SlideShare una empresa de Scribd logo
1 de 36
Descargar para leer sin conexión
Hyundai Commercial, Inc. and
Subsidiaries
Interim Consolidated Financial Statements
June 30, 2012 and 2011
Hyundai Commercial, Inc. and Subsidiaries
Index
June 30, 2012 and 2011




Report on Review of Interim Financial Statements ..........................................................................1-2


Interim Consolidated Financial Statements

Interim Consolidated Statements of Financial Position .........................................................................3-5


Interim Consolidated Statements of Comprehensive Income................................................................6-7


Interim Consolidated Statements of Changes in Equity ....................................................................... 8-9


Interim Consolidated Statements of Cash Flows ....................................................................................10


Notes to the Interim Consolidated Financial Statements...................................................................11-34
Report on Review of Interim Financial Statements



To the Shareholders and Board of Directors of
Hyundai Commercial, Inc.

Reviewed Financial Statements
We have reviewed the accompanying interim consolidated financial statements of Hyundai
Commercial, Inc. (the Company) and its subsidiaries. These financial statements consist of
consolidated statement of financial position of the Company and its subsidiaries as of June 30,
2012, and the related consolidated statements of comprehensive income for the three-month
and the six-month periods ended June 30, 2012 and 2011, and statements of changes in
equity and cash flows for the six-month periods ended June 30, 2012 and 2011, and a
summary of significant accounting policies and other explanatory notes, expressed in Korean
won.

Management's Responsibility for the Financial Statements
Management is responsible for the preparation and fair presentation of these consolidated
financial statements in accordance with the International Financial Reporting Standards as
adopted by the Republic of Korea (Korean IFRS) 1034, Interim Financial Reporting, and for
such internal control as management determines is necessary to enable the preparation of
consolidated financial statements that are free from material misstatement, whether due to
fraud or error.


Auditor's Responsibility
Our responsibility is to issue a report on these interim consolidated financial statements based
on our reviews.

We conducted our reviews in accordance with the quarterly and semi-annual review
standards established by the Securities and Futures Commission of the Republic of Korea. A
review of interim financial information consists of making inquiries, primarily of persons
responsible for financial and accounting matters, and applying analytical and other review
procedures. A review is substantially less in scope than an audit conducted in accordance with
auditing standards generally accepted in the Republic of Korea and consequently does not
enable us to obtain assurance that we would become aware of all significant matters that
might be identified in an audit. Accordingly, we do not express an audit opinion.




                                                1
Conclusion
Based on our reviews, nothing has come to our attention that causes us to believe the
accompanying interim consolidated financial statements do not present fairly, in all material
respects, in accordance with the Korean IFRS 1034, Interim Financial Reporting.


Emphasis of matter
We audited the consolidated statement of financial position as of December 31, 2011, and the
related statements of comprehensive income, changes in equity and cash flows for the year
ended December 31, 2011, in accordance with auditing standards generally accepted in the
Republic of Korea and expressed an unqualified opinion on those statements dated March 14,
2012. The statement of financial position as of December 31, 2011, presented herein for
comparative purposes, is consistent, in all material respects, with the above audited statement
of financial position as of December 31, 2011.

Review standards and their application in practice vary among countries. The procedures and
practices used in the Republic of Korea to review such consolidated financial statements may
differ from those generally accepted and applied in other countries. Accordingly, this report is
for use by those who are informed about Korean review standards and their application in
practice.




Seoul, Korea
August 24, 2012




 This report is effective as of August 24, 2012, the review report date. Certain subsequent
 events or circumstances, which may occur between the review report date and the time of
 reading this report, could have a material impact on the accompanying interim consolidated
 financial statements and notes thereto. Accordingly, the readers of the review report should
 understand that there is a possibility that the above review report may have to be revised to
 reflect the impact of such subsequent events or circumstances, if any.




                                               2
Hyundai Commercial, Inc. and Subsidiaries
Interim Consolidated Statements of Financial Position
June 30, 2012 and December 31, 2011

(In Korean won)
                                                           June 30,            December 31,
                                            Note
                                                             2012                  2011
 Assets
 Cash and deposits
   Cash and cash equivalents                  20         315,239,545,258      276,009,118,714
   Deposits                                                     9,000,000             9,000,000
                                                          315,248,545,258       276,018,118,714
 Securities                                   3
   Available-for-sale securities                           21,920,499,370        26,848,232,720
   Equity method investments                              246,350,869,471       147,539,965,125
                                                          268,271,368,841       174,388,197,845

 Loans receivable                           4,5,6,7
   Factoring                                                 1,271,408,014           575,109,250
     Allowance for doubtful accounts                            (7,083,261)           (3,163,206)
   Loans                                                2,672,303,580,491     2,408,864,450,819
     Allowance for doubtful accounts                      (17,708,928,242)      (18,165,997,032)
                                                        2,655,858,977,002     2,391,270,399,831

 Installment financial assets               4,5,6,7
   Auto installment financing receivables                 372,135,913,837       402,435,731,643
      Allowance for doubtful accounts                      (2,309,106,954)       (2,700,210,858)
   Durable goods installment financing
     receivables                                           44,939,504,217        68,855,356,831
      Allowance for doubtful accounts                       (309,315,277)         (475,143,590)
                                                          414,456,995,823       468,115,734,026

 Lease receivables                          4,5,8         106,162,624,869        84,053,398,124

 Property and equipment                       9
   Vehicles                                                    98,408,505           114,731,133
   Fixtures and furniture                                   2,590,889,826         2,382,936,140
   Others                                                     410,999,664           410,999,664
                                                            3,100,297,995         2,908,666,937




                                                    3
Hyundai Commercial, Inc. and Subsidiaries
Interim Consolidated Statements of Financial Position
June 30, 2012 and December 31, 2011

(In Korean won)
                                                        June 30,              December 31,
                                       Note               2012                    2011
 Other assets
  Intangible assets                    10         ₩     2,819,843,423     ₩      3,072,304,012
  Non-trade receivables                                23,060,211,622           29,912,441,707
     Allowance for doubtful accounts                    (145,645,787)            (218,049,341)
  Accrued revenues                                     16,249,408,321           18,075,550,289
     Allowance for doubtful accounts                    (104,009,229)            (112,338,978)
  Advance payments                                        380,625,765              635,365,367
  Prepaid expenses                                      2,947,184,936            3,383,242,667
  Leasehold deposits                                   10,727,825,934            9,963,176,364
  Derivative assets                    15               1,393,026,517            1,369,008,885
  Others                                                3,885,995,860            3,885,995,860
                                                       61,214,467,362           69,966,696,832
            Total assets                          ₩3,824,313,277,150      ₩3,466,721,212,309


 Liabilities and Equity
 Borrowings
   Borrowings                          11         ₩ 709,591,561,777       ₩ 725,523,723,026
   Debentures                          12             2,312,721,130,449       1,937,737,884,950
   Securitized debts                   13               359,510,372,728         359,361,741,945
                                                      3,381,823,064,954       3,022,623,349,921
 Other liabilities
   Non-trade payables                                    12,624,174,322           7,907,799,257
   Accrued expenses                                      22,006,482,015          26,857,795,596
   Unearned revenue                                       5,167,253,902           4,869,902,233
   Advances                                                 106,262,869             231,248,416
   Withholdings                                           4,840,082,697           3,073,415,790
   Accrued income taxes                                   7,361,014,012          14,047,411,098
   Defined benefit liability           14                 3,251,151,561           2,232,465,895
   Leasehold deposits received                           24,363,550,971          16,493,405,207
   Deferred income tax liabilities                       18,128,090,752          16,336,206,889
   Derivative liabilities              15                 2,343,820,146           2,691,394,681
                                                        100,191,883,247          94,741,045,062
              Total liabilities                       3,482,014,948,201       3,117,364,394,983




                                              4
Hyundai Commercial, Inc. and Subsidiaries
Interim Consolidated Statements of Financial Position
June 30, 2012 and December 31, 2011

(In Korean won)
                                                             June 30,             December 31,
                                            Notes
                                                               2012                   2011
 Equity
  Common stock                              1,16           100,000,000,000         100,000,000,000
  Preferred stock                                           25,000,000,000          25,000,000,000
                                                           125,000,000,000         125,000,000,000
  Capital surplus                            16
   Paid-in capital in excess of par value                   74,608,059,537          74,608,059,537

  Accumulated other comprehensive
                                             19
   income and expenses
    Loss on valuation of derivatives                          (615,226,534)         (1,082,947,513)
    Gain on valuation of available-for-
                                                             1,942,933,776            6,047,837,848
      sale securities
    Accumulated comprehensive income
                                                                67,899,945          (1,702,584,378)
      of equity method investee
                                                             1,395,607,187           3,262,305,957
  Retained earnings                          16            141,274,842,225         146,466,631,832
  Non-controlling interests                                     19,820,000              19,820,000
            Total equity                                   342,298,328,949         349,356,817,326
             Total liabilities and equity               ₩3,824,313,277,150     ₩3,466,721,212,309




   The accompanying notes are an integral part of these interim consolidated financial statements.

                                                    5
Hyundai Commercial, Inc. and Subsidiaries
          Interim Consolidated Statements of Comprehensive Income
          Three-Month and Six-Month Periods ended June 30, 2012 and 2011

(In Korean won)                                             2012                                     2011
                                   Notes       Three                   Six              Three                   Six
                                              Months                  Months           Months                  Months
Operating revenue
 Interest income                           ₩2,800,734,685          ₩5,572,386,120   ₩1,279,969,441      ₩ 2,387,169,557
 Income on loans                           68,177,970,017      133,313,505,392      59,945,849,276          113,805,600,081
 Income on installment financial
                                           10,977,195,309          23,040,822,533   15,401,001,549          31,475,076,372
    receivables
 Income on leases                           1,896,785,538           3,574,663,299    1,092,108,442            2,335,488,860
 Gain on disposal of loans                    966,463,198           1,729,577,040      653,969,795            1,117,030,921
 Gain on foreign exchange
                                                        -                       -    3,348,000,000            5,534,000,000
    translations
 Dividend income                                        -          250,000,000                   -          300,000,000
 Other operating income                     1,053,204,157          628,670,379       1,241,670,031          754,483,806
        Total operating revenue            85,872,352,904      168,109,624,763      82,962,568,534      157,708,849,597

Operating expenses
 Interest expenses                         41,035,492,920          80,550,883,516   36,938,859,569          70,920,446,952
 Bad debts expense                  5       3,889,005,153           8,697,812,014    5,817,998,892          10,960,116,735
 Loss on disposal of loans                    464,015,511           1,079,502,006      148,596,245             286,474,469
 Loss on foreign currency
                                              880,000,000              27,500,000      825,500,346                   1,962
    transactions
 General and administrative
                                    17     15,581,238,326          29,866,953,086   13,278,632,714          27,065,419,592
    expenses
 Other operating expenses                   1,180,964,459           1,854,810,141    1,123,744,947            1,549,202,834
        Total operating
                                           63,030,716,369      122,350,414,743      61,481,332,713          116,315,662,544
         expenses

       Operating income                    22,841,636,535          45,759,210,020   21,481,235,821          41,393,187,053




                                                               6
Hyundai Commercial, Inc. and Subsidiaries
           Interim Consolidated Statements of Comprehensive Income
           Three-Month and Six-Month Periods ended June 30, 2012 and 2011

(In Korean won)                                           2012                                       2011
                                 Notes
                                               Three                   Six                Three                 Six
                                              Months                  Months              Months               Months
Non-operating income
 Gain on equity method
                                   3                       -         5,856,423,741       4,557,764,212        8,660,056,384
   valuation

Non-operating expenses
 Loss on equity method
                                   3        12,975,036,702           7,982,403,935                    -                    -
   valuation
 Other non-operating
                                                           -         8,582,824,000                    -                    -
   expenses
                                            12,975,036,702        16,565,227,935                      -                    -

     Income before income
                                             9,866,599,833        35,050,405,826        26,039,000,033       50,053,243,437
      taxes

Income tax expense                18         5,714,613,323        10,391,091,084         6,365,741,803       12,974,837,754

     Net income                           ₩ 4,151,986,510      ₩24,659,314,742         ₩19,673,258,230      ₩37,078,405,683

Net income attributable to:
        Owners of the parent                 4,151,986,510        24,659,314,742        19,673,258,230       37,078,405,683
        Non-controlling
                                                           -                     -                    -                    -
        interests
                                             4,151,986,510        24,659,314,742        19,673,258,230       37,078,405,683

Other comprehensive
                                  19
 income, net of income taxes
    Gain on valuation of
                                              (244,727,857)           467,720,979         (102,132,583)         769,921,914
      derivatives
    Gain(Loss) on valuation of
      available-for-sale                    (2,737,291,529)       (4,104,904,072)       (1,230,487,830)       3,836,630,666
      financial securities
    Other comprehensive
      income of equity                      (6,691,593,080)          1,770,484,323        (305,379,086)        (324,181,793)
      method investee
                                            (9,673,612,466)       (1,866,698,770)       (1,637,999,499)       4,282,370,787


Total comprehensive income                ₩(5,521,625,956)       ₩22,792,615,972       ₩18,035,258,731      ₩41,360,776,470

Total comprehensive income
  attributable to:
         Owners of the parent               (5,521,625,956)       22,792,615,972        18,035,258,731       41,360,776,470
         Non-controlling
                                                           -                       -                  -                    -
         interests
                                            (5,521,625,956)       22,792,615,972        18,035,258,731       41,360,776,470



                  The accompanying notes are an integral part of these interim consolidated financial statements.


