HD Construction Equipment Co., Ltd. (KRX:267270)
South Korea
· Delayed Price · Currency is KRW 194,400
+400 (0.21%)
Last updated: Apr 29, 2026, 2:30 PM KST
HD Construction Equipment 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 - 2017 |
|---|---|---|---|---|---|---|
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 - 2017 |
| Net Income | 99,380 | 99,970 | 139,419 | 111,519 | 113,451 | Upgrade
|
| Depreciation & Amortization | 66,396 | 68,648 | 67,137 | 64,544 | 66,658 | Upgrade
|
| Loss (Gain) From Sale of Assets | -5,864 | 2,871 | 10,113 | 735 | -15,725 | Upgrade
|
| Asset Writedown & Restructuring Costs | 8,066 | 43,754 | 40,534 | 6,590 | 6,371 | Upgrade
|
| Loss (Gain) From Sale of Investments | -429 | -344 | -101 | -307 | -1,306 | Upgrade
|
| Loss (Gain) on Equity Investments | -3 | 101 | 7 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | -3,615 | -8,356 | 4,927 | -912 | 9,171 | Upgrade
|
| Other Operating Activities | 79,403 | -12,621 | 16,792 | 82,536 | 103,645 | Upgrade
|
| Change in Accounts Receivable | -151,220 | 13,446 | 74,310 | 134,828 | -171,570 | Upgrade
|
| Change in Inventory | 53,949 | -1,129 | 111,375 | -113,996 | -240,811 | Upgrade
|
| Change in Accounts Payable | 31,469 | 83,040 | -99,837 | 49,018 | -58,193 | Upgrade
|
| Change in Other Net Operating Assets | -11,496 | -28,767 | -46,504 | -79,568 | -7,672 | Upgrade
|
| Operating Cash Flow | 166,036 | 260,614 | 318,172 | 254,987 | -195,981 | Upgrade
|
| Operating Cash Flow Growth | -36.29% | -18.09% | 24.78% | - | - | Upgrade
|
| Capital Expenditures | -144,446 | -173,337 | -116,000 | -60,350 | -64,500 | Upgrade
|
| Sale of Property, Plant & Equipment | 4,564 | 959.58 | 754.68 | 1,147 | 1,321 | Upgrade
|
| Cash Acquisitions | - | - | - | -873.16 | -12,634 | Upgrade
|
| Divestitures | - | - | - | - | 48,548 | Upgrade
|
| Sale (Purchase) of Intangibles | -10,022 | -14,475 | -13,247 | -7,976 | -11,508 | Upgrade
|
| Investment in Securities | 16,476 | -8,023 | 64,763 | -16,279 | 113,156 | Upgrade
|
| Other Investing Activities | 1,220 | 273.23 | -1,125 | 154,666 | 12,828 | Upgrade
|
| Investing Cash Flow | -132,209 | -194,602 | -64,854 | 70,334 | 87,212 | Upgrade
|
| Long-Term Debt Issued | 3,206,048 | 2,329,817 | 2,387,458 | 1,811,548 | 1,668,489 | Upgrade
|
| Total Debt Issued | 3,206,048 | 2,329,817 | 2,387,458 | 1,811,548 | 1,668,489 | Upgrade
|
| Long-Term Debt Repaid | -3,142,626 | -2,491,622 | -2,581,397 | -2,128,300 | -1,653,658 | Upgrade
|
| Total Debt Repaid | -3,142,626 | -2,491,622 | -2,581,397 | -2,128,300 | -1,653,658 | Upgrade
|
| Net Debt Issued (Repaid) | 63,422 | -161,805 | -193,939 | -316,752 | 14,830 | Upgrade
|
| Repurchase of Common Stock | -20,775 | -30,300 | - | -35,667 | - | Upgrade
|
| Dividends Paid | -8,815 | -12,742 | -32,749 | -22,867 | -43,685 | Upgrade
|
| Other Financing Activities | - | -48,925 | 3,816 | - | -146,400 | Upgrade
|
| Financing Cash Flow | 33,832 | -253,771 | -222,872 | -375,287 | -175,255 | Upgrade
|
| Foreign Exchange Rate Adjustments | 5,997 | 24,312 | 4,164 | -3,260 | 16,973 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | -86.27 | Upgrade
|
| Net Cash Flow | 73,656 | -163,447 | 34,611 | -53,225 | -267,138 | Upgrade
|
| Free Cash Flow | 21,590 | 87,277 | 202,172 | 194,637 | -260,481 | Upgrade
|
| Free Cash Flow Growth | -75.26% | -56.83% | 3.87% | - | - | Upgrade
|
| Free Cash Flow Margin | 0.57% | 2.54% | 5.29% | 5.54% | -7.93% | Upgrade
|
| Free Cash Flow Per Share | 1237.93 | 4884.97 | 11106.53 | 10667.73 | -13668.54 | Upgrade
|
| Cash Interest Paid | 31,791 | 45,219 | 44,535 | 34,050 | 35,300 | Upgrade
|
| Cash Income Tax Paid | 24,035 | 54,739 | 74,005 | 54,074 | 36,568 | Upgrade
|
| Levered Free Cash Flow | -56,411 | 48,453 | 106,026 | 160,701 | -298,090 | Upgrade
|
| Unlevered Free Cash Flow | -34,268 | 75,341 | 134,661 | 180,169 | -279,891 | Upgrade
|
| Change in Working Capital | -77,298 | 66,590 | 39,344 | -9,718 | -478,246 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.