Escolar Documentos
Profissional Documentos
Cultura Documentos
and Subsidiaries
Consolidated Financial Statements
December 31, 2014 and 2013
Pages
Independent Auditors Report................................
1 - 2
3 - 5
6 - 7
8 - 9
10 - 11
12 - 124
(in millions of Korean won and thousands of U.S. dollars (Note 3))
Notes
2014
2013
2014
2013
Assets
Current assets
Cash and cash equivalents
Short-term financial
instruments
Available-for-sale financial
assets
Trade receivables
7,11
7,8
7,8
6
1,468,603
1,911,637
1,336,065
56,840
40,760
51,711
37,082
138
4,990,376
2,611,752
1,011,684
4,665,169
2,430,571
1,432,474
125
4,540,007
4,244,149
2,376,048
920,382
2,211,218
1,303,197
10,772,061
10,037,577
9,799,910
9,131,711
1,12
474,321
23,756
431,515
21,612
7,11
13,185,271
10,622,670
11,995,333
9,664,001
12
13
14
15
13
29
966,110
1,797,730
76,028
76,133
1,390,100
25,088
742,992
1,185,015
1,158,802
77,120
72,674
1,284,139
23,561
980,596
878,921
1,635,490
69,167
69,262
1,264,647
22,824
675,939
1,078,071
1,054,224
70,160
66,115
1,168,249
21,435
892,098
15,404,577
16,611,583
14,014,353
26,843,008 $
23,167,676
18,259,452
2,101,271
29,505,834
25,465,910
Notes
2014
2013
2014
2013
Liabilities
Current liabilities
Trade payables
Short-term borrowings
Current portion of long-term
debts
Income taxes payable
Other current liabilities
7
7,16
7,16
7,10,18
7,16
17
29
18
7,10
2,043,500
1,988,191
1,806,481
1,361,491
1,859,080
1,643,451
1,808,762
1,238,620
429,236
101,070
4,997,518
721,450
20,197
4,827,847
390,499
91,949
4,546,503
656,341
18,375
4,392,146
9,377,805
8,919,176
8,531,482
8,114,244
3,060,135
58,039
3,055,860
204,462
77,097
2,468,827
70,690
2,336,001
205,055
46,607
2,783,966
52,802
2,780,076
186,010
70,138
2,246,021
64,311
2,125,182
186,549
42,402
6,455,593
5,127,180
5,872,992
4,664,465
15,833,398
14,046,356
14,404,474
12,778,709
2014
2013
2014
2013
Equity
804,332
1,023,786
804,332 $
1,060,478
22
8,539,197
2,797,900
6,486,897
2,630,349
7,768,557
2,545,396
5,901,471
2,392,967
13,165,215
507,221
10,982,056
437,498
11,977,088
461,446
9,990,953
398,014
13,672,436
11,419,554
25,465,910 $
12,438,534
Share capital
Additional paid-in capital
Other components of equity
20
Retained earnings
Equity attributable to owners
of the parent company
Non-controlling interests
21
Total equity
Total liabilities and equity
29,505,834
731,743
931,392
26,843,008
731,743
964,772
10,388,967
$
23,167,676
The US dollar figures are provided for information purposes only and do not form part of the consolidated financial statements. Refer to Note 3.
The accompanying notes are an integral part of these consolidated financial statements.
5
33
25
23,25
27,33
12,24
12,24
28
28
12
28,445,513
28,433,401
2013
26,218,256
26,461,951
27,021,481
24,905,725
27,009,975
25,137,219
2,227,257
1,971,450
2,115,756
1,872,756
1,574,893
652,364
1,538,148
1,496,051
1,461,146
889,652
1,054,679
154,197
181,734
433,302
944,365
896,535
110,332
180,464
619,705
845,115
1,001,880
146,478
172,636
411,610
897,088
851,652
104,808
22,416
79,688
21,294
75,699
171,429
12
25,210
42,002
23,948
39,900
29
457,006
171,487
285,519
448,686
182,314
266,372
434,128
162,902
426,224
173,187
271,226
253,037
2,113,732
(751,635)
2014
2013
2,007,915
(714,008)
11,655
2,125,387
(35,083)
(786,718)
11,071
2,018,986
(33,326)
(747,334)
2,410,906
(520,346)
2,290,212
(494,297)
270,860
14,659
242,444
23,928
257,301
13,925
230,307
22,730
2,322,757
88,149
(533,210)
12,864
2,206,476
83,736
(506,517)
12,220
30
1,824
1,632
1.73
1.55
1,824
1,632
1.73
1.55
The US dollar figures are provided for information purposes only and do not form part of the consolidated financial statements. Refer to Note 3.
The accompanying notes are an integral part of these consolidated financial statements.
7
Notes
Balance at January 1, 2013
Consolidated Consolidated
Other
share
retained
components
premium
earnings
of equity
Share
capital
Noncontrolling
interests
Consolidated Consolidated
Other
share
retained
components
premium
earnings
of equity
Share
capital
Total
101,226 11,689,272 $
Noncontrolling
interests
Total
804,332
1,056,567
2,467,579
7,259,568
242,444
23,928
266,372
220,564
21,768
242,332
(584,332)
(584,332)
(531,597)
(531,597)
(42,554)
(42,554)
(38,714)
(38,714)
(112,682)
(112,682)
(102,513)
(102,513)
(1,004)
(1,004)
(914)
(914)
(35,082)
(35,082)
(31,916)
(31,916)
(75,885)
(7,355)
(83,240)
(69,037)
(6,691)
(75,728)
731,743 $
961,215 $
2,244,886 $
6,604,410 $
92,091 $ 10,634,345
12
19
(2,656)
2,656
268
522
790
860
6,562
7,422
5,221
338,501
343,722
(2,416)
2,416
243
476
719
782
5,970
6,752
4,750
307,952
312,702
6,693
6,693
6,089
6,089
Others
(2,438)
(1,133)
(195)
(32,057)
(35,823)
(2,218)
(1,030)
(177)
(29,165)
(32,590)
804,332
1,060,478
2,630,349
6,486,897
437,498 11,419,554 $
731,743 $
964,772 $
2,392,967 $
5,901,471 $
398,014 $ 10,388,967
Notes
Balance at January 1, 2014
Consolidated Consolidated
Other
share
retained
components
premium
earnings
of equity
Share
capital
804,332
1,060,478
2,630,349
Noncontrolling
interests
Consolidated Consolidated
share
retained
premium
earnings
Share
capital
Total
731,743 $
964,772 $
Other
components
of equity
2,392,967 $
Noncontrolling
interests
5,901,471 $
Total
398,014 $ 10,388,967
270,860
14,659
285,519
246,416
13,336
259,752
11
2,006,669
2,006,669
1,825,573
1,825,573
12
(64,812)
(64,812)
(58,963)
(58,963)
85,494
85,494
77,779
77,779
12,891
12,891
11,727
11,727
11,655
11,655
10,603
10,603
Cash dividends
(75,909)
(10,406)
(86,315)
(69,059)
(9,467)
(78,526)
(743)
743
(676)
676
627
(144)
483
570
(130)
440
19
48,296
48,296
43,938
43,938
Others
(37,319)
(26,657)
(196)
17,174
(46,998)
(33,950)
(24,252)
(179)
15,625
(42,756)
804,332
1,023,786
2,797,900
731,743
931,392
2,545,396 $
7,768,557
The US dollar figures are provided for information purposes only and do not form part of the consolidated financial statements. Refer to Note 3.
The accompanying notes are an integral part of these consolidated financial statements.
9
461,446 $ 12,438,534
2014
2013
2014
2013
510,772 $
125,263
(151,619)
87,763
(144,727)
759,156 $
129,992
(108,861)
136,406
(166,199)
464,676
113,958
(137,936)
79,843
(131,666)
32
834,464
142,888
(119,660)
149,937
(182,686)
824,943
427,452
750,494
388,875
11,361
6,325
8,004
3,512
-
10,335
5,754
7,282
3,195
-
8
11
1
12
10,407
62,552
99,437
34,122
3,705
132,868
61,386
7,922
9,468
56,907
90,463
31,042
3,371
120,877
55,846
7,207
8,9
13
13
14
182,118
18,452
4,819
272
29,908
82,575
136,699
141,609
6,529
28,345
6,379
165,683
16,787
4,384
247
27,209
75,123
124,363
128,829
5,939
25,787
5,802
459,773
619,533
418,279
563,621
11
15,836
38,632
5,138
22,596
231,760
14,406
35,146
4,674
20,557
210,844
12
269,410
144,864
245,096
131,791
8
8,9
5,931
249,866
14,267
78,488
5,395
227,316
12,979
71,405
13
13
8
35
189,083
103,136
21,952
272,384
175,027
104,504
9,771
1,081
172,019
93,828
19,973
247,802
159,232
95,073
8,888
983
(1,166,230)
(787,496)
(1,060,981)
(716,426)
(706,457)
(167,963)
(642,702)
(152,805)
10
2013
2014
2013
16
16
16
20,21
262,080
647,640
445,796
375
- $
697,539
397,435
549
238,428
589,192
405,564
341
634,588
361,567
499
2,770
327,012
4,789
2,521
297,500
4,358
1,358,661
1,427,324
1,236,046
1,298,512
16
253,373
230,506
75,910
75,885
69,059
69,037
16
681,416
615,174
619,921
559,656
16
63,761
26
10,407
579,809
293
18,185
7,354
58,006
24
9,467
527,484
266
16,543
6,691
(831,520)
(1,550,073)
(756,477)
(1,410,183)
527,141
(122,749)
479,569
(111,671)
1
1
645,627
136,740
587,361
124,399
1,468,603
1,378,201
1,336,065
1,253,822
(12,959)
(46,338)
(11,789)
(42,156)
2,101,271
1,468,603 $
1,911,637
The US dollar figures are provided for information purposes only and do not form part of the
consolidated financial statements. Refer to Note 3.
The accompanying notes are an integral part of these consolidated financial statements.
11
1,336,065
12
Subsidiaries
Primary business
Capital stock
(in millions of
Korean won)
Number of shares
Number of
outstanding
shares
Samsung
C&T
Subsidiaries
Total
Percentage
of
ownership(%)
Location
Golf course
operational service
Architectural design
service
e-Business
3,200
6,400,000
2,569,155
2,569,155
40.14
Korea
Production of
steel products
3,811
10,080,000
10,080,000
10,080,000
100.00
Japan
Trading
42,104
5,000,000
5,000,000
5,000,000
100.00
Japan
Trading
52,259
105
105
105
100.00
U.S.A.
78,895
83,889
75,500
8,389
83,889
100.00
U.S.A.
79,144
641,667
641,667
641,667
100.00
Canada
2,422
100.00
U.S.A.
9,378
112,683,150
112,683,150
112,683,150
100.00
Mexico
104
100
100
100
100.00
U.S.A.
100.00
U.S.A.
Natural resources
development
Renewable energy
development
Renewable energy
development
Thermal power
generation
Construction
Renewable energy
development
1,176
117,600
94,080
94,080
80.00
Korea
5,848
100,000
100,000
100,000
100.00
Korea
13
Percentage of
ownership in
subsidiaries (%)
Subsidiaries
QSSC, S.A, de C.V.
Samsung E&C RADIUS,
Inc. (*)
Samsung C&T Oil &
Gas Parallel Corp. (*)
Parallel Petroleum
LLC. (*)
Primary business
Production of
steel products
Construction
Capital stock
(in millions of
Korean won)
\
Number of shares
Number of
outstanding
shares
Samsung
C&T
Subsidiaries
Total
Percentage
of
ownership(%)
Location
8,616
93,758,250
56,254,950
18,751,650
75,006,600
80.00
Mexico
2,142
100.00
U.S.A.
Natural resources
development
Natural resources
development
Renewable energy
development
59,630
100.00
U.S.A.
837,480
51.00
U.S.A.
100.00
Canada
Renewable energy
development
11
100.00
Canada
Renewable energy
development
100.00
Canada
Renewable energy
development
11
100.00
Canada
4,442
1,000,000
700,000
300,000
1,000,000
100.00
U.S.A.
100.00
Canada
238,537
83.61
U.S.A.
Machinery
brokerage
Construction
Natural resources
development
14
Percentage of
ownership in
subsidiaries (%)
Samsung C&T America,
Inc. 20%
Samsung E&C America,
Inc. 100%
Subsidiaries
Primary business
Renewable energy
development
Capital stock
(in millions of
Korean won)
Number of shares
Number of
outstanding
shares
Samsung
C&T
Subsidiaries
Percentage
of
ownership(%)
Total
Location
32,655
100.00
Canada
Renewable energy
development
28,322
100.00
Canada
Renewable energy
development
100.00
Canada
Renewable energy
development
11
100.00
Canada
34,733
90.00
U.S.A.