                                                                 7
Hyundai Commercial, Inc. and Subsidiaries
               Interim Consolidated Statements of Changes in Equity
               Six-Month Periods ended June 30, 2012 and 2011

                                                                                Accumulated
(In Korean won)                                                                      other                                    Total attributable to       Non-
                                                                                comprehensive
                                                                  Capital         income and             Retained                owners of the         controlling
                                          Capital stock           surplus          expenses              earnings                    parent             interests          Total equity
Balances as of January 1, 2011           100,000,000,000                  -     (862,281,456)        81,470,127,594        180,607,846,138         9,910,000       180,617,756,138
Total comprehensive income
Net income                                                -                 -                     -      37,078,405,683           37,078,405,683                     -      37,078,405,683
Other comprehensive income
   Gain on valuation of derivatives                       -                 -      769,921,914                            -          769,921,914                     -         769,921,914
   Gain on valuation of available-for-
                                                          -                 -     3,836,630,666                           -        3,836,630,666                     -       3,836,630,666
     sale securities
   Other comprehensive income of
                                                          -                 -     (324,181,793)                           -        (324,181,793)                     -       (324,181,793)
     equity method investee
Total comprehensive income                                -                 -     4,282,370,787          37,078,405,683           41,360,776,470                     -      41,360,776,470
Transactions with owners
Establishment of special purpose
                                                          -                 -                     -                       -                        -       9,910,000             9,910,000
  entity
Dividends                                                 -                 -                     -    (10,000,000,000)          (10,000,000,000)                    -    (10,000,000,000)
Total transactions with owners                            -                 -                     -    (10,000,000,000)          (10,000,000,000)          9,910,000        (9,990,090,000)
Balances as of June 30, 2011             100,000,000,000                  -    3,420,089,331        108,548,533,277        211,968,622,608         19,820,000       211,988,442,608




                                                                                           8
Hyundai Commercial, Inc. and Subsidiaries
               Interim Consolidated Statements of Changes in Equity
               Six-Month Periods ended June 30, 2012 and 2011

                                                                                  Accumulated
(In Korean won)                                                                        other                                Total attributable      Non-
                                                                                  comprehensive
                                                                                    income and              Retained        to owners of the     controlling
                                          Capital stock        Capital surplus       expenses               earnings             parent           interests          Total equity
Balances as of January 1, 2012           125,000,000,000      74,608,059,537      3,262,305,957       146,466,631,832   349,336,997,326      19,820,000      349,356,817,326
Total comprehensive income
Net income                                                -                  -                  -         24,659,314,742     24,659,314,742                    -     24,659,314,742
Other comprehensive income
   Gain on valuation of derivatives                       -                  -        467,720,979                      -        467,720,979                    -       467,720,979
   Loss on valuation of available-for-
                                                          -                  -    (4,104,904,072)                      -     (4,104,904,072)                   -    (4,104,904,072)
     sale securities
   Other comprehensive income of
                                                          -                  -      1,770,484,323            148,895,651      1,919,379,974                    -      1,919,379,974
     equity method investee
Total comprehensive income                                -                  -    (1,866,698,770)         24,808,210,393     22,941,511,623                    -     22,941,511,623
Transactions with owners
Dividends                                                 -                  -                  -        (30,000,000,000)   (30,000,000,000)                   -    (30,000,000,000)
Total transactions with owners                            -                  -                      -    (30,000,000,000)   (30,000,000,000)                   -    (30,000,000,000)
Balances as of June 30, 2012             125,000,000,000      74,608,059,537      1,395,607,187      141,274,842,225    342,278,508,949      19,820,000      342,298,328,949




                                             The accompanying notes are an integral part of these interim consolidated financial statements.


                                                                                          9
Hyundai Commercial, Inc. and Subsidiaries
  Interim Consolidated Statements of Cash Flows
  Six-Month Periods ended June 30, 2012 and 2011

  (In Korean won)
                                                 Note          June 30, 2012               June 30, 2011
Cash flows from operating activities
Cash generated from operations                    20          (101,510,726,025)         (275,138,668,439)
Interest received                                                  4,842,900,556              2,537,128,759
Interest paid                                                   (77,670,773,925)           (68,918,870,047)
Dividends received                                                   250,000,000                300,000,000
Income taxes paid                                                (14,172,117,385)          (10,358,293,801)
Net cash used in operations                                    (188,260,716,779)          (351,578,703,528)

Cash flows from investing activities
Acquisition of equity method investment                          (98,969,780,000)                          -
Disposal of vehicles                                                   63,107,858                 27,020,000
Acquisition of vehicles                                              (76,172,300)               (79,715,188)
Acquisition of fixtures and furniture                               (766,713,486)              (416,747,741)
Acquisition of intangible assets                                    (279,514,400)               (85,415,316)
Recover in leasehold deposits                                           5,000,000                          -
Increase in leasehold deposits                                      (908,722,500)            (2,161,847,000)
Net cash used in investing activities                           (100,932,794,828)            (2,716,705,245)

Cash flows from financing activities
Proceeds from borrowings                                          345,790,000,000            525,939,158,071
Repayments of borrowings                                        (361,722,161,249)          (483,278,171,079)
Issuance of debentures                                            619,356,099,400            440,865,039,400
Repayments of debentures                                        (245,000,000,000)          (233,740,000,000)
Issuance of securitized debts                                                   -            199,456,325,600
Repayments of securitized debts                                                 -           (20,000,000,000)
Cash inflows of transactions with subsidiaries                                  -                  9,910,000
Payments of dividends                                            (30,000,000,000)           (10,000,000,000)
Net cash provided by financing activities                         328,423,938,151            419,252,261,992

Net increase in cash and cash equivalents                         39,230,426,544             64,956,853,219

Cash and cash equivalents
    Beginning of period                                          276,009,118,714             99,938,403,013
     End of period                                              315,239,545,258          164,895,256,232




      The accompanying notes are an integral part of these interim consolidated financial statements.




                                                   10
Hyundai Commercial, Inc. and Subsidiaries
Notes to the Interim Consolidated Financial Statements
June 30, 2012 and 2011, and December 31, 2011


1. General Information


  Hyundai Commercial, Inc. (the Company) was established on March 27, 2007, by taking over all
  the assets, liabilities, rights and obligations related with the loans of the industrial product division
  of Hyundai Capital Services, Inc. and its installment financing and lease financing division. It is
  engaged in installment financing, and leasing of facilities. The Company’s operations are
  headquartered in Yeouido, Seoul. Its shareholders are as follows:


                               Shareholders                       Ownership
                               Hyundai Motor Company                 50.00%
                               Myung-yi Chung                        33.33%
                               Tae-young Chung                       16.67%
                               Total                                 100.00%


  The consolidated financial statements have been prepared and presented which included the
  accounts of Hyundai Commercial, Inc., as the parent company according to the Korean IFRS
  1027, and Commercial Auto First trust and SPC and another subsidiary(collectively the “Group”),
  while Hyundai Card Co., Ltd. and Hyundai Life Insurance Co., Ltd. are accounted for under the
  equity method.


  Subsidiaries as of June 30, 2012 and December 31, 2011, are as follows. The Company has the
  substantial power over the subsidiaries established as special purpose entities for asset
  securitization even though its ownership interests over the subsidiaries do not exceed 50%.


                                June 30, 2012                             December 31, 2011
     Special     Commercial Auto First Trust and SPC            Commercial Auto First Trust and SPC
     Purpose
                Commercial Auto Second Trust and SPC           Commercial Auto Second Trust and SPC
     Entities


2. Summary of Significant Accounting Policies


    2.1 Basis of Preparation

    The Group’s interim consolidated financial statements for the six-month period ended June 30,
    2012, have been prepared in accordance Korean IFRS 1034, ‘Interim Financial Reporting’. These
    interim consolidated financial statements have been prepared in accordance with the Korean
    IFRS standards and interpretations issued and effective or issued and early adopted as of June
    30, 2012.


    New standards, amendments and interpretations issued but not effective for the financial year
    beginning January 1, 2012, and not early adopted by the Group are as follows:




                                                    11
Hyundai Commercial, Inc. and Subsidiaries
Notes to the Interim Consolidated Financial Statements
June 30, 2012 and 2011, and December 31, 2011

   -   Amendments to Korean-IFRS 1019, Employee Benefits


   According to the amendments to Korean-IFRS 1019, Employee Benefits, the corridor method is
   no longer permitted. Therefore, actuarial gains and losses on the defined benefit obligation are
   recognized immediately under other comprehensive income. The amendment requires to
   recognize immediately all past service costs. And the amendment replaces the interest cost on
   the defined benefit obligation, and the expected return on plan assets with a net interest cost
   based on the net defined benefit asset or liability and the discount rate measured at the
   beginning of the year. This amendment will be effective for the Group as of January 1, 2013. The
   Group is assessing the impact of application of the amended Korean-IFRS 1019 on its
   consolidated financial statements.


   -   Enactment of Korean-IFRS 1113, Fair value measurement


   Korean-IFRS 1113, Fair value measurement, aims to improve consistency and reduce complexity
   by providing a precise definition of fair value and a single source of fair value measurement and
   disclosure requirements for use across Korean-IFRS. Korean-IFRS 1101 does not extend the use
   of fair value accounting but provides guidance on how it should be applied where its use is
   already required or permitted by other standards within Korean-IFRS. This amendment will be
   effective for the Group as of January 1, 2013, and the Group expects that it would not have a
   significant impact on the Group.


   -   Enactment of Korean-IFRS 1001, Presentation of Financial Statements


   According to the amendments to Korean-IFRS 1001, 'Presentation of Financial Statements',
   items of other comprehensive income present as two groups depending on whether it will be
   reclassified subsequently to profit or loss or not. An entity shall apply those amendments for
   annual periods beginning on or after July 1, 2012, and earlier application is permitted. The Group
   expects that it would not have a significant impact on the Group.


   2.2 Accounting Policies

   The following is a summary of significant accounting policies followed by the Group in the
   preparation of its interim consolidated financial statements. These policies have been consistently
   applied to all the periods presented, unless otherwise stated.


   Interim period income tax expense is calculated by applying estimated average annual effective
   tax rate to the interim period’s pre-tax income.




                                                  12
Hyundai Commercial, Inc. and Subsidiaries
Notes to the Interim Consolidated Financial Statements
June 30, 2012 and 2011, and December 31, 2011

3. Securities


   Securities as of June 30, 2012 and December 31, 2011, are as follows:

   (in thousands of Korean won)
                              Type                                     June 30, 2012        December 31, 2011
    Available-for-sale securities
                                  Marketable equity
                                   securities                           12,550,000                18,200,000
         Equity securities
                                  Unlisted equity
                                   securities
                                                                          3,257,412                  3,083,604
                                  Sub-total                              15,807,412                 21,283,604
    Debt securities                                                       6,113,087                  5,564,629
                             Sub-total                                   21,920,499                 26,848,233
    Equity method investments                                           246,350,869               147,539,965
                                                                       268,271,369              174,388,198


   Available-for-sale securities
   Available-for-sale securities as of June 30, 2012 and December 31, 2011, are as follows:

    (in thousands of Korean won)
                                                                                                   Book value
                                     Number of        Ownership             Acquisition     June 30,       December
                                      shares            (%)                    cost           2012          31, 2011
 Marketable equity securities
  JNK Heaters Co.,
   Ltd.
                                         1,000,000          12.5           10,126,881    12,550,000     18,200,000
 Unlisted equity securities
                   1
  Leehan Corp.                            136,000           12.3             3,199,762     3,256,792         3,082,984
  Isung Eng,. Corp.                            62                                  620           620               620
 Debt securities
                 2
  Leehan Corp.                                   -                 -         5,469,801     6,113,087         5,564,629
                                                                          18,797,064     21,920,499     26,848,233

     1
         The fair value of the securities for Leehan Corp. was valued as the valuation price provided by an external
     appraiser, Korea Asset Pricing. The external appraisers valuated the fair value as the average of valuation
     prices using the discounted cash flow model and the imputed market value model.
     2
         Those debt securities are the convertible bond issued by Leehan Corp. during the period, and the fair
     value of the convertible bond for Leehan Corp. was valued as the valuation price provided by an external
     appraiser, Korea Asset Pricing. The differences between the fair value of convertible bond and the book
     value of normal bond by effective interest rate recognized in the gain or loss on valuation of debt securities
     and the fluctuation of conversion right and advanced redemption right recognized in the gain or loss on
     embedded derivatives.




