XML 62 R50.htm IDEA: XBRL DOCUMENT v3.22.1
Risk Management
12 Months Ended
Dec. 31, 2021
Risk Management [Abstract]  
Risk Management
45.
Risk Management
 
(1)
Capital risk management
The Company manages its capital to ensure that entities in the Company will be able to continue while maximizing the return to shareholder through the optimization of the debt and equity balance. The capital structure of the Company consists of net debt (offset by cash and cash equivalents) and equity. The Company’s overall capital risk management strategy remains consistent with the prior year.
Details of the Company’s capital management accounts as of December 31, 2020 and 2021 are as follows:
 
 
  
 
 
  
2020
 
 
2021
 
 
  
 
 
  
In millions of won
 
Total borrowings and debt securities
            69,724,581       80,529,513  
Cash and cash equivalents
              2,029,584       2,635,238  
             
 
 
   
 
 
 
Net borrowings and debt securities
              67,694,997       77,894,275  
             
 
 
   
 
 
 
Total equity
              70,666,846       65,311,849  
             
 
 
   
 
 
 
Debt to equity ratio
              95.79     119.27
 
(2)
Financial risk management
The Company is exposed to various risks related to its financial instruments, such as, market risk (currency risk, interest rate risk, price risk), credit risk. The Company monitors and manages the financial risks relating to the operations of the Company through internal risk reports which analyze exposures by degree and magnitude of risks. The Company uses derivative financial instruments to hedge certain risk exposures. The Company’s overall financial risk management strategy remains consistent with the prior year.
 
  (i)
Credit risk
Credit risk is the risk of finance loss to the Company if a customer or counterparty to a financial instrument fails to meet its contractual obligations, and arises primarily from the sales activities, securities and derivatives. In addition, credit risk exposure may exist within financial guarantees and unused line of credits. As these financial institutions the Company makes transactions with are reputable financial institutions, the credit risk from them are considered limited. The Company decides credit transaction limits based on evaluation of client’s credit, through information obtained from the credit bureau and disclosed financial position at committing contracts.
 
 
Credit risk management
Electricity sales, the main operations of the Company are the necessity for daily life and industrial activities of Korean nationals and have importance as one of the national key industries. The Company dominates the domestic market supplying electricity to customers. The Company is not exposed to significant credit risk as customers of the Company are diverse and are from various industries and areas. The Company uses publicly available information and its own internal data related to trade receivables, to rate its major customers and to measure the credit risk that a counter party will default on a contractual obligation. For the incurred but not recognized loss, it is measured considering overdue period.
 
 
Impairment and allowance account
In accordance with the Company policies, individual material financial assets are assessed on a regular basis, trade receivables that are assessed not to be impaired individually are, in addition, assessed for impairment on a collective basis. Value of the acquired collateral (including the confirmation of feasibility) and estimated collectable amounts are included in this assessment.
Allowance for bad debts assessed on a collective basis are recognized for (i) the group of assets which individually are not material and (ii) incurred but not recognized losses that are assessed using statistical methods, judgment and past experience.
Book values of the financial assets represent the maximum exposed amounts of the credit risk. Details of the Company’s level of maximum exposure to credit risk as of December 31, 2020 and 2021 are as follows:
 
 
 
 
 
 
2020
 
 
2021
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
In millions of won
 
Cash and cash equivalents
          2,029,584       2,635,238  
Financial assets at fair value through profit or loss(*1)
            1,808,404       932,736  
Derivative assets (trading)
            110,764       443,027  
Financial assets at fair value through other comprehensive income (debt securities)
            —         491  
Financial assets at amortized cost
            14,422       25,273  
Loans
            790,162       909,071  
Long-term/short-term financial instruments
            2,062,103       1,728,508  
Derivative assets (applying hedge accounting)
            55,649       204,756  
Trade and other receivables
            9,780,039       10,029,276  
Financial guarantee contracts(*2)
            3,224,696       3,718,015  

  (*1)
Equity investments held by the Company are excluded.
 