100.00
Canada
Natural resources
development
Renewable energy
development
Renewable energy
development
2,530
100.00
Canada
Renewable energy
development
100.00
Canada
Renewable energy
development
100.00
Canada
15
Percentage of
ownership in
subsidiaries (%)
Samsung Renewable
Energy, Inc. 99.99%,
SRE Wind GP Holdings,
Inc. 0.01%
Samsung Renewable
Energy, Inc. 99.99%,
SRE Wind GP Holdings,
Inc. 0.01%
Samsung Renewable
Energy, Inc. 100%
Samsung Renewable
Energy, Inc. 99.99%,
SRE Wind PA GP Inc. 0.01%
Samsung C&T Oil & Gas
Parallel Corp. 90%
Samsung Renewable
Energy, Inc. 100%
Samsung Renewable
Energy, Inc. 99.99%,
SRE GRS Holdings GP
Inc. 0.01%
Samsung Renewable
Energy, Inc. 100%
Samsung Renewable
Energy, Inc. 99.99%,
SRE K2 EPC GP Inc. 0.01%
Subsidiaries
Primary business
Renewable energy
development
Capital stock
(in millions of
Korean won)
Number of shares
Number of
outstanding
shares
Samsung
C&T
Subsidiaries
Percentage
of
ownership(%)
Total
Location
41,940
100.00
Canada
Renewable energy
development
100.00
Canada
Renewable energy
development
515
100.00
Canada
Renewable energy
development
100.00
Canada
Renewable energy
development
3,751
100.00
Canada
Renewable energy
development
100.00
Canada
Renewable energy
development
5,011
100.00
Canada
Renewable energy
development
2,593
100.00
Canada
Renewable energy
development
100.00
Canada
16
Percentage of
ownership in
subsidiaries (%)
Samsung Renewable
Energy, Inc. 99.99%,
SRE Wind GP Holdings,
Inc. 0.01%
Samsung Renewable
Energy, Inc. 100%
Samsung Renewable
Energy, Inc. 99.99%,
SRE KS Holdings GP,
Inc. 0.01%
Samsung Renewable
Energy, Inc. 100%
Samsung Renewable
Energy, Inc. 99.99%,
Southgate Solar GP,
Inc. 0.01%
Samsung Renewable
Energy, Inc. 100%
Samsung Renewable
Energy, Inc. 99.99%,
Windsor Solar GP, Inc.
0.01%
Samsung Renewable
Energy, Inc. 99.99%,
SRE Wind GP Holdings,
Inc. 0.01%
Samsung Renewable
Energy, Inc. 100%
Subsidiaries
Primary business
Renewable energy
development
Capital stock
(in millions of
Korean won)
Number of shares
Number of
outstanding
shares
Samsung
C&T
Subsidiaries
Percentage
of
ownership(%)
Total
Location
100.00
Canada
Renewable energy
development
42,318
100.00
Canada
Renewable energy
development
990
100.00
Canada
Renewable energy
development
107
100.00
Canada
Trading
18,551
100.00
Germany
Trading
59,415
27,950,000
27,950,000
27,950,000
100.00
United
Kingdom
Trading
123
100.00
Italy
Trading
5,489
8,000
8,000
8,000
100.00
France
Construction
57
100.00
Industry plant
engineering
138
138
138
100.00
17
United
Kingdom
United
Kingdom
Percentage of
ownership in
subsidiaries (%)
Samsung Renewable
Energy, Inc. 99.99%,
SRE Armow EPC GP
Inc. 0.01%
Samsung Renewable
Energy, Inc. 99.99%,
SRE Wind GP Holdings,
Inc. 0.01%
Samsung Renewable
Energy,Inc. 99.99%,
SRE Wind GP Holdings,
Inc. 0.01%
Samsung Renewable
Energy, Inc. 100%
Subsidiaries
POSS-SLPC S.R.O (*)
Solluce Romania 1 B.V. (*)
Ecosolar OOD
Ecoenerg Solar OOD
Agriplam EOOD
Fishtrade EOOD
Manageprojekt EOOD
Solar Park EOOD
Veselinovo Energy OOD
Samsung C&T Construction
Hungary Kft. (*)
Samsung Engineering &
Construction (KL)
Sdn. Bhd. (*)
Samsung C&T Malaysia
Sdn. Bhd.
Samsung Chemtech VINA
(*)
Primary business
Production of
steel products
Capital stock
(in millions of
Korean won)
Number of shares
Number of
outstanding
shares
Samsung
C&T
Subsidiaries
Total
Percentage
of
ownership(%)
Location
Percentage of
ownership in
subsidiaries (%)
5,967
70.00
Slovakia
33,517
100.00
Netherlands
15,143
27,300,300
27,300,300
27,300,300
100.00
Bulgaria
9,507
18,656,000
18,656,000
18,656,000
100.00
Bulgaria
4,290
80,041
80,041
80,041
100.00
Bulgaria
6,595
79,959
79,959
79,959
100.00
Bulgaria
6,086
749,042
749,042
749,042
100.00
Bulgaria
2,353
384,002
384,002
384,002
100.00
Bulgaria
2,732
606,050
606,050
606,050
100.00
Bulgaria
Construction
100.00
Hungary
Construction
3,870
100.00
Malaysia
Trading
6,002
15,000,000
15,000,000
15,000,000
100.00
Malaysia
Trading
3,554
100.00
Vietnam
Renewable energy
development
Renewable energy
development
Renewable energy
development
Renewable energy
development
Renewable energy
development
Renewable energy
development
Renewable energy
development
Renewable energy
development
18
Subsidiaries
Primary business
Capital stock
(in millions of
Korean won)
Number of shares
Number of
outstanding
shares
Samsung
C&T
Subsidiaries
Percentage
of
ownership(%)
Total
Location
Percentage of
ownership in
subsidiaries (%)
Samsung C&T America,
Inc. 24%,
Samsung C&T Singapore
Pte.Ltd. 16%
Samsung C&T Hongkong
Limited 13.18%
Samsung C&T Singapore
Pte. Ltd. 10%
2,245
80.00
Vietnam
126
409,600
180,000
54,000
234,000
57.13
Thailand
Wholesale and
retail of coal
1,037
1,000,000
900,000
100,000
1,000,000
100.00
Indonesia
Construction
2,748
126,500,000
126,500,000
126,500,000
100.00
India
Trading
3,455
16,500,001
16,500,001
16,500,001
100.00
India
Production of
steel products
4,928
44,974
31,482
13,492
44,974
100.00
Malaysia
Trading
35,574
34,000,000
34,000,000
34,000,000
100.00
Singapore
45,922
46,312,500
23,400,000
5,850,000
29,250,000
63.16
Singapore
11,320
100,000,000
95,000,000
95,000,000
60.00
Indonesia
11,320
100,000,000
95,000,000
95,000,000
60.00
Indonesia
1,215
70.00
Mongolia
598
100.00
Mongolia
382
100.00
China
S-Print (*)
Production of textile
Trading
Natural resources
development
Natural resources
development
Natural resources
development
Industrial plant
construction
Industrial plant
construction
Trading
19
Subsidiaries
Samsung Trading
(Shanghai) Co., Ltd. (*)
Samsung C&T Hongkong
Limited
Guang Dong Xingpu Steel
Center Co., Ltd.
Samsung C&T Taiwan Co.,
Ltd.
Samsung Precision
Stainless Steel Co., Ltd.
(*)
Samsung Logistics (China)
Limited
Samsung C&T Co.,
(Guanzhou) Ltd. (*)
Samsung Logistics (Tianjin)
Ltd. (*)
Samsung E&C (Shanghai)
Co.,Ltd. (*)
Samsung Logistics
(Shenzhen) Ltd. (*)
Samsung Trading
(Shenzhen) Ltd. (*)
Samsung C&T Corporation
Saudi Arabia (*)
Samsung C&T Chile Copper
SpA
Pampa Camarones S.A.
(*)(**)
Primary business
Capital stock
(in millions of
Korean won)
\
Number of shares
Number of
outstanding
shares
Samsung
C&T
Subsidiaries
Total
Percentage
of
ownership(%)
Location
498
100.00
China
Trading
83,748
111,565
111,565
111,565
100.00
Hong Kong
15,297
10,985,000
5,666,000
5,666,000
51.55
China
361
1,000,000
1,000,000
1,000,000
100.00
Taiwan
82,979
100.00
China
1,822
12,593,945
12,593,945
12,593,945
100.00
Hong Kong
466
100.00
China
1,557
100.00
China
11,066
100.00
China
Logistics
684
100.00
China
Trading
464
100.00
China
2,658
100.00
Saudi Arabia
12,495
11,169,199
11,169,199
11,169,199
100.00
Chile
9,324
46.50
Chile
Trading
Trading
Production of
steel products
Logistics
Trading
Logistics
Construction
Construction
Natural resources
development
Natural resources
development
20
Percentage of
ownership in
subsidiaries (%)
Samsung C&T Hongkong
Limited 100%
Subsidiaries
SCNT Power Kelar
Inversiones LTDA
Samsung C&T Brasil
Participacoes LTDA (*)
Primary business
Thermal power
generation
Construction
Production of
stainless steel
plates and poles
Construction
Capital stock
(in millions of
Korean won)
\
Number of shares
Number of
outstanding
shares
Samsung
C&T
Subsidiaries
Total
Percentage
of
ownership(%)
Location
100
100
100
100.00
Chile
2,208
100.00
Brazil
56,148
33,078,479
31,179,053
31,179,053
94.26
Romania
6,303
100.00
Russia
Percentage of
ownership in
subsidiaries (%)
(*) No share has been issued in accordance with the local laws and regulations.
(**) The Company has de facto control to appoint or dismiss more than 50% of the members of board of directors even though it has less than 50% ownership
interest.
21
Subsidiaries
Seoul Lakeside Co., Ltd.
Total
liabilities
Revenue
618,814 \ 334,577
Total
comprehensive
income(loss)
Profit(loss)
\ 35,820
7,992
7,562
92,314
85,343
68,345
811
1,131
CVnet Corporation
26,347
10,004
43,001
(375)
(682)
89,237
85,160
131,680
1,453
1,176
171,615
120,046
1,222,323
1,598
(3,126)
440,435
245,827
841,846
27,676
36,444
196,191
55,734
99,348
1,298
8,270
214,335
28,060
23,834
83,388
79,240
9,767
49
18,796
20,915
42,712
33,242
99
93
59,864
50,279
281,806
(4,511)
(4,225)
34
(17)
63
31,726
23,256
59,425
669
661
2,197
28
(28)
58
301,370
300,465
(9,850)
(18,471)
957,366
52,057
131,954
37,361
72,860
3,703
1,801
10,021
10,021
10,837
784
304
2,672
2,682
3,901
14,501
9,021
15,580
538
758
11,650
54,038
115,128
(43,182)
(42,895)
559,390
285,712
7,343
21,405
32,712
(55)
28,405
(4)
(90)
(1)
(1)
1,030
17
1,044
1,039
1,105
36,212
7,639
6,961
893
1,985
(3)
(3)
22
Subsidiaries
SRE GRS Holdings LP
Total
assets
\
Total
liabilities
6,945 \
Revenue
2,915
Total
comprehensive
income(loss)
Profit(loss)
-
12
(389)
SRE K2 EPC LP
29,408
25,615
16,504
16,502
16,715
SRE K2 LP Holdings LP
41,830
(3)
(112)
4,507
50,067
49,419
3,807
12
43
Windsor Solar LP
5,133
79
43
2,579
(1)
(15)
8,249
6,887
2,315
2,315
2,305
42,318
989
(1)
(2)
99
(1)
(2)
409,258
239,302
525,888
19,875
10,217
39,798
15,565
87,619
(1,250)
(1,640)
492
1,053
7,725
2,436
2,691
8,880
67
468
3,989
3,365
41,517
35,922
50,020
3,027
2,944
12,471
5,278
26,145
1,046
923
POSS-SLPC S.R.O
23,082
13,425
43,376
1,112
293
32,970
77
(59)
(55)
Ecosolar OOD
41,732
27,069
5,789
786
(498)
26,916
17,728
3,807
501
(302)
Agriplam EOOD
10,389
5,944
1,698
380
(3)
Fishtrade EOOD
12,425
6,123
1,679
222
(335)
Manageprojekt EOOD
11,957
6,188
1,678
175
(336)
5,567
3,250
846
139
(63)
8,924
5,424
1,650
806
525
23
Subsidiaries
Total
assets
Profit(loss)
\ 11,382
141,799
103,688
424,202
28,256
27,389
7,290
6,908
22,505
1,742
1,727
12,494
12,762
37,056
886
886
S-Print
12,129
16,001
16,024
47
(51)
7,588
4,213
16,359
523
651
469
60
66
(662)
(628)
80,462
89,494
96,997
(6,698)
(6,767)
1,570
2,247
6,129
189
177
17,021
11,720
50,753
259
155
170,527
157,031
923,288
(1,513)
(1,339)
127,940
92,507
7,811
5,291
PT Gandaerah Hendana
82,942
33,506
40,247
8,307
10,309
PT Inecda
61,877
21,865
31,791
7,190
7,862
67,252
56,562
55,717
3,770
2,930
175,913
146,098
180,214
22,449
21,535
20,781
13,393
78,250
815
944
117,807
104,257
243,060
1,149
1,380
370,462
261,184
3,638,435
10,635
12,823
25,364
6,289
35,156
(1,733)
(1,472)
8,845
5,180
45,582
296
235
74,887
16,450
58,930
2,452
3,398
3,932
561
8,017
635
626
17,706
9,015
47,848
752
900
2,882
760
9,288
(84)
(93)
335,810
257,878
657,739
47,725
49,402
227
(30)
(27)
2,625
2,318
81,629
(1,153)
(1,170)
338,237
635,378
165,529
(273,822)
(286,239)
2,280
Revenue
Total
comprehensive
income(loss)
656
Total
liabilities
1,250
1,157
24
Subsidiaries
Samsung C&T Chile Copper SpA
Pampa Camarones S.A.