                                                          13
Hyundai Commercial, Inc. and Subsidiaries
        Notes to the Interim Consolidated Financial Statements
        June 30, 2012 and 2011, and December 31, 2011

          Equity method investments
          Equity method investments as of June 30, 2012 and December 31, 2011, are as follows:

           (in thousands of Korean won)
                                                                            June 30, 2012
                                       Number of          Ownership         Acquisition        Net asset
                                                                                                                   Book value
                                        shares              (%)                cost             value
        Hyundai Card Co.,
         Ltd.
               1                        8,889,622               5.54        113,820,162     116,666,848          153,593,598
        Hyundai Life
         Insurance Co.,                 7,613,060              38.73          98,969,780        56,043,454           92,757,271
              2
         Ltd.

        Total                                                               212,789,942     172,710,302          246,350,869

               1
                   The Company’s shareholdings in Hyundai Card Co., Ltd. are less than 20%. However, the Company is
               able to participate in the management and significantly influence the financial and operating processes.
               Thus, the equity method is applied.
               2
                   The Group acquired the equity securities of Hyundai Life Insurance Co., Ltd. during the current period.


          (in thousands of Korean won)
                                                                         December 31, 2011
                                       Number of          Ownership         Acquisition        Net asset
                                                                                                                   Book value
                                        shares              (%)                cost             value
        Hyundai Card Co.,
         Ltd.
              1                        8,889,622               5.54       113,820,162       110,613,215          147,539,965


          Valuations of equity method investment for the six-month periods ended June 30, 2012 and 2011,
          are as follows:

          (in thousands of Korean won)
                                                                   June 30, 2012
                                                                             Changes in
                                                                            accumulated          Changes in
                      Beginning                              Gain on                                                 Ending
                                        Acquisition                            other              retained
                       Balance                              valuation                                                Balance
                                                                          comprehensive           earnings
                                                                              income
Hyundai
 Card Co.,           147,539,965                    -     5,856,424              197,209                 -     153,593,598
 Ltd.
Hyundai Life
 Insurance                         -        98,969,780       (7,982,404)           1,620,999           148,896         92,757,271
 Co,. Ltd.
Total                147,539,965        98,969,780        (2,125,980)        1,818,208         148,896         246,350,869


          (in thousands of Korean won)
                                                                   June 30, 2011
                                                                             Changes in
                                                                            accumulated          Changes in
                      Beginning                              Gain on                                                 Ending
                                        Acquisition                             other             retained
                       Balance                              valuation                                                Balance
                                                                          comprehensive           earnings
                                                                                      1
                                                                              income( )
Hyundai
 Card Co.,    133,160,973                -    8,660,056            (415,618)         (1,097)                   141,404,314
 Ltd.
        1
      ( ) Changes in accumulated other comprehensive income is the amount before income taxes.



                                                                    14
Hyundai Commercial, Inc. and Subsidiaries
     Notes to the Interim Consolidated Financial Statements
     June 30, 2012 and 2011, and December 31, 2011


     The assets and liabilities as of June 30, 2012 and December 31, 2011, and revenue and income for
     the six-month periods ended June 30, 2012 and 2011, follow :

         (in thousands of Korean won)
                                                                                 June 30, 2012
                         Year end                                                                Operating
                                                 Assets                  Liabilities                                  Net income
                                                                                                  revenue
   Hyundai Card
                       December 31           11,083,975,683        8,978,009,491           1,234,977,718            105,713,461
    Co., Ltd.
   Hyundai Life
    Insurance             June 30              3,530,425,026         3,385,737,691                257,338,314            (3,991,872)
    Co,. Ltd.

           As Hyundai Life Insurance Co,. Ltd.’s fiscal year is from April 1, 2012 to March 31, 2013, the
           asset and liability amounts are as of June 30, 2012, and its operating revenue and net income
           amounts are from January 1, 2012 to June 30, 2012. The deemed acquisition date is February
           29, 2012, and the investee recognized its net income of  13,891,570 thousand after deemed
           acquisition date.

         (in thousands of Korean won)
                                                     December 31, 2011                                     June 30, 2011
                         Year end                                                                 Operating
                                                 Assets                  Liabilities                                    Net income
                                                                                                   revenue
   Hyundai Card
                       December 31           10,851,933,716       8,855,250,685                2,407,597,301         238,647,582
    Co., Ltd.



     4. Financial Receivables

          Financial receivables as of June 30, 2012 and December 31, 2011, are as follows:
(in thousands of Korean won)
                                                                          June 30, 2012
                                                     Deferred loan
                                                    origination fees             Present             Allowance
                               Principal               and costs                  value             for doubtful             Book value
                                                 (Initial direct costs          discounts            accounts
                                                   for lease assets)
Loan receivables
  Factoring
                            1,271,408                              -                     -              (7,083)           1,264,325
   receivables
  Loans                    2,643,485,970                  28,982,904                (165,294)        (17,708,928)        2,654,594,652

                           2,644,757,378                  28,982,904                (165,294)        (17,716,011)        2,655,858,977

Installment financial assets
  Auto                         371,208,446                   927,468                        -           (2,309,107)          369,826,807
  Durable goods                 45,286,917                  (347,413)                       -            (309,315)            44,630,189
                               416,495,363                   580,055                        -           (2,618,422)          414,456,996
Lease receivables




                                                              15
Hyundai Commercial, Inc. and Subsidiaries
      Notes to the Interim Consolidated Financial Statements
      June 30, 2012 and 2011, and December 31, 2011

   Finance lease
                               106,967,691                     (12,930)                  -            (792,136)            106,162,625
     receivables
                           3,168,220,432                 29,550,029         (165,294)          (21,126,569)        3,176,478,598


(in thousands of Korean won)
                                                                      December 31, 2011
                                                       Deferred loan
                                                      origination fees        Present             Allowance
                               Principal                 and costs             value             for doubtful             Book value
                                                   (Initial direct costs     discounts            accounts
                                                     for lease assets)
 Loan receivables
  Factoring                       575,109                            -                -               (3,163)             571,946
  Loans                       2,390,384,894                 18,629,791         (150,234)             (18,165,997)         2,390,698,454
                              2,390,960,003                 18,629,791         (150,234)             (18,169,160)         2,391,270,400
 Installment financial assets
   Auto                       402,751,465                     (315,733)                  -            (2,700,211)          399,735,521
   Durable goods               69,532,615                     (677,259)                  -             (475,143)            68,380,213
                               472,284,080                    (992,992)                  -            (3,175,354)          468,115,734
 Lease receivables
   Finance lease
                                 84,693,337                    (19,542)                  -             (620,397)            84,053,398
     receivables
                           2,947,937,420                  17,617,257        (150,234)          (21,964,911)        2,943,439,532




      5. Allowance for Doubtful Accounts


          Changes in allowance for doubtful accounts for the six-month periods ended June 30, 2012 and
          2011, are as follows:


    (in thousands of Korean won)
                                                                            June 30, 2012
                                       Loan                 Installment         Lease
               Type                                                                              Other assets               Total
                                    receivables          financial assets    receivables
    Beginning balance                 18,169,160             3,175,354        620,397              330,388             22,295,299
    Amounts written off                (1,837,601)             (168,041)                     -                    -         (2,005,642)
    Recoveries of amounts
                                       (6,976,948)             (492,415)           (29,269)                       -         (7,498,632)
     previously written off
    Unwinding of discount                   (100,809)            (11,804)                    -                    -           (112,613)
    Additional(reversed)
                                            8,462,209            115,328           201,008               (80,733)            8,697,812
     allowance
    Ending balance                    17,716,011             2,618,422        792,136              249,655             21,376,224
    (in thousands of Korean won)
                                                                            June 30, 2011
                                       Loan                 Installment         Lease
               Type                                                                              Other assets               Total
                                    receivables          financial assets    receivables
    Beginning balance                 12,795,689             3,609,027        214,613              372,974             16,992,303
    Amounts written off                (1,491,516)             (108,512)                     -                    -         (1,600,028)
    Recoveries of amounts
                                           (3,811,733)         (790,425)            (6,798)                       -         (4,608,956)
     previously written off


                                                                16
Hyundai Commercial, Inc. and Subsidiaries
 Notes to the Interim Consolidated Financial Statements
 June 30, 2012 and 2011, and December 31, 2011

Unwinding of discount               (52,619)              (6,935)          (108)                 -           (59,662)
Additional allowance               9,493,981         1,218,413          233,221            14,502        10,960,117
Ending balance                   16,933,802        3,921,568         440,928          387,476       21,683,774


 6. Financial Instruments


    The fair values of financial instruments as of June 30, 2012 and December 31, 2011, are as follows:


(in thousands of Korean won)
                                         June 30, 2012                        December 31, 2011
           Type                  Book                     Fair             Book                 Fair
                                 value                   value             value               value
Financial assets
  Cash and deposits         315,248,545           315,248,545         276,018,119        276,018,119
  Available-for-sale
                                 21,920,499              21,920,499        26,848,233           26,848,233
    securities
  Loans receivable             2,655,858,977        2,658,605,196       2,391,270,400        2,398,975,565
  Installment financial
                                414,456,996          417,786,700          468,115,734         473,294,235
    assets
  Derivative assets               1,393,027               1,393,027         1,369,009            1,369,009
  Non-trade
                                 22,914,566              22,914,566        29,694,392           29,694,392
receivables
  Accrued revenues               16,145,399              16,145,399        17,963,211           17,963,211
  Leasehold deposits             10,727,826              10,705,059         9,963,176            9,861,028
                            3,458,665,835         3,464,718,991      3,221,242,274       3,234,023,792


Financial liabilities
  Borrowings                709,591,562           715,773,727         725,523,723        730,010,502
  Debentures                   2,312,721,130        2,367,471,040       1,937,737,885        1,983,599,328
  Securitized debts             359,510,373          367,830,150          359,361,742         367,266,231
  Derivative liabilities          2,343,820               2,343,820         2,691,395            2,691,395
  Non-trade payables             12,624,174              12,624,174         7,907,799            7,907,799
  Accrued expenses               22,006,482              22,006,482        26,857,796           26,857,796
                  1
  Withholdings                    4,464,006               4,464,006         2,731,628            2,731,628
  Leasehold deposits
                                 24,363,551              24,740,460        16,493,405           16,677,090
   received
                            3,447,625,098         3,517,253,859      3,079,305,373       3,137,741,769


    1
        Excluding taxes.




                                                         17
Hyundai Commercial, Inc. and Subsidiaries
Notes to the Interim Consolidated Financial Statements
June 30, 2012 and 2011, and December 31, 2011

   The fair value hierarchy of financial assets and liabilities carried at fair value as of June 30, 2012
   and December 31, 2011, are as follows:


(in thousands of Korean won)
                                                        June 30, 2012
                                                                                                                          1
                                     Book                 Fair                              Fair value hierarchy
            Type
                                     value               value                level 1                  level 2                        level 3
Financial assets at fair
 value
  Available-for-sale
                                  21,920,499          21,920,499        12,550,000                            -                9,370,499
   securities
  Derivative assets                  1,393,027           1,393,027                      -              1,393,027                                 -
                                  23,313,526          23,313,526       12,550,000                1,393,027                     9,370,499


Financial liabilities at
 fair value
  Derivative liabilities          2,343,820          2,343,820                       -           2,343,820                                  -

       1
           The levels of fair value hierarchy have been defined as follows:
       Level 1: Quoted prices in active markets for identical assets or liabilities. Listed stocks and derivatives
       Level 2: Inputs for the asset or liability included within valuation techniques that are observable market
       data. Most bonds issued in Korean won and foreign currency, general unlisted derivatives like swap,
       forward, option
       Level 3: Inputs for the asset or the liability that are not based on observable market data. Unlisted stocks,
       complicated structured bonds, complicated unlisted derivatives and others.




