HDC Hyundai Engineering Plastics Co Ltd
KRX:089470
Balance Sheet
Balance Sheet Decomposition
HDC Hyundai Engineering Plastics Co Ltd
HDC Hyundai Engineering Plastics Co Ltd
Balance Sheet
HDC Hyundai Engineering Plastics 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 |
996
|
578
|
712
|
564
|
1 033
|
901
|
2 132
|
9 775
|
7 169
|
6 674
|
16 748
|
10 812
|
15 051
|
14 495
|
34 140
|
31 480
|
22 950
|
17 281
|
30 656
|
76 359
|
50 704
|
47 325
|
56 232
|
62 750
|
|
| Cash Equivalents |
996
|
578
|
712
|
564
|
1 033
|
901
|
2 132
|
9 775
|
7 169
|
6 674
|
16 748
|
10 812
|
15 051
|
14 495
|
34 140
|
31 480
|
22 950
|
17 281
|
30 656
|
76 359
|
50 704
|
47 325
|
56 232
|
62 750
|
|
| Short-Term Investments |
135
|
0
|
0
|
0
|
0
|
1 394
|
0
|
937
|
1 711
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45 696
|
13 269
|
3 425
|
444
|
11 539
|
4 656
|
|
| Total Receivables |
9 934
|
14 297
|
17 809
|
20 994
|
26 741
|
32 459
|
49 677
|
50 988
|
80 143
|
142 256
|
187 571
|
204 330
|
234 911
|
248 835
|
231 823
|
235 262
|
241 052
|
220 217
|
190 663
|
174 213
|
193 800
|
196 715
|
184 097
|
177 461
|
|
| Accounts Receivables |
9 934
|
14 286
|
17 805
|
20 978
|
26 725
|
32 405
|
48 590
|
50 552
|
78 345
|
135 695
|
182 525
|
198 382
|
226 673
|
240 220
|
225 655
|
231 709
|
238 241
|
216 946
|
185 909
|
169 654
|
186 300
|
193 286
|
180 100
|
172 666
|
|
| Other Receivables |
0
|
11
|
4
|
16
|
16
|
54
|
1 087
|
436
|
1 798
|
6 561
|
5 046
|
5 948
|
8 238
|
8 615
|
6 168
|
3 553
|
2 811
|
3 271
|
4 754
|
4 559
|
7 500
|
3 429
|
3 998
|
4 795
|
|
| Inventory |
3 622
|
4 264
|
4 639
|
5 541
|
7 834
|
7 947
|
22 451
|
32 514
|
30 515
|
74 218
|
94 823
|
90 896
|
114 114
|
101 574
|
88 626
|
94 818
|
123 269
|
139 901
|
88 779
|
73 874
|
130 188
|
145 422
|
152 530
|
167 557
|
|
| Other Current Assets |
41
|
64
|
59
|
89
|
77
|
50
|
74
|
2 544
|
1 593
|
2 060
|
3 385
|
1 592
|
1 763
|
941
|
1 462
|
3 826
|
2 703
|
3 729
|
2 790
|
3 187
|
9 455
|
4 095
|
2 683
|
4 951
|
|
| Total Current Assets |
14 728
|
19 203
|
23 220
|
27 189
|
35 685
|
42 751
|
74 333
|
96 758
|
121 131
|
225 208
|
302 527
|
307 630
|
365 839
|
365 844
|
356 051
|
365 387
|
389 974
|
381 128
|
358 583
|
340 902
|
387 572
|
394 001
|
407 082
|
417 375
|
|
| PP&E Net |
23 817
|
22 895
|
17 545
|
7 719
|
19 903
|
19 450
|
44 274
|
57 683
|
49 930
|
57 371
|
70 762
|
161 391
|
131 708
|
137 812
|
137 138
|
138 126
|
147 508
|
144 117
|
143 442
|
129 974
|
147 276
|
149 414
|
142 384
|
159 973
|
|
| PP&E Gross |
23 817
|
22 895
|
17 545
|
7 719
|
19 903
|
19 450
|
44 274
|
57 683
|
49 930
|
57 371
|
70 762
|
161 391
|
131 708
|
137 812
|
137 138
|
138 126
|
147 508
|
144 117
|
143 442
|
129 974
|
147 276
|
149 414
|
142 384
|
159 973
|
|
| Accumulated Depreciation |
3 870
|
5 240
|
6 307
|
7 289
|
8 601
|
10 241
|
15 947
|
23 045
|
27 193
|
23 698
|
28 372
|
33 769
|
40 626
|
48 623
|
57 109
|
64 590
|
72 637
|
82 434
|
93 226
|
104 497
|
124 503
|
128 428
|
121 694
|
132 010
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
725
|
1 153
|
904
|
1 612
|
1 679
|
1 896
|
1 899
|
1 896
|
1 343
|
1 371
|
1 224
|
1 215
|
1 568
|
1 571
|
1 853
|
2 077
|
2 293
|
2 558
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
9 673
|
8 916
|
8 280
|
3 220
|
3 220
|
3 220
|
3 220
|
3 001
|
3 001
|
4 737
|
4 737
|
4 737
|
3 001
|
3 001
|
3 001
|
3 001
|
3 001
|
3 001
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
485
|
0
|
0
|
0
|
1 403
|
0
|
501
|
|
| Long-Term Investments |
71
|
110
|
286
|
634
|
7 044
|
9 951
|
22 179
|
8 997
|
12 750
|
8 035
|
5 007
|
6 941
|
43 566
|
53 527
|
60 983
|
63 964
|
63 785
|
64 887
|
37 581
|
43 419
|
39 003
|
47 787
|
44 666
|
41 259
|
|
| Other Long-Term Assets |
821
|
788
|
741
|
11 620
|
732
|
716
|
1 783
|
1 878
|
2 059
|
1 926
|
1 967
|
2 386
|
1 006
|
1 743
|
2 108
|
3 598
|
5 483
|
3 785
|
3 103
|
6 049
|
4 184
|
5 648
|
6 015
|
6 323
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
9 673
|
8 916
|
8 280
|
3 220
|
3 220
|
3 220
|
3 220
|
3 001
|
3 001
|
4 737
|
4 737
|
4 737
|
3 001
|
3 001
|
3 001
|
3 001
|
3 001
|
3 001
|
|
| Total Assets |
39 438
N/A
|
42 996
+9%
|
41 791
-3%
|
47 162
+13%
|
63 365
+34%
|
72 869
+15%
|
133 622
+83%
|
157 554
+18%
|
178 495
+13%
|
297 373
+67%
|
385 163
+30%
|
483 464
+26%
|
547 238
+13%
|
563 823
+3%
|
560 624
-1%
|
577 185
+3%
|
612 710
+6%
|
600 354
-2%
|
547 278
-9%
|
524 917
-4%
|
582 888
+11%
|
603 330
+4%
|
605 440
+0%
|
630 989
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
8 685
|
11 105
|
9 987
|
12 037
|
13 863
|
15 459
|
26 689
|
19 477
|
46 274
|
77 943
|
102 964
|
93 473
|
125 196
|
112 379
|
90 482
|
99 062
|
110 978
|
102 263
|
78 053
|
82 241
|
91 711
|
101 862
|
106 831
|
101 461
|
|
| Accrued Liabilities |
102
|
5
|
0
|
6
|
29
|
23
|
61
|
379
|
963
|
340
|
430
|
544
|
546
|
326
|
543
|
458
|
515
|
577
|
467
|
489
|
254
|
316
|
2 116
|
353
|
|
| Short-Term Debt |
7 800
|
8 430
|
5 192
|
12 490
|
15 206
|
7 024
|
10 226
|
29 797
|
22 797
|
71 278
|
116 211
|
130 604
|
137 567
|
129 151
|
152 407
|
136 315
|
135 747
|
118 117
|
76 443
|
22 869
|
26 217
|
47 968
|
36 583
|
69 286
|
|
| Current Portion of Long-Term Debt |
52
|
33
|
33
|
33
|
0
|
3 000
|
0
|
4 079
|
6 903
|
3 918
|
14 636
|
17 545
|
27 596
|
105 813
|
18 608
|
8 601
|
24 273
|
24 583
|
33 639
|
26 691
|
40 987
|
26 807
|
59 363
|
34 604
|
|
| Other Current Liabilities |
1 079
|
1 641
|
2 842
|
1 208
|
2 163
|
1 694
|
4 125
|
5 250
|
2 985
|
8 292
|
13 098
|
19 741
|
18 753
|
16 635
|
26 014
|
25 298
|
21 391
|
15 658
|
28 532
|
23 493
|
29 404
|
28 532
|
39 765
|
37 570
|
|
| Total Current Liabilities |
17 718
|
21 214
|
18 053
|
25 774
|
31 260
|
27 199
|
41 101
|
58 981
|
79 921
|
161 770
|
247 338
|
261 907
|
309 658
|
364 305
|
288 054
|
269 733
|
292 905
|
261 197
|
217 135
|
155 783
|
188 573
|
205 486
|
244 657
|
243 274
|
|
| Long-Term Debt |
114
|
81
|
49
|
16
|
3 000
|
0
|
3 043
|
9 310
|
4 719
|
19 556
|
18 150
|
86 818
|
82 127
|
12 498
|
44 186
|
38 605
|
34 377
|
51 109
|
38 324
|
64 033
|
69 226
|
67 852
|
31 058
|
41 535
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
1 058
|
1 814
|
3 413
|
1 874
|
2 021
|
5 523
|
4 495
|
4 166
|
3 838
|
5 439
|
7 554
|
3 488
|
4 940
|
5 104
|
3 798
|
6 369
|
8 173
|
8 742
|
10 609
|
11 487
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
4 299
|
5 952
|
4 726
|
5 132
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 700
|
6 608
|
2 561
|
384
|
|
| Other Liabilities |
206
|
419
|
595
|
774
|
1 098
|
679
|
788
|
1 072
|
1 366
|
2 108
|
1 677
|
1 563
|
1 773
|
2 647
|
2 158
|
310
|
667
|
676
|
4 565
|
5 995
|
9 264
|
7 784
|
2 238
|
1 983
|
|
| Total Liabilities |
18 038
N/A
|
21 714
+20%
|
18 697
-14%
|
26 564
+42%
|
36 416
+37%
|
29 691
-18%
|
52 644
+77%
|
77 190
+47%
|
92 753
+20%
|
194 089
+109%
|
271 660
+40%
|
354 454
+30%
|
397 395
+12%
|
384 888
-3%
|
341 952
-11%
|
312 136
-9%
|
332 889
+7%
|
318 086
-4%
|
263 823
-17%
|
232 180
-12%
|
282 934
+22%
|
296 472
+5%
|
291 123
-2%
|
297 896
+2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
20 723
|
17 723
|
15 723
|
9 900
|
9 900
|
12 900
|
17 200
|
17 200
|
17 200
|
17 200
|
17 200
|
17 200
|
17 200
|
17 200
|
17 200
|
17 200
|
17 200
|
17 200
|
17 200
|
17 200
|
17 200
|
17 200
|
17 200
|
17 200
|
|
| Retained Earnings |
677
|
3 559
|
7 372
|
10 698
|
14 685
|
18 966
|
24 591
|
25 483
|
32 566
|
52 989
|
64 469
|
81 628
|
101 704
|
125 532
|
165 896
|
213 721
|
240 910
|
245 664
|
258 872
|
270 120
|
276 725
|
286 168
|
303 040
|
316 716
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
7 731
|
31 656
|
31 656
|
31 656
|
31 715
|
32 477
|
32 477
|
32 477
|
32 477
|
32 477
|
32 477
|
32 477
|
32 477
|
32 477
|
32 477
|
25 498
|
25 498
|
25 498
|
25 498
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
2 364
|
3 581
|
7 952
|
1 547
|
1 957
|
1 166
|
1 604
|
907
|
251
|
4 355
|
3 012
|
5 747
|
3 885
|
2 372
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
744
|
744
|
744
|
0
|
0
|
0
|
0
|
0
|
0
|
2 778
|
8 950
|
8 950
|
0
|
0
|
19 785
|
19 785
|
29 103
|
33 498
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
323
|
5 223
|
3 107
|
214
|
961
|
1 388
|
1 287
|
630
|
86
|
1 318
|
5 701
|
6 496
|
25 094
|
27 060
|
316
|
2 223
|
2 319
|
7 177
|
|
| Total Equity |
21 400
N/A
|
21 281
-1%
|
23 094
+9%
|
20 598
-11%
|
26 949
+31%
|
43 178
+60%
|
80 978
+88%
|
80 364
-1%
|
85 742
+7%
|
103 284
+20%
|
113 503
+10%
|
129 010
+14%
|
149 843
+16%
|
178 934
+19%
|
218 672
+22%
|
265 049
+21%
|
279 822
+6%
|
282 267
+1%
|
283 455
+0%
|
292 737
+3%
|
299 954
+2%
|
306 858
+2%
|
314 317
+2%
|
333 094
+6%
|
|
| Total Liabilities & Equity |
39 438
N/A
|
42 996
+9%
|
41 791
-3%
|
47 162
+13%
|
63 365
+34%
|
72 869
+15%
|
133 622
+83%
|
157 554
+18%
|
178 495
+13%
|
297 373
+67%
|
385 163
+30%
|
483 464
+26%
|
547 238
+13%
|
563 823
+3%
|
560 624
-1%
|
577 185
+3%
|
612 710
+6%
|
600 354
-2%
|
547 278
-9%
|
524 917
-4%
|
582 888
+11%
|
603 330
+4%
|
605 440
+0%
|
630 989
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
41
|
35
|
31
|
20
|
20
|
26
|
34
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
31
|
31
|
29
|
29
|
29
|
29
|
27
|
26
|
|