Total
assets
\
12,113
Total
liabilities
\
Revenue
-
Profit(loss)
-
35
Total
comprehensive
income(loss)
\
39
104,164
102,312
10,958
(4,139)
(4,075)
2,258
2,347
(1)
(94)
3,466
4,842
3,618
(805)
(692)
56,342
8,849
47,395
(1,463)
(5,930)
56,904
47,899
17,676
11,622
7,764
(*) Intercompany transactions, balances, and unrealized gains and losses on transactions between the
Group companies are not eliminated in the summarized financial information above. Also, shares in
controlled subsidiaries and associates, accounted for under the equity method which the controlled
subsidiaries own, are recognized at acquisition cost.
25
Associates
Primary
business
Capital stock
(in millions of
Korean won)
Number of
outstanding
shares
Percentage
of ownership
(%)
Number of shares
Samsung C&T
Subsidiaries
Total
Location
Petrochemical
products
manufacturing
570,609
57,060,923
21,272,689
21,272,689
37.28
Korea
LNG receiving
terminal
166,029
20.00
Mexico
Starworld Corporation
Property
development
18,352
5,300,000
2,120,000
530,000
2,650,000
50.00
Philippines
Natural
resources
development
49.99
Russia
Natural
resources
development
50.00
Russia
Petrochemical
products
manufacturing
9,081
30.00
China
Renewable
energy
development
13,503
50.00
U.S.A.
349
1,000,000
300,000
300,000
30.00
Malaysia
14
12,000
2,400
2,400
20.00
Oman
330,658
66,131,621
20,600,000
20,600,000
31.15
Korea
Construction
Natural
resources
development
Integrated
thermal power
generation
26
Associates
Sino-Singapore Tianjin
Eco-City Investment and
Development Co., Ltd. (*)
Primary
business
Property
development
Capital stock
(in millions of
Korean won)
Number of
outstanding
shares
Percentage
of ownership
(%)
Number of shares
Samsung C&T
Subsidiaries
Total
Location
48,274
40.00
China
238,666
2,418,350
1,813,762
1,813,762
75.00
Kazakhstan
Internal
combustion
power plant
Renewable
energy
develop
29
78.00
Romania
Cotton thread
manufacturing
77,223
20.00
China
Samsung Investment
Manzanilo.B.V (**)
Natural
resources
development
58,486
41,473,469
22,119,184
22,119,184
53.33
Netherlands
Internal
combustion
power plant
6,372
35.00
Chile
(*) No share has been issued in accordance with the local laws and regulations.
(**) Excluded from the scope of consolidation as it is a joint venture under the contractual arrangement.
27
Description
Included in the scope of consolidation as the
ownership interest is over 50%
Included in the scope of consolidation as a result of
business combination
Included in the scope of consolidation as a result of
business combination
Subsidiaries excluded from the consolidation for the year ended December 31, 2014:
Subsidiaries
Description
Carecamp, Inc.
Samsung C&T Corporation HANOI Logistics
SPS Atwell Island, LLC.
Loss of control due to disposal of the investment
shares
(*) During the year ended December 31, 2014, the Group sold some of Kingston Solar GP, Inc. and
Kingston Solar LPs equity shares, representing 50% and 74.985% interest, respectively. The
remaining shares of Kingston Solar LP, Inc. (22.01%) scheduled to be sold according to the confirmed
disposal plan were classified as assets held for sale (book value : \ 26,846 million) as of December 31,
2014.
28
2014
\
2013
55,975
CVnet Corporation
9,684
10,191
441,714
422,421
(33,513)
(35,016)
(35,232)
(31,616)
PT Gandaerah Hendana
24,659
22,245
PT Inecda
16,004
12,859
9,021
9,735
4,816
5,253
14,094
21,426
Others
.
507,222
437,498
Profit or loss attributed to the non-controlling interests for the years ended December 31, 2014 and
2013, are as follows:
(in millions of Korean won)
2014
\
2013
727
(323)
(1,040)
11,900
24,243
(823)
(3,609)
(2,687)
(1,787)
PT Gandaerah Hendana
3,323
4,107
PT Inecda
2,876
1,766
(840)
(217)
(58)
140
Others
564
325
29
14,659
23,928
2014
\
Carecamp, Inc.
Parallel Petroleum LLC
Others
2013
232
232
9,648
6,223
527
900
10,407
7,355
2014
PLL Holdings
LLC.
Parallel
Petroleum LLC.
\
27,394
Seoul Lakeside
Co., Ltd.
39,864
10,514
929,972
519,526
608,300
Current liabilities
26,916
15,712
210,840
Non-current liabilities
25,141
270,000
123,737
905,309
273,678
284,237
Equity
2013
Parallel
Petroleum LLC.
Current assets
Non-current assets
31,067
PLL Holdings
LLC.
\
10,329
869,070
514,664
Current liabilities
24,914
39,141
Non-current liabilities
17,851
233,579
857,372
252,273
Equity
30
2014
Sales
2013
132,883
Seoul Lakeside
Co., Ltd.
2014
140,652
2014
2013
(929)
35,820
37,361
49,517
7,343
(2,140)
7,992
35,499
(14,138)
14,062
47,838
(430)
72,860
35,379
21,405
45,698
7,562
A summary of consolidated statements of cash flows for the years ended December 31, 2014 and
2013, is as follows:
(in millions of Korean
won)
2014
Cash flow generated
from operating
activities
Cash flow generated
from (used in)
investment activities
Cash flow generated
from (used in) financing
activities
Cash flow from changes
in scope of
consolidation
Increase (decrease) in
cash and cash
equivalents
Cash and cash
equivalent at the
beginning of the period
Exchange gains and
losses on cash and
cash equivalents
Cash and cash
equivalent at the end of
the period
2013
81,127
Seoul Lakeside
Co., Ltd.
2014
77,462
2014
2013
9,423
8,023
11,832
(57,782)
(57,161)
(2,213)
328,071
2,301
(24,738)
(12,700)
1,582
(335,309)
(10,431)
6,499
(1,393)
7,601
8,792
785
10,201
13,820
6,590
757
513
(371)
421
(28)
12,940
13,820
31
9,970
757
10,201
Korean IFRS 2121, Levies, is applied to a liability to pay a levy imposed by the government in
accordance with the legislation. The interpretation requires that the liability to pay a levy is recognized
when the activity that triggers the payment of the levy occurs, as identified by the legislation. The
application of this interpretation does not have a material impact on the consolidated financial
statements.
32
Korean IFRS 1102, Share-based payment, clarifies the definition of vesting conditions such as
performance condition, service condition and others. This amendment is applied to share-based
payment transactions for which the grant date is on or after July 1, 2014. The application of this
amendment does not have a material impact on the consolidated financial statements.
-
Amendment to Korean IFRS 1032, Financial Instruments: Presentation, provides that the right to offset
must not be contingent on a future event and must be legally enforceable in all of circumstances; and if
an entity can settle amounts in a manner such that outcome is, in effect, equivalent to net settlement,
the entity will meet the net settlement criterion.
-
Amendment to Korean IFRS 1036, Impairment of Assets, removed certain disclosures of the
recoverable amount of cash-generating units which had been included in this amendment by the
issuance of Korean IFRS 1113.
-
Amendment to Korean IFRS 1039, Financial Instruments: Recognition and Measurement, allows the
continuation of hedge accounting for a derivative that has been designated as a hedging instrument in
a circumstance in which that derivative is novated to a central counterparty (CCP) as a consequence of
laws or regulations.
The Group expects that new standards, amendments and interpretations issued but not effective for
the annual period beginning on January 1, 2014 and not early adopted would not have a material
impact on its consolidated financial statements.
2.2 Consolidation
The Group has prepared the consolidated financial statements in accordance with Korean-IFRS 1110,
Consolidated Financial Statements
(a) Subsidiaries
Subsidiaries are all entities over which the Company has control. The Company controls the
corresponding investee when it is exposed, or has rights, to variable returns from its involvement with
the investee and has the ability to affect those returns through its power over the investee. The
consolidation of a subsidiary begins from the date the Company obtains control of a subsidiary and
ceases when the Company loses control of the subsidiary.
33
34
35
36
37
38
39
The depreciation method, residual values and useful lives of property, plant and equipment are
reviewed at the end of each reporting period and, if appropriate, accounted for as changes in
accounting estimates.
2.11 Intangible Assets
Intangible assets are initially measured at their historical cost, and carried at cost less accumulated
amortization. Intangible assets, except for mineral rights amortized using the units of production
method, are amortized using the straight-line method to allocate their cost to their residual values of nil
over their estimated useful lives, as stated below. Membership rights are regarded as intangible assets
with indefinite useful life and not amortized, because there is no foreseeable limit to the period over
which the assets are expected to be utilized.
Estimated useful lives
5 - 10 years
14 - 20 years
Indefinite
5 - 20 years
Property held to earn rentals or for capital appreciation or both is classified as investment property.
Investment property is measured initially at its cost. After recognition as an asset, investment property
is carried at its cost less accumulated depreciation and impairment losses. Investment property, except
for land, is depreciated using the straight-line method over their useful lives of 10~40 years.
40
41
The amount determined in accordance with Korean-IFRS 1037, Provisions, Contingent Liabilities
and Contingent Assets; or
the initial amount, less accumulated amortization recognized in accordance with
Korean-IFRS1018, Revenue.
42
43
44
45
46
48
2014
Domestic
Overseas
2013
Total
Total
\ 11,576,912
\ 17,757,680
\ 29,334,592
\ 22,555,714
5,950,046
7,768,939
13,718,985
19,469,554
5,534,047
8,278,163
13,812,210
12,690,676
\ 11,992,911
\ 17,248,456
\ 29,241,367
\ 29,334,592
Beginning balance
Ending balance
The Group provides the certificates of payment from financial institutions to the ordering parties or
reserves certain amount for guarantees for bidding, performance, payment and warranty relating to
the construction contracts mentioned above, presented in the statement of financial position as
guarantee deposits received. As of December 31, 2014, the Group reserves \ 253,072 million
(2013: \ 211,164 million) relating to the constructions in progress.
As of December 31, 2014, the Group has accumulated revenues and costs on the ongoing
construction projects amounting to \ 26,751,319 million and \ 24,715,938 million, respectively. As
of December 31, 2014, the total accumulated revenues and costs incurred on all construction
projects, including those which were completed during the current period, were \ 37,947,755
million and \ 34,602,518 million, respectively.
Investments in Dongducheon Dream Power Co., Ltd., amounting to 103,000 million, were
pledged as collateral to financial institution related to the construction of Dongducheon combined
cycle power plant against borrowings (total borrowing limit of 1,265,000 million) of the
Dongducheon Dream Power Co., Ltd.(Note 12 and Note 31).
49
2014
Domestic
Accounts receivable
2013
Overseas
\ 1,786,404 \ 1,415,613
Total
Total
\ 3,202,017
\ 2,913,713
Advance payments
55,174
507,344
562,518
450,446
Prepaid expenses
448,634
38,265
486,899
545,426
32,035
490,494
522,529
301,408
Long-term loans
331,230
331,230
316,507
Short-term loans
167,680
4,629
172,309
190,553
Advances received
691,498
1,476,928
2,168,426
2,392,875
5,345,127
4,526,721
9,871,848
8,584,460
3,407,102
3,407,102
3,716,130
5,874
5,874
13,779
Guarantee deposits
The Group pays commissions (0.15 - 2.31%) to Korea Construction Financial Cooperative and
Korea Housing Guarantee Co., Ltd. in relation to payment guarantee from financial institution. As of
December 31, 2014, unbilled amount out of accounts receivable is 2,147,032 million and
overbilled amount out of advances received is 1,004,559 million.
As of December 31, 2014, construction sites are covered by construction work insurance amounting
to 5,454,356 million (2013: 6,310,117 million). For the year ended December 31, 2014,
changes in provision for estimated warranty costs for the completed projects and reserve for
foreseeable losses from construction contract are as follows:
(in millions of Korean won)
Beginning
Increase
Decrease
\ 167,141
\ 35,349
\ (36,598)
\ 165,892
67,962
24,442
(41,189)
51,215
Ending
The Group arranges housing finance for the members engaged in redevelopment and
reconstruction that the Group manages. Advances received temporarily received but not executed
related to housing finance amounts to 975,698 million. The Company has provided a joint
guarantee limit of 2,740,300 million (balance of 2,421,900 million) with regard to the housing
finance in accordance with the agreements with the relevant financial institutions.