  (*2)
Maximum exposure associated with the financial guarantee contracts is the maximum amounts of the obligation.
As of the reporting date, there are no financial assets and non-financial assets that were acquired through the exercise of the right of collateralized assets and reinforcement of credit arrangement.
 
  (ii)
Market risk
Market risk is the risk that the Company’s fair values of the financial instruments or future cash flows are affected by the changes in the market. Market risk consists of interest rate risk,
foreign 
currency risk and other price risk.
  (iii)
Sensitivity analysis
Significant assets and liabilities with uncertainties in underlying assumptions
 
 
Defined benefit obligation
A sensitivity analysis of defined benefit obligation assuming a 1% increase and decrease movements in the actuarial valuation assumptions as of December 31, 2020 and 2021 are as follows:
 
 
 
 
 
 
 
 
2020
 
 
2021
 
Type
 
Accounts
 
 
 
 
1% Increase
 
 
1% Decrease
 
 
1% Increase
 
 
1% Decrease
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
In millions of won
 
Future salary increases
 
Increase (decrease) in
defined benefit obligation
          488,087       (425,708     466,832       (407,554
Discount rate
  Increase (decrease) in defined benefit obligation             (443,527     524,856       (422,290     499,571  
Changes of employee benefits assuming a 1% increase and decrease movements in discount rate on plan asset for the years ended December 31, 2020 and 2021 are ₩20,960 million and ₩25,649 million, respectively.
 
 
Provisions
Changes in provisions due to movements in underlying assumptions as of December 31, 2020 and 2021 are as follows:
 
Type
  
Accounts
  
2020
 
 
2021
 
PCBs
   Inflation rate      1.06     1.37
     Discount rate      1.83     1.88
Nuclear plants
   Inflation rate      1.07     1.41
     Discount rate      2.20     2.20
Spent fuel
   Inflation rate      2.93     2.93
     Discount rate      4.49     4.49
A sensitivity analysis of provisions assuming a 0.1% increase and decrease movements in the underlying assumptions as of December 31, 2020 and 2021 are as follows:
 
 
  
 
  
 
 
 
2020
 
 
2021
 
Type
  
Accounts
  
 
 
 
0.1% Increase
 
 
0.1% Decrease
 
 
0.1% Increase
 
 
0.1% Decrease
 
 
  
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
  
 
 
 
In millions of won
 
Discount rate
   PCBs            (292     293       (222     223  
     Nuclear plants              (326,926     336,928       (369,540     381,026  
     Spent fuel              (51,558     53,571       (51,430     53,438  
Inflation rate
   PCBs              295       (294     224       (224
     Nuclear plants              357,676       (347,450     403,420       (391,754
     Spent fuel              54,345       (52,375     54,210       (52,245
 
 
Management judgment effected by uncertainties in underlying assumptions
 
 
Foreign currency risk
The Company undertakes transactions denominated in foreign currencies; consequently, exposures to exchange rate fluctuations arise. The carrying amounts of the Company’s foreign currency denominated monetary assets and monetary liabilities as of December 31, 2020 and 2021 are as follows:
 
 
  
Assets
 
  
Liabilities
 
Type
  
2020
 
  
2021
 
  
2020
 
  
2021
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
  
In thousands of foreign currencies
 
AED
     39,678        6,481        31,594        31,637  
AUD
     133        3,733        707,538        926,960  
BDT
     93,442        50,145        —          577  
BWP
     890        939        —          —    
EGP
     —          —          948        595  
CAD
     247        582        1,840        2,266  
CHF
     —          —          500,406        500,230  
CZK
     —          —          2,033        386  
EUR
     310        1,809        121,069        42,981  
GBP
     —          —          43        —    
HKD
     —          —          1,651,839        1,651,665  
IDR
     342,496        768,731        555,241        995,510  
INR
     1,231,895        1,715,900        155,134        342,833  
JOD
     1,673        1,852        —          118  
JPY
     825,269        697,747        484,585        153,383  
KZT
     1,510        1,510        —          —    
MGA
     5,645,349        4,262,857        —          475,807  
MMK
     11,032        210,335        —          —    
MYR
     —          1,964        —          —    
PHP
     191,122        164,167        104,161        104,245  
PKR
     371,328        200,844        12,222        74,423  
SAR
     2,178        2,615        —          —    
SEK
     —          —          449,824        449,167  
USD
     1,445,522        1,381,441        12,234,563        12,023,085  
UYU
     78,265        90,930        1,585        3,097  
VND
     672,563        952,135        —          262,372  
ZAR
     303        31,971        —          —    
A sensitivity analysis on the Company’s income for the period assuming a 10% increase and decrease in currency exchange rates as of December 31, 2020 and 2021 are as follows:
 