(in thousands of Korean won)
                                                     December 31, 2011
                                                                                                                              1
                                     Book                  Fair                                 Fair value hierarchy
            Type
                                     value                value               level 1                   level 2                        level 3
Financial assets at fair
 value
  Available-for-sale
                                  26,848,233          26,848,233         18,200,000                               -                8,648,233
   securities
  Derivative assets                  1,369,009            1,369,009                         -           1,369,009                                    -
                                  28,217,242          28,217,242         18,200,000               1,369,009                        8,648,233
Financial liabilities at
 fair value
  Derivative liabilities           2,691,395           2,691,395                         -        2,691,395                                     -




                                                           18
Hyundai Commercial, Inc. and Subsidiaries
Notes to the Interim Consolidated Financial Statements
June 30, 2012 and 2011, and December 31, 2011

  The changes in financial instruments of level 3 for the six-month periods ended June 30, 2012 and
  2011, are as follows:


   (in thousands of Korean won)
                                                                  Available-for-sale securities
                         Type
                                                             June 30, 2012             June 30, 2011
     Beginning balance                                                   8,648,233                    17,657,945
     Gains on interest                                                      487,707                                 -
     Gains on valuation
                                                                            234,559                     (3,194,363)
      (Other comprehensive income)
                     1
     Reclassification                                                               -                  (11,518,000)
     Ending balance                                                      9,370,499                        2,945,582

      1
          The fair value hierarchy of the available-for-sale securities has been reclassified from level 3 to level 1 as
      JNK Heaters Co., Ltd. was listed during the prior period.


   The book values of financial instruments by categories as of June 30, 2012 and December 31,
   2011, are as follows:


(in thousands of Korean won)
                                                       June 30, 2012
                            Financial
                                                                   Available-for-          Hedging
                          assets at fair        Loans and
          Type                                                     sale financial         derivative              Total
                          value through        receivables
                                                                      assets             instruments
                          profit or loss
Financial assets
 Cash and deposits                       -     315,248,545                       -                  -      315,248,545
 Available-for- sale
                                          -                   -           21,920,499                    -          21,920,499
   securities
 Loans receivable                         -     2,655,858,977                       -                   -       2,655,858,977
 Installment
                                          -       414,456,996                       -                   -         414,456,996
   financial assets
 Derivative assets                228,839                     -                     -         1,164,188             1,393,027
 Non-trade
                                          -        22,914,566                       -                   -          22,914,566
   receivables
 Accrued revenues                         -        16,145,399                       -                   -          16,145,399
 Leasehold
                                          -        10,727,826                       -                   -          10,727,826
   deposits
                               228,839        3,435,352,309          21,920,499           1,164,188        3,458,665,835




                                                             19
Hyundai Commercial, Inc. and Subsidiaries
      Notes to the Interim Consolidated Financial Statements
      June 30, 2012 and 2011, and December 31, 2011

      (in thousands of Korean won)
                                                              December 31, 2011
                                 Financial
                                                                             Available-for-         Hedging
                               assets at fair           Loans and
               Type                                                          sale financial        derivative                   Total
                               value through           receivables
                                                                                assets            instruments
                               profit or loss
      Financial assets
       Cash and deposits                         -    276,018,119                          -                   -          276,018,119
       Available-for- sale
                                                  -                    -          26,848,233                       -             26,848,233
         securities
       Loans receivable                           -     2,391,270,400                         -                    -          2,391,270,400
       Installment
                                                  -       468,115,734                         -                    -            468,115,734
         financial assets
       Derivative assets              501,793                          -                      -             867,216               1,369,009
       Non-trade
                                                  -        29,694,392                         -                    -             29,694,392
         receivables
       Accrued revenues                           -           17,963,211                      -                    -             17,963,211
       Leasehold
                                                  -           9,963,176                       -                    -              9,963,176
         deposits
                                   501,793            3,193,025,032         26,848,233                  867,216       3,221,242,274


      (in thousands of Korean won)
                                          June 30, 2012                                                December 31, 2011
                           Financial            Hedging                               Financial              Hedging
     Type                liabilities at        derivative            Total          liabilities at          derivative              Total
                        amortized cost        instruments                          amortized cost          instruments
Financial liabilities
  Borrowings              709,591,562                   -       709,591,562  725,523,723                            -       725,523,723
  Debentures              2,312,721,130                   -      2,312,721,130      1,937,737,885                        -        1,937,737,885
  Securitized debts        359,510,373                    -        359,510,373        359,361,742                        -          359,361,742
  Derivative
                                          -       2,343,820          2,343,820                     -           2,691,395                 2,691,395
   liabilities
  Non-trade
                             12,624,174                   -         12,624,174           7,907,799                       -               7,907,799
   payables
  Accrued expenses           22,006,482                   -         22,006,482         26,857,796                        -              26,857,796
  Withholdings                4,464,006                   -          4,464,006           2,731,628                       -               2,731,628
  Leasehold
   deposits                  24,363,551                   -         24,363,551         16,493,405                        -              16,493,405
   received
                        3,445,281,278         2,343,820       3,447,625,098  3,076,613,978                2,691,395         3,079,305,373




                                                                     20
Hyundai Commercial, Inc. and Subsidiaries
 Notes to the Interim Consolidated Financial Statements
 June 30, 2012 and 2011, and December 31, 2011

 7. Derecognition of financial assets


 The Group issued securitized debts based on loans and installment financial assets. Related
 securitized debts have right of recourse about basic assets.


 Details of transferred financial assets not derecognized as of June 30, 2012 and December 31, 2011,
 are as follows:


 (in thousands of Korean won)
                   Type                          June 30, 2012             December 31, 2011
 Book value of assets
   Loan receivable                                   555,419,654               466,479,102
   Installment financial assets                            62,167,008              97,302,634
                Sub total                              617,586,662                563,781,736
 Book value of related liabilities                     359,510,373                359,361,742
 Liabilities having right of resource on transferred assets :
 Fair value of assets                                  618,660,422                566,361,232
 Fair value of related liabilities                   (367,830,150)              (367,266,231)
 Net position                                        250,830,272               199,095,001



 8. Finance Lease Receivables


    Details of total lease investments and present value of minimum lease receipts as of June 30,
    2012 and December 31, 2011, are as follows:


    (in thousands of Korean won)
                                       June 30, 2012                           December 31, 2011
                                              Present value of                         Present value of
        Type                 Total lease                                 Total lease
                                               minimum lease                            minimum lease
                            investments                                 investments
                                                  receipts                                  receipts
Less than 1 year               46,254,326             40,175,517       38,319,151      33,136,156
1 to 5 years                    71,138,888              66,779,244         55,204,893          51,537,639
                             117,393,214             106,954,761       93,524,044      84,673,795


    Details of unearned interest income as of June 30, 2012 and December 31, 2011, are as follows:


    (in thousands of Korean won)
                   Type                        June 30, 2012              December 31, 2011
    Total lease investments                          117,393,214               93,524,044
    Net lease investments
     Minimum lease receipts
                                                       106,954,761                 84,673,795
     (present value)
    Unguaranteed residual value
                                                                   -                          -
     (present value)



                                                      21
Hyundai Commercial, Inc. and Subsidiaries
   Notes to the Interim Consolidated Financial Statements
   June 30, 2012 and 2011, and December 31, 2011

                                                           106,954,761                             84,673,795
      Unearned interest income                                 10,438,453                         8,850,249



   9. Property and Equipment


      Property and equipment as of June 30, 2012 and December 31, 2011, consist of:


      (in thousands of Korean won)
                                     June 30, 2012                                       December 31, 2011
              Type       Acquisition Accumulated                              Acquisition Accumulated
                                                           Book value                                           Book value
                            cost      depreciation                               cost     depreciation
      Vehicles             235,097  (136,688)              98,409            238,639    (123,908)           114,731
      Fixture and
                               7,678,421    (5,087,532)         2,590,889         7,065,590       (4,682,654)        2,382,936
       furniture
      Others                    411,000               -          411,000           411,000                  -         411,000
                           8,324,518  (5,224,220)         3,100,298         7,715,229  (4,806,562)  2,908,667


      Changes in property and equipment for the six-month periods ended June 30, 2012 and 2011, are
      as follows:


(in thousands of Korean won)
                                                     June 30, 2012
      Type           Beginning balance       Acquisition               Disposal        Depreciation         Ending balance
Vehicles                         114,731           76,172                (61,447)      (31,047)                      98,409
Fixture and
                                2,382,936           766,713                 (87,386)          (471,374)                2,590,889
 furniture
Others                            411,000                   -                      -                  -                  411,000
                           2,908,667              842,885             (148,833)           (502,421)           3,100,298


(in thousands of Korean won)
                                                     June 30, 2011
      Type           Beginning balance       Acquisition               Disposal        Depreciation         Ending balance
Vehicles                         119,066           79,715                (22,673)          (31,547)                144,561
Fixture and
                                1,986,277           416,748                 (48,895)          (640,518)                1,713,612
 furniture
Others                            411,000                   -                      -                  -                  411,000
                           2,516,343              496,463                (71,568)         (672,065)           2,269,173




                                                           22
Hyundai Commercial, Inc. and Subsidiaries
 Notes to the Interim Consolidated Financial Statements
 June 30, 2012 and 2011, and December 31, 2011

 10. Intangible Assets

    Intangible assets as of June 30, 2012 and December 31, 2011, consist of:


(in thousands of Korean won)
                                        June 30, 2012                                           December 31, 2011
          Type             Acquisition  Accumulated                   Book          Acquisition   Accumulated     Book
                              cost       depreciation                 value            cost        depreciation   value
Software                     5,866,268  (4,642,484)            1,223,784          5,637,719  (4,331,112)  1,306,607
Other intangible
                                  2,230,097        (634,038)          1,596,059        2,179,131         (413,434)       1,765,697
 assets
                             8,096,365        (5,276,522)      2,819,843          7,816,850      (4,744,546)      3,072,304


    Changes in intangible assets for the six-month periods ended June 30, 2012 and 2011, are as
    follows:


 (in thousands of Korean won)
                                                            June 30, 2012
                   Type             Beginning balance               Increase           Amortization        Ending balance
        Software                             1,306,607                  228,549           (311,372)              1,223,784
        Other intangible assets               1,765,697                    50,965            (220,603)               1,596,059
                                             3,072,304                  279,514           (531,975)              2,819,843




 (in thousands of Korean won)
                                                            June 30, 2011
                                                                               1
                   Type             Beginning balance               Increase           Amortization        Ending balance
        Software                             1,632,196                   53,625           (558,445)              1,127,376
        Other intangible assets                   849,207                 956,340            (152,598)               1,652,949
                                             2,481,403                1,009,965           (711,043)              2,780,325


    1
        Inclusive of transfer from advance payments.


    11. Borrowings


    Borrowings as of June 30, 2012 and December 31, 2011, consist of:


 (in thousands of Korean won)
                                                             Annual
            Types                      Lender                                       June 30, 2012        December 31, 2011
                                                        interest rate (%)
 Borrowings in won
                                  SK Securities
     Commercial paper                                       3.65 ~ 4.27              100,000,000            140,000,000
                                   and 3 others
                                  Woori Bank and
     General loans                                          3.71 ~ 6.19                609,591,562              585,523,723
                                   9 others
                                                                                     709,591,562            725,523,723



                                                               23
Hyundai Commercial, Inc. and Subsidiaries
Notes to the Interim Consolidated Financial Statements
June 30, 2012 and 2011, and December 31, 2011

12. Debentures


   Debentures issued by the Group and outstanding as of June 30, 2012 and December 31, 2011,
   are as follows:

(in thousands of Korean won)
                           Annual                     June 30, 2012                        December 31, 2011
        Type               interest
                          rates (%)            Par value           Issue price         Par value         Issue price
Current portion of debenture
  Debenture              3.78 ~ 6.45            740,000,000      740,000,000       635,000,000       635,000,000
  Less: Discount on
                                                             -         (270,012)                   -         (253,677)
   debentures
                                                 740,000,000        739,729,988        635,000,000        634,746,323
Non-current portion of debenture
  Debenture              3.64 ~ 8.00           1,574,741,000       1,574,741,000      1,304,713,500      1,304,713,500
  Less: Discount on
                                                             -        (1,749,858)                  -       (1,721,938)
   debentures
                                               1,574,741,000       1,572,991,142      1,304,713,500      1,302,991,562
                                              2,314,741,000      2,312,721,130     1,939,713,500     1,937,737,885