50
Business location
Seoul, Korea
Maximum
amount
Amount
\ 388,220
\ 388,220
Details
Acceptances
for debt
Period
Type
2013.5.242018.5.24
Other PF
loans
The details of major joint venture construction as of December 31, 2014, are as follows:
Total contract
Amount of
Percentage of
amount
the Company
ownership
\ 8,646,041
\ 2,435,071
6,121,157
2,754,521
1,703,507
681,403
40.00% BESIX
Qatar DohaMetro42
1,532,762
766,381
1,132,566
402,061
682,268
409,361
369,686
184,843
287,193
132,109
DTL C908
189,749
104,362
Representative company
28.16% FCC
Hyundai Engineering &
45.00%
The details of major presale construction as of December 31, 2014, are as follows:
(in millions of Korean won)
Accumulate
Accounts
receivable
amount
revenue
reporting period
collected
\ 558,073
\ 558,073
Gangnam Bogeumjari
775,511
775,511
314,578
775,511
287,309
156,859
125,724
136,143
20,716
Suji Gym
394,237
171,216
130,902
209,734
(38,518)
Bucheon Jung-dong
244,656
129,520
100,652
129,272
248
Gimpo-Hangang(Ab-11)
\ 212,076 \ 558,073
(advances)
\
As of December 31, 2014, the Group has accumulated revenues and costs on the ongoing presale
constructions amounting to \ 1,791,179 million and \ 1,730,628 million, respectively.
51
Merchandise
\ 340,248
2014
Inventory
valuation
allowance
Carrying
amount
Acquisition
cost
2013
Inventory
valuation
allowance
Carrying
amount
\ 293,157
Finished good
38,691
(2,448)
36,243
58,732
(2,232)
56,500
Raw materials
93,631
(583)
93,048
95,660
(1,720)
93,940
249,095
(612)
248,483
714,268
(612)
713,656
Materials-in-transit
189,513
189,513
154,265
154,265
Others
118,955
118,955
120,973
(17)
120,956
\ 1,030,133
52
Loans and
receivables
Financial assets
Derivative
instruments
for hedging
activities
-
Available-forsale financial
assets
-
Total
\ 2,101,271
56,840
56,840
2,843,344
2,843,344
1,231,616
35,215
35,368
1,302,199
13,185,408
13,185,408
693,440
693,440
35,368
\ 13,185,408
\ 20,182,502
\ 6,926,511
35,215
Accounts receivable unbilled which amount to 2,147,032 million are excluded from financial
instruments.
2
Bank deposits amounting to 63 million are subject to withdrawal restrictions in relation to the
Groups loan facility agreement.
(in millions of Korean won)
Financial liabilities
Trade payables
Financial
liabilities
measured at fair
value through
profit or loss
\
Derivative
instruments
for hedging
activities
-
Short-term borrowings
Current portion of
long-term debts
Other current liabilities
Long-term debts
Other non-current
liabilities
2,043,500
1,085,217
Other
financial
liabilities
\
Total
-
721,264
2,043,500
1,806,481
429,236
429,236
13,709
24,712
912,014
87,563
1,037,998
3,060,135
3,060,135
Financial
liabilities
measured at
amortized cost
13,709
780
\
53
25,492
74,533
\
7,604,635
808,827
75,313
\
8,452,663
Loans and
receivables
Financial assets
\ 1,468,603
Short-term financial
instruments
Trade receivables
Financial assets
measured at fair
value through
profit or loss
Derivative
instruments
for hedging
activities
Available-forsale financial
assets
Total
1,468,603
40,760
40,760
3,189,193
3,189,193
1,153,626
20,049
8,356
1,182,031
10,622,670
10,622,670
930,810
2,679
933,489
11,035
\ 10,622,670
\ 17,436,746
\ 6,782,992
20,049
Accounts receivable unbilled which amount to 1,475,976 million are excluded from financial
instruments.
2
Bank deposits amounting to 610 million are subject to withdrawal restrictions in relation to the
Groups loan facility agreement.
(in millions of Korean won)
Financial liabilities
Trade payables
Financial
liabilities
measured at fair
value through
profit or loss
Derivative
instruments
for hedging
activities
Financial
liabilities
measured at
amortized cost
1,988,191
Other
financial
liabilities
Total
1,988,191
Short-term borrowings
931,550
429,941
1,361,491
Current portion of
long-term debts
721,450
721,450
6,653
22,331
1,000,787
98,020
1,127,791
Long-term debts
2,468,827
2,468,827
Other non-current
liabilities
44,631
44,631
527,961
\ 7,712,381
6,653
22,331
7,155,436
Fair value of financial instruments is the same as carrying value, except for those which do not have
market prices in active market and whose fair value cannot be reliably measured.
54
2014
2013
2,006,670
(584,332)
8,689
(2,159)
(6,372)
1,055
251
1,311
112,055
85,001
(14,853)
(51)
(55,481)
(79,823)
(16,839)
(15,530)
43,562
(2,281)
(190,383)
28,052
28,740
157,599
8,699
240
(11,874)
(93,989)
(23,387)
(920)
(5,025)
(1,836)
Accumulated other comprehensive gain (loss) in prior year was reclassified as gain (loss) for the
year.
55
2014
2013
Provision for
Gross amount impairment
Net amount
Net amount
Trade receivables
Financial instruments
2,900,637 \
(57,293) \ 2,843,344
\ 3,189,193
2,147,032
2,147,032
1,475,976
5,047,669
(57,293)
4,990,376
4,665,169
Short-term loans
Current portion of long-term receivables
(Note 9)
277,450
(133,962)
143,488
161,436
66,174
66,174
13,220
Non-trade receivables
443,356
(41,096)
402,260
493,970
Accrued revenues
202,751
(42,443)
160,308
206,559
Deposits
542,858
(12,889)
529,969
306,846
1,532,589
(230,390)
1,302,199
1,182,031
Advances payments
736,339
(33,099)
703,240
551,485
Prepaid expenses
638,107
(162,663)
475,444
565,071
Others
130,869
130,869
131,983
3,037,904
(426,152)
2,611,752
2,430,570
763,400
(239,263)
524,137
747,360
8,621
8,621
610
141,295
(975)
140,320
159,574
29,196
(8,834)
20,362
23,266
2,679
942,512
(249,072)
693,440
933,489
Deposits
Overseas natural resources development
Derivative instruments
Others
\
56
49,554
49,554
47,107
992,066
(249,072)
742,994
980,596
\ (732,517) \ 8,345,122
\ 8,076,335
9,077,639
2014
2013
Provision for
Gross amount
Third party receivables
impairment
Net amount
Net amount
\ 8,986,337
\ (721,949)
\ 8,264,388
91,302
(10,568)
80,734
220,966
\ 9,077,639
\ (732,517)
\ 8,345,122
\ 8,076,335
\ 7,855,369
As of December 31, 2014, trade receivables amounting to 721,264 million (2013: 429,941
million) which were transferred to financial institutions but have not matured yet, are recognized as
trade receivables and short-term borrowings, respectively, due to a recourse in the event the debtor
fails to pay (Note 16).
Changes in provision for impairment for the year ended December 31, 2014, are as follows:
January 1,
Bad debts
2014
expense
51,155
5,518
December 31,
Write-off
\
Reversal
(4) \
Others(*)
(3,485)
2014
4,109
57,293
132,760
3,192
(1,845)
(145)
133,962
Non-trade receivables
33,564
16,083
(8,772)
221
41,096
Accrued revenues
41,486
2,704
(1,755)
42,443
Deposits
Advances payments
Prepaid expenses
6,820
6,632
(563)
12,889
214,630
28,611
(12,935)
84
230,390
15,953
17,984
(1,166)
(58)
386
33,099
179,238
54,803
(71,378)
162,663
409,821
101,398
(1,166)
(84,371)
470
426,152
(Note 9)
95,113
163,555
(18,768)
(690)
53
239,263
Deposits
975
975
Overseas natural
resources development
8,834
8,834
95,113
173,364
(18,768)
(690)
53
249,072
\ 556,089
\ 280,280
\ (19,938)
\ (88,546)
57
4,632
732,517
Bad debts
2013
expense
51,934
December 31,
Reversal
15,287 \
Others(*)
(9,091) \
2013
(6,975)
51,155
168,822
3,199
(2,206)
(37,055)
132,760
9,781
(9,781)
Non-trade receivables
93,874
9,142
(69,157)
(295)
33,564
Accrued revenues
70,077
2,788
(1,189)
(30,190)
41,486
7,487
(667)
6,820
350,041
15,129
(73,219)
(77,321)
214,630
Current portion of
long-term receivables
Deposits
Advances payments
Prepaid expenses
Others
7,400
8,604
(51)
15,953
158,963
53,678
(33,403)
179,238
(110)
108
516,404
77,413
(106,732)
(77,264)
409,821
23,853
(11)
9,762
61,509
\
629,847 \
95,113
\
556,089
58
2014
2013
77,558
87,935
40,666
66,036
514,202
653,492
(42,115)
(46,883)
590,311
760,580
(66,174)
(13,220)
524,137
747,360
The collectability of the contingent receivables from Renault Samsung Motors Co., Ltd. amounting
to 66,947 million depends on the results of its future operations. Although management believes
that the collectability is uncertain, it does not, however, expect this to result in a material adverse
impact on the Groups financial position.
59
2014
2013
Non-trade payables
Accrued expenses
615,591
334,844
682,373
347,398
87,563
98,020
1,037,998
1,127,791
3,305,731
3,347,334
Withholdings
491,711
352,108
Provisions
161,282
795
614
4,997,517
4,827,847
54,932
37,340
20,381
7,291
75,313
44,631
Advances received
Others
Other non-current liabilities
Financial instruments:
60
1,783
1,977
77,096
46,608
5,074,613
4,874,455
2014
Beginning balance
Acquisition
Acquisition due to business combination (*)
Disposal
Impairment losses
Other changes
Gain(Loss) on valuation
Loss on translation of foreign currency
Ending balance
2013
10,622,670
38,632
2,819
(60,235)
(14,904)
(49,793)
2,647,338
(1,119)
13,185,408
11,344,296
239,298
(133,972)
(47,051)
(8,254)
(770,800)
(847)
10,622,670
* The Group acquired 80% equity shares of Seoul Lakeside Co., Ltd. and 100% shares of Samoo
Architects & Engineers Co., Ltd. through business combination during the year ended December 31,
2014 (Note 35).
Details of available-for-sale financial assets as of December 31, 2014 and 2013, are as follows:
(in millions of Korean won)
2014
Details
Listed equities
(1)
Non-listed equities
(2)
Debt securities
Deduction:
Current portion
2013
12,553,374
552,404
1,510,228
79,630
84,898
13,185,408
(138)
Non-current portion
61
9,027,544
13,185,270
10,622,670
-
10,622,670
2014
Number of
2013
Percentage
shares
(%) of
Acquisition
Market
Carrying
Carrying
owned
ownership
cost
value
value
value
\ 395,123 \ 7,930,632
7,930,632
\ 8,199,569
250,077
250,077
399,832
54,219
54,219
123,670
5,976,362
3.51
14,539,350
12.64
20,570
2,273,350
4.28
28,270
1,441,982
5.59
34,003
47,153
47,153
64,240
3,124,222
7.81
200,615
118,408
118,408
206,199
201,731
0.26
4,531
8,987
8,987
8,886
iMarketKorea, Inc.
647,320
1.80
324
18,384
18,384
16,668
13,215,822
17.08
180,436
3,878,844
3,878,844
1,849,850
1.37
3,376
292,276
292,276
8,451
8,613
8,613
8,480
875,699
12,607,593
12,607,593
9,027,544
(28,270)
(54,219)
(54,219)
\ 9,027,544
Others
2,273,350
4.28
The Group entered into a contract to sell 4.28% equity shares of Samsung Techwin Co., Ltd. to
Hanhwa Corporation as approved by the Board of Directors on November 26, 2014, and classified the
equity as asset held-for-sale.
2
The equity securities are listed on the Korean Stock Exchange on November 14, 2014.
3
The equity securities are listed on the Korean Stock Exchange on December 18, 2014.
Gain or loss on valuation of available-for-sale securities is recorded as accumulated other
comprehensive income and loss for the amount, net of income tax.
62
2014
Number of
shares
owned
Percentage
(%) of
ownership
2013
Fair value or
Net asset
value
Acquisition
cost
Carrying
Carrying
amount
amount
Domestic Companies
Busan Newport Co., Ltd.
Samsung SDS Co., Ltd.
14,905,167
12.91
\ 74,541
\ 103,174
\ 103,174
915,949
1,988,266
0.31
42,419
16,996
16,996
13,673
90,609
77,310
12,800,000
6.40
64,000
25,068
25,068
25,068
120,000
1.00
600
903
903
690
1,170,945
5.75
57,111
138,128
138,128
57,111
17,656
76,993
53,173
50,038
58,063
315,664
337,442
334,307
1,256,129
4,477
Overseas Companies
Samsung SDI (Hongkong) Limited
5,500,000
2.44
4,477
6,956
4,477
10.00
60,964
59,623
60,964
53,969
2,783,333
10.00
4,304
80,279
80,279
122,534
67,117
65,003
31,704
34,519
136,862
211,861
177,424
215,499
Other Companies
Korea Construction Financial
Cooperative
Others
27,574
0.71
27,650
38,374
38,374
38,129
2,299
2,299
2,299
471
29,949
40,673
40,673
38,600
\ 482,475
\ 589,976
\ 552,404
\ 1,510,228
Investments in equity instruments that do not have a quoted market price in an active market and
whose fair value cannot be reliably measured are measured at cost.
