413%
|
101 670
-53%
|
8 580
-92%
|
52 049
+507%
|
66 834
+28%
|
15 617
-77%
|
274 402
+1 657%
|
252 382
-8%
|
88 246
-65%
|
193 490
+119%
|
198 570
+3%
|
71 683
-64%
|
3 195
-96%
|
300 131
+9 294%
|
980 226
+227%
|
863 842
-12%
|
1 289 247
+49%
|
1 295 197
+0%
|
1 144 010
-12%
|
1 743 197
+52%
|
2 285 312
+31%
|
2 354 339
+3%
|
2 519 541
+7%
|
3 082 928
+22%
|
2 172 356
-30%
|
1 717 299
-21%
|
3 076 085
+79%
|
2 127 304
-31%
|
3 567 100
+68%
|
3 847 693
+8%
|
2 126 557
-45%
|
1 352 456
-36%
|
766 230
-43%
|
2 358 012
+208%
|
4 030 129
+71%
|
4 371 098
+8%
|
3 499 423
-20%
|
2 949 071
-16%
|
2 520 757
-15%
|
4 034 172
+60%
|
3 792 620
-6%
|
2 805 179
-26%
|
2 784 173
-1%
|
973 347
-65%
|
1 269 361
+30%
|
5 622 647
+343%
|
5 279 733
-6%
|
6 070 655
+15%
|
7 786 126
+28%
|
2 385 790
-69%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
(250)
|
(55)
|
(142)
|
(133)
|
73
|
137
|
140
|
81
|
(348)
|
77
|
(18)
|
(4 938)
|
(4 291)
|
(4 906)
|
(4 895)
|
(70)
|
(28)
|
(301)
|
(808)
|
4 163
|
4 209
|
3 737
|
4 732
|
|
| Net Change in Cash |
(13 066)
N/A
|
68 195
N/A
|
61 959
-9%
|
(49 832)
N/A
|
13 360
N/A
|
(7 288)
N/A
|
(23 671)
-225%
|
109 053
N/A
|
30 222
-72%
|
95 497
+216%
|
142 487
+49%
|
(108 326)
N/A
|
(23 821)
+78%
|
(103 096)
-333%
|
(176 260)
-71%
|
52 557
N/A
|
28 271
-46%
|
29 485
+4%
|
29 259
-1%
|
(308)
N/A
|
(35 022)
-11 271%
|
116 657
N/A
|
42 555
-64%
|
15 688
-63%
|
82 053
+423%
|
(46 003)
N/A
|
(66 909)
-45%
|
18 242
N/A
|
(21 647)
N/A
|
(19 712)
+9%
|
412 806
N/A
|
299 567
-27%
|
563 298
+88%
|
55 716
-90%
|
(168 599)
N/A
|
(208 741)
-24%
|
494 854
N/A
|
812 125
+64%
|
449 082
-45%
|
600 134
+34%
|
242 069
-60%
|
416 822
+72%
|
653 836
+57%
|
187 011
-71%
|
(144 755)
N/A
|
(40 902)
+72%
|
(47 845)
-17%
|
208 939
N/A
|
176 471
-16%
|
198 064
+12%
|
(148 518)
N/A
|
344 909
N/A
|
(431 426)
N/A
|
(390 403)
+10%
|
(102 675)
+74%
|
132 902
N/A
|
449 358
+238%
|
424 127
-6%
|
468 700
+11%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
76 025
N/A
|
232 346
+206%
|
296 689
+28%
|
(80 726)
N/A
|
28 982
N/A
|
(16 972)
N/A
|
(226 394)
-1 234%
|
5 347
N/A
|
442 177
+8 170%
|
399 478
-10%
|
527 379
+32%
|
21 816
-96%
|
57 682
+164%
|
9 495
-84%
|
(10 593)
N/A
|
(182 655)
-1 624%
|
(174 264)
+5%
|
(143 569)
+18%
|
(149 085)
-4%
|
(179 101)
-20%
|
(84 783)
+53%
|
254 287
N/A
|
(113 496)
N/A
|
(412 259)
-263%
|
(209 426)
+49%
|
(703 824)
-236%
|
(788 847)
-12%
|
(848 672)
-8%
|
(1 399 159)
-65%
|
(1 802 230)
-29%
|
(1 260 951)
+30%
|
(1 523 341)
-21%
|
(1 911 811)
-26%
|
(1 695 698)
+11%
|
(1 776 572)
-5%
|
(3 023 671)
-70%
|
(1 400 742)
+54%
|
(2 545 773)
-82%
|
(3 075 694)
-21%
|
(1 450 628)
+53%
|
(1 055 200)
+27%
|
(157 018)
+85%
|
(1 324 026)
-743%
|
(3 562 032)
-169%
|
(4 148 408)
-16%
|
(3 293 926)
+21%
|
(2 934 499)
+11%
|
(2 038 356)
+31%
|
(3 382 265)
-66%
|
(3 164 557)
+6%
|
(2 595 899)
+18%
|
(2 175 228)
+16%
|
(1 437 425)
+34%
|
(1 638 701)
-14%
|
(5 618 284)
-243%
|
(5 008 187)
+11%
|
(5 456 116)
-9%
|
(7 081 402)
-30%
|
(1 422 159)
+80%
|
|