13. Securitized debts


   The amounts of securitized debts which are secured by loans and installment financial assets in
   accordance with Asset Backed Securitization Act, as of June 30, 2012 and December 31, 2011,
   are as follows:


(in thousands of Korean won)
                            Annual                     June 30, 2012                       December 31, 2011
         Type               interest
                           rates (%)            Par value          Issue price         Par value         Issue price
Current portion of securitized debts
  Debenture               4.12 ~ 4.26           50,000,000        50,000,000        50,000,000        50,000,000
  Less: Discount on
                                                             -          (18,499)                   -          (62,214)
   securitized debts
                                                  50,000,000          49,981,501        50,000,000         49,937,786
Non-current portion of securitized debts
  Debenture               4.76 ~ 5.43            310,000,000        310,000,000        310,000,000        310,000,000
  Less: Discount on
                                                             -         (471,128)                   -         (576,044)
   securitized debts
                                                 310,000,000        309,528,872        310,000,000        309,423,956
                                                360,000,000       359,510,373       360,000,000       359,361,742




                                                            24
Hyundai Commercial, Inc. and Subsidiaries
Notes to the Interim Consolidated Financial Statements
June 30, 2012 and 2011, and December 31, 2011

14. Defined Benefit Liability


   Details of the amounts recognized in the income statements for the six-month periods ended
   June 30, 2012 and 2011:


   (in thousands of Korean won)
                       Type                                   June 30, 2012                         June 30, 2011
   Current service cost                                                       978,819                            806,977
   Interest cost                                                               151,472                             125,198
   Expected return on plan assets                                             (100,897)                            (75,764)
   Past service cost                                                           245,559                             146,177
                                                                             1,274,953                       1,002,588



   The amounts of defined benefit plans recognized in the statements of financial position as of June
   30, 2012 and December 31, 2011, are as follows:


   (in thousands of Korean won)
                       Type                                June 30, 2012                       December 31, 2011
   Present value of funded obligations                             8,595,421                           7,596,812
   Fair value of plan assets                                             (5,344,269)                         (5,364,346)
   Defined benefit liability                                             3,251,152                           2,232,466


15. Derivative Financial Instruments and Hedge Accounting


   The Group has the convertible bond issued by Leehan Corp., and recognized the difference
   between the acquisition cost of convertible bond and the fair value of normal bond as derivative
   assets. The amount recognized as derivative assets as of June 30, 2012, is  228,839 thousand
   (December 31, 2011 :  501,793 thousand), while the net losses from derivative asset for the six-
   month period ended June 30, 2012, is  272,954 thousand. (June 30, 2011 : Nil)


   Derivatives designated as cash flow hedges as of June 30, 2012 and December 31, 2011, are as
   follows:


(in thousands of Korean won)
                                        June 30, 2012                                      December 31, 2011
                                                         Accumulated                                        Accumulated
                                                            other                                               other
       Type                                              comprehen-                                          comprehen-
                          Assets         Liabilities                              Assets       Liabilities
                                                         sive income                                         sive income
                                                             and                                                 and
                                                          expenses                                            expenses
Interest rate swaps           36,073        223,006     (141,599)                      -           241,837      (899,733)
Currency swaps              1,128,115        2,120,814            (473,628)          867,216           2,449,558        (183,215)
                        1,164,188       2,343,820       (615,227)              867,216      2,691,395           (1,082,948)




                                                         25
Hyundai Commercial, Inc. and Subsidiaries
Notes to the Interim Consolidated Financial Statements
June 30, 2012 and 2011, and December 31, 2011

  The amount recognized as other comprehensive income, representing the effective portion related
  to cash flow hedge, is  467,721 thousand as of June 30, 2012, and the reclassified amount from
  other comprehensive income to profit or loss is  373,842 thousand. There is no ineffective portion
  recognized related to cash flow hedge for the six-months periods ended June 30, 2012.


16. Equity


  The Company is authorized to issue 80,000,000 shares (par value of per share :  5,000). As of
  June 30, 2012 and December 31, 2011, the number of common stock and preferred stock, and
  paid in capital are as follows :


  (in thousands of Korean won, except number of shares)
                         Type                                 June 30,                 December 31,
                                                                2012                         2011
                       Number of shares                           20,000,000                 20,000,000
  Common               Capital stock                             100,000,000              100,000,000
   stock               Additional paid-in capital                             -
                                                                 100,000,000              100,000,000
                       Number of shares                            5,000,000                  5,000,000
     Preferred         Capital stock                              25,000,000                 25,000,000
        stock          Additional paid in capital                 74,608,060                 74,608,060
                                                                  99,608,060                 99,608,060
                         Total                                 199,608,060              199,608,060


  The convertible preferred stocks have been issued at  20,000 per share(par value  5,000 per
  share) are non-cumulative, non-participating, nominative, non-permanent preferred stock without
  voting right, and will be converted into common stock after seven years from issue date.


  Legal reserve and discretionary reserve as of June 30, 2012 and December 31, 2011, are as
  follows:


  (in millions of Korean won)
                                                                June 30,          December 31,
                             Type                                 2012                2011
   Legal reserve       Revenue reserve                         4,000,000          1,000,000
                       Reserve for electronic financial
   Discretionary                                                    100,000            100,000
                        transactions
    reserve
                       Reserve for bad loans                      3,357,192                    -
  Unappropriated retained earnings
  (Expected reserve for bad loans
                                                                133,817,650         145,366,632
   June 30, 2012:  9,918,236 thousand,
   December 31, 2011:  3,357,192 thousand)
                                                              141,274,842         146,466,632




                                                    26
Hyundai Commercial, Inc. and Subsidiaries
Notes to the Interim Consolidated Financial Statements
June 30, 2012 and 2011, and December 31, 2011

  If allowances for doubtful accounts do not meet the minimum amount calculated in accordance
  with allowance reserve standards of Regulation on Supervision under Article 11 of the Specialized
  Credit Financial Business Law Article 11, the Group appropriates a reserve for bad loans in an
  amount more than the difference between the allowance and the requirement. The reserve for bad
  loans is attributed to discretionary reserve for retained earnings. If the existing reserve for bad
  loans exceeds the reserve for bad loans to be reserved, the excess amounts are to be reversed.
  And if undisposed deficit exists, the reserve for bad loans is reserved after undisposed deficit is
  disposed of.


       Appropriated and expected reserves for bad loans as of June 30, 2012 and December 31,
       2011, are as follows:


  (in thousands of Korean won)
                    Type                                June 30, 2012                      December 31, 2011
  Appropriated reserve for bad loans                             3,357,192                                 -
  Expected reserve for bad loans                                    9,682,546                          3,357,192
                                                                  13,039,738                         3,357,192


       Transfer to reserve for bad loans and net income in consideration of effect of changes in
       reserve for bad loan for the six-month periods ended June 30, 2012 and 2011, are as follows:


       (in thousands of Korean won)
                               Type                                    June 30, 2012           June 30, 2011
  Net income                                                              24,659,315              37,078,406
                                        1
  Transfer to reserve for bad loans                                         (9,682,546)               (408,955)
  Net income in consideration of changes in reserve for
              2                                                             14,976,769              36,669,451
    bad loans
  Net income per share in consideration of changes in
                                   3                                                 749                   1,833
    reserve for bad loans (In won)
   1
       Transfer to reserve for bad loans are subtracted from balance of reserve for bad loans in 2011 to balance
       in 2010.
   2
       Net income in consideration of changes in reserve for bad loans is not accordance with K-IFRS, and the
       amount is the sum of the transfer to reserve for bad loans before income tax and net income.
   3
       Net income per share in consideration of changes is calculated by subtracting the transfer to reserve for
       bad loans from the net income for common stock.


 The  30 billion of dividends for fiscal year ended December 31, 2011, were paid in March 2012
  (2011 :  10 billion).


       (in thousands of Korean won)
                    Type                         December 31, 2011                    December 31, 2010
       Common stock                                             24,000,000                         10,000,000
       Preferred stock                                            6,000,000                                        -
       Total                                                    30,000,000                         10,000,000




                                                        27
Hyundai Commercial, Inc. and Subsidiaries
             Notes to the Interim Consolidated Financial Statements
             June 30, 2012 and 2011, and December 31, 2011

             17. General and Administrative Expenses

                General and administrative expenses for the three-month and six-month periods ended June 30,
                2012 and 2011, are as follows:


             (in thousands of Korean won)
                                                           2012                                      2011
                                            Three months          Six months          Three months            Six months
Payroll                                        4,568,093           8,195,793            4,274,675           8,695,536
Severance benefits                                781,519             1,274,914               561,708             1,002,588
Fringe benefits                                  1,312,506            2,727,606             1,154,555             2,362,867
Outsourcing service charges                       992,298             1,979,729               756,554             1,509,578
Sales promotions                                 3,602,914            6,888,858             2,445,376             5,726,356
Commission                                        606,483             1,811,504               431,747             1,208,684
Outsourcing service commission                    732,547             1,233,670               535,593              958,006
Depreciation                                      258,027               502,421               311,567              672,065
Amortization                                      255,995               531,975               339,339              711,043
Taxes and dues                                    443,323               938,001               548,729              879,271
Electronic expenses                               357,298               749,399               412,527              638,012
Rent                                              372,536               628,469               208,812              429,658
Maintenance expenses on
                                                  278,182               547,957               248,076              460,591
  building
Travel and transportation                         187,139               375,963               168,305              311,253
Education                                         150,203               282,273               227,632              386,322
Communication                                     128,639               270,700               121,740              246,901
Other expenses                                    553,536               927,721               531,698              866,689
                                               15,581,238         29,866,953            13,278,633          27,065,420



             18. Income Tax


               The Group recognized income tax based on estimation of weighted average annual tax rate annual
               fiscal year. Expected weighted average annual tax rate for June 30, 2012, is 29.7% (June 30,
               2011 : 27.5%).




                                                             28
Hyundai Commercial, Inc. and Subsidiaries
Notes to the Interim Consolidated Financial Statements
June 30, 2012 and 2011, and December 31, 2011

19. Other Comprehensive Income

   Other comprehensive income for the six-month periods ended June 30, 2012 and 2011, consist of:

  (in thousands of Korean won)
                                                      June 30, 2012
                                                            Changes
                                Beginning         Reclassifi-                                 Income               Ending
          Type                                                                Other
                                 balance           cation of                                tax effects            balance
                                                                             changes
                                                 profit or loss
 Loss on valuation of
   derivatives                  (1,082,948)         373,842               243,204        (149,325)             (615,227)

 Gain on valuation of
  available-for-sale              6,047,838                          -      (5,415,441)      1,310,537              1,942,934
  financial assets
 Accumulated
   comprehensive
   expense of equity
                                 (1,702,584)                         -       1,818,209        (47,725)                 67,900
   method investee
                            3,262,306               373,842             (3,354,028)     1,113,487            1,395,607


   (in thousands of Korean won)
                                                    June 30, 2011
                                                        Changes
                          Beginning            Reclassifi-                                    Income               Ending
       Type                                     cation of                  Other
                           balance                                                          tax effects            balance
                                                profit or                 changes
                                                  loss
Loss on valuation of
  derivatives             (1,662,559)         1,240,761                 (191,820)       (279,020)            (892,638)

Gain on valuation of
 available-for-sale            2,180,057                                   4,837,638        (1,001,007)            6,016,688
 financial assets                                            -
Accumulated
  comprehensive
  expense of equity
                           (1,379,779)                                     (415,618)              91,436         (1,703,961)
                                                             -
  method investee
                            (862,281)         1,240,761                 4,230,200       (1,188,591)          3,420,089


20. Supplemental Cash Flow Information


   Cash and cash equivalents in the statements of financial position as of June 30, 2012 and
   December 31, 2011, consist of:


    (in thousands of Korean won)
                        Type                                     June 30, 2012             December 31, 2011
   Cash                                                                     2,000                      2,000
   Ordinary deposits                                                      17,622,199                       6,005,235
   Short-term financial instruments                                      297,615,346                 270,001,884
                                                                        315,239,545                 276,009,119



                                                       29
Hyundai Commercial, Inc. and Subsidiaries
Notes to the Interim Consolidated Financial Statements
June 30, 2012 and 2011, and December 31, 2011

  Cash generated from operations for the six-month periods ended June 30, 2012 and 2011, are as
  follows:

(in thousands of Korean won)
                                                             June 30, 2012         June 30, 2011
Net income                                                       24,659,315            37,078,406
Adjustments
    Net interest expenses                                         74,978,498             68,533,277
    Dividends                                                       (250,000)              (300,000)
    Income tax                                                    10,391,091             12,974,838
    Gain on loans receivable                                      21,687,165             15,172,240
    Gain on installment financing                                  2,200,962               (250,805)
    Gain on leased assets                                            (10,039)               (14,991)
    Gain on foreign currency translation                                     -           (2,186,000)
    Gain on disposal of property and equipment                        (1,661)                (4,346)
    Gain on valuation of derivatives                                 (27,500)                      -
    Gain on equity method valuation                                2,125,980             (8,660,056)
    Bad debts expense                                              8,697,812             10,960,117
    Severance benefits                                             1,274,953              1,002,588
    Depreciation                                                     502,421                672,065
    Amortization of intangible assets                                531,975                711,043
    Loss on foreign currency translation                              27,500                       -
    Loss on disposal of property and equipment                        87,386                 48,895
    Loss on reduction of investment assets                                   -              610,000
    Loss on valuation of derivatives                                 272,954              2,186,000
    Others                                                                   -                1,098
                                                                 122,489,497            101,455,963
Changes in operating assets and liabilities
    Decrease in available-for-sale securities                                -            3,250,000
    (Increase) in loans receivable                              (262,534,798)          (415,348,138)
    Decrease in installment financing receivables                  55,086,969             37,637,771
    (Increase) in finance lease receivables                      (22,303,623)           (22,769,853)
    (Increase) in deferred loan origination fees and
                                                                 (35,959,538)           (23,675,361)
     costs
    (Decrease) in present value discounts                           (706,058)            (1,025,485)
    (Decrease) in allowance for bad debts                            (35,833)              (604,585)
    Decrease in non-trade receivables                              6,852,230              2,592,380
    Decrease(increase) in accrued revenues                         1,793,683             (2,146,615)
    Decrease(increase) in advance payments                           254,740               (400,508)
    Decrease in prepaid expenses                                     436,058              4,145,987
    Increase in non-trade payables                                 4,716,375                703,537
    (Decrease) in accrued expenses                                (6,470,211)            (5,547,376)
    Increase in unearned revenue                                     297,352              1,739,579
    (Decrease) in advance receipts                                  (124,986)              (120,157)
    Increase in withholdings                                       1,766,667                127,081



                                                 30
Hci 2012 2_q_con_eng_final_
Hci 2012 2_q_con_eng_final_
Hci 2012 2_q_con_eng_final_
Hci 2012 2_q_con_eng_final_

Más contenido relacionado

La actualidad más candente

Audit Report: Hyundai Commercial 3Q2011
Audit Report: Hyundai Commercial 3Q2011Audit Report: Hyundai Commercial 3Q2011
Audit Report: Hyundai Commercial 3Q2011
Hyundai Finance
 
Golar LNG Partners Q3 2012 results presentation
Golar LNG Partners Q3 2012 results presentationGolar LNG Partners Q3 2012 results presentation
Golar LNG Partners Q3 2012 results presentation
TradeWindsnews
 
regions 1Q 08 SUPP
regions 1Q 08 SUPPregions 1Q 08 SUPP
regions 1Q 08 SUPP
finance25
 
Rickmers Maritime Q4 2012 results presentation
Rickmers Maritime Q4 2012 results presentationRickmers Maritime Q4 2012 results presentation
Rickmers Maritime Q4 2012 results presentation
TradeWindsnews
 
2012 Q1 MD&A & Interim Financial Statements
2012 Q1 MD&A & Interim Financial Statements2012 Q1 MD&A & Interim Financial Statements
2012 Q1 MD&A & Interim Financial Statements
prophecycoal
 
regions SUPP 2Q 07.FINAL-rev
regions SUPP 2Q 07.FINAL-revregions SUPP 2Q 07.FINAL-rev
regions SUPP 2Q 07.FINAL-rev
finance25
 
regions SUPP 4Q/07
regions SUPP 4Q/07regions SUPP 4Q/07
regions SUPP 4Q/07
finance25
 

La actualidad más candente (14)

Audit Report: Hyundai Commercial 3Q2011
Audit Report: Hyundai Commercial 3Q2011Audit Report: Hyundai Commercial 3Q2011
Audit Report: Hyundai Commercial 3Q2011
 
Audit Report: Hyundai Commercial 2Q2011
Audit Report: Hyundai Commercial 2Q2011Audit Report: Hyundai Commercial 2Q2011
Audit Report: Hyundai Commercial 2Q2011
 
Audit Report: Hyundai Capital 2Q2011
Audit Report: Hyundai Capital 2Q2011Audit Report: Hyundai Capital 2Q2011
Audit Report: Hyundai Capital 2Q2011
 
Golar LNG Partners Q3 2012 results presentation
Golar LNG Partners Q3 2012 results presentationGolar LNG Partners Q3 2012 results presentation
Golar LNG Partners Q3 2012 results presentation
 
Audit Report: Hyundai Capital 3Q2011
Audit Report: Hyundai Capital 3Q2011Audit Report: Hyundai Capital 3Q2011
Audit Report: Hyundai Capital 3Q2011
 
regions 1Q 08 SUPP
regions 1Q 08 SUPPregions 1Q 08 SUPP
regions 1Q 08 SUPP
 
Unitus Community Credit Union - Addendum to the 2008 Annual Report
Unitus Community Credit Union - Addendum to the 2008 Annual ReportUnitus Community Credit Union - Addendum to the 2008 Annual Report
Unitus Community Credit Union - Addendum to the 2008 Annual Report
 
9M 2012 IFRS Results Reporting
9M 2012 IFRS Results Reporting9M 2012 IFRS Results Reporting
9M 2012 IFRS Results Reporting
 
Separate financial Statements 2009
Separate financial Statements 2009Separate financial Statements 2009
Separate financial Statements 2009
 
Hyundai Card 2011 review report(eng)
Hyundai Card 2011 review report(eng)Hyundai Card 2011 review report(eng)
Hyundai Card 2011 review report(eng)
 
Rickmers Maritime Q4 2012 results presentation
Rickmers Maritime Q4 2012 results presentationRickmers Maritime Q4 2012 results presentation
Rickmers Maritime Q4 2012 results presentation
 
2012 Q1 MD&A & Interim Financial Statements
2012 Q1 MD&A & Interim Financial Statements2012 Q1 MD&A & Interim Financial Statements
2012 Q1 MD&A & Interim Financial Statements
 
regions SUPP 2Q 07.FINAL-rev
regions SUPP 2Q 07.FINAL-revregions SUPP 2Q 07.FINAL-rev
regions SUPP 2Q 07.FINAL-rev
 
regions SUPP 4Q/07
regions SUPP 4Q/07regions SUPP 4Q/07
regions SUPP 4Q/07
 

Destacado (9)

1 h13 hcs_jap
1 h13 hcs_jap1 h13 hcs_jap
1 h13 hcs_jap
 
Hcc eng
Hcc engHcc eng
Hcc eng
 
Shalom presentation one
Shalom presentation oneShalom presentation one
Shalom presentation one
 
2분기 일문 검토보고서
2분기 일문 검토보고서2분기 일문 검토보고서
2분기 일문 검토보고서
 
[Challenge:Future] Aliens vision
[Challenge:Future] Aliens  vision[Challenge:Future] Aliens  vision
[Challenge:Future] Aliens vision
 
[Challenge:Future] Poland: Europe's Outsoucing Center
[Challenge:Future] Poland: Europe's Outsoucing Center[Challenge:Future] Poland: Europe's Outsoucing Center
[Challenge:Future] Poland: Europe's Outsoucing Center
 
Vineland Seminar On Consumer Insight Dept
Vineland Seminar On Consumer Insight DeptVineland Seminar On Consumer Insight Dept
Vineland Seminar On Consumer Insight Dept
 
IHC 2010 Mindsets For Buying Organic And Local
IHC 2010  Mindsets For Buying Organic And LocalIHC 2010  Mindsets For Buying Organic And Local
IHC 2010 Mindsets For Buying Organic And Local
 
Marketing in retail
Marketing in retailMarketing in retail
Marketing in retail
 

Similar a Hci 2012 2_q_con_eng_final_

Similar a Hci 2012 2_q_con_eng_final_ (20)

HCC 3분기 검토보고서 영문
HCC 3분기 검토보고서 영문HCC 3분기 검토보고서 영문
HCC 3분기 검토보고서 영문
 
카드 검토 영문
카드 검토 영문카드 검토 영문
카드 검토 영문
 
Prophecy Coal - Q2 MD&A & Interim Financial Statements
Prophecy Coal - Q2 MD&A & Interim Financial StatementsProphecy Coal - Q2 MD&A & Interim Financial Statements
Prophecy Coal - Q2 MD&A & Interim Financial Statements
 
Bhavna
BhavnaBhavna
Bhavna
 
Larsen & toubro.ppt_25
Larsen & toubro.ppt_25Larsen & toubro.ppt_25
Larsen & toubro.ppt_25
 
Financial report 2006_en
Financial report 2006_enFinancial report 2006_en
Financial report 2006_en
 
Financial report 2006_en
Financial report 2006_enFinancial report 2006_en
Financial report 2006_en
 
Prophecy Coal 2012 Q3 MD&A & Interim Financial Statements
Prophecy Coal 2012 Q3 MD&A & Interim Financial StatementsProphecy Coal 2012 Q3 MD&A & Interim Financial Statements
Prophecy Coal 2012 Q3 MD&A & Interim Financial Statements
 
regions SUPP 4Q 07
regions SUPP 4Q 07regions SUPP 4Q 07
regions SUPP 4Q 07
 
regions SUPP 4Q/07
regions SUPP 4Q/07regions SUPP 4Q/07
regions SUPP 4Q/07
 
regions SUPP 4Q 07
regions SUPP 4Q 07regions SUPP 4Q 07
regions SUPP 4Q 07
 
regions 1Q 08 SUPP
regions 1Q 08 SUPPregions 1Q 08 SUPP
regions 1Q 08 SUPP
 
regions 1Q 08 SUPP
regions 1Q 08 SUPPregions 1Q 08 SUPP
regions 1Q 08 SUPP
 
regions 1Q 08 SUPP
regions 1Q 08 SUPPregions 1Q 08 SUPP
regions 1Q 08 SUPP
 
Audit Report: Hyundai Card 1Q12 (English)
Audit Report: Hyundai Card 1Q12 (English)Audit Report: Hyundai Card 1Q12 (English)
Audit Report: Hyundai Card 1Q12 (English)
 
regions 2Q 08 SUPP
regions 2Q 08 SUPPregions 2Q 08 SUPP
regions 2Q 08 SUPP
 
regions 2Q 08SUPP
regions 2Q 08SUPPregions 2Q 08SUPP
regions 2Q 08SUPP
 
regions 2Q 08 SUPP
regions 2Q 08 SUPPregions 2Q 08 SUPP
regions 2Q 08 SUPP
 
regions 2Q 08SUPP
regions 2Q 08SUPPregions 2Q 08SUPP
regions 2Q 08SUPP
 
Nordnet Q2 2012 report presentation
Nordnet Q2 2012 report presentationNordnet Q2 2012 report presentation
Nordnet Q2 2012 report presentation
 

Más de Hyundai Finance

Más de Hyundai Finance (20)

4 q20 ir hcc
4 q20 ir hcc4 q20 ir hcc
4 q20 ir hcc
 
20년3분기 KOR
20년3분기 KOR20년3분기 KOR
20년3분기 KOR
 
20년 3분기_EN
20년 3분기_EN20년 3분기_EN
20년 3분기_EN
 
Hcs q3 2020_consol_final
Hcs q3 2020_consol_finalHcs q3 2020_consol_final
Hcs q3 2020_consol_final
 
Hyundai card con_2020_3_q
Hyundai card con_2020_3_qHyundai card con_2020_3_q
Hyundai card con_2020_3_q
 
Hyundai card con_2020_3_q
Hyundai card con_2020_3_qHyundai card con_2020_3_q
Hyundai card con_2020_3_q
 
3 q20 hcs_presentation_web_jp_201123.vf
3 q20 hcs_presentation_web_jp_201123.vf3 q20 hcs_presentation_web_jp_201123.vf
3 q20 hcs_presentation_web_jp_201123.vf
 
Hcc fy2020 q3 (consol)_fin_signed
Hcc fy2020 q3 (consol)_fin_signedHcc fy2020 q3 (consol)_fin_signed
Hcc fy2020 q3 (consol)_fin_signed
 