2
The equity securities are listed on the Korean Stock Exchange in 2014.
3
The Group sold all beneficiary securities (book value: \17,656 million) to The Korean Teachers
Credit Union and The-K Yedaham Co., Ltd. on August 4, 2014.
63
Balance at
January 1,
(in millions of Korean won)
Deferred
December 31,
Valuation
income tax
2014
\ 7,023,284
\ 2,724,940
(6,052)
(77,602)
\ 7,017,232
\ 2,647,338
2014
Gain on valuation of
available-for-sale financial assets
(659,447)
\ 9,088,777
18,779
(64,875)
(640,668)
\ 9,023,902
Loss on valuation of
available-for-sale financial assets
64
2014
Percentage
(%) of
ownership
Acquisition
cost
2013
Net assets
Acquisition
cost
Book value
Net assets
Book value
Associates
Samsung General
1,3,5
Chemicals Co., Ltd.
Korea
Samsung Petrochemical
3
Co., Ltd.
Korea
Korea
Starworld Corporation
Philippines
37.28 \ 216,804
\ 674,005
\ 674,266
\ 116,605
\ 602,300
\ 562,057
37,232
103,502
103,490
41.38
22,125
13,279
13,279
22,125
14,380
14,380
50.00
7,691
6,239
6,239
9,526
7,730
7,730
30.00
112
125
125
112
69
69
31.15
103,000
86,526
64,582
103,000
96,286
71,040
Sino-Singapore Tianjin
Eco-City Investment and
Development Co., Ltd.
Jamsil Veterans PFV Co.,
Ltd.
Chongqing Shanxia
Technology Textile Co.,
Ltd.
China
40.00
19,312
13,441
13,441
19,312
14,920
14,920
Korea
4,000
3,479
1,842
China
20.00
23,246
28,220
28,220
23,246
26,697
26,697
Uglegorskugol, LLC.
Russia
49.99
19,746
5,982
4,204
19,746
12,525
10,746
Russia
50.00
6,041
6,041
368
368
China
30.00
2,724
3,464
3,464
2,724
3,058
3,058
Saudi
Arabia
35.00
132,494
132,494
132,494
China
5,849
6,465
6,465
20,051
Tongling Guoxing
Chemical Co., Ltd.
Qurayyah Investment
Company
Ningxia KNOC Samsung
Lantian Oil Development
4
Co., Ltd.
Grand Renewable Solar LP
Canada
25.01
20,051
20,051
20,051
20,051
20,051
Kingston Solar LP
Canada
25.01
29,066
29,066
29,066
11,527
10,037
8,578
11,527
4,361
2,841
613,939
1,022,929
998,009
401,096
916,191
845,754
Others
Joint ventures
Korea LNG Limited
Solar Projects Solutions,
LLC.
JSC Balkhash Thermal
Power Plant
Oman
20.00
79,493
79,493
76,268
76,268
U.S.A.
50.00
7,273
175
175
6,657
12,940
13,155
Kazakhstan
75.00
171,689
164,853
164,853
104,645
93,203
93,203
65
Romania
78.00
32,959
19,076
23,872
32,959
22,434
32,977
K2 Wind Ontario LP
Canada
33.34
44,192
23,804
18,298
17,360
15,732
15,732
Canada
50.00
42,311
33,507
32,343
5,828
5,028
5,028
109,340
76,852
62,075
166,364
128,574
126,654
Others
407,766
397,760
381,109
333,815
354,179
363,017
1,021,705
1,420,689
1,379,118
734,911
1,270,370
1,208,771
China
(5,849)
(6,465)
(6,465)
Samsung General
5
Chemicals Co., Ltd.
Korea
19.33
(112,402)
(349,471)
(355,592)
Korea
41.38
(22,125)
(13,279)
(13,279)
Canada
22.01
(17,291)
(17,291)
(17,291)
(17,291)
(17,291)
(17,291)
Kingston Solar LP
Canada
22.01
(26,846)
(26,846)
(26,846)
(178,664)
(406,887)
(413,008)
(23,140)
(23,756)
(23,756)
\ 843,041
\ 1,013,802
\ 966,110
\ 711,771
\ 1,246,614
\ 1,185,015
Samsung General Chemicals Co., Ltd. and Samsung Investment Manzanillo B.V. account for their
investments in Samsung Total Petrochemical Co., Ltd. (50%) and Terminal KMS (37.5%) under the
equity method.
2
Investments in Dongducheon Dream Power Co., Ltd., amounting to 103,000 million, were
pledged as collateral to a financial institution related to the construction of the Dongducheon
combined cycle power plant against the borrowings (total borrowing limit of 1,265,000 million) of
Dongducheon Dream Power Co., Ltd. (Notes 5 and 31).
3
During the current year, Samsung General Chemicals Co., Ltd. merged with Samsung
Petrochemical Co., Ltd.
4
During the current year, the Company disposed of the shares of Ningxia KNOC Samsung Lantian
Oil Development Co., Ltd., which was classified as asset held-for-sale in 2013.
5
The Company entered into a contract to sell 19.33% equity shares of Samsung General Chemicals
Co., Ltd. to Hanhwa Corporation on November 26, 2014, and classified the investee as asset
held-for-sale.
6
The Company entered into a contract to sell equity interests, receivables, and others of Songdo
Landmark City Limited to joint venture partners as approved by the Board of Directors in 2014 and
classified the investee as asset held-for-sale.
66
2014
January 1,
2014
Acquisition
Disposal
Share of profit
Others
December 31,
2014
Associates
Samsung General Chemicals
Co., Ltd.
Samsung Petrochemical Co.,
Ltd.
Songdo Landmark City
Limited
Starworld Corporation
Waris Gigih Engineering &
Technology Sdn. Bhd.
Dongducheon Dream Power
Co., Ltd.
Sino-Singapore Tianjin
Eco-City Investment and
Development Co., Ltd.
Jamsil Veterans PFV Co.,
Ltd.
Chongqing Shanxia
Technology Textile Co.,
Ltd.
Uglegorskugol, LLC.
Port Uglegorsky, LLC.
Tongling Guoxing Chemical
Co., Ltd.
Qurayyah Investment
Company
Grand Renewable Solar LP
Kingston Solar LP
Others
562,057
6,734
\ (250,117)
318,674
103,490
(3,303)
(100,187)
14,380
(1,097)
(13,283)
7,730
85
(1,576)
6,239
69
59
(3)
125
71,040
(6,344)
(114)
64,582
14,920
(1,713)
234
13,441
1,842
(4,789)
2,928
19
26,697
1,068
455
28,220
10,746
(2,416)
(4,126)
4,204
368
(358)
(10)
3,058
328
78
3,464
132,494
132,494
2,760
2,760
2,220
2,220
2,841
3,606
2,131
8,578
76,268
17,830
(14,605)
79,493
13,155
335
4,441
(17,756)
175
93,203
67,044
(1,212)
5,818
164,853
32,977
(7,331)
(1,774)
23,872
15,732
26,832
(5,625)
(18,641)
18,298
5,028
36,483
(1,369)
(7,799)
32,343
126,654
6,222
(32,067)
7,748
(46,482)
62,075
\ 1,185,015
\ 269,410
\ (36,856)
14,059
\ (465,518)
Joint ventures
Korea LNG Limited
Solar Projects Solutions,
LLC.
JSC Balkhash Thermal
Power Plant
LJG Green Source Energy
Alpha S.R.L.
K2 Wind Ontario LP
SP Armow Wind Ontario LP
Others
Others include dividends, changes in foreign currency exchange rates and other.
67
966,110
2013
January 1,
2013
Acquisition
Disposal
Share of profit
Others
December 31,
2013
Associates
Samsung General Chemicals
\
Co., Ltd.
Samsung Petrochemical Co.,
Ltd.
Songdo Landmark City
Limited
Starworld Corporation
Waris Gigih Engineering &
Technology Sdn. Bhd.
Ningxia KNOC Samsung
Lantian Oil Development
Co., Ltd.
Dongducheon Dream Power
Co., Ltd.
Sino-Singapore Tianjin
Eco-City Investment and
Development Co., Ltd.
Jamsil Veterans PFV Co.,
Ltd.
Chongqing Shanxia
Technology Textile Co.,
Ltd.
481,843
114,941
14,896
8,451
79,688
(11,451)
787
61
7,139
526
562,057
103,490
(1,302)
(1)
14,380
194
(915)
7,730
15
(7)
69
(683)
(6,456)
79,796
18,650
(27,309)
(97)
71,040
16,015
(1,329)
234
14,920
2,454
(612)
1,842
23,246
3,462
(11)
26,697
15,359
(1,035)
(3,578)
10,746
6,726
(279)
(6,079)
368
Uglegorskugol, LLC.
2,914
126
18
3,058
2,760
2,760
Others
709
2,132
2,841
110,543
22,723
(56,998)
76,268
4,428
726
11,317
(3,316)
13,155
88,449
12,116
(2,475)
(4,887)
93,203
Joint ventures
Korea LNG Limited
Solar Projects Solutions,
LLC.
JSC Balkhash Thermal
Power Plant
LJG Green Source Energy
Alpha S.R.L.
20,260
12,236
(177)
658
32,977
K2 Wind Ontario LP
4,029
13,177
(65)
(1,409)
15,732
6,659
(1,104)
(24)
(503)
5,028
Others
71,824
63,926
\ 1,056,787
\ 144,864
(7,375)
\
(8,479)
(15,356)
13,635
56,137
\ (64,294)
126,654
\
1,185,015
Others include dividends, changes in foreign currency exchange rates and other.
Samsung General Chemicals Co., Ltd. and Samsung Investment Manzanillo B.V. account for their
investments in Samsung Total Petrochemical Co., Ltd.(50%) and Terminal KMS (37.5%) under the
equity method.
68
Current
assets
Non-current
assets
Current
liabilities
Non-current
liabilities
Other
Total
comprehen- comprehenProfit(loss)
sive
sive
for the year income(loss) income(loss)
Revenue
Dividends
received
Associates
Samsung General Chemicals Co., Ltd.
17.95
\557,446
\1,688,331
\274,979
\162,877
\1,073,084
Starworld Corporation
Waris Gigih Engineering & Technology
Sdn. Bhd.
50.00
13,933
238
1,693
30.00
5,042
4,626
31.15
38,803
1,440,281
7,304
1,194,009
40.00
58,033
11
24,442
20.00
336,855
113,833
300,748
Uglegorskugol, LLC.
49.99
10,178
15,927
2,618
30.00
5,338
13,576
20.00
556
50.00
361
75.00
78.00
\ (23,537) \
(4,742) \
18
12
858
200
(3,831)
67,521
8,841
11,711
11,521
5,387
396,955
-
95,365
142,986
18,547
13,587
101,873
24,090
(28,279)
30
200
(3,831)
(4,137)
(4,137)
484
484
22,359
(4,833)
(4,833)
1,980
63,717
1,092
1,092
42
94,936
93,071
96
93,167
17,790
11
10,137
8,585
8,585
(1,307)
(1,307)
66,913
10,539
(2,520)
(2,520)
Joint ventures
69
Current
assets
Non-current
assets
Current
liabilities
Non-current
liabilities
Other
Total
comprehen- comprehenProfit(loss)
sive
sive
for the year income(loss) income(loss)
Revenue
Dividends
received
Associates
Samsung General Chemicals Co., Ltd.
38.68
\360,937
\1,236,463
989
\ 39,276
\ 207,310
\ 205,314
Starworld Corporation
Waris Gigih Engineering & Technology
Sdn. Bhd.
50.00
16,844
287
1,667
387
1,357 \
(1)
386
30.00
7,804
7,584
3,940
51
51
31.15
56,503
1,093,076
1,097
839,378
(15,309)
(15,309)
40.00
117,817
18
80,534
(3,321)
(3,321)
20.00
251,757
118,081
217,203
19,150
203,043
4,609
4,609
Uglegorskugol, LLC.
49.99
11,083
29,187
2,469
12,746
25,036
(2,070)
(2,070)
30.00
6,514
14,136
6,975
3,482
68,113
416
416
206,671
Joint ventures
Korea LNG Limited
Solar Projects Solutions, LLC.
20.00
363
381,073
15
82
111,602
113,616
(152,079)
(38,463)
21,996
50.00
26,205
582
907
27,436
22,633
22,633
2,066
75.00
40,866
99,140
15,735
(3,299)
(3,299)
78.00
37,025
113,901
23,994
98,170
6,813
(227)
(227)
70
2014
Net assets
Associates
Samsung General Chemicals
\
Co., Ltd.
Dongducheon Dream Power
Co., Ltd.
Percentage
(%) of
ownership
Book value
1,807,922
17.95
\ 324,534 \
(5,860)
277,771
31.15
86,526
(21,944)
64,582
397,466
20.00
79,493
79,493
219,804
75.00
164,853
164,853
318,674
Joint ventures
Korea LNG Limited
JSC Balkhash Thermal Power
Plant
2013
Net assets
Associates
Samsung General Chemicals
\
Co., Ltd.
