Hyundai Wia Corp
KRX:011210
Balance Sheet
Balance Sheet Decomposition
Hyundai Wia Corp
Hyundai Wia Corp
Balance Sheet
Hyundai Wia Corp
| 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 |
8 490
|
32 769
|
48 065
|
96 306
|
89 091
|
208 086
|
349 790
|
364 909
|
349 000
|
483 510
|
584 538
|
799 264
|
931 335
|
335 704
|
382 584
|
554 947
|
435 063
|
674 426
|
471 826
|
758 404
|
|
| Cash |
288
|
60
|
23
|
653
|
547
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
8 778
|
32 829
|
48 088
|
96 959
|
89 638
|
208 086
|
349 790
|
364 909
|
349 000
|
483 510
|
584 538
|
799 264
|
931 335
|
335 704
|
382 584
|
554 947
|
435 063
|
674 426
|
471 826
|
758 404
|
|
| Short-Term Investments |
571
|
0
|
0
|
55 187
|
9 909
|
4 360
|
2 040
|
204 000
|
340 050
|
475 031
|
615 078
|
654 626
|
539 889
|
835 835
|
898 494
|
974 298
|
1 144 124
|
846 780
|
571 908
|
410 508
|
|
| Total Receivables |
614 036
|
806 583
|
839 441
|
783 752
|
742 964
|
1 293 532
|
1 519 056
|
1 532 971
|
1 373 818
|
1 738 093
|
1 574 710
|
1 442 994
|
1 404 052
|
1 837 039
|
1 559 692
|
1 595 943
|
1 631 229
|
1 802 890
|
1 743 348
|
1 630 356
|
|
| Accounts Receivables |
587 517
|
784 530
|
827 437
|
752 384
|
706 067
|
1 228 268
|
1 441 004
|
1 443 000
|
1 301 268
|
1 622 733
|
1 510 167
|
1 372 214
|
1 332 998
|
1 770 099
|
1 467 387
|
1 520 514
|
1 549 333
|
1 702 255
|
1 618 101
|
1 510 735
|
|
| Other Receivables |
26 519
|
22 053
|
12 004
|
31 368
|
36 897
|
65 264
|
78 052
|
89 971
|
72 550
|
115 360
|
64 543
|
70 780
|
71 054
|
66 940
|
92 305
|
75 429
|
81 896
|
100 635
|
125 247
|
119 621
|
|
| Inventory |
274 735
|
286 283
|
303 489
|
334 999
|
355 314
|
633 253
|
788 640
|
661 191
|
681 165
|
673 251
|
779 912
|
771 588
|
890 940
|
803 083
|
665 170
|
760 973
|
815 022
|
810 220
|
794 528
|
680 536
|
|
| Other Current Assets |
23 282
|
18 928
|
14 110
|
32 152
|
29 484
|
33 661
|
35 616
|
25 705
|
24 999
|
82 842
|
69 078
|
74 872
|
93 169
|
79 136
|
63 158
|
101 804
|
131 047
|
133 147
|
151 473
|
487 096
|
|
| Total Current Assets |
921 113
|
1 144 563
|
1 205 103
|
1 302 395
|
1 226 761
|
2 172 893
|
2 695 142
|
2 788 776
|
2 769 033
|
3 452 727
|
3 623 317
|
3 743 344
|
3 859 385
|
3 890 796
|
3 569 098
|
3 987 965
|
4 156 485
|
4 267 463
|
3 733 083
|
3 966 900
|
|
| PP&E Net |
441 570
|
495 461
|
498 921
|
706 354
|
749 376
|
1 080 154
|
1 223 335
|
1 397 713
|
1 587 907
|
1 928 195
|
2 322 780
|
2 548 323
|
2 600 274
|
2 569 456
|
2 570 287
|
3 188 481
|
3 132 053
|
2 825 344
|
2 665 281
|
2 666 552
|
|
| PP&E Gross |
441 570
|
495 461
|
498 921
|
706 354
|
749 376
|
1 080 154
|
1 223 335
|
1 397 713
|
1 587 907
|
1 928 195
|
2 322 780
|
2 548 323
|
2 600 274
|
2 569 456
|
2 570 287
|
3 188 481
|
3 132 053
|
2 825 344
|
2 665 281
|
2 666 552
|
|
| Accumulated Depreciation |
125 130
|
153 251
|
189 380
|
226 003
|
262 893
|
398 387
|
481 541
|
524 889
|
620 295
|
739 384
|
844 431
|
958 340
|
1 136 190
|
1 224 030
|
1 421 425
|
2 401 970
|
2 548 633
|
2 901 469
|
2 865 855
|
2 851 412
|
|
| Intangible Assets |