3 q20 hcc_presentation_web_eng_f2
3 q20 hcc_presentation_web_eng_f23 q20 hcc_presentation_web_eng_f2
3 q20 hcc_presentation_web_eng_f2
 
3 q20 hcc_presentation_web_kor_f2
3 q20 hcc_presentation_web_kor_f23 q20 hcc_presentation_web_kor_f2
3 q20 hcc_presentation_web_kor_f2
 
Hcs fy2020 q3 (consol)_fin_signed
Hcs fy2020 q3 (consol)_fin_signedHcs fy2020 q3 (consol)_fin_signed
Hcs fy2020 q3 (consol)_fin_signed
 
3 q20 hcs_presentation_web_en_201118.vf
3 q20 hcs_presentation_web_en_201118.vf3 q20 hcs_presentation_web_en_201118.vf
3 q20 hcs_presentation_web_en_201118.vf
 
3 q20 hcs_presentation_web_kor_201118.vf
3 q20 hcs_presentation_web_kor_201118.vf3 q20 hcs_presentation_web_kor_201118.vf
3 q20 hcs_presentation_web_kor_201118.vf
 
2020 hcs cny green bond assurance report
2020 hcs cny green bond assurance report2020 hcs cny green bond assurance report
2020 hcs cny green bond assurance report
 
Green bond framework
Green bond frameworkGreen bond framework
Green bond framework
 
Green bond report
Green bond reportGreen bond report
Green bond report
 
Hyundai card (con) 2020_2_q_0902
Hyundai card (con) 2020_2_q_0902Hyundai card (con) 2020_2_q_0902
Hyundai card (con) 2020_2_q_0902
 
Hcs 2 q_2020_consol_
Hcs 2 q_2020_consol_Hcs 2 q_2020_consol_
Hcs 2 q_2020_consol_
 
Hcc kr
Hcc krHcc kr
Hcc kr
 
2020 hcs presentation_web_kor_200818.v4_jp
2020 hcs presentation_web_kor_200818.v4_jp2020 hcs presentation_web_kor_200818.v4_jp
2020 hcs presentation_web_kor_200818.v4_jp
 