Samsung Petrochemical Co.,
Ltd.
Dongducheon Dream Power
Co., Ltd.
Percentage
(%) of
ownership
\ 602,300 \ (40,243)
Book value
1,557,135
38.68
562,057
379,545
27.27
103,502
(12)
103,490
309,104
31.15
96,286
(25,246)
71,040
381,339
20.00
76,268
76,268
124,271
75.00
93,203
93,203
Joint ventures
Korea LNG Limited
JSC Balkhash Thermal Power
Plant
71
Land
structures
Construction
Others
in progress
Total
Beginning balance
Acquisition cost
\ 320,376
\ 649,743
\ 647,832
\ 63,910
\ 1,681,861
(138,070)
(384,989)
(523,059)
320,376
511,673
262,843
63,910
1,158,802
4,555
138,267
46,252
189,083
557,066
37,514
15,930
610,510
Accumulated depreciation
Net carrying amount
Changes during the year
Acquisition
Acquisition due to
business combination1
Disposal
(266)
(13,398)
(13,664)
Depreciation
(24,782)
(81,078)
(105,860)
Other changes
63
41,528
(16,146)
(66,586)
(41,141)
\ 877,514
\ 570,222
\ 306,418
\ 43,576
\ 1,797,730
877,514
749,343
747,513
43,576
2,417,946
Ending balance
Acquisition cost
Accumulated depreciation
Net carrying amount
(179,121)
(441,095)
(620,216)
877,514
\ 570,222
\ 306,418
\ 43,576
\ 1,797,730
The Group acquired 80% equity shares of Seoul Lakeside Co., Ltd. and 100% shares of Samoo
Architects & Engineers Co., Ltd. through business combination during the year ended December 31,
2014 (Note 35).
2
Other changes include asset transfer, adjustment on changes in foreign currency exchange rates
and scope of consolidation.
72
Land
Construction
structures
Others
in progress
Total
Beginning balance
\
Acquisition cost
319,881
Accumulated depreciation
Net carrying amount
655,661
631,820
130,382
1,737,744
(125,820)
(362,222)
(488,042)
319,881
529,841
269,598
130,382
1,249,702
4,216
4,747
105,297
60,767
175,027
Disposal
Depreciation
Other changes
382
382
(2,421)
(100,122)
(32,925)
(135,468)
(25,068)
(75,374)
(100,442)
(1,300)
102,275
(4,135)
(127,239)
(30,399)
320,376
511,673
262,843
63,910
1,158,802
Ending balance
Acquisition cost
Accumulated depreciation
Net carrying amount
320,376
649,743
647,832
63,910
1,681,861
(138,070)
(384,989)
(523,059)
320,376
511,673
262,843
63,910
1,158,802
The Group acquired 100% equity shares of Whessoe Project Limited through business
combination during the year ended December 31, 2013 (Note 35).
2
Other changes include asset transfer, adjustment on changes in foreign currency exchange rates
and scope of consolidation.
Changes in intangible assets for the years ended December 31, 2014 and 2013, are as follows:
2014
Right to use
Mineral rights Memberships
Beginning balance
Acquisition
\ 1,035,277
73,010
84,149
Software
property
Goodwill
60,188
1,238
6,799
14,197
Others
22,989
613
Total
67,339
\ 1,284,139
21,476
103,136
Acquisition due to
business combination1
Disposal
Amortization
2,428
59,010
66
61,504
(3,026)
(382)
(5)
(1,498)
(4,911)
(47,316)
(16,339)
(913)
(18,159)
(82,727)
Other changes2
50,662
(286)
6,022
(5,785)
(3,122)
(18,532)
28,959
Ending Balance
\ 1,111,633
50,692
\ 1,390,100
84,503
56,288
73
8,107
78,877
The Group acquired 80% equity shares of Seoul Lakeside Co., Ltd. and 100% shares of Samoo
Architects & Engineers Co., Ltd. through business combination during the year ended December 31,
2014 (Note 35).
2
Other changes include asset transfer, adjustment on changes in foreign currency exchange rates
and scope of consolidation.
2013
Right to use
Mineral rights Memberships
Beginning balance
Acquisition
\ 1,017,817
Software
property
Goodwill
85,624
\ 1,230,992
2,630
23,688
16,488
104,504
10,880
897
11,777
(4,520)
(275)
(2,037)
(6,832)
(54,868)
(9,376)
(1,206)
(14,788)
(80,238)
13,079
9,074
19,760
Total
61,698
85,638
Others
Acquisition due to
business combination1
Disposal
Amortization
Other changes2
10,630
Ending Balance
\ 1,035,277
401
\
84,149
33,072
\
60,188
6,329
\
14,197
(7,651)
\
22,989
(18,845)
23,936
67,339
\ 1,284,139
The Group acquired 100% equity shares of Whessoe Project Limited through business
combination during the year ended December 31, 2013 (Note 35).
2
Other changes include asset transfer, adjustment on changes in foreign currency exchange rates
and scope of consolidation.
Goodwill is monitored by the management at the operating segment level. The following is a
summary of goodwill allocation for each operating segment (cash-generating unit or groups of
cash-generating units) as of December 31, 2014 and 2013:
(in millions of Korean won)
2014
\
74
2013
10,880
10,880
58,660
9,337
12,109
78,877
22,989
Seoul Lakeside
Co., Ltd.
40% - 41%
35%
0%
0%
0%
10.60%
7.50%
The growth rate is a weighted average sales growth rate used to estimate cash flows for three to
five years and determined based on past performance and the Groups expectations of market
development.
2
The discount rates used are pre-tax and reflect specific risks relating to the relevant operating
segments.
In accordance with the Asset Revaluation Law of the Republic of Korea, in 1998, the Group
revalued a substantial portion of its property, plant and equipment, and certain equity securities
included in the investments account on June 1, 1998. As of December 31, 2014, the resulting
revaluation reserve included in consolidated capital premium amounts to 128,626 million.
As of December 31, 2014, the value of land owned by the Company and its domestic subsidiaries,
as determined by the local government in Korea for property tax assessment purposes, amounts to
approximately 703,197 million (2013: 374,435 million).
The right to use property is on the off-street parking area donated to the Seoul city government, and
others. The Company is able to use the facility for free for 14 - 20 years after the completion of the
construction.
Depreciation and amortization expenses allocated to cost of sales and selling and general
administrative expense amount to 131,656 million and 56,931 million (2013: 130,249
million and 50,431 million), respectively.
75
2014
(in millions of Korean won)
Land
Beginning balance
2013
Building
Total
Land
Building
Total
\ 42,973
\ 34,147
\ 77,120
\ 53,223
\ 53,878
\ 107,101
Acquisition
Disposal
(272)
(272)
(10,250)
(18,081)
(28,331)
Depreciation
(1,340)
(1,340)
(1,444)
(1,444)
Other changes
Ending Balance
520
520
(206)
\ 42,973
\ 33,055
\ 76,028
\ 42,973
\ 34,147
(206)
\
Other changes include adjustments due to changes in foreign currency exchange rates.
As of December 31, 2014, fair value of the investment properties above is 165,917 million (2013:
166,684 million).
The rental income for the years ended December 31, 2014 and 2013, arising from the investment
properties above, amounts to 5,015 million and 4,288 million, respectively.
76
77,120
2014
2013
Beginning balance
72,674
Acquisition
Gain (loss) on valuation
Exchange differences
91,782
1,891
1,002
(21)
585
1,589
\
Ending balance
(20,695)
\
76,133
72,674
16. Borrowings
Details of borrowings as of December 31, 2014 and 2013, are as follows:
(in millions of Korean won)
2014
2013
Current liabilities
\
Short-term borrowings
1,806,481
1,361,491
109,457
271,743
320,000
450,000
(221)
(294)
2,235,717
2,082,940
984,885
723,392
2,080,000
1,750,000
Non-current liabilities
Long-term borrowings
Debentures
Less: Discount on debentures
\
77
(4,750)
(4,565)
3,060,135
2,468,827
5,295,852
4,551,767
Creditors
rate (%)
2014
2013
Financial Cooperative
1.65 3.63
187,218
270,550
and others
Loans in foreign
currency
0.08 - 9.80
71,346
Bankers usance
L+0.50 2.00
79,407
42,442
Secured loans(Note 8)
L+0.50 - 1.80
719,108
429,941
1,057,079
742,933
Foreign subsidiaries
General loans
0.33 9.60
747,246
618,558
Secured loans(Note 8)
1.48 - 1.50
2,156
749,402
618,558
\ 1,806,481
\ 1,361,491
As of December 31, 2014, the Company has bank overdraft facility agreements amounting to
132,000 million and credit facility agreements amounting to 273,000 million with eight banks,
including Woori Bank. Also, the Company has entered into credit agreement using its notes
receivable which are guaranteed, as collateral for up to 150,000 million with three banks,
including Shinhan bank.
Debentures as of December 31, 2014 and 2013, consist of the following:
Annual interest
(in millions of Korean won)
Non-guaranteed and publicly listed
Less: Current portion of debentures
rate (%)
2014
2.43 - 4.58
2,400,000
2013
2,200,000
1,750,000
(320,000)
2,080,000
78
(450,000)
Long-term borrowings as of December 31, 2014 and 2013, consist of the following:
(in millions of Korean won)
Annual interest
rate (%)
Creditors
2014
2013
1.00 - 3.14
32,866
32,866
Hana Bank
Korea Investment & Securities Co., Ltd. and
others
3.00 - 3.95
3,547
39,503
2.97 - 3.11
300,000
300,000
336,413
372,369
(2,971)
(14,387)
333,442
357,982
0.75 - 5.00
33,493
46,346
216,337
67,021
14,069
300,080
357,335
346,014
Libor + 0.80
Libor + 0.70 1.11
SMBC
Foreign subsidiaries
SCB and others
0.33 - 5.00
757,929
622,766
(106,486)
(257,356)
651,443
365,410
984,885
723,392
The annual maturities of long-term debts outstanding as of December 31, 2014, are as follows:
Debentures
Won currency
Foreign currency
(Face value)
loans
loans
Total
January 1, 2016~
December 31, 2016
580,000
305,643
245,864
1,131,507
January 1, 2017~
December 31, 2017
830,000
2,533
94,268
926,801
370,000
300,000
2,533
22,733
42,750
268,561
415,283
591,294
January 1, 2018
December 31, 2018
After January 1, 2019
2,080,000
79
333,442
651,443
3,064,885
Long-term borrowings
2014
US Dollars
Korean Won
Japanese Yen
2013
648,316
2014
359,991
2013
-
333,443
357,983
2,075,250
1,745,435
3,126
4,321
Others
Debentures
984,885
80
1,097
\
723,392
2,075,250
1,745,435
2014
2013
464,192
398,400
(405,223)
(326,675)
(930)
(1,035)
58,039
70,690
The Company and its subsidiaries under defined benefit plans are required to pay retirement
benefits to any employee who has provided one year or more of services as of reporting date, in
accordance with the Group's policies on payment of retirement benefits (in accordance with local
regulations for overseas subsidiaries). Additionally, as of December 31, 2014, the Company and its
subsidiaries are under contracts with Samsung Life Insurance Co., Ltd. and others for operations
management and asset management of their defined benefit pension plans.
Details of defined benefit liabilities in the statements of financial position as of December 31, 2014
and 2013, are determined as follows:
(in millions of Korean won)
2014
\
2013
399,958
318,025
(406,153)
(327,710)
(6,195)
(9,685)
64,234
80,375
58,039
70,690
The amount includes contributions to the National Pension Fund of \ 930 million (2013: \ 1,035
million).
81
2014
Beginning balance
2013
398,400
344,005
87,416
53,176
Interest expense
26,445
13,973
(54,790)
32,355
44,727
(9,116)
20,219
(61,560)
(42,217)
(845)
(13,045)
37,198
(91)
\
Ending balance
1
(12,708)
464,192
(950)
\
398,400
Changes in the fair value of plan assets for the years ended December 31, 2014 and 2013, are as
follows:
(in millions of Korean won)
2014
Beginning balance
2013
327,710
255,967
16,122
11,183
(8,030)
(3,743)
88,381
96,405
Benefits paid
(39,958)
(32,471)
Transfer-out
(2,370)
25,892
Others
(1,594)
\
Ending balance
82
406,153
369
\
327,710
2014
2013
87,416
Interest expense
53,176
26,445
13,973
(16,122)
(11,183)
Severance benefits
4,730
1,721
Other(retirement bonus)
4,810
107,279
57,687
Details of allocation of expenses during the years ended December 31, 2014 and 2013, are as
follows:
(in millions of Korean won)
2014
\
Cost of sales
2013
50,195
26,017
40,502
23,686
6,060
2,484
10,522
\
107,279
5,500
\
57,687
The principal actuarial assumptions used as of the reporting dates, are as follows:
(In Percentage)
2014
2013
Discount rate
0.40% - 4.20%
0.90% - 4.90%
2.80% - 5.24%
4.50% - 5.00%
0.40% - 4.20%
0.90% - 4.90%
Discount rate is measured by reference to corporate bond rated AA- and Japanese corporate bond
with a 10-year maturity. Mortality rate for defined benefit pension plan announced by Korea
Insurance Development Institute is adapted and the retirement rate is measured by reference to the
historical record of retirement.