 
  
 
 
  
2020
 
  
2021
 
Type
  
 
 
  
10% Increase
 
  
10% Decrease
 
  
10% Increase
 
  
10% Decrease
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
  
 
 
  
In millions of won
 
Increase (decrease) of profit before income tax
            (1,336,821      1,336,821        (1,439,185      1,439,185  
Increase (decrease) of equity(*)
              (1,336,821      1,336,821        (1,439,185      1,439,185  
 
  (*)
The effect on the shareholders’ equity excluding the impact of income taxes.
The sensitivity analysis above is conducted for monetary assets and liabilities denominated in foreign currencies other than functional currency, without consideration of hedge effect of related derivatives, as of December 31, 2020 and 2021.
 
 
To manage its foreign currency risk related to foreign currency denominated receivables and payables, the Company has a policy to enter into currency forward agreements. In addition, to manage its foreign currency risk related to foreign currency denominated expected sales transactions and purchase transactions, the Company enters into currency forward agreements.
There is an economic relationship between the hedged item and the hedging instrument as the terms of cross-currency swap agreement is consistent with the terms of expected transaction (repayment of foreign debt securities and others). The hedging ratio is 1:1 as the risk of cross-currency swap agreement matches the hedged instrument. As of December 31, 2021, the hedging instrument (cross-currency swap) hedges the risk of the hedged item (repayment of foreign debt securities and others).
 
 
Interest rate risk
The Company is exposed to interest rate risk due to its borrowing with floating interest rates. A 1% increase or decrease is used when reporting interest rate risk internally to key management personnel and represents management’s assessment of the reasonably possible change in interest rates.
The Company’s borrowings and debt securities with floating interest rates as of December 31, 2020 and 2021 are as follows:
 
Type
  
 
 
  
2020
 
  
2021
 
 
  
 
 
  
 
 
  
 
 
 
  
 
 
  
In millions of won
 
Short-term borrowings
            171,518        391,897  
Long-term borrowings
              2,191,322        2,405,244  
Debt securities
              250,968        257,667  
             
 
 
    
 
 
 
              2,613,808        3,054,808  
             
 
 
    
 
 
 
A sensitivity analysis on the Company’s long-term borrowings and debt securities assuming a 1% increase and decrease in interest rates, without consideration of hedge effect of related derivatives for the years ended December 31, 2020 and 2021 are as follows:
 
 
  
 
 
 
2020
 
 
2021
 
Type
  
 
 
 
1% Increase
 
 
1% Decrease
 
 
1% Increase
 
 
1% Decrease
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
 
In millions of won
 
Increase (decrease) of profit before income tax
           (26,138     26,138       (30,548     30,548  
Increase (decrease) of shareholder’s equity(*)
             (26,138     26,138       (30,548     30,548  
 
  (*)
The effect on the shareholders’ equity excluding the impact of income taxes.
The Company manages its interest rate risk by having a balanced portfolio of fixed and variable rate loans and borrowings. To manage this, the Company enters into interest rate swaps, in which it agrees to exchange, at specified intervals, the difference between fixed and variable rate interest amounts calculated by reference to an agreed-upon notional principal amount. The above analysis measures the interest rate risk before reflecting the hedge effect by related derivatives.
 
