XML 52 R37.htm IDEA: XBRL DOCUMENT v3.8.0.1
Cash Generated from Operations
12 Months Ended
Dec. 31, 2017
Text block1 [abstract]  
Cash Generated from Operations
31. Cash Generated from Operations

Cash flows from operating activities for the years ended December 31, 2015, 2016 and 2017, are as follows:

 

(In millions of Korean won)    2015     2016     2017  

1. Profit for the year

   624,685     795,117     546,341  

2. Adjustments to reconcile net income

      

Income tax expense

     346,146       328,314       270,656  

Interest income

     (161,123     (130,066     (108,639

Interest expense

     445,814       337,219       302,464  

Dividends income

     (11,371     (3,926     (4,785

Depreciation

     3,030,821       2,821,779       2,802,531  

Amortization of intangible assets

     609,185       599,721       635,150  

Provision for severance benefits

     217,787       217,255       218,966  

Impairment losses on trade receivables

     161,448       92,711       45,704  

Share of net profit or loss of associates and joint ventures

     (5,562     (2,547     15,480  

Loss(gain) on disposal of associates and joint ventures

     (4,848     (1,450     979  

Impairment loss of associates and joint ventures

     —         17,128       3,662  

Gain on disposal of subsidiaries

     (256,230     —         —    

Loss on disposal of property, plant and equipment and investment in properties

     129,466       74,913       150,293  

Loss on disposal of intangible assets

     33,978       7,703       4,271  

Loss on impairment of intangible assets

     292,345       135,264       116,095  

Loss on foreign currency translation

     164,374       109,784       (213,341

Loss(gain) on valuation of derivatives

     (306,538     (117,181     268,094  

Impairment losses on available-for-sale financial assets

     1,805       966       9  

Gain on disposal of available-for-sale financial assets

     (131,041     (22,695     (89,598

Others

     24,140       64,863       (251,193

3. Changes in operating assets and liabilities

      

Decrease(increase) in trade receivables

     112,674       252,196       (303,340

Increase in other receivables

     (21,749     (770,893     (346,013

Decrease(increase) in other current assets

     (19,701     48,549       11,792  

Increase in other non-current assets

     (137,532     (51,765     (43,790

Decrease(increase) in inventories

     (270,343     167,873       (205,403

Increase(decrease) in trade payables

     81,295       (114,838     162,110  

Increase(decrease) in other payables

     (48,680     705,807       214,689  

Increase(decrease) in other current liabilities

     (9,452     37,798       288,553  

Increase in other non-current liabilities

     119,836       30,762       174,618  

Decrease in provisions

     (8,902     (12,583     (12,574

Decrease in deferred revenue

     (82,582     (69,179     (13,086

Increase in plan assets

     (223,194     (224,244     (203,420

Payment of severance benefits

     (117,691     (121,835     (118,391
  

 

 

   

 

 

   

 

 

 

4. Cash generated from operations (1+2+3)

   4,579,260     5,202,520       4,318,884  
  

 

 

   

 

 

   

 

 

 

 

The Group made agreements with securitization specialty companies and disposed of its trade receivables related to handset sales (Note 19). Cash flows from the disposals are presented in cash generated from operations.

Significant transactions not affecting cash flows for the years ended December 31, 2015, 2016 and 2017, are as follows:

 

(In millions of Korean won)    2015     2016     2017  

Reclassification of the current portion of debentures

   1,551,300     1,617,175     1,416,066  

Reclassification of construction-in-progress to property, plant and equipment

     2,373,023       2,212,324       2,686,591  

Reclassification of accounts payable from property, plant and equipment

     78,663       91,407       225,601  

Reclassification of accounts payable from intangible assets

     (170,870     668,564       (227,108

Reclassification of payable from defined benefit liability

     1,675       5,746       36,209  

Reclassification of payable from plan assets

     13,717       (9,731     43,035