44 522
|
51 958
|
61 112
|
68 163
|
72 587
|
102 088
|
118 143
|
130 017
|
171 183
|
225 639
|
243 259
|
245 654
|
243 740
|
213 185
|
170 171
|
140 449
|
128 719
|
109 261
|
106 026
|
116 571
|
|
| Goodwill |
4 059
|
2 594
|
1 202
|
172
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31 704
|
31 704
|
0
|
0
|
0
|
|
| Note Receivable |
163
|
4 035
|
916
|
734
|
801
|
13 474
|
11 759
|
14 164
|
15 081
|
15 675
|
16 257
|
15 624
|
21 397
|
27 356
|
46 223
|
44 747
|
50 270
|
47 150
|
33 257
|
33 254
|
|
| Long-Term Investments |
71 796
|
94 462
|
107 887
|
228 572
|
268 747
|
155 250
|
192 524
|
225 477
|
287 681
|
282 738
|
449 565
|
443 802
|
420 673
|
375 792
|
387 972
|
301 633
|
184 974
|
196 000
|
193 720
|
188 200
|
|
| Other Long-Term Assets |
18 898
|
26 347
|
27 481
|
24 371
|
25 570
|
10 482
|
11 947
|
17 343
|
29 570
|
32 342
|
27 954
|
25 332
|
48 213
|
30 863
|
30 588
|
24 927
|
65 302
|
101 233
|
94 538
|
104 514
|
|
| Other Assets |
4 059
|
2 594
|
1 202
|
172
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31 704
|
31 704
|
0
|
0
|
0
|
|
| Total Assets |
1 502 121
N/A
|
1 819 419
+21%
|
1 902 622
+5%
|
2 330 761
+23%
|
2 343 842
+1%
|
3 534 342
+51%
|
4 252 849
+20%
|
4 573 489
+8%
|
4 860 455
+6%
|
5 937 317
+22%
|
6 683 132
+13%
|
7 022 079
+5%
|
7 193 682
+2%
|
7 107 447
-1%
|
6 774 339
-5%
|
7 719 906
+14%
|
7 749 507
+0%
|
7 546 451
-3%
|
6 825 905
-10%
|
7 075 991
+4%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
383 763
|
554 794
|
476 902
|
567 739
|
655 676
|
1 170 043
|
1 229 987
|
1 216 848
|
1 020 344
|
1 334 920
|
1 267 668
|
1 307 623
|
1 246 032
|
1 191 029
|
876 779
|
915 876
|
959 317
|
1 012 947
|
896 604
|
834 906
|
|
| Accrued Liabilities |
3 004
|
3 920
|
4 154
|
4 559
|
5 081
|
19 674
|
24 619
|
23 488
|
19 151
|
25 890
|
27 310
|
28 682
|
27 373
|
27 578
|
52 413
|
32 188
|
36 139
|
42 766
|
56 040
|
210 183
|
|
| Short-Term Debt |
271 175
|
191 042
|
231 599
|
285 061
|
134 252
|
375 118
|
261 714
|
99 295
|
30 786
|
16 213
|
0
|
0
|
14 890
|
51 996
|
127 971
|
97 008
|
26 041
|
38 424
|
50 377
|
153 019
|
|
| Current Portion of Long-Term Debt |
35 904
|
94 009
|
145 000
|
130 000
|
55 028
|
160 000
|
280 000
|
130 000
|
80 466
|
167 506
|
154 339
|
154 939
|
182 824
|
304 847
|
497 008
|
650 756
|
788 459
|
954 937
|
474 019
|
615 495
|
|
| Other Current Liabilities |
165 491
|
217 482
|
332 410
|
314 140
|
201 488
|
219 896
|
363 853
|
320 348
|
384 711
|
286 451
|
393 794
|
207 647
|
256 808
|
287 322
|
307 225
|
289 890
|
316 319
|
361 361
|
506 868
|
586 472
|
|
| Total Current Liabilities |
859 338
|
1 061 247
|
1 190 065
|
1 301 499
|
1 051 526
|
1 944 731
|
2 160 173
|
1 789 978
|
1 535 457
|
1 830 980
|
1 843 110
|
1 698 890
|
1 727 926
|
1 862 772
|
1 861 396
|
1 985 718
|
2 126 275
|
2 410 435
|
1 983 908
|
2 400 075
|
|
| Long-Term Debt |
239 179
|
303 830
|
209 148
|
197 047
|
398 586
|
506 096
|
498 825
|
757 917
|
842 823
|
1 042 380
|
1 422 212
|
1 806 659
|
2 055 124
|
1 922 626
|
1 536 701
|
2 033 353
|
1 727 826
|
1 228 615