Hci 2012 2_q_con_eng_final_

  • 1. Hyundai Commercial, Inc. and Subsidiaries Interim Consolidated Financial Statements June 30, 2012 and 2011
  • 2. Hyundai Commercial, Inc. and Subsidiaries Index June 30, 2012 and 2011 Report on Review of Interim Financial Statements ..........................................................................1-2 Interim Consolidated Financial Statements Interim Consolidated Statements of Financial Position .........................................................................3-5 Interim Consolidated Statements of Comprehensive Income................................................................6-7 Interim Consolidated Statements of Changes in Equity ....................................................................... 8-9 Interim Consolidated Statements of Cash Flows ....................................................................................10 Notes to the Interim Consolidated Financial Statements...................................................................11-34
  • 3. Report on Review of Interim Financial Statements To the Shareholders and Board of Directors of Hyundai Commercial, Inc. Reviewed Financial Statements We have reviewed the accompanying interim consolidated financial statements of Hyundai Commercial, Inc. (the Company) and its subsidiaries. These financial statements consist of consolidated statement of financial position of the Company and its subsidiaries as of June 30, 2012, and the related consolidated statements of comprehensive income for the three-month and the six-month periods ended June 30, 2012 and 2011, and statements of changes in equity and cash flows for the six-month periods ended June 30, 2012 and 2011, and a summary of significant accounting policies and other explanatory notes, expressed in Korean won. Management's Responsibility for the Financial Statements Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with the International Financial Reporting Standards as adopted by the Republic of Korea (Korean IFRS) 1034, Interim Financial Reporting, and for such internal control as management determines is necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error. Auditor's Responsibility Our responsibility is to issue a report on these interim consolidated financial statements based on our reviews. We conducted our reviews in accordance with the quarterly and semi-annual review standards established by the Securities and Futures Commission of the Republic of Korea. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with auditing standards generally accepted in the Republic of Korea and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion. 1
  • 4. Conclusion Based on our reviews, nothing has come to our attention that causes us to believe the accompanying interim consolidated financial statements do not present fairly, in all material respects, in accordance with the Korean IFRS 1034, Interim Financial Reporting. Emphasis of matter We audited the consolidated statement of financial position as of December 31, 2011, and the related statements of comprehensive income, changes in equity and cash flows for the year ended December 31, 2011, in accordance with auditing standards generally accepted in the Republic of Korea and expressed an unqualified opinion on those statements dated March 14, 2012. The statement of financial position as of December 31, 2011, presented herein for comparative purposes, is consistent, in all material respects, with the above audited statement of financial position as of December 31, 2011. Review standards and their application in practice vary among countries. The procedures and practices used in the Republic of Korea to review such consolidated financial statements may differ from those generally accepted and applied in other countries. Accordingly, this report is for use by those who are informed about Korean review standards and their application in practice. Seoul, Korea August 24, 2012 This report is effective as of August 24, 2012, the review report date. Certain subsequent events or circumstances, which may occur between the review report date and the time of reading this report, could have a material impact on the accompanying interim consolidated financial statements and notes thereto. Accordingly, the readers of the review report should understand that there is a possibility that the above review report may have to be revised to reflect the impact of such subsequent events or circumstances, if any. 2
  • 5. Hyundai Commercial, Inc. and Subsidiaries Interim Consolidated Statements of Financial Position June 30, 2012 and December 31, 2011 (In Korean won) June 30, December 31, Note 2012 2011 Assets Cash and deposits Cash and cash equivalents 20 315,239,545,258 276,009,118,714 Deposits 9,000,000 9,000,000 315,248,545,258 276,018,118,714 Securities 3 Available-for-sale securities 21,920,499,370 26,848,232,720 Equity method investments 246,350,869,471 147,539,965,125 268,271,368,841 174,388,197,845 Loans receivable 4,5,6,7 Factoring 1,271,408,014 575,109,250 Allowance for doubtful accounts (7,083,261) (3,163,206) Loans 2,672,303,580,491 2,408,864,450,819 Allowance for doubtful accounts (17,708,928,242) (18,165,997,032) 2,655,858,977,002 2,391,270,399,831 Installment financial assets 4,5,6,7 Auto installment financing receivables 372,135,913,837 402,435,731,643 Allowance for doubtful accounts (2,309,106,954) (2,700,210,858) Durable goods installment financing receivables 44,939,504,217 68,855,356,831 Allowance for doubtful accounts (309,315,277) (475,143,590) 414,456,995,823 468,115,734,026 Lease receivables 4,5,8 106,162,624,869 84,053,398,124 Property and equipment 9 Vehicles 98,408,505 114,731,133 Fixtures and furniture 2,590,889,826 2,382,936,140 Others 410,999,664 410,999,664 3,100,297,995 2,908,666,937 3
  • 6. Hyundai Commercial, Inc. and Subsidiaries Interim Consolidated Statements of Financial Position June 30, 2012 and December 31, 2011 (In Korean won) June 30, December 31, Note 2012 2011 Other assets Intangible assets 10 ₩ 2,819,843,423 ₩ 3,072,304,012 Non-trade receivables 23,060,211,622 29,912,441,707 Allowance for doubtful accounts (145,645,787) (218,049,341) Accrued revenues 16,249,408,321 18,075,550,289 Allowance for doubtful accounts (104,009,229) (112,338,978) Advance payments 380,625,765 635,365,367 Prepaid expenses 2,947,184,936 3,383,242,667 Leasehold deposits 10,727,825,934 9,963,176,364 Derivative assets 15 1,393,026,517 1,369,008,885 Others 3,885,995,860 3,885,995,860 61,214,467,362 69,966,696,832 Total assets ₩3,824,313,277,150 ₩3,466,721,212,309 Liabilities and Equity Borrowings Borrowings 11 ₩ 709,591,561,777 ₩ 725,523,723,026 Debentures 12 2,312,721,130,449 1,937,737,884,950 Securitized debts 13 359,510,372,728 359,361,741,945 3,381,823,064,954 3,022,623,349,921 Other liabilities Non-trade payables 12,624,174,322 7,907,799,257 Accrued expenses 22,006,482,015 26,857,795,596 Unearned revenue 5,167,253,902 4,869,902,233 Advances 106,262,869 231,248,416 Withholdings 4,840,082,697 3,073,415,790 Accrued income taxes 7,361,014,012 14,047,411,098 Defined benefit liability 14 3,251,151,561 2,232,465,895 Leasehold deposits received 24,363,550,971 16,493,405,207 Deferred income tax liabilities 18,128,090,752 16,336,206,889 Derivative liabilities 15 2,343,820,146 2,691,394,681 100,191,883,247 94,741,045,062 Total liabilities 3,482,014,948,201 3,117,364,394,983 4
  • 7. Hyundai Commercial, Inc. and Subsidiaries Interim Consolidated Statements of Financial Position June 30, 2012 and December 31, 2011 (In Korean won) June 30, December 31, Notes 2012 2011 Equity Common stock 1,16 100,000,000,000 100,000,000,000 Preferred stock 25,000,000,000 25,000,000,000 125,000,000,000 125,000,000,000 Capital surplus 16 Paid-in capital in excess of par value 74,608,059,537 74,608,059,537 Accumulated other comprehensive 19 income and expenses Loss on valuation of derivatives (615,226,534) (1,082,947,513) Gain on valuation of available-for- 1,942,933,776 6,047,837,848 sale securities Accumulated comprehensive income 67,899,945 (1,702,584,378) of equity method investee 1,395,607,187 3,262,305,957 Retained earnings 16 141,274,842,225 146,466,631,832 Non-controlling interests 19,820,000 19,820,000 Total equity 342,298,328,949 349,356,817,326 Total liabilities and equity ₩3,824,313,277,150 ₩3,466,721,212,309 The accompanying notes are an integral part of these interim consolidated financial statements. 5
  • 8. Hyundai Commercial, Inc. and Subsidiaries Interim Consolidated Statements of Comprehensive Income Three-Month and Six-Month Periods ended June 30, 2012 and 2011 (In Korean won) 2012 2011 Notes Three Six Three Six Months Months Months Months Operating revenue Interest income ₩2,800,734,685 ₩5,572,386,120 ₩1,279,969,441 ₩ 2,387,169,557 Income on loans 68,177,970,017 133,313,505,392 59,945,849,276 113,805,600,081 Income on installment financial 10,977,195,309 23,040,822,533 15,401,001,549 31,475,076,372 receivables Income on leases 1,896,785,538 3,574,663,299 1,092,108,442 2,335,488,860 Gain on disposal of loans 966,463,198 1,729,577,040 653,969,795 1,117,030,921 Gain on foreign exchange - - 3,348,000,000 5,534,000,000 translations Dividend income - 250,000,000 - 300,000,000 Other operating income 1,053,204,157 628,670,379 1,241,670,031 754,483,806 Total operating revenue 85,872,352,904 168,109,624,763 82,962,568,534 157,708,849,597 Operating expenses Interest expenses 41,035,492,920 80,550,883,516 36,938,859,569 70,920,446,952 Bad debts expense 5 3,889,005,153 8,697,812,014 5,817,998,892 10,960,116,735 Loss on disposal of loans 464,015,511 1,079,502,006 148,596,245 286,474,469 Loss on foreign currency 880,000,000 27,500,000 825,500,346 1,962 transactions General and administrative 17 15,581,238,326 29,866,953,086 13,278,632,714 27,065,419,592 expenses Other operating expenses 1,180,964,459 1,854,810,141 1,123,744,947 1,549,202,834 Total operating 63,030,716,369 122,350,414,743 61,481,332,713 116,315,662,544 expenses Operating income 22,841,636,535 45,759,210,020 21,481,235,821 41,393,187,053 6
  • 9. Hyundai Commercial, Inc. and Subsidiaries Interim Consolidated Statements of Comprehensive Income Three-Month and Six-Month Periods ended June 30, 2012 and 2011 (In Korean won) 2012 2011 Notes Three Six Three Six Months Months Months Months Non-operating income Gain on equity method 3 - 5,856,423,741 4,557,764,212 8,660,056,384 valuation Non-operating expenses Loss on equity method 3 12,975,036,702 7,982,403,935 - - valuation Other non-operating - 8,582,824,000 - - expenses 12,975,036,702 16,565,227,935 - - Income before income 9,866,599,833 35,050,405,826 26,039,000,033 50,053,243,437 taxes Income tax expense 18 5,714,613,323 10,391,091,084 6,365,741,803 12,974,837,754 Net income ₩ 4,151,986,510 ₩24,659,314,742 ₩19,673,258,230 ₩37,078,405,683 Net income attributable to: Owners of the parent 4,151,986,510 24,659,314,742 19,673,258,230 37,078,405,683 Non-controlling - - - - interests 4,151,986,510 24,659,314,742 19,673,258,230 37,078,405,683 Other comprehensive 19 income, net of income taxes Gain on valuation of (244,727,857) 467,720,979 (102,132,583) 769,921,914 derivatives Gain(Loss) on valuation of available-for-sale (2,737,291,529) (4,104,904,072) (1,230,487,830) 3,836,630,666 financial securities Other comprehensive income of equity (6,691,593,080) 1,770,484,323 (305,379,086) (324,181,793) method investee (9,673,612,466) (1,866,698,770) (1,637,999,499) 4,282,370,787 Total comprehensive income ₩(5,521,625,956) ₩22,792,615,972 ₩18,035,258,731 ₩41,360,776,470 Total comprehensive income attributable to: Owners of the parent (5,521,625,956) 22,792,615,972 18,035,258,731 41,360,776,470 Non-controlling - - - - interests (5,521,625,956) 22,792,615,972 18,035,258,731 41,360,776,470 The accompanying notes are an integral part of these interim consolidated financial statements. 7
  • 10. Hyundai Commercial, Inc. and Subsidiaries Interim Consolidated Statements of Changes in Equity Six-Month Periods ended June 30, 2012 and 2011 Accumulated (In Korean won) other Total attributable to Non- comprehensive Capital income and Retained owners of the controlling Capital stock surplus expenses earnings parent interests Total equity Balances as of January 1, 2011 100,000,000,000 - (862,281,456) 81,470,127,594 180,607,846,138 9,910,000 180,617,756,138 Total comprehensive income Net income - - - 37,078,405,683 37,078,405,683 - 37,078,405,683 Other comprehensive income Gain on valuation of derivatives - - 769,921,914 - 769,921,914 - 769,921,914 Gain on valuation of available-for- - - 3,836,630,666 - 3,836,630,666 - 3,836,630,666 sale securities Other comprehensive income of - - (324,181,793) - (324,181,793) - (324,181,793) equity method investee Total comprehensive income - - 4,282,370,787 37,078,405,683 41,360,776,470 - 41,360,776,470 Transactions with owners Establishment of special purpose - - - - - 9,910,000 9,910,000 entity Dividends - - - (10,000,000,000) (10,000,000,000) - (10,000,000,000) Total transactions with owners - - - (10,000,000,000) (10,000,000,000) 9,910,000 (9,990,090,000) Balances as of June 30, 2011 100,000,000,000 - 3,420,089,331 108,548,533,277 211,968,622,608 19,820,000 211,988,442,608 8
  • 11. Hyundai Commercial, Inc. and Subsidiaries Interim Consolidated Statements of Changes in Equity Six-Month Periods ended June 30, 2012 and 2011 Accumulated (In Korean won) other Total attributable Non- comprehensive income and Retained to owners of the controlling Capital stock Capital surplus expenses earnings parent interests Total equity Balances as of January 1, 2012 125,000,000,000 74,608,059,537 3,262,305,957 146,466,631,832 349,336,997,326 19,820,000 349,356,817,326 Total comprehensive income Net income - - - 24,659,314,742 24,659,314,742 - 24,659,314,742 Other comprehensive income Gain on valuation of derivatives - - 467,720,979 - 467,720,979 - 467,720,979 Loss on valuation of available-for- - - (4,104,904,072) - (4,104,904,072) - (4,104,904,072) sale securities Other comprehensive income of - - 1,770,484,323 148,895,651 1,919,379,974 - 1,919,379,974 equity method investee Total comprehensive income - - (1,866,698,770) 24,808,210,393 22,941,511,623 - 22,941,511,623 Transactions with owners Dividends - - - (30,000,000,000) (30,000,000,000) - (30,000,000,000) Total transactions with owners - - - (30,000,000,000) (30,000,000,000) - (30,000,000,000) Balances as of June 30, 2012 125,000,000,000 74,608,059,537 1,395,607,187 141,274,842,225 342,278,508,949 19,820,000 342,298,328,949 The accompanying notes are an integral part of these interim consolidated financial statements. 9
  • 12. Hyundai Commercial, Inc. and Subsidiaries Interim Consolidated Statements of Cash Flows Six-Month Periods ended June 30, 2012 and 2011 (In Korean won) Note June 30, 2012 June 30, 2011 Cash flows from operating activities Cash generated from operations 20 (101,510,726,025) (275,138,668,439) Interest received 4,842,900,556 2,537,128,759 Interest paid (77,670,773,925) (68,918,870,047) Dividends received 250,000,000 300,000,000 Income taxes paid (14,172,117,385) (10,358,293,801) Net cash used in operations (188,260,716,779) (351,578,703,528) Cash flows from investing activities Acquisition of equity method investment (98,969,780,000) - Disposal of vehicles 63,107,858 27,020,000 Acquisition of vehicles (76,172,300) (79,715,188) Acquisition of fixtures and furniture (766,713,486) (416,747,741) Acquisition of intangible assets (279,514,400) (85,415,316) Recover in leasehold deposits 5,000,000 - Increase in leasehold deposits (908,722,500) (2,161,847,000) Net cash used in investing activities (100,932,794,828) (2,716,705,245) Cash flows from financing activities Proceeds from borrowings 345,790,000,000 525,939,158,071 Repayments of borrowings (361,722,161,249) (483,278,171,079) Issuance of debentures 619,356,099,400 440,865,039,400 Repayments of debentures (245,000,000,000) (233,740,000,000) Issuance of securitized debts - 199,456,325,600 Repayments of securitized debts - (20,000,000,000) Cash inflows of transactions with subsidiaries - 9,910,000 Payments of dividends (30,000,000,000) (10,000,000,000) Net cash provided by financing activities 328,423,938,151 419,252,261,992 Net increase in cash and cash equivalents 39,230,426,544 64,956,853,219 Cash and cash equivalents Beginning of period 276,009,118,714 99,938,403,013 End of period 315,239,545,258 164,895,256,232 The accompanying notes are an integral part of these interim consolidated financial statements. 10
  • 13. Hyundai Commercial, Inc. and Subsidiaries Notes to the Interim Consolidated Financial Statements June 30, 2012 and 2011, and December 31, 2011 1. General Information Hyundai Commercial, Inc. (the Company) was established on March 27, 2007, by taking over all the assets, liabilities, rights and obligations related with the loans of the industrial product division of Hyundai Capital Services, Inc. and its installment financing and lease financing division. It is engaged in installment financing, and leasing of facilities. The Company’s operations are headquartered in Yeouido, Seoul. Its shareholders are as follows: Shareholders Ownership Hyundai Motor Company 50.00% Myung-yi Chung 33.33% Tae-young Chung 16.67% Total 100.00% The consolidated financial statements have been prepared and presented which included the accounts of Hyundai Commercial, Inc., as the parent company according to the Korean IFRS 1027, and Commercial Auto First trust and SPC and another subsidiary(collectively the “Group”), while Hyundai Card Co., Ltd. and Hyundai Life Insurance Co., Ltd. are accounted for under the equity method. Subsidiaries as of June 30, 2012 and December 31, 2011, are as follows. The Company has the substantial power over the subsidiaries established as special purpose entities for asset securitization even though its ownership interests over the subsidiaries do not exceed 50%. June 30, 2012 December 31, 2011 Special Commercial Auto First Trust and SPC Commercial Auto First Trust and SPC Purpose Commercial Auto Second Trust and SPC Commercial Auto Second Trust and SPC Entities 2. Summary of Significant Accounting Policies 2.1 Basis of Preparation The Group’s interim consolidated financial statements for the six-month period ended June 30, 2012, have been prepared in accordance Korean IFRS 1034, ‘Interim Financial Reporting’. These interim consolidated financial statements have been prepared in accordance with the Korean IFRS standards and interpretations issued and effective or issued and early adopted as of June 30, 2012. New standards, amendments and interpretations issued but not effective for the financial year beginning January 1, 2012, and not early adopted by the Group are as follows: 11
  • 14. Hyundai Commercial, Inc. and Subsidiaries Notes to the Interim Consolidated Financial Statements June 30, 2012 and 2011, and December 31, 2011 - Amendments to Korean-IFRS 1019, Employee Benefits According to the amendments to Korean-IFRS 1019, Employee Benefits, the corridor method is no longer permitted. Therefore, actuarial gains and losses on the defined benefit obligation are recognized immediately under other comprehensive income. The amendment requires to recognize immediately all past service costs. And the amendment replaces the interest cost on the defined benefit obligation, and the expected return on plan assets with a net interest cost based on the net defined benefit asset or liability and the discount rate measured at the beginning of the year. This amendment will be effective for the Group as of January 1, 2013. The Group is assessing the impact of application of the amended Korean-IFRS 1019 on its consolidated financial statements. - Enactment of Korean-IFRS 1113, Fair value measurement Korean-IFRS 1113, Fair value measurement, aims to improve consistency and reduce complexity by providing a precise definition of fair value and a single source of fair value measurement and disclosure requirements for use across Korean-IFRS. Korean-IFRS 1101 does not extend the use of fair value accounting but provides guidance on how it should be applied where its use is already required or permitted by other standards within Korean-IFRS. This amendment will be effective for the Group as of January 1, 2013, and the Group expects that it would not have a significant impact on the Group. - Enactment of Korean-IFRS 1001, Presentation of Financial Statements According to the amendments to Korean-IFRS 1001, 'Presentation of Financial Statements', items of other comprehensive income present as two groups depending on whether it will be reclassified subsequently to profit or loss or not. An entity shall apply those amendments for annual periods beginning on or after July 1, 2012, and earlier application is permitted. The Group expects that it would not have a significant impact on the Group. 2.2 Accounting Policies The following is a summary of significant accounting policies followed by the Group in the preparation of its interim consolidated financial statements. These policies have been consistently applied to all the periods presented, unless otherwise stated. Interim period income tax expense is calculated by applying estimated average annual effective tax rate to the interim period’s pre-tax income. 12
  • 15. Hyundai Commercial, Inc. and Subsidiaries Notes to the Interim Consolidated Financial Statements June 30, 2012 and 2011, and December 31, 2011 3. Securities Securities as of June 30, 2012 and December 31, 2011, are as follows: (in thousands of Korean won) Type June 30, 2012 December 31, 2011 Available-for-sale securities Marketable equity securities 12,550,000 18,200,000 Equity securities Unlisted equity securities 3,257,412 3,083,604 Sub-total 15,807,412 21,283,604 Debt securities 6,113,087 5,564,629 Sub-total 21,920,499 26,848,233 Equity method investments 246,350,869 147,539,965 268,271,369 174,388,198 Available-for-sale securities Available-for-sale securities as of June 30, 2012 and December 31, 2011, are as follows: (in thousands of Korean won) Book value Number of Ownership Acquisition June 30, December shares (%) cost 2012 31, 2011 Marketable equity securities JNK Heaters Co., Ltd. 1,000,000 12.5 10,126,881 12,550,000 18,200,000 Unlisted equity securities 1 Leehan Corp. 136,000 12.3 3,199,762 3,256,792 3,082,984 Isung Eng,. Corp. 62 620 620 620 Debt securities 2 Leehan Corp. - - 5,469,801 6,113,087 5,564,629 18,797,064 21,920,499 26,848,233 1 The fair value of the securities for Leehan Corp. was valued as the valuation price provided by an external appraiser, Korea Asset Pricing. The external appraisers valuated the fair value as the average of valuation prices using the discounted cash flow model and the imputed market value model. 2 Those debt securities are the convertible bond issued by Leehan Corp. during the period, and the fair value of the convertible bond for Leehan Corp. was valued as the valuation price provided by an external appraiser, Korea Asset Pricing. The differences between the fair value of convertible bond and the book value of normal bond by effective interest rate recognized in the gain or loss on valuation of debt securities and the fluctuation of conversion right and advanced redemption right recognized in the gain or loss on embedded derivatives. 13
  • 16. Hyundai Commercial, Inc. and Subsidiaries Notes to the Interim Consolidated Financial Statements June 30, 2012 and 2011, and December 31, 2011 Equity method investments Equity method investments as of June 30, 2012 and December 31, 2011, are as follows: (in thousands of Korean won) June 30, 2012 Number of Ownership Acquisition Net asset Book value shares (%) cost value Hyundai Card Co., Ltd. 1 8,889,622 5.54 113,820,162 116,666,848 153,593,598 Hyundai Life Insurance Co., