XML 14 R4.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Changes in Equity - KRW (₩)
₩ in Millions
Total
Year-end dividends [member]
Interim dividends [member]
Share capital [member]
Capital surplus [member]
Other components of equity
Treasury shares [member]
Retained earnings [member]
Retained earnings [member]
Year-end dividends [member]
Retained earnings [member]
Interim dividends [member]
Attributable to owners of the controlling company [member]
Attributable to owners of the controlling company [member]
Year-end dividends [member]
Attributable to owners of the controlling company [member]
Interim dividends [member]
Non-controlling interests [member]
Non-controlling interests [member]
Year-end dividends [member]
Beginning balance at Dec. 31, 2022 ₩ 58,191,897     ₩ 482,403 ₩ 1,410,288 ₩ (443,990) ₩ (1,892,308) ₩ 52,921,137     ₩ 52,477,530     ₩ 5,714,367  
Comprehensive income:                              
Profit (loss) 1,846,059             1,698,202     1,698,202     147,857  
Other comprehensive income (loss)                              
Remeasurements of defined benefit plans, net of tax (118,548)             (83,148)     (83,148)     (35,400)  
Capital adjustment arising from investments in equity-accounted investees, net of tax 236,605         225,591         225,591     11,014  
Net changes in fair value of equity investments at fair value through other comprehensive income, net of tax 257,725         257,122   603     257,725        
Foreign currency translation differences, net of tax 110,551         34,118         34,118     76,433  
Gain or losses on valuation of derivatives, net of tax (1,292)         (641)         (641)     (651)  
Total comprehensive income 2,331,100         516,190   1,615,657     2,131,847     199,253  
Transactions with owners of the controlling company, recognized directly in equity:                              
Dividends   ₩ (246,388) ₩ (569,072)           ₩ (151,698) ₩ (569,072)   ₩ (151,698) ₩ (569,072)   ₩ (94,690)
Changes in subsidiaries 5,805                         5,805  
Changes in ownership interests in subsidiaries 262,746       250,363           250,363     12,383  
Interest of hybrid bonds (8,925)                         (8,925)  
Repayment of hybrid bonds (339,837)                         (339,837)  
Disposal of treasury shares 5,530       2,880   2,650       5,530        
Share-based payment 24,107       6,783           6,783     17,324  
Others (58,363)       2,476 (4,944)   (2,441)     (4,909)     (53,454)  
Total transactions with owners of the controlling company (924,397)       262,502 (4,944) 2,650 (723,211)     (463,003)     (461,394)  
Ending balance at Dec. 31, 2023 59,598,600     482,403 1,672,790 67,256 (1,889,658) 53,813,583     54,146,374     5,452,226  
Comprehensive income:                              
Profit (loss) 1,005,276             1,125,380     1,125,380     (120,104)  
Other comprehensive income (loss)                              
Remeasurements of defined benefit plans, net of tax (95,345)             (86,966)     (86,966)     (8,379)  
Capital adjustment arising from investments in equity-accounted investees, net of tax 288,863         257,833         257,833     31,030  
Net changes in fair value of equity investments at fair value through other comprehensive income, net of tax (150,443)         (133,212)   (11,838)     (145,050)     (5,393)  
Foreign currency translation differences, net of tax 1,119,813         888,466         888,466     231,347  
Gain or losses on valuation of derivatives, net of tax (110)         (281)         (281)     171  
Total comprehensive income 2,168,054         1,012,806   1,026,576     2,039,382     128,672  
Transactions with owners of the controlling company, recognized directly in equity:                              
Dividends   (275,692) (568,433)           (189,691) (568,433)   (189,691) (568,433)   (86,001)
Changes in subsidiaries 32,691                         32,691  
Changes in ownership interests in subsidiaries 462,168       (15,440)           (15,440)     477,608  
Acquisition of treasury shares (92,311)           (92,311)       (92,311)        
Retirement of treasury shares             431,107 (431,107)              
Share-based payment (2,567)       (2,567)           (2,567)        
Others 120,258       3,567 75,367   (6,029)     72,905     47,353  
Total transactions with owners of the controlling company (323,886)       (14,440) 75,367 338,796 (1,195,260)     (795,537)     471,651  
Ending balance at Dec. 31, 2024 61,442,768     482,403 1,658,350 1,155,429 (1,550,862) 53,644,899     55,390,219     6,052,549  
Comprehensive income:                              
Profit (loss) 527,023             690,686     690,686     (163,663)  
Other comprehensive income (loss)                              
Remeasurements of defined benefit plans, net of tax (13,163)             (26,081)     (26,081)     12,918  
Capital adjustment arising from investments in equity-accounted investees, net of tax 43,321         49,174         49,174     (5,853)  
Net changes in fair value of equity investments at fair value through other comprehensive income, net of tax 319,618         321,132   (2,478)     318,654     964  
Foreign currency translation differences, net of tax 68,838         33,219         33,219     35,619  
Gain or losses on valuation of derivatives, net of tax 8         8         8        
Total comprehensive income 945,645         403,533   662,127     1,065,660     (120,015)  
Transactions with owners of the controlling company, recognized directly in equity:                              
Dividends   ₩ (348,462) ₩ (567,156)           ₩ (189,052) ₩ (567,156)   ₩ (189,052) ₩ (567,156)   ₩ (159,410)
Changes in subsidiaries 174,300                         174,300  
Changes in ownership interests in subsidiaries 772,803       35,622           35,622     737,181  
Acquisition of treasury shares             0                
Retirement of treasury shares             374,546 (374,546)              
Others (27,186)       600 2,548   20,763     23,911     (51,097)  
Total transactions with owners of the controlling company 4,299       36,222 2,548 374,546 (1,109,991)     (696,675)     700,974  
Ending balance at Dec. 31, 2025 ₩ 62,392,712     ₩ 482,403 ₩ 1,694,572 ₩ 1,561,510 ₩ (1,176,316) ₩ 53,197,035     ₩ 55,759,204     ₩ 6,633,508