Hyundai Glovis Co Ltd
KRX:086280
Balance Sheet
Balance Sheet Decomposition
Hyundai Glovis Co Ltd
Hyundai Glovis Co Ltd
Balance Sheet
Hyundai Glovis 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 |
6 808
|
8 613
|
41 658
|
84 414
|
194 509
|
114 745
|
143 161
|
223 737
|
324 138
|
459 977
|
636 120
|
731 890
|
729 317
|
753 917
|
676 141
|
595 193
|
529 288
|
641 350
|
689 790
|
1 401 147
|
1 645 326
|
2 059 783
|
2 290 825
|
3 276 545
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
117 780
|
173 023
|
184 141
|
241 138
|
265 184
|
264 882
|
462 718
|
569 467
|
559 510
|
704 763
|
30
|
28
|
27
|
|
| Cash Equivalents |
6 808
|
8 613
|
41 658
|
84 414
|
194 509
|
114 745
|
143 161
|
223 737
|
324 138
|
459 977
|
636 120
|
614 110
|
556 294
|
569 776
|
435 003
|
330 009
|
264 406
|
178 632
|
120 323
|
841 637
|
940 563
|
2 059 754
|
2 290 798
|
3 276 517
|
|
| Short-Term Investments |
7
|
19 299
|
3 000
|
0
|
70 000
|
80 500
|
30 117
|
64
|
0
|
0
|
0
|
0
|
0
|
29 475
|
403 155
|
478 056
|
467 851
|
669 555
|
835 048
|
904 010
|
840 000
|
1 027 216
|
1 714 147
|
1 125 941
|
|
| Total Receivables |
35 947
|
52 750
|
212 771
|
163 060
|
216 374
|
266 726
|
343 515
|
486 113
|
551 432
|
1 070 148
|
1 398 405
|
1 435 734
|
1 581 930
|
1 789 095
|
1 708 549
|
2 045 492
|
2 087 573
|
2 078 410
|
2 349 487
|
2 380 260
|
2 929 902
|
3 454 390
|
3 219 795
|
3 530 666
|
|
| Accounts Receivables |
35 945
|
52 729
|
210 162
|
162 417
|
213 112
|
262 558
|
340 694
|
477 480
|
538 666
|
1 037 117
|
1 362 149
|
1 388 587
|
1 547 331
|
1 749 326
|
1 673 014
|
1 980 639
|
1 989 139
|
1 994 693
|
2 201 589
|
2 267 783
|
2 779 410
|
3 307 695
|
3 081 861
|
3 390 743
|
|
| Other Receivables |
2
|
21
|
2 609
|
643
|
3 262
|
4 168
|
2 821
|
8 633
|
12 766
|
33 031
|
36 256
|
47 147
|
34 599
|
39 769
|
35 535
|
64 853
|
98 434
|
83 717
|
147 898
|
112 477
|
150 492
|
146 695
|
137 933
|
139 923
|
|
| Inventory |
0
|
0
|
851
|
2 690
|
67 891
|
100 682
|
119 044
|
61 674
|
221 697
|
224 114
|
407 382
|
474 146
|
522 141
|
645 593
|
771 931
|
690 264
|
660 684
|
911 947
|
1 033 141
|
1 115 338
|
1 370 430
|
1 452 283
|
1 347 613
|
1 724 329
|
|
| Other Current Assets |
143
|
609
|
7 468
|
9 722
|
10 030
|
5 714
|
10 047
|
18 601
|
25 442
|
23 431
|
87 590
|
84 102
|
92 947
|
116 735
|
157 791
|
126 834
|
126 570
|
156 825
|
146 835
|
149 371
|
182 553
|
188 186
|
199 138
|
203 951
|
|
| Total Current Assets |
42 904
|
81 272
|
265 748
|
259 885
|
558 804
|
568 367
|
645 885
|
790 188
|
1 122 709
|
1 777 670
|
2 529 496
|
2 725 871
|
2 926 336
|
3 334 816
|
3 717 568
|
