KEPCO Engineering & Construction Co Inc
KRX:052690
Balance Sheet
Balance Sheet Decomposition
KEPCO Engineering & Construction Co Inc
KEPCO Engineering & Construction Co Inc
Balance Sheet
KEPCO Engineering & Construction Co Inc
| 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 |
50 196
|
58 777
|
48 076
|
71 676
|
43 962
|
111 329
|
107 584
|
35 617
|
59 995
|
81 094
|
76 409
|
118 845
|
18 093
|
43 670
|
15 287
|
21 450
|
18 383
|
7 507
|
8 784
|
13 077
|
30 204
|
45 324
|
51 759
|
25 029
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17 309
|
38 145
|
18 093
|
43 670
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
50 196
|
58 777
|
48 076
|
71 676
|
43 962
|
111 329
|
107 584
|
35 617
|
59 995
|
81 094
|
59 100
|
80 700
|
0
|
0
|
15 287
|
21 450
|
18 383
|
7 507
|
8 784
|
13 077
|
30 204
|
45 324
|
51 759
|
25 029
|
|
| Short-Term Investments |
41 500
|
17 000
|
15 000
|
0
|
3 000
|
39 648
|
89 500
|
153 055
|
262 285
|
225 380
|
305 274
|
238 672
|
224 312
|
34 102
|
340
|
36
|
12 883
|
78 955
|
60 520
|
52 001
|
1 000
|
1 001
|
49 350
|
114 405
|
|
| Total Receivables |
62 815
|
97 082
|
127 042
|
82 691
|
108 296
|
102 231
|
76 760
|
74 839
|
88 765
|
129 362
|
135 581
|
242 513
|
197 104
|
252 024
|
264 951
|
201 821
|
177 332
|
147 858
|
164 376
|
142 178
|
192 334
|
280 636
|
299 921
|
348 472
|
|
| Accounts Receivables |
61 414
|
93 674
|
125 519
|
79 564
|
106 053
|
100 575
|
74 526
|
73 415
|
78 606
|
127 816
|
135 289
|
242 106
|
168 338
|
209 721
|
169 203
|
169 466
|
167 361
|
141 093
|
162 780
|
139 106
|
177 667
|
273 088
|
291 152
|
338 433
|
|
| Other Receivables |
1 401
|
3 408
|
1 523
|
3 127
|
2 243
|
1 656
|
2 234
|
1 424
|
10 159
|
1 546
|
292
|
407
|
28 766
|
42 303
|
95 748
|
32 355
|
9 971
|
6 765
|
1 596
|
3 072
|
14 667
|
7 548
|
8 769
|
10 038
|
|
| Inventory |
603
|
660
|
769
|
10
|
19
|
4 230
|
6 720
|
9 250
|
3 743
|
1 585
|
2
|
48
|
2 282
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
8 728
|
11 487
|
23 539
|
43 583
|
56 415
|
2 604
|
17 718
|
10 464
|
4 714
|
15 946
|
25 229
|
37 482
|
37 060
|
25 495
|
60 981
|
47 246
|
48 931
|
47 069
|
23 912
|
30 618
|
45 359
|
64 784
|
66 159
|
87 849
|
|
| Total Current Assets |
163 842
|
185 006
|
214 426
|
197 959
|
211 691
|
260 042
|
298 281
|
283 226
|
419 502
|
453 368
|
542 495
|
637 560
|
478 851
|
355 292
|
341 559
|
270 553
|
257 529
|
281 390
|
257 592
|
237 875
|
256 440
|
376 376
|
452 060
|
575 754
|
|
| PP&E Net |
46 814
|
47 290
|
44 754
|
44 754
|
42 227
|
39 487
|
37 869
|
36 587
|
37 631
|
56 713
|
80 313
|
99 770
|
150 047
|
290 233
|
337 841
|
328 119
|
314 363
|
300 680
|
290 323
|
281 887
|
270 392
|
257 280
|
247 422
|
237 583
|
|
| PP&E Gross |
46 814
|
47 290
|
44 754
|
44 754
|
42 227
|
39 487
|
37 869
|
36 587
|
37 631
