XML 98 R83.htm IDEA: XBRL DOCUMENT v3.25.1
Leases (Tables)
12 Months Ended
Dec. 31, 2024
Presentation of leases for lessee [abstract]  
Summary of Right-of-Use Assets
(2)
Right-of-use
assets as of December 31, 2023 and 2024 are as follows:
 
           
2023
 
           
Acquisition

cost
    
Accumulated

depreciation
    
Book

value
 
                             
           
In millions of won
 
Land
          937,481        (281,621      655,860  
Buildings
        188,017        (97,444      90,573  
Structures
        46,573        (9,217      37,356  
Machinery
        26,453        (20,510      5,943  
Ships
        4,137,168        (1,823,863      2,313,305  
Vehicles
        59,208        (33,717      25,491  
Others (*)
        646,894        (411,679      235,215  
     
 
 
    
 
 
    
 
 
 
            6,041,794          (2,678,051        3,363,743  
     
 
 
    
 
 
    
 
 
 
 
  (*)
Including a power purchase agreement (“PPA”) with CGN Yulchon Generation Co., Ltd.
 
           
2024
 
           
Acquisition

Cost
    
Accumulated

depreciation
    
Book

value
 
                             
           
In millions of won
 
Land
          1,017,114        (339,512      677,602  
Buildings
        214,258        (108,417      105,841  
Structures
        52,983        (12,124      40,859  
Machinery
        54,654        (27,594      27,060  
Ships
        3,946,265        (2,015,172      1,931,093  
Vehicles
        59,402        (38,482      20,920  
Others (*)
        686,400        (443,379      243,021  
     
 
 
    
 
 
    
 
 
 
            6,031,076          (2,984,680        3,046,396  
     
 
 
    
 
 
    
 
 
 
 
  (*)
Including a power purchase agreement (“PPA”) with CGN Yulchon Generation Co., Ltd.
Summary of Changes in Right-of-Use Assets
(3)
Changes in
right-of-use
assets for the years ended December 31, 2023 and 2024 are as follows:
 
           
2023
 
           
Beginning
balance
    
Increase
    
Depreciation
    
Decrease
    
Others
    
Ending
balance
 
                                                  
           
In millions of won
 
Land
          661,799        2,696        (57,461      (126      48,952        655,860  
Buildings
        74,856        24,622        (32,591      (904      24,590        90,573  
Structures
        23,965        49        (2,471      (273      16,086        37,356  
Machinery
        835        —         (94      —         5,202        5,943  
Ships
        2,596,863        199,538        (382,298      —         (100,798      2,313,305  
Vehicles
        14,716        21,097        (10,464      (1,008      1,150        25,491  
Others
        338,091        13,860        (51,138      (302      (65,296      235,215  
     
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
 
          3,711,125           261,862           (536,517          (2,613          (70,114       3,363,743  
     
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
 
 
           
2024
 
           
Beginning
balance
    
Increase
    
Depreciation
    
Decrease
    
Others
    
Ending
balance
 
                                                  
           
In millions of won
 
Land
          655,860        12,369        (65,245      (117      74,735        677,602  
Buildings
        90,573        61,397        (48,371      (399      2,641        105,841  
Structures
        37,356        4,115        (4,595      —         3,983        40,859  
Machinery
        5,943        26,200        (7,083      —         2,000        27,060  
Ships
        2,313,305        —         (363,032      (1,656      (17,524      1,931,093  
Vehicles
        25,491        11,042        (14,167      (77      (1,369      20,920  
Others
        235,215        17,372        (36,502      (3      26,939        243,021  
     
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
 
          3,363,743           132,495           (538,995          (2,252           91,405          3,046,396  
     
 
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
 
Summary of Lease liabilities
(4)
Lease liabilities as of December 31, 2023 and 2024 are as follows:
 
           
2023
    
2024
 
           
In millions of won
 
Less than 1 year
          641,525        632,878  
1 ~ 5 years
        1,898,845        1,817,340  
More than 5 years
        1,694,730        1,670,416  
     