83
Discount rate
1%
(6)%/7%
1%
7%/(7)%
2014
Amount
Equity instruments
Debentures
Others
7,351
2013
Percentage
(%)
Amount
1.81
Percentage
(%)
15,665
4.78
339,950
83.70
191,317
58.38
58,852
14.49
120,728
36.84
100.00 327,710
100.00
406,153
The estimated amount that the Groups management expects to contribute to plan assets within 12
months after the end of the reporting period is 60,799 million.
Actual income on plan assets for the years ended December 31, 2014 and 2013, is 8,750 million
and 7,440 million, respectively.
84
2014
2013
464,192
406,153
58,039
12,708
(8,030)
398,400
327,710
70,690
(20,219)
(3,743)
Expected contribution to post-employment benefit plans for the year ending December 31, 2015, is
\ 66,252 million.
Expected maturity analysis of undiscounted pension benefits as of December 31, 2014, is as
follows:
Less than 1
year
Between 1
and 2 years
Between 2
and 5 years
Pension benefits
54,047
53,084
85
167,513
Over 5 years
\
286,402
Total
\ 561,046
January 1, 2014
Additional provisions
Used and reversed
Exchange differences
Restoring
167,141
30,865
Other
Total
7,049
205,055
35,349
7,455
159,117
201,921
(36,878)
(4,925)
(7,635)
(49,438)
280
1,155
6,771
8,206
165,892
34,550
165,302
365,744
(176)
(161,106)
(161,282)
Non-current
165,892
34,374
4,196
204,462
The Group recognizes expenses, which are expected to be spent in the future due to repairs, as a
provision based on historical experience.
2
The Group recognizes amounts discounted at present value, which are expected to be spent in the
future due to dismantling and removing the equipment of oil and gas subsidiaries or restoring the
site after, as a provision.
3
The Group recognizes loss amounts, which are expected to be spent in the future due to
contingencies that occurred in the business process, as a provision.
86
2013
January 1, 2013
Additional provisions
Used and reversed
Exchange differences
Restoring
137,711
Other
36,450
Total
265
174,426
53,061
7,057
60,118
(22,803)
(5,250)
(271)
(28,324)
(2)
(1,165)
167,141
30,865
7,049
205,055
Non-current
(828)
(335)
167,141
30,865
7,049
205,055
The Group recognizes expenses, which are expected to be spent in the future due to repairs, as a
provision based on historical experience.
2
The Group recognizes amounts discounted at present value, which are expected to be spent in the
future due to dismantling and removing the equipment of oil and gas subsidiaries or restoring the
site after, as a provision.
3
The Group recognizes loss amounts, which are expected to be spent in the future due to
contingencies that occurred in the business process, as a provision.
87
88
Gain on valuation
\
12,197
716
Loss on valuation
\
(29,381)
(2,894)
Other component
of equity
\
557
854
12,033
As of December 31, 2014, the Company has an electronic credit sales agreement and collateral
loan agreements using the accounts receivable amounting to \ 100,000 million with financial
institutions, including Hana Bank.
On February 14, 2012, the Company entered into a Share Purchase Agreement with JSC
Samruk-Energy to purchase its shares related to the construction of and business investment in
the coal-fired electrical power plant located in Kazakhstan. The Company retains the right to
re-sell the shares purchased from JSC Samruk-Energy, which also retains the right to re-purchase
the sold shares.
As of December 31, 2014, the Company has entered into a charter party with Miraero SG, a ship
owner, and a sub-charter party with Geden Holdings Limited. In addition, the Company guarantees
Badaro SG, a shareholder of Geden Holdings Limited, in the amount of USD 81,507 thousand,
representing four ships with each costing approximately USD 20,377 thousand, in case of
non-fulfillment of the ship purchase contract with a contract date of September 10, 2017, between
Geden Holdings Limited and the ship owner.
The Company has entered into a preservation of preferential loss (expiry: March 31, 2023) for 5%
of fund principal (\ 325,476 million * 5%=\ 16,274 million) in relation to the KIM Parallel Oilfield
Overseas Resources Dev. SPECIAL Asset Fund(1), which invests in Korea Investment Parallel
LLC Holding 39% shares of PLL Holdings LLC.
89
Common stock
1,435,434
2,870,868
Preferred stock
2,152,906
4,305,812
As authorized in its Articles of Incorporation, the Company is able to issue convertible bonds which
can be converted into common shares and preferred shares of the Company and bonds with
warrants which grant the right to purchase new preferred shares to the amount of 800 billion
each. As of December 31, 2014, there are no convertible bonds and bonds with warrants issued
under these terms.
The Company holds its own common shares and preferred shares as treasury stock acquired for
price stabilization of its shares recorded as other reserve. These acquired shares are expected to
be used when the Company should issue the shares if the share options are exercised.
Details of treasury stock as of December 31, 2014 and 2013, are as follows:
2014
(in millions of Korean won,
except number of shares)
Preferred
Common
Preferred
Common
shares
shares
shares
shares
Number of shares
Acquisition cost
2013
449,930
8,990,557
6,092
282,780
90
449,930
9,016,757
6,092
283,604
2014
2013
(288,872) \
Share options
Other capital adjustments
(289,696)
225
(665)
(469)
8,997,953
7,017,232
25,949
87,292
92,424
(129,862)
(70,182)
(43,656)
(129,150)
13,444
554
(122,386)
\
8,539,197
(134,041)
\
6,486,897
2014
Legal reserves1
Discretionary reserves
Unappropriated retained earnings
\
1
2013
102,644
95,052
2,251,260
2,195,313
443,996
339,984
2,797,900
2,630,349
The Korean Commercial Code requires the Group to appropriate, as a legal reserve, an amount
equal to a minimum of 10% of annual cash dividends paid, until the reserve equals 50% of capital
stock. This reserve is not available for the payment of cash dividends, but may be transferred to
capital stock or used to reduce accumulated deficit, if any, with the ratification of the Companys
majority shareholders.
91
2013
561,112
86,548
47,089
47,825
265,696
38,866
181,893
41,674
22,527
135,270
2,033
144,359
1,574,892
92
538,063
91,445
41,026
57,447
240,268
38,050
163,966
38,200
17,502
127,892
6,196
178,093
1,538,148
Other expenses
Loss on valuation of equity method
investments
Foreign exchange losses
Loss on translation of foreign currency
39,549
112,055
319,622
57,286
117,776
38,546
85,001
375,899
175,245
85,435
14,204
1,014
590
85,061
151,258
106,743
61,688
889,652
22,697
332,112
60,883
6,658
387
93
2013
944,365
20,095
437,122
117,809
14,904
55,431
35
9,548
10,779
10,652
3,979
1,848
479
16,839
10,825
274,762
309,747
1,054,679
8,063
1,000
894
15,530
6,310
100,128
108,743
896,535
2014
17,192,502
6,080,742
1,600,674
1,101,736
185,489
135,270
169,493
117,555
166,276
178,745
50,501
814,166
27,793,149
2013
19,400,793
4,533,214
1,389,349
890,595
166,245
127,892
162,981
109,181
128,836
171,275
53,757
865,981
28,000,099
2014
1,235,290
274,687
90,697
1,073,626
266,020
49,703
1,600,674
1,389,349
94
2013
2013
652,364
433,302
16,852
18,451
Dividends income
112,055
85,001
(12,490)
(61,223)
(3,597)
57,436
108,228
81,456
(14,904)
(55,431)
(10,779)
(35)
(10,652)
4,810
6,141
(92)
(304)
(189,701)
6,615
14
Donations
(10,825)
(6,310)
(16,839)
(15,530)
(158,488)
(47,055)
Others
\
95
487,338
481,132
2014
2013
Interest income :
Deposits in bank
17,188
Securities
8,642
251
1,311
15,158
10,725
Overdue interest
1,114
274
4,924
1,352
20,696
21,123
30,419
40,529
64,447
26,376
154,197
110,332
Short-term borrowings
20,042
26,688
Long-term borrowings
21,433
25,421
Debentures
88,290
79,509
Others
23,829
12,441
Capitalized interests
(34,008)
(28,967)
29,853
42,209
32,295
23,163
181,734
180,464
Loans
Others
Interest expense :
27,537
96
70,132
2014
134,102
571,600
(648,537)
57,165
114,322
171,487
2013
102,004
(244,761)
186,091
43,334
138,980
182,314
Income tax expense differs from the theoretical amount that would arise using the weighted
average tax rate applicable to profit before income tax of the Group as follows:
(in millions of Korean won)
2014
97
2013
457,006
448,686
233,712
139,397
(53,726)
(21,708)
(3,114)
(7,375)
27,910
(10,000)
(4,701)
54,321
(4,461)
3,546
171,487
182,314
2014
2013
- Within 12 months
376,065
304,334
92,483
77,028
(3,498,479)
(2,693,160)
(841)
(641)
98
(3,030,772)
(2,312,439)
Beginning
Increase
Ending
Beginning
Increase
Ending
balance
/decrease
balance
balance
/decrease
balance
844,165
302,313
1,146,478
204,288
73,160
277,448
Investment equity
(823,432)
23
(823,409)
(199,271)
(199,265)
Impairment losses
159,571
62,732
222,303
38,616
15,181
53,797
receivables/payables
6,583
(3,089)
3,494
1,593
(748)
845
Long-term receivables
20,575
(4,924)
15,651
4,979
(1,192)
3,787
63,100
(1,160)
61,940
15,270
(281)
14,989
190,246
(37,967)
152,279
46,040
(9,189)
36,851
460,808
317,928
778,736
111,515
76,937
188,452
(9,256,578)
(2,677,572)
(11,934,150)
(2,239,535)
(648,529)
(2,888,064)
17,523
(37)
17,486
4,240
(8)
4,232
(26,605)
(26,605)
(6,438)
(6,438)
(9,265,660)
(2,677,609)
(11,943,269)
(2,241,733)
(648,537)
(2,890,270)
(2,130,218)
(571,600)
(2,701,818)
(182,221)
(146,733)
(328,954)
Foreign currency
Others
(2,312,439)
Total
99
(718,333) (3,030,772)
2013
Temporary differences
Beginning
Increase
Ending
Beginning
Increase
Ending
balance
/decrease
balance
balance
/decrease
balance
765,118
79,047
844,165
185,158
19,130
204,288
Investment equity
(807,802)
(15,630)
(823,432)
(195,488)
(3,783)
(199,271)
Impairment losses
123,792
35,779
159,571
29,958
8,658
38,616
receivables/payables
4,574
2,009
6,583
1,107
486
1,593
Long-term receivables
21,910
(1,335)
20,575
5,302
(323)
4,979
63,100
63,100
15,270
15,270
103,337
86,909
190,246
26,808
19,232
46,040
210,929
249,879
460,808
52,845
58,670
111,515
(10,027,985)
771,407
(9,256,578)
(2,426,215)
186,680
(2,239,535)
19,956
(2,433)
17,523
4,829
(589)
4,240
(26,605)
(26,605)
(6,438)
(6,438)
(10,034,634)
768,974
(9,265,660)
(2,427,824)
186,091
(2,241,733)
(2,374,979)
244,761
(2,130,218)
(106,170)
(76,051)
(182,221)
168,710
(2,312,439)
Foreign currency
(2,481,149)
Total
The Group annually assesses its ability to recover deferred income tax assets, and recognizes
deferred tax assets to the extent that it is almost certain that benefits from such deferred tax assets
will be realized. However, deferred tax assets have not been recognized for temporary differences
arising from investments in subsidiaries, associates and joint ventures, as it is not probable that
such differences will reverse in the foreseeable future due to disposal of equity shares or dividends.
In 2014, deferred tax liabilities of 27,910 million (2013: 54,321 million) have been recognized
for temporary differences arising from undistributed profits of subsidiaries, associates and joint
ventures, considering the probability that such differences will subsequently reverse due to
dividends.
100
Number of shares
Beginning balance
156,217,764
Treasury stock
(8,990,557)
365
57,019,483,860
(*)
(3,284,216,905)
53,735,266,955
(*) Weighted number of treasury stock was deducted when calculating weighted average number of
common shares.
Weighted average number of common shares: 53,735,266,955 / 365 = 147,219,909
Basic earnings per ordinary share for the years ended December 31, 2014 and 2013, is as follows:
2014
\
270,860 million
2013
\
242,444 million
(2,309) million
(2,309) million
268,551 million
240,135 million
147,219,909 shares
\
1,824
147,157,182 shares
1,632
101
Diluted earnings per ordinary share for the years ended December 31, 2014 and 2013, is as follows:
2014
Adjusted profit attributable to common shares ( I ) \
268,551 million
Adjusted weighted-average number of common
shares outstanding ( II )
147,219,909 shares
Diluted earnings per share ( I )/( II )
\
1,824
102
2013
240,135 million
147,177,205 shares
1,632
Sales
2014
Purchases
2013
2014
Receivables
2013
2014
Payables
2013
2014
2013
Associates
Samsung General Chemicals
Co., Ltd.
\ 9,190
\ 10,399
Samsung Total
Petrochemicals Co., Ltd.1
68,017
167,665
795,950 1,045,040
15,228
31,990
29,894
112,555
39
3,526
138,706
605,223
321
36,887
35,363
1,475
3,365
144
8,895
3,134
3,565
263
526
1,398
Joint venture
Korea LNG Limited
1
Unbilled accounts receivable are excluded from the transactions with associates and related
receivables (Note 31).
103
Sales
2014
Purchases
2013
2014
Receivables
2013
2014
Payables
2013
2014
2013
Associates
Samsung General
Chemicals Co., Ltd.
6,729 \ 181,862
6,841
Samsung Total
Petrochemicals Co., Ltd.
13
11,624
10,605
28,864
514
532
26,760
16,103
1,641
19,291
162
13,296
17
195
32
136
2,054
29,712
Chongqing Shanxia
Technology Textile Co.,
Ltd.
Others
Joint ventures
South Kent Wind LP
2,672
8,460
335
42,350
10,021
1,457
2,828
14,655
Others
21,387
457
17,129
11,657
Major fund transactions with related parties for the years ended December 31, 2014 and 2013, are
as follows:
(in millions of Korean won)
2014
Loans
2013
Repayments
Loans
Repayments
Associates
KST Electric Power Company,
SAPI de CV
29,711
390
5,988
5,679
Joint venture
LJG Green Source Energy Alpha S.R.L.
104
Guarantor
Guaranteed period
MBB
Actual
Guaranteed
borrowings
amount
Associates
Waris Gigih Engineering &
Technology Sdn. Bhd.
Terminal KMS de GNL, S. de R.L.
de C.V.
Sino-Singapore Tianjin Eco City
Shengxing Development Co., Ltd.
KST Electric Power Company,
SAPI de C.V.
Santander and
593
4,288
September 1, 2031
93,414
93,414
9,651
9,651
12,151
12,151
81,340
81,340
others
China Construction
Bank
Joint ventures
Kelar S.A.
Others
3,115
200,264
3,115
203,959
In addition to the above, as of December 31, 2014, the Company recognized revenues using the
percentage-of-completion method in excess of billed amounts on uncompleted construction
contracts with a related party amounting to 51,632 million.
For the year ended December 31, 2014, the Company recognized expenses for short-term benefits
amounting to 4,605 million (2013: 3,688 million) and retirement benefits amounting to 1,250
million (2013: 2,188 million) as key management compensation. Key management includes
executive officers who have significant authorities and responsibilities with the respect to planning,
operating and controlling of the Groups business activities.
Also, the Company introduced long-term incentive plans for its executives based on a three-year
management performance criteria and has made a provision for the cumulative estimated incentive
cost for the past periods. For the years ended December 31, 2014, and 2013, the Company
recognized expenses amounting to 3,942 million and 3,035 million, respectively.
105
2014
2013
\ 285,519,448,134
\ 266,371,572,855
171,486,932,230
182,314,072,819
Interest expense
119,585,609,140
115,091,314,042
189,927,112,239
182,123,705,140
Retirement benefits
97,738,695,713
55,966,602,210
2,032,984,046
6,195,790,444
Guarantee commission
154,647,010,163
63,100,000,000
274,761,996,999
100,128,255,513
24,442,239,319
71,277,204,213
35,349,096,870
53,061,275,685
93,178,032,578
140,972,472,080
9,547,884,658
3,979,289,803
14,903,560,773
55,430,824,845
1,848,327,207
8,063,027,599
10,778,912,096
479,358,941
893,640,408
35,144,369
10,652,274,888
999,718,871
investments
47,906,588,998
62,097,186,974
Others expenses
6,372,197,722
6,961,261,747
1,244,242,771,965
1,130,086,829,377
Interest income
59,330,177,733
43,426,344,561
Dividend income
112,055,125,073
85,000,501,023
121,733,756,128
201,621,174,562
41,188,668,965
20,168,102,611
85,061,370,182
106,742,660,884
117,776,367,444
85,435,489,700
Deduction
106
6,657,925,605
14,204,263,548
386,786,342
589,821,445
1,013,696,163
61,965,119,616
118,234,288,276
37,344,367,429
2,803,921,720
(643,499,664,517)
(679,240,264,493)
(362,718,649,462)
(249,840,431,563)
(181,470,674,432)
(39,384,277,925)
Decrease in inventories
435,263,708,152
282,018,909,903
155,140,666,579
(233,359,703,579)
(19,082,190,520)
214,881,921,534
(37,098,694,650)
(22,803,200,438)
(194,483,821)
(248,859,078)
12,878,627,894
(12,738,295,742)
(61,560,382,612)
(42,217,396,769)
(48,422,611,458)
(63,932,924,987)
1,525,238,744
(13,414,024,468)
51,791,235,019
(38,852,485,863)
2,150,395,469
13,444,525,278
(51,797,815,098)
(206,446,243,697)
\ 834,464,740,484
\ 510,771,894,042
107
Construction
Trading
\ 14,922,395
\ 15,307,115
Inter-segment sales
(48,887)
Common
\ 30,229,510
(1,735,110)
(1,783,997)
14,873,508
13,572,005
28,445,513
Operating profit
569,281
83,084
652,365
231,849
255,489
487,338
\ 10,582,478
\ 5,349,725
\ 13,573,631
\ 29,505,834
External sales
Total assets
Total
Construction
Trading
\ 13,486,438
\ 18,103,382
Inter-segment sales
(45,155)
Common
\ 31,589,820
(3,111,264)
(3,156,419)
13,441,283
14,992,118
28,433,401
Operating profit
347,557
85,745
433,302
280,407
200,725
481,132
\ 9,211,999
\ 5,337,473
\ 10,916,438
\ 25,465,910
External sales
Total assets
108
Total
Total revenue
Intercompany revenue
Domestic
Asia
\ 19,297,194
\ 8,324,815
(1,192,956)
(348,474)
\ 18,104,238
\ 7,976,341
Europe
The Americas
Total
834,837
\ 1,772,664
\ 30,229,510
(101,608)
(140,959)
(1,783,997)
733,229
\ 1,631,705
\ 28,445,513
2013
(in millions of Korean won)
Total revenue
Intercompany revenue
Domestic
Asia
\ 19,159,740
\ 10,033,263
(2,102,088)
(763,291)
\ 17,057,652
\ 9,269,972
Europe
The Americas
Total
835,030
\ 1,561,787
\ 31,589,820
(77,403)
(213,637)
(3,156,419)
757,627
\ 1,348,150
\ 28,433,401
109
Financial assets
Financial liabilities
USD
1,358,390
EUR
1,237,870
JPY
167,444
104,918
25,529
Others
25,118
12,460
3,741
2013
(in millions of Korean won)
Financial assets
Financial liabilities
USD
1,584,511
EUR
1,469,990
132,906
72,379
110
JPY
13,507
11,838
Others
47,489
11,969
2014
Appreciation
Financial assets
Financial liabilities
Net effect
Depreciation
(78,191)
68,582
(9,609)
Financial liabilities
Net effect
78,191
(68,582)
9,609
2013
Appreciation
Financial assets
(88,921)
Depreciation
\
78,309
\
(10,612)
88,921
(78,309)
10,612
111
2014
Financial assets
2013
Financial liabilities
981,286
569,158
981,286
569,158
As of December 31, 2014 and 2013, under the assumption above, if interest rates fluctuate by 1%
without other variables changing, the effects on income and expenses related to borrowings and
financial deposits with variable interest rates are as follows:
2014
(in millions of Korean won)
2013
(9,813)
(9,813)
112
9,813
(5,692)
9,813
(5,692)
5,692
5,692
2013
4,501,223
4,179,673
~ 3 years
120,225
123,498
8,372
8,600
17,529
18,006
133,300
136,928
Impaired receivables
267,020
249,619
(57,293)
(51,155)
113
4,990,376
4,665,169
Book value
2,900,823
Borrowings
Debentures
terms of
1 year
1 year
2 years
More than 3
contract
or less
~ 2 years
~ 3 years
years
545,333
2,988,221 1,946,931
82,133
413,824
2,395,029
2,591,696
397,249
643,784
861,755
688,908
31,580
31,759
27,616
2,640
650
853
87,563
2,820,430
1,158,060
400,700
568,500
693,170
Trade payables
2,043,500
2,043,500
2,043,500
Other payables
986,547
986,547
912,014
14,907
22,360
37,267
Derivative liability
Financial guarantee
2
liability
8,445,042
1
1,535,398
The cash flow of derivative liability is estimated based on the net amount for payment.
The cash flow presented is the principal amount of the borrowings for which the Group provides
the financial guarantee.
114
1,834,022
2013
Cash flow schedule until the expiration date
Cash flows by
(in millions of
Korean won)
Book value
terms of
1 year
1 year
2 years
More than 3
contract
or less
~ 2 years
~ 3 years
years
107,448
399,231
524,538
380,025
625,909
875,889
29,286
29,034
252
98,020
3,086,976
1,171,045
736,016
336,177
843,738
Trade payables
1,988,191
1,988,191
1,988,191
Other payables
1,045,418
1,045,418
1,002,698
9,517
12,590
20,613
7,712,381
10,968,259
6,367,188
1,233,258
1,373,907
1,993,906
Borrowings
Debentures
Derivative liability
2,356,625
2,412,027
1,651,682
2,195,141
2,406,361
28,986
Financial guarantee
2
253,666
liability
The cash flow of derivative liability is estimated based on the net amount for payment.
The cash flow presented is the principal amount of the borrowings for which the Group provides
the financial guarantee.
34.2 Capital Risk Management
The objective of capital management is to maintain sound capital structure. The Groups capital
management considers the Groups debt ratio, computed by dividing total liabilities by total equity
disclosed in the consolidated financial statements.
As of December 31, 2014 and 2013, debt-to-equity ratios are as follows:
(in millions of Korean won, except for ratio)
2014
Liabilities (A)
Equity (B)
Debt-to-equity ratio (A/B)
115
2013
15,833,398
14,046,356
13,672,437
11,419,553
115.81%
123.00%
Level 1: quoted prices (unadjusted) 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.
Level 3: inputs for the asset or liability that are not based on observable market data (that is,
unobservable inputs).
116
2014
Level 1
Level 2
Level 3
Total
12,553,374
Debentures
406,760
12,960,134
79,630
79,630
35,368
35,368
35,215
35,215
13,110,347
12,553,374
150,213
406,760
25,492
25,492
117
13,709
39,201
13,709
39,201
2013
Level 1
Level 2
Level 3
Total
1,310,386
10,337,930
9,027,544
Debentures
Derivative instruments for risk
hedge:
84,898
84,898
11,035
11,035
20,049
20,049
9,027,544
115,982
1,310,386
10,453,912
22,331
22,331
6,653
28,984
6,653
Level 1: quoted prices (unadjusted) 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.
Level 3: inputs for the asset or liability that are not based on observable market data (that is,
unobservable inputs)
During the year ended December 31, 2014, there has been no significant change in the business or
economic circumstances that affect the fair value of the entity's financial assets and financial
liabilities.
118
28,984
Fair value
Level
Inputs
80,592
38,374
Cooperative contribution
Shipping-investment
industry equities
and others
Growth rate, discount rate
and others
Growth rate, discount rate
3,525
and others
Growth rate, discount rate
SOC equities
103,174
Others
181,095
and others
Growth rate, discount rate
and others
Counterparty credit risk
Investment bonds
79,630
70,583
Market approach
39,201
Market approach
and others
Derivatives (assets)
Currency forwards and
others
Derivatives (liabilities)
Currency forwards and
others
119
2014
Adverse changes
Favorable changes
Profit or loss
Available-for-sale
financial assets1
Capital
-
71,698
Profit or loss
Capital
-
(51,306)
For equity securities, changes in their fair value are calculated by increasing or decreasing the
discount rate, which are significant unobservable inputs. Beneficiary certificates are excluded from
sensitivity analysis, as sensitivity computation of parameters is impracticable.
120
Owner
Yoon Daeil
Subsidiary
Amount
\
Consideration
280,000
6,500
5,745
Inventories
285
Investment assets
161
608,500
(344,515)
276,676
Non-controlling interest
(55,335)
\
Goodwill
58,659
Had Seoul Lakeside Co., Ltd. been consolidated on January 1, 2014, the consolidated statement of
comprehensive income for the year ended December 31, 2014, would have shown revenue and
profit of \ 34,867 million and \ 13,259 million, respectively. Revenue and profit of \ 25,619 million
and \ 7,113 million, respectively, are generated from the said business segment after
consolidation.
121
Location of headquarters
Owner
Kim Gwanjung
Subsidiary
Amount
\
Consideration
6,900
8,017
61,604
4,447
4,504
9,343
(81,365)
6,550
\
Goodwill
122
350
Owner
Subsidiary
Amount
\
Consideration
13,049
26
3,326
382
Intangible assets
897
(2,462)
2,169
\
Goodwill
123
10,880
124