|
56 713
|
80 313
|
99 770
|
150 047
|
290 233
|
337 841
|
328 119
|
314 363
|
300 680
|
290 323
|
281 887
|
270 392
|
257 280
|
247 422
|
237 583
|
|
| Accumulated Depreciation |
31 395
|
34 337
|
38 544
|
39 633
|
39 545
|
43 304
|
45 522
|
47 888
|
48 542
|
45 221
|
46 836
|
52 614
|
57 806
|
63 746
|
52 650
|
68 169
|
75 193
|
86 035
|
100 687
|
110 379
|
121 697
|
134 432
|
145 629
|
158 366
|
|
| Intangible Assets |
2 694
|
3 873
|
5 193
|
5 698
|
4 502
|
3 854
|
3 087
|
3 652
|
3 675
|
8 211
|
31 236
|
41 791
|
39 842
|
42 676
|
46 191
|
57 277
|
64 644
|
61 851
|
46 385
|
40 787
|
33 289
|
26 925
|
24 980
|
21 056
|
|
| Note Receivable |
3 637
|
3 928
|
3 750
|
3 536
|
3 515
|
5 067
|
10 929
|
17 319
|
16 588
|
10 345
|
17 420
|
8 625
|
10 915
|
5 122
|
35 908
|
32 561
|
38 206
|
38 488
|
35 247
|
43 134
|
42 205
|
32 147
|
30 722
|
27 979
|
|
| Long-Term Investments |
3 252
|
1 717
|
2 194
|
10 389
|
8 595
|
8 855
|
8 566
|
1 860
|
1 694
|
16 284
|
9 155
|
9 714
|
25 955
|
25 169
|
9 536
|
15 590
|
2 398
|
5 926
|
23 564
|
22 623
|
5 828
|
6 048
|
6 108
|
5 828
|
|
| Other Long-Term Assets |
1 510
|
1 416
|
1 134
|
5 746
|
5 777
|
2 800
|
7 283
|
10 502
|
16 689
|
26 017
|
59 273
|
64 421
|
54 893
|
59 120
|
84 121
|
82 495
|
85 027
|
83 144
|
82 096
|
73 986
|
97 356
|
117 727
|
93 717
|
78 647
|
|
| Total Assets |
221 748
N/A
|
243 231
+10%
|
271 451
+12%
|
268 082
-1%
|
276 307
+3%
|
320 104
+16%
|
366 016
+14%
|
353 145
-4%
|
495 779
+40%
|
570 938
+15%
|
739 893
+30%
|
861 882
+16%
|
760 504
-12%
|
777 612
+2%
|
855 156
+10%
|
786 596
-8%
|
762 166
-3%
|
771 480
+1%
|
735 207
-5%
|
700 291
-5%
|
705 509
+1%
|
816 503
+16%
|
855 009
+5%
|
946 847
+11%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
3 123
|
20 295
|
20 372
|
17 296
|
20 711
|
21 717
|
23 540
|
20 798
|
19 605
|
33 258
|
57 355
|
134 079
|
98 644
|
119 102
|
96 173
|
43 775
|
32 537
|
15 899
|
34 673
|
17 272
|
41 528
|
65 440
|
23 911
|
61 937
|
|
| Accrued Liabilities |
5 339
|
631
|
95
|
101
|
804
|
1 033
|
4 372
|
4 482
|
11 359
|
55 072
|
59 441
|
61 521
|
17 169
|
21 600
|
22 346
|
63 367
|
63 664
|
23 905
|
28 240
|
31 898
|
35 447
|
36 364
|
36 627
|
37 222
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
54 530
|
61 800
|
9 061
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
177
|
10
|
0
|
372
|
0
|
3 835
|
30 010
|
0
|
30 000
|
605
|
1 038
|
1 079
|
823
|
694
|
874
|
|
| Other Current Liabilities |
62 263
|
32 338
|
35 367
|
37 433
|
36 493
|
70 268
|
95 945
|
64 105
|
125 120
|
118 806
|
209 342
|
198 825
|
219 863
|
175 064
|
165 430
|
87 492
|
116 598
|
178 599
|
160 004
|
137 135
|
105 513
|
142 140
|
188 955
|
261 006
|
|
| Total Current Liabilities |
70 725
|
53 264
|
55 835
|
54 831
|
58 009
|
93 017
|
123 857
|
89 384
|
156 084
|
207 314
|
326 148
|
394 426
|
336 047
|
315 766
|
342 315
|
286 444
|
221 860
|
248 402
|
223 522
|
187 344
|
183 566
|
244 766
|
250 186
|
361 039
|
|
| Long-Term Debt |
0
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
5 200
|
5 210
|
7 019
|
3 845
|
30 010
|
0
|
30 010
|
10
|
254
|
596
|
744
|
161
|
697
|
696
|
|
| Deferred Income Tax |
9 993
|
13 268
|
15 336
|
14 688
|
11 875
|
9 958
|
5 584
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1 057
|
843
|
530
|
2 556
|
6 201
|
7 905
|
13 485
|
18 504
|
20 029
|
23 721
|
28 917
|
36 278
|
35 387
|
50 871
|
66 046
|
78 232
|
53 264
|
61 688
|
19 218
|
13 277
|
7 748
|
28 162
|
56 817
|
7 638
|
|
| Total Liabilities |
81 774
N/A
|
67 385
-18%
|
71 711
+6%
|
72 084
+1%
|
76 095
+6%
|
110 890
+46%
|
142 937
+29%
|
107 899
-25%
|
176 123
+63%
|
231 044
+31%
|
360 264
+56%
|
435 913
+21%
|
378 454
-13%
|
370 482
-2%
|
438 371
+18%
|
364 676
-17%
|
305 134
-16%
|
310 100
+2%
|
242 994
-22%
|
201 217
-17%
|
192 058
-5%
|
273 089
+42%
|
307 700
+13%
|
369 373
+20%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
5 096
|
7 644
|
7 644
|
7 644
|
7 644
|
7 644
|
7 644
|
7 644
|
7 644
|
7 644
|
7 644
|
7 644
|
7 644
|
7 644
|
7 644
|
7 644
|
7 644
|
7 644
|
7 644
|
7 644
|
7 644
|
7 644
|
7 644
|
7 644
|
|
| Retained Earnings |
134 847
|
168 216
|
192 096
|
188 354
|
192 568
|
201 570
|
215 435
|
237 603
|
312 012
|
332 250
|
371 985
|
418 186
|
379 851
|
409 640
|
419 287
|
424 410
|
459 509
|
464 418
|
495 249
|
502 097
|
516 484
|
546 462
|
549 953
|
580 106
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
154
|
166
|
178
|
381
|
380
|
366
|
377
|
392
|
12
|
24
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 587
|
10 300
|
10 300
|
10 300
|
10 300
|
10 300
|
10 300
|
10 300
|
10 300
|
10 300
|
10 300
|
10 300
|
|
| Other Equity |
31
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
139
|
143
|
147
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
139 974
N/A
|
175 847
+26%
|
199 740
+14%
|
195 998
-2%
|
200 212
+2%
|
209 214
+4%
|
223 079
+7%
|
245 247
+10%
|
319 656
+30%
|
339 894
+6%
|
379 629
+12%
|
425 969
+12%
|
382 050
-10%
|
407 131
+7%
|
416 785
+2%
|
421 920
+1%
|
457 031
+8%
|
461 380
+1%
|
492 213
+7%
|
499 075
+1%
|
513 451
+3%
|
543 414
+6%
|
547 308
+1%
|
577 474
+6%
|
|
| Total Liabilities & Equity |
221 748
N/A
|
243 231
+10%
|
271 451
+12%
|
268 082
-1%
|
276 307
+3%
|
320 104
+16%
|
366 016
+14%
|
353 145
-4%
|
495 779
+40%
|
570 938
+15%
|
739 893
+30%
|
861 882
+16%
|
760 504
-12%
|
777 612
+2%
|
855 156
+10%
|
786 596
-8%
|
762 166
-3%
|
771 480
+1%
|
735 207
-5%
|
700 291
-5%
|
705 509
+1%
|
816 503
+16%
|
855 009
+5%
|
946 847
+11%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
25
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
|