Korean Airlines Co.,Ltd. (KRX:003490)
South Korea
· Delayed Price · Currency is KRW 25,000
+650 (2.67%)
At close: Apr 29, 2026
Korean Airlines Cash Flow Statement
Financials in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 779,674 | 1,317,262 | 1,061,165 | 1,728,363 | 577,684 | Upgrade
|
| Depreciation & Amortization | 2,855,164 | 1,796,030 | 1,722,896 | 1,649,736 | 1,695,365 | Upgrade
|
| Loss (Gain) From Sale of Assets | -50,954 | -110,204 | 13,452 | -158,501 | -33,022 | Upgrade
|
| Asset Writedown & Restructuring Costs | 2.14 | - | 10,390 | -252.06 | 275,439 | Upgrade
|
| Loss (Gain) From Sale of Investments | -18,202 | -11,611 | 12,545 | 121,082 | -143,049 | Upgrade
|
| Loss (Gain) on Equity Investments | -22,398 | - | - | -172.13 | 28.89 | Upgrade
|
| Provision & Write-off of Bad Debts | -551.6 | 387.12 | 371.88 | 263.34 | -116.15 | Upgrade
|
| Other Operating Activities | 1,178,470 | 1,155,536 | 302,575 | 1,213,127 | 1,094,114 | Upgrade
|
| Change in Accounts Receivable | 123,134 | -54,248 | 16,050 | 27,196 | -268,193 | Upgrade
|
| Change in Inventory | -173,487 | -99,316 | -117,623 | -124,333 | -37,659 | Upgrade
|
| Change in Accounts Payable | -14,643 | -64,697 | -17,468 | 119,354 | 52,236 | Upgrade
|
| Change in Unearned Revenue | 335,663 | 172,967 | -14,768 | -1,331 | 97,736 | Upgrade
|
| Change in Other Net Operating Assets | -916,680 | 456,810 | 1,102,878 | 997,888 | 203,632 | Upgrade
|
| Operating Cash Flow | 4,075,191 | 4,558,915 | 4,092,465 | 5,572,422 | 3,514,196 | Upgrade
|
| Operating Cash Flow Growth | -10.61% | 11.40% | -26.56% | 58.57% | 155.26% | Upgrade
|
| Capital Expenditures | -4,289,140 | -2,894,100 | -1,908,520 | -761,763 | -342,965 | Upgrade
|
| Sale of Property, Plant & Equipment | 133,205 | 16,407 | 7,436 | 36,538 | 38,907 | Upgrade
|
| Cash Acquisitions | 411,346 | -21,632 | - | -509,228 | 6,821 | Upgrade
|
| Divestitures | 23.51 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -6,579 | -12,243 | -8,395 | -1,555 | -5,197 | Upgrade
|
| Investment in Securities | 775,928 | 1,487,266 | -615,878 | -1,994,612 | -2,413,409 | Upgrade
|
| Other Investing Activities | 576,431 | 529,885 | 113,282 | 205,678 | 191,257 | Upgrade
|
| Investing Cash Flow | -2,340,229 | -870,653 | -2,409,934 | -2,975,899 | -2,444,827 | Upgrade
|
| Short-Term Debt Issued | - | 37,202 | 107,223 | - | - | Upgrade
|
| Long-Term Debt Issued | 4,082,005 | 2,215,435 | 1,450,770 | 2,696,252 | 1,313,843 | Upgrade
|
| Total Debt Issued | 4,082,005 | 2,252,637 | 1,557,993 | 2,696,252 | 1,313,843 | Upgrade
|
| Short-Term Debt Repaid | -488,448 | - | - | -220,639 | -215,605 | Upgrade
|
| Long-Term Debt Repaid | -4,816,423 | -3,593,408 | -2,759,432 | -4,753,064 | -4,043,415 | Upgrade
|
| Total Debt Repaid | -5,304,871 | -3,593,408 | -2,759,432 | -4,973,703 | -4,259,020 | Upgrade
|
| Net Debt Issued (Repaid) | -1,222,866 | -1,340,771 | -1,201,439 | -2,277,450 | -2,945,177 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 2,553,586 | Upgrade
|
| Common Dividends Paid | -289,168 | -278,229 | -282,064 | -4,560 | -18,177 | Upgrade
|
| Other Financing Activities | -624,749 | -543,529 | -601,742 | -416,018 | -801,450 | Upgrade
|
| Financing Cash Flow | -2,136,783 | -2,162,530 | -2,085,246 | -2,698,028 | -1,211,218 | Upgrade
|
| Foreign Exchange Rate Adjustments | 56,517 | 67,105 | -31,398 | -30,224 | 13,062 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -332.51 | - | - | 3,255 | -402.6 | Upgrade
|
| Net Cash Flow | -345,636 | 1,592,837 | -434,113 | -128,475 | -129,191 | Upgrade
|
| Free Cash Flow | -213,949 | 1,664,815 | 2,183,944 | 4,810,659 | 3,171,231 | Upgrade
|
| Free Cash Flow Growth | - | -23.77% | -54.60% | 51.70% | 314.18% | Upgrade
|
| Free Cash Flow Margin | -0.85% | 9.32% | 13.55% | 34.13% | 35.17% | Upgrade
|
| Free Cash Flow Per Share | -579.29 | 4507.65 | 5913.24 | 13354.73 | 9285.81 | Upgrade
|
| Cash Interest Paid | 828,056 | 545,257 | 542,406 | 397,792 | 410,992 | Upgrade
|
| Cash Income Tax Paid | 536,582 | 371,614 | 947,653 | 380,677 | 14,661 | Upgrade
|
| Levered Free Cash Flow | -1,829,291 | 2,340,784 | 1,120,263 | 4,061,929 | 2,561,601 | Upgrade
|
| Unlevered Free Cash Flow | -1,324,990 | 2,662,134 | 1,452,397 | 4,312,522 | 2,805,935 | Upgrade
|
| Change in Working Capital | -646,012 | 411,516 | 969,069 | 1,018,776 | 47,752 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.