 
 
    
 
 
 
        4,235,100        4,120,634  
Less: Discount
        (427,220      (421,178
     
 
 
    
 
 
 
Present value of lease payment
          3,807,880        3,699,456  
     
 
 
    
 
 
 
Summary of Liquidity Classification of Lease Liabilities
(5)
The details of the liquidity classification of lease liabilities as of December 31, 2023 and 2024 are as follows:
 
           
2023
    
2024
 
           
In millions of won
 
Current lease liabilities
          612,765        603,492  
Non-current
lease liabilities
        3,195,115        3,095,964  
     
 
 
    
 
 
 
          3,807,880        3,699,456  
     
 
 
    
 
 
 
Summary of Changes in lease liabilities
(6)
Changes in lease liabilities for the years ended December 31, 2023 and 2024 are as follows:
 
           
2023
 
           
Beginning
balance
    
Increase
    
Decrease
    
Interest
expenses
    
Others (*)
    
Ending
balance
 
           
In millions of won
 
Lease liabilities
            4,163,143             253,495            (661,665            87,426            (34,519       3,807,880  
 
  (*)
Including translation effect of foreign currency lease liabilities and others.
 
           
2024
 
           
Beginning
balance
    
Increase
    
Decrease
    
Interest
expenses
    
Others (*)
    
Ending
balance
 
           
In millions of won
 
Lease liabilities
            3,807,880             119,161            (695,466            82,638            385,243          3,699,456  
 
  (*)
Including translation effect of foreign currency lease liabilities and others.
Summary of Details of Expense Relating to Lease Contracts As Lessee
(7)
Details of expense relating to lease contracts as lessee for the years ended December 31, 2023 and 2024 are as follows:
 
           
2023
    
2024
 
           
In millions of won
 
Depreciation of
right-of-use
assets
          536,517        538,995  
Interest expenses of lease liabilities
        87,426        82,638  
Leases expenses for short-term leases
        172,711        152,644  
Leases expenses for leases of
low-value
assets
        4,659        3,121  
Variable lease payments
        62,006        12,420  
     
 
 
    
 
 
 
             863,319            789,818   
     
 
 
    
 
 
 
Summary of Profit and Loss Related To Finance Lease
(2)
Profit and loss related to finance lease for the years ended December 31, 2023 and 2024 are as follows:
 
           
2023
    
2024
 
           
In millions of won
 
Finance income on the net investment in the lease
             118,695            120,770   
Summary of Maturity Analysis of Finance Lease Payments Receivable
(3)
Maturity analysis of the lease payments receivable and reconciliation of the undiscounted lease payments to the net investment in the lease as of December 31, 2023 and 2024 are as follows:
 
           
2023
    
2024
 
           
In millions of won
 
Less than 1 year
          189,779        213,300  
1 ~ 2 years
        182,743        217,747  
2 ~ 3 years
        179,428        204,867  
3 ~ 4 years
        178,074        193,379  
4 ~ 5 years
        168,221        184,436  
More than 5 years
        1,408,350        1,420,807  
     
 
 
    
 
 
 
        2,306,595        2,434,536  
Less: Unearned finance income
        (1,057,434      (1,078,138
     
 
 
    
 
 
 
Net investment in the lease (*)
          1,249,161        1,356,398  
     
 
 
    
 
 
 
 
  (*)
Including the present value of unguaranteed residual value amounting to ₩25,521 million and ₩31,857 million, as of December 31, 2023 and 2024, respectively.
Summary of Changes in Allowance For Doubtful Accounts of Finance Lease Receivables
(4)
Changes in the allowance for doubtful accounts of finance lease receivables for the years ended December 31, 2023 and 2024 are as follows:
 
           
2023
    
2024
 
           
In millions of won
 
Beginning balance
               4,505              5,256   
Bad debt expense
        751        —   
Reversal
        —         (1
     
 
 
    
 
 
 
Ending balance
          5,256        5,255