 
 
Electricity rates risk
Following the approval of the Ministry of Trade, Industry and Energy (MOTIE) on December 17, 2020, the Company has adopted a new pricing system, “the cost pass-through tariff system”, beginning January 1, 2021. Under the cost pass-through system, the electricity rates are not predetermined at fixed rates but change upon approval by the MOTIE under Electric Utility Act of the Republic of Korea.
The Company is exposed to electricity rates risk due to changes in government regulations and policies on national power supply schemes and electricity billing rates, in consideration of the national economy.
A sensitivity analysis on the Company’s income for the period assuming a 1% increase and decrease in price of electricity for the years ended December 31, 2020 and 2021 is as follows:
 
 
 
 
 
 
2020
 
 
2021
 
Type
 
 
 
 
1% Increase
 
 
1% Decrease
 
 
1% Increase
 
 
1% Decrease
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
In millions of won
 
Increase (decrease) of profit before income tax
          557,310       (557,310     572,102       (572,102
Increase (decrease) of shareholder’s equity(*)
            557,310       (557,310     572,102       (572,102
 
  (*)
The effect on the equity excluding the impact of income taxes.
 
 
  (iv)
Liquidity risk
The Company has established an appropriate liquidity risk management framework for the management of the Company’s short, medium and long-term funding and liquidity management requirements. The Company manages liquidity risk by continuously monitoring forecasted and actual cash flows, and by matching the maturity profiles of financial assets and liabilities.
In addition, the Company has established credit lines on its trade financing and bank overdrafts, and through payment guarantees it has received, it maintains an adequate credit (borrowing) line. In addition, the Company has the ability to utilize excess cash or long-term borrowings for major construction investments.
The expected maturities for non-derivative financial liabilities as of December 31, 2020 and 2021 in detail are as follows:
 
 
 
 
 
 
2020
 
Type
 
 
 
 
Less than

1 year
 
 
1~2 Years
 
 
2~5 Years
 
 
More than

5 years
 
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
In millions of won
 
Borrowings and debt securities
          12,413,346       10,919,041       24,778,020       34,215,888       82,326,295  
Finance lease liabilities
            614,442       569,161       1,564,377       2,461,557       5,209,537  
Trade and other payables
            5,679,856       373,907       894,903       1,167,171       8,115,837  
Financial guarantee contracts(*)
            926,244       348,860       26,230       1,923,362       3,224,696  
           
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
            19,633,888       12,210,969       27,263,530       39,767,978         98,876,365  
           
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
 

 
 
 
 
 
2021
 
Type
 
 
 
 
Less than

1 year
 
 
1~2 Years
 
 
2~5 Years
 
 
More than

5 years
 
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
In millions of won
 
Borrowings and debt securities
          15,833,589       11,229,657       28,663,693       36,223,543       91,950,482  
Lease liabilities
            620,121       636,724       1,521,421       2,150,722       4,928,988  
Trade and other payables
            7,569,869       777,017       725,231       667,304       9,739,421  
Financial guarantee contracts(*)
            435,729       —         3,105,599       176,687       3,718,015  
           
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
            24,459,308       12,643,398       34,015,944       39,218,256       110,336,906  
           
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
 
  (*)
This represents the total guarantee amounts associated with the financial guarantee contracts. Financial guarantee liabilities which are recognized as of December 31, 2020 and 2021 are ₩66,354 million and ₩80,841 million, respectively.
 
 
The following table shows the details of maturities of non-derivative financial liabilities as of December 31, 2020 and 2021. This table, based on the undiscounted cash flows of the non-derivative financial liabilities including estimated interests, has been prepared based on the respective liabilities’ earliest maturity date.
The expected maturities for non-derivative financial assets as of December 31, 2020 and 2021 in detail are as follows:
 

 
  
 
 
 
2020
 
Type
  
 
 
 
Less than

1 year
 
 
1~5 Years
 
 
More than

5 years
 
 
Other (*)
 
 
Total
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
 
In millions of won
 
Cash and cash equivalents
           2,029,584       —         —         —         2,029,584  
Financial assets at fair value through other comprehensive income
             —         —         —         358,559       358,559  
Financial assets at amortized cost
             13,149       1,265       8       —         14,422  
Loans
             78,805       385,571       325,212       31,506       821,094  
Long-term/short-term financial instruments
             1,483,482       252,349       386       325,886       2,062,103  
Financial assets at fair value through profit or loss
             1,196,101       —         2,690       682,591       1,881,382  
Trade and other receivables
             7,920,005       1,160,400       704,494       —         9,784,899  
            