|
936 281
|
474 236
|
|
| Deferred Income Tax |
0
|
0
|
0
|
51 430
|
50 128
|
48 155
|
63 503
|
94 028
|
131 692
|
166 204
|
123 132
|
114 290
|
80 625
|
53 494
|
25 784
|
72 386
|
98 510
|
87 258
|
57 983
|
88 265
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
40 546
|
43 723
|
49 162
|
56 633
|
0
|
0
|
0
|
0
|
0
|
0
|
407 769
|
445 266
|
414 579
|
375 117
|
428 684
|
|
| Other Liabilities |
11 249
|
11 850
|
17 996
|
24 530
|
20 553
|
45 032
|
34 906
|
49 449
|
39 222
|
48 880
|
131 493
|
143 651
|
189 909
|
231 623
|
258 649
|
102 589
|
101 632
|
86 492
|
80 979
|
87 116
|
|
| Total Liabilities |
1 109 766
N/A
|
1 376 927
+24%
|
1 417 208
+3%
|
1 574 507
+11%
|
1 520 792
-3%
|
2 584 560
+70%
|
2 801 129
+8%
|
2 740 533
-2%
|
2 605 827
-5%
|
3 088 444
+19%
|
3 519 947
+14%
|
3 763 490
+7%
|
4 053 584
+8%
|
4 070 516
+0%
|
3 682 530
-10%
|
4 601 815
+25%
|
4 499 509
-2%
|
4 227 379
-6%
|
3 434 268
-19%
|
3 478 376
+1%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
108 651
|
108 651
|
108 651
|
108 651
|
108 651
|
108 651
|
128 651
|
128 651
|
128 651
|
135 975
|
135 975
|
135 975
|
135 975
|
135 975
|
135 975
|
135 975
|
135 975
|
135 975
|
135 975
|
135 975
|
|
| Retained Earnings |
283 077
|
344 156
|
381 702
|
429 811
|
507 036
|
835 418
|
1 067 031
|
1 464 617
|
1 868 955
|
2 278 147
|
2 584 634
|
2 689 545
|
2 606 668
|
2 520 353
|
2 549 492
|
2 593 590
|
2 651 486
|
2 719 291
|
2 775 489
|
2 861 696
|
|
| Additional Paid In Capital |
5 123
|
5 123
|
5 123
|
15 224
|
15 224
|
5 123
|
241 245
|
241 245
|
241 245
|
504 169
|
504 169
|
500 536
|
500 536
|
500 536
|
500 536
|
500 536
|
500 536
|
489 877
|
489 877
|
489 877
|
|
| Unrealized Security Profit/Loss |
4 112
|
15 438
|
10 062
|
203 108
|
192 432
|
929
|
5 787
|
3 070
|
19 895
|
48 468
|
47 037
|
41 305
|
32 868
|
12 154
|
28 086
|
34 881
|
36 510
|
38 705
|
39 231
|
40 634
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
116 843
|
116 843
|
113 208
|
113 208
|
113 208
|
113 208
|
113 208
|
113 208
|
98 188
|
98 188
|
98 188
|
|
| Other Equity |
384
|
0
|
0
|
540
|
292
|
339
|
9 006
|
4 628
|
4 118
|
1 043
|
8 212
|
4 436
|
22 741
|
18 879
|
9 072
|
33 683
|
38 699
|
33 412
|
49 253
|
167 621
|
|
| Total Equity |
392 355
N/A
|
442 492
+13%
|
485 414
+10%
|
756 254
+56%
|
823 050
+9%
|
949 782
+15%
|
1 451 720
+53%
|
1 832 956
+26%
|
2 254 628
+23%
|
2 848 873
+26%
|
3 163 184
+11%
|
3 258 589
+3%
|
3 140 098
-4%
|
3 036 931
-3%
|
3 091 809
+2%
|
3 118 091
+1%
|
3 249 998
+4%
|
3 319 072
+2%
|
3 391 637
+2%
|
3 597 615
+6%
|
|
| Total Liabilities & Equity |
1 502 121
N/A
|
1 819 419
+21%
|
1 902 622
+5%
|
2 330 761
+23%
|
2 343 842
+1%
|
3 534 342
+51%
|
4 252 849
+20%
|
4 573 489
+8%
|
4 860 455
+6%
|
5 937 317
+22%
|
6 683 132
+13%
|
7 022 079
+5%
|
7 193 682
+2%
|
7 107 447
-1%
|
6 774 339
-5%
|
7 719 906
+14%
|
7 749 507
+0%
|
7 546 451
-3%
|
6 825 905
-10%
|
7 075 991
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
22
|
22
|
22
|
22
|
22
|
22
|
26
|
26
|
26
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
|