3 935 838
|
3 871 966
|
4 458 087
|
5 054 301
|
5 950 125
|
6 968 211
|
8 181 858
|
8 771 518
|
9 861 432
|
|
| PP&E Net |
1 254
|
20 727
|
44 444
|
80 231
|
84 888
|
124 620
|
216 147
|
356 973
|
488 957
|
605 312
|
814 116
|
977 411
|
1 515 084
|
2 116 306
|
2 882 107
|
3 108 904
|
3 356 035
|
3 247 444
|
3 824 933
|
3 747 096
|
3 865 121
|
4 470 029
|
4 725 890
|
5 716 851
|
|
| PP&E Gross |
1 254
|
20 727
|
44 444
|
80 231
|
84 888
|
124 620
|
216 147
|
356 973
|
488 957
|
605 312
|
814 116
|
977 411
|
1 515 084
|
0
|
2 882 107
|
3 108 904
|
3 356 035
|
3 247 444
|
3 824 933
|
3 747 096
|
3 865 121
|
4 470 029
|
4 725 890
|
5 716 851
|
|
| Accumulated Depreciation |
169
|
692
|
1 901
|
4 558
|
9 165
|
16 589
|
29 376
|
51 743
|
77 559
|
114 100
|
153 352
|
205 887
|
263 599
|
0
|
469 501
|
598 325
|
747 195
|
886 360
|
1 270 417
|
1 464 956
|
1 744 012
|
2 026 257
|
2 454 957
|
2 973 875
|
|
| Intangible Assets |
747
|
609
|
1 556
|
2 898
|
2 925
|
6 101
|
5 650
|
8 460
|
10 053
|
28 634
|
31 907
|
33 960
|
36 603
|
39 087
|
52 916
|
50 869
|
50 364
|
105 837
|
92 942
|
82 413
|
80 702
|
81 217
|
106 390
|
139 516
|
|
| Goodwill |
653
|
493
|
3 612
|
6 671
|
4 424
|
3 180
|
2 009
|
1 413
|
706
|
2 953
|
2 991
|
2 778
|
2 737
|
0
|
19 527
|
19 210
|
21 263
|
20 895
|
21 420
|
21 064
|
21 371
|
22 947
|
29 696
|
32 167
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 280
|
6 358
|
472
|
1 925
|
2 356
|
6 451
|
2 803
|
6 748
|
13 788
|
245 351
|
199 361
|
190 819
|
41 418
|
16 560
|
16 899
|
|
| Long-Term Investments |
1 696
|
10 466
|
22 803
|
32 340
|
83 002
|
119 627
|
137 050
|
144 085
|
256 267
|
364 240
|
397 950
|
451 822
|
503 706
|
615 290
|
694 339
|
715 934
|
724 691
|
687 163
|
737 579
|
734 894
|
884 014
|
854 581
|
882 238
|
895 586
|
|
| Other Long-Term Assets |
16
|
12
|
1 692
|
1 074
|
1 665
|
4 093
|
16 188
|
20 675
|
28 201
|
21 975
|
43 761
|
65 489
|
82 828
|
88 359
|
105 607
|
133 919
|
154 597
|
154 630
|
153 210
|
163 750
|
160 690
|
225 735
|
192 728
|
186 695
|
|
| Other Assets |
653
|
493
|
3 612
|
6 671
|
4 424
|
3 180
|
2 009
|
1 413
|
706
|
2 953
|
2 991
|
2 778
|
2 737
|
0
|
19 527
|
19 210
|
21 263
|
20 895
|
21 420
|
21 064
|
21 371
|
22 947
|
29 696
|
32 167
|
|
| Total Assets |
47 270
N/A
|
113 580
+140%
|
339 855
+199%
|
383 099
+13%
|
735 709
+92%
|
825 988
+12%
|
1 022 929
+24%
|
1 321 795
+29%
|
1 906 894
+44%
|
2 806 065
+47%
|
3 826 580
+36%
|
4 257 803
+11%
|
5 069 219
+19%
|
6 196 214
+22%
|
7 478 514
+21%
|
7 967 477
+7%
|
8 185 664
+3%
|
8 687 843
+6%
|
10 129 736
+17%
|
10 898 704
+8%
|
12 170 928
+12%
|
13 877 785
+14%
|
14 725 020
+6%
|
16 849 145
+14%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
31 910
|
42 974
|
173 404
|
138 602
|
209 292
|
276 020
|
311 098
|
375 837
|
544 166
|
502 286
|
891 920
|
820 780
|
835 314
|
998 074
|
993 171
|
1 145 883
|
1 059 780
|
1 291 702
|
1 347 766
|
1 535 297
|
1 902 448
|
1 842 185
|
1 791 237
|
2 181 373
|
|
| Accrued Liabilities |
509
|
0
|
234
|
739
|
2 661
|
0
|
349
|
1 566
|
19 833
|
12 155
|
17 893
|
21 339
|
13 478
|
18 990
|
33 988
|
44 208
|
46 105
|
42 009
|
48 446
|
50 614
|
67 412
|
122 122
|
113 520
|
151 241
|
|
| Short-Term Debt |
0
|
0
|
10 000
|
16 500
|
41 900
|
0
|
12 306
|
52 166
|
58 361
|
723 380
|
789 454
|
814 455
|
804 854
|
821 126
|
913 746
|
815 863
|
659 074
|
901 283
|
1 002 055
|
1 176 497
|
952 658
|
1 021 063
|
1 047 168
|
1 058 552
|
|
| Current Portion of Long-Term Debt |
0
|
230
|
9 329
|
25 643
|
3 546
|
5 331
|
346
|
11 150
|
20 548
|
25 922
|
31 168
|
45 716
|
84 090
|
128 756
|
137 918
|
198 065
|
204 687
|
199 691
|
370 923
|
308 841
|
366 598
|
443 007
|
494 831
|
901 413
|
|
| Other Current Liabilities |
5 564
|
14 050
|
35 249
|
36 790
|
71 372
|
67 661
|
134 211
|
115 120
|
212 216
|
141 687
|
218 485
|
218 749
|
288 425
|
247 268
|
514 970
|
413 928
|
569 800
|
450 072
|
644 275
|
476 452
|
653 846
|
915 382
|
1 020 832
|
1 018 030
|
|
| Total Current Liabilities |
37 983
|
57 254
|
228 216
|
218 275
|
328 771
|
349 012
|
458 311
|
555 839
|
855 124
|
1 405 430
|
1 948 919
|
1 921 040
|
2 026 162
|
2 214 214
|
2 593 792
|
2 617 948
|
2 539 446
|
2 884 758
|
3 413 465
|
3 547 702
|
3 942 962
|
4 343 758
|
4 467 588
|
5 310 609
|
|
| Long-Term Debt |
0
|
14 818
|
17 643
|
15 657
|
11 650
|
6 102
|
498
|
344
|
8 758
|
139 860
|
221 243
|
229 804
|
491 536
|
680 756
|
766 021
|
825 931
|
708 156
|
659 340
|
1 388 908
|
1 633 712
|
1 747 909
|
1 985 826
|
1 942 652
|
2 119 612
|
|
| Deferred Income Tax |
1
|
1 308
|
5 403
|
8 039
|
17 463
|
25 070
|
33 853
|
32 151
|
63 778
|
92 997
|
113 361
|
119 260
|
139 011
|
160 700
|
175 281
|
199 290
|
199 083
|
203 609
|
202 044
|
232 723
|
237 334
|
241 479
|
251 545
|
231 999
|
|
| Minority Interest |
0
|
0
|
6 597
|
0
|
0
|
990
|
1 259
|
1 553
|
2 465
|
0
|
0
|
0
|
0
|
0
|
139
|
252
|
228
|
3
|
3
|
922
|
9 960
|
13 605
|
28 555
|
36 213
|
|
| Other Liabilities |
260
|
405
|
755
|
1 090
|
3 077
|
6 096
|
8 638
|
104 552
|
143 633
|
24 092
|
51 320
|
68 447
|
78 674
|
369 468
|
846 655
|
846 862
|
749 462
|
679 969
|
455 039
|
418 199
|
430 311
|
427 109
|
279 311
|
377 561
|
|
| Total Liabilities |
38 245
N/A
|
73 785
+93%
|
258 614
+250%
|
243 061
-6%
|
360 960
+49%
|
387 270
+7%
|
502 559
+30%
|
694 440
+38%
|
1 073 759
+55%
|
1 662 380
+55%
|
2 334 843
+40%
|
2 338 551
+0%
|
2 735 383
+17%
|
3 425 139
+25%
|
4 381 888
+28%
|
4 490 284
+2%
|
4 196 375
-7%
|
4 427 673
+6%
|
5 459 453
+23%
|
5 833 257
+7%
|
6 368 476
+9%
|
7 011 777
+10%
|
6 969 652
-1%
|
8 075 994
+16%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 503
|
5 000
|
5 000
|
15 000
|
18 750
|
18 750
|
18 750
|
18 750
|
18 750
|
18 750
|
18 750
|
18 750
|
18 750
|
18 750
|
18 750
|
18 750
|
18 750
|
18 750
|
18 750
|
18 750
|
18 750
|
18 750
|
18 750
|
37 500
|
|
| Retained Earnings |
6 522
|
34 796
|
75 404
|
124 829
|
200 480
|
260 906
|
336 925
|
435 373
|
608 080
|
870 611
|
1 202 346
|
1 639 952
|
2 065 300
|
2 536 778
|
2 836 796
|
3 231 362
|
3 803 750
|
4 117 349
|
4 492 540
|
4 966 822
|
5 619 944
|
6 679 226
|
7 512 974
|
8 359 166
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
153 619
|
153 619
|
153 645
|
153 740
|
153 884
|
153 619
|
153 619
|
153 619
|
153 619
|
153 619
|
153 619
|
153 619
|
153 619
|
153 619
|
153 619
|
153 619
|
153 619
|
153 619
|
153 619
|
134 675
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
878
|
993
|
2 637
|
7 021
|
11 940
|
7 081
|
45 704
|
106 205
|
123 250
|
128 697
|
129 600
|
0
|
128 422
|
104 877
|
93 846
|
51 208
|
66 506
|
54 448
|
58 688
|
35 189
|
54 896
|
75 520
|
|
| Other Equity |
0
|
0
|
40
|
784
|
738
|
1 577
|
889
|
12 410
|
6 718
|
5 500
|
6 229
|
21 766
|
33 433
|
61 928
|
40 961
|
31 415
|
80 676
|
80 756
|
61 133
|
128 192
|
48 549
|
20 777
|
15 129
|
166 290
|
|
| Total Equity |
9 025
N/A
|
39 796
+341%
|
81 241
+104%
|
140 038
+72%
|
374 748
+168%
|
438 718
+17%
|
520 370
+19%
|
627 355
+21%
|
833 135
+33%
|
1 143 685
+37%
|
1 491 737
+30%
|
1 919 252
+29%
|
2 333 836
+22%
|
2 771 075
+19%
|
3 096 626
+12%
|
3 477 194
+12%
|
3 989 289
+15%
|
4 260 170
+7%
|
4 670 283
+10%
|
5 065 447
+8%
|
5 802 452
+15%
|
6 866 007
+18%
|
7 755 368
+13%
|
8 773 152
+13%
|
|
| Total Liabilities & Equity |
47 270
N/A
|
113 580
+140%
|
339 855
+199%
|
383 099
+13%
|
735 709
+92%
|
825 988
+12%
|
1 022 929
+24%
|
1 321 795
+29%
|
1 906 894
+44%
|
2 806 065
+47%
|
3 826 580
+36%
|
4 257 803
+11%
|
5 069 219
+19%
|
6 196 214
+22%
|
7 478 514
+21%
|
7 967 477
+7%
|
8 185 664
+3%
|
8 687 843
+6%
|
10 129 736
+17%
|
10 898 704
+8%
|
12 170 928
+12%
|
13 877 785
+14%
|
14 725 020
+6%
|
16 849 145
+14%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1
|
1
|
10
|
30
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
75
|
75
|
75
|
75
|
|