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
             12,721,126         1,799,585         1,032,790         1,398,542         16,952,043  
            
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
 
 
  
 
 
 
2021
 
Type
  
 
 
 
Less than

1 year
 
 
1~5 Years
 
 
More than

5 years
 
 
Other (*)
 
 
Total
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
 
In millions of won
 
Cash and cash equivalents
           2,635,238       —         —         —         2,635,238  
Financial assets at fair value through other comprehensive income
             —         —         —         435,107       435,107  
Financial assets at amortized cost
             15,422       9,840       11       —         25,273  
Loans
             88,396       443,146       407,584       —         939,126  
Long-term/short-term financial instruments
             1,278,014       171,636       286       278,572       1,728,508  
Financial assets at fair value through profit or loss
             360,833       346       3,130       668,555       1,032,864  
Trade and other receivables
             8,123,455       1,233,703       679,048       —         10,036,206  
            
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
             12,501,358         1,858,671         1,090,059         1,382,234         16,832,322  
            
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
 
  (*)
The maturities cannot be presently determined.
 
 
Derivative liabilities classified by maturity periods which from reporting date to maturity dates as per the contracts as of December 31, 2020 and 2021 are as follows:
 

 
 
 
 
  
2020
 
Type
 
 
 
  
Less than

1 year
 
 
1~2 Years
 
 
2~5 Years
 
 
More than

5 years
 
 
Total
 
 
 
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
In millions of won
 
Net settlement
 
  
 
 
 
 
—Trading
           —         —         —         —         —    
Gross settlement
                                                
—Trading
             (12,777     (22,827     (118,704     (4,380     (158,688
—Hedging
             (37,858     (39,528     (75,450     (55,208     (208,044
            
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
             (50,635     (62,355     (194,154     (59,588     (366,732
            
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
     
          
2021
 
Type
        
Less than

1 year
   
1~2 Years
   
2~5 Years
   
More than

5 years
   
Total
 
                                      
          
In millions of won
 
Net settlement
                                                
—Trading
           —         —         —         —         —    
Gross settlement
                                                
—Trading
             (6,628     (4,954     (33,635     (2,291     (47,508
—Hedging
             (2,555     (638     (1,914     (23,704     (28,811
            
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
             (9,183     (5,592     (35,549     (25,995     (76,319
            
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Derivative assets classified by maturity periods which from reporting date to maturity dates as per the contracts as of December 31, 2020 and 2021 are as follows:
 
 
 
 
 
  
2020
 
Type
 
 
 
  
Less than

1 year
 
 
1~2 Years
 
 
2~5 Years
 
 
More than

5 years
 
 
Total
 
 
 
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
In millions of won
 
Net settlement
 
  
 
 
 
 
—Trading
           —         —         —         —         —    
Gross settlement
                                                
—Trading
             18,332       1,529       45,237       52,163       117,261  
—Hedging
             11,191       —         41,206       3,252       55,649  
            
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
             29,523       1,529       86,443       55,415       172,910  
            
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
     
          
2021
 
Type
        
Less than

1 year
   
1~2 Years
   
2~5 Years
   
More than

5 years
   
Total
 
                                      
          
In millions of won
 
Net settlement
                                                
—Trading
           —         —         —         —         —    
Gross settlement
                                                
—Trading
             93,554       54,617       202,663       105,856       456,690  
—Hedging
             33,564       65,198       102,760       3,235       204,757  
            
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
             127,118       119,815       305,423       109,091       661,447  
            
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
 
(3)
Fair value risk
The fair value of the Company’s actively-traded financial instruments (i.e., FVTPL, FVOCI, etc.) is based on the traded market-price as of the reporting period end. The fair value of the Company’s financial assets is the amount which the asset could be exchanged for or the amount a liability could be settled for.
The fair values of financial instruments where no active market exists or where quoted prices are not otherwise available are determined by using valuation techniques. Valuation techniques include using recent arm’s length market transactions between knowledgeable, willing parties, if available, reference to the current fair value of another instrument that is substantially the same, discounted cash flow analysis and option pricing models. If there is a valuation technique commonly used by market participants to price the instrument and that technique has been demonstrated to provide reliable estimates of prices obtained in actual market transactions, the Company uses that technique.
For trade receivables and payables, the Company considers the carrying value net of impairment as fair value. While for disclosure purposes, the fair value of financial liabilities is estimated by discounting the future contractual cash flows based on current market interest rates applied to similar financial instruments.
 
  (i)
Fair value and book value of financial assets and liabilities as of December 31, 2020 and 2021 are as follows:
 
 
  
 
 
  
2020
 
  
2021
 
Type
  
 
 
  
Book value
 
  
Fair value
 
  
Book value
 
  
Fair value
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
  
 
 
  
In millions of won
 
Assets recognized at fair value
  
  
  
  
  
Financial assets at fair value through other comprehensive income
            358,559        358,559        435,107        435,107  
Derivative assets (trading)
              110,764        110,764        443,027        443,027  
Derivative assets (applying hedge accounting)
              55,649        55,649        204,756        204,756  
Financial assets at fair value through profit or loss
              1,881,382        1,881,382        1,032,864        1,032,864  
             
 
 
    
 
 
    
 
 
    
 
 
 
              2,406,354        2,406,354        2,115,754        2,115,754  
             
 
 
    
 
 
    
 
 
    
 
 
 
Assets carried at amortized cost
                                            
Financial assets at amortized cost
            14,422        14,422        25,273        25,273  
Loans and receivables
              790,162        790,162        909,071        909,071  
Trade and other receivables
              9,780,039        9,780,039        10,029,276        10,029,276  
Long-term financial instruments
              578,621        578,621        450,494        450,494  
Short-term financial instruments
              1,483,482        1,483,482        1,278,014        1,278,014  
Cash and cash equivalents
              2,029,584        2,029,584        2,635,238        2,635,238  
             
 
 
    
 
 
    
 
 
    
 
 
 
              14,676,310        14,676,310        15,327,366        15,327,366  
             
 
 
    
 
 
    
 
 
    
 
 
 
Liabilities recognized at fair value
                                            
Derivative liabilities (trading)
            157,926        157,926        56,256        56,256  
Derivative liabilities (applying hedge accounting)
              207,193        207,193        21,775        21,775  
             
 
 
    
 
 
    
 
 
    
 
 
 
              365,119        365,119        78,031        78,031  
             
 
 
    
 
 
    
 
 
    
 
 
 
Liabilities carried at amortized cost
                                            
Secured borrowings
            63,614        63,614        176,358        176,358  
Unsecured bond
              64,607,401        68,839,316        73,881,671        69,803,043  
Lease liabilities
              4,621,096        4,621,096        4,410,503        4,410,503  
Unsecured borrowings
              4,808,206        5,513,242        6,471,484        5,938,613  
Trade and other payables(*)
              8,115,837        8,115,837        9,739,421        9,739,421  
Bank overdraft
              245,360        245,360        —          —    
             
 
 
    
 
 
    
 
 
    
 
 
 
              82,461,514        87,398,465        94,679,437        90,067,938  
             
 
 
    
 
 
    
 
 
    
 
 
 
 
 
(*)
Excludes lease liabilities.
 
 
  (ii)
Interest rates used for determining fair value
The interest rates used to discount estimated cash flows, when applicable, are based on the government yield curve at the reporting date plus an adequate credit spread.
The discount
rates
used for calculating fair value as of December 31, 2020 and 2021 are as follows:
 
Type
  
2020
 
  
2021
 
Derivatives
     (-) 0.73% ~ 3.08%        (-) 0.63% ~ 3.88%  
Borrowings and debt securities
     (-) 0.53% ~ 4.38%        (-) 0.30% ~ 4.38%  
Finance lease
     0.57% ~ 16.60%        0.00% ~ 16.83%  
 
  (iii)
Fair value hierarchy
The following table provides an analysis of financial instruments that are measured subsequent to initial recognition at fair value, classified as Level 1, 2 or 3, based on the degree to which the fair value is observable.
Level 1: Unadjusted quoted prices in active markets for identical assets or liabilities;
Level 2: Inputs other than quoted prices that are observable for the asset or liability either directly or indirectly; and
Level 3: Inputs that are not based on observable market data.
Fair values of financial instruments by hierarchy level as of December 31, 2020 and 2021 are as follows:
 
 
  
 
 
  
2020
 
Type
  
 
 
  
Level 1
 
  
Level 2
 
  
Level 3
 
  
Total
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
  
 
 
  
In millions of won
 
Financial assets at fair value
  
     
  
     
  
     
  
     
  
     
Financial assets at fair value through other comprehensive income
            194,670        —          163,889        358,559  
Derivative assets
              —          166,413        —          166,413  
Financial assets at fair value through profit or loss
              —          1,875,690        5,692        1,881,382  
             
 
 
    
 
 
    
 
 
    
 
 
 
              194,670        2,042,103        169,581        2,406,354  
             
 
 
    
 
 
    
 
 
    
 
 
 
Financial liabilities at fair value
                                            
Derivative liabilities
            —          365,119        —          365,119  
             
 
 
    
 
 
    
 
 
    
 
 
 
 
 
  
 
 
  
2021
 
Type
  
 
 
  
Level 1
 
  
Level 2
 
  
Level 3
 
  
Total
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
  
 
 
  
In millions of won
 
Financial assets at fair value
  
     
  
     
  
     
  
     
  
     
Financial assets at fair value through other comprehensive income
            273,826        —          161,281        435,107  
Derivative assets
              —          647,783        —          647,783  
Financial assets at fair value through profit or loss
              —          1,027,067        5,797        1,032,864  
             
 
 
    
 
 
    
 
 
    
 
 
 
              273,826        1,674,850        167,078        2,115,754  
             
 
 
    
 
 
    
 
 
    
 
 
 
Financial liabilities at fair value
                                            
Derivative liabilities
            —          78,031        —          78,031  
             
 
 
    
 
 
    
 
 
    
 
 
 
The fair value of financial assets (FVTPL and FVOCI) publicly traded is measured at the closing bid price quoted at the end of the reporting period. Meanwhile, the fair value of unquoted financial assets (FVTPL and FVOCI) is accounted for using the valuation results of external valuation services in which weighted average borrowing rates of interest of evaluated companies are used as the discount rates. The fair value of derivatives is measured using the discounted cash flow (DCM) model reflecting key input factors such as credit risks, interest rates and exchange rates.
 
 
Changes of financial assets and liabilities which are classified as level 3 for the years ended December 31, 2020 and 2021 are as follows:
 
 
 
 
 
 
2020
 
 
 
 
 
 
Beginning
balance
 
 
Acquisitions
 
 
Reclassified
category
 
 
Valuation
 
 
Disposal
 
 
Foreign
currency
translation
and others
 
 
Ending
balance
 
 
 
 
 
 
In millions of won
 
Financial assets at fair value
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
     
Financial assets at fair value through profit or loss Cooperative
          5,156       359       —         623       (446     —         5,692  
Financial assets at fair value through other comprehensive income
                                                               
Unlisted securities
            177,968       2,900       —         (23,128     (1     6,150        163,889  
     
         
2021
 
         
Beginning
balance
   
Acquisitions
   
Reclassified
category
   
Valuation
   
Disposal
   
Foreign
currency
translation
and others
   
Ending
balance
 
         
In millions of won
 
Financial assets at fair value
                                                               
Financial assets at fair value through profit or loss Cooperative
          5,692       —         —         105       —         —         5,797  
Financial assets at fair value through other comprehensive income
                                                               
Unlisted securities
            163,889       8,929       —         (12,335       (13        320       160,790  
Debt securities
            —         500       —         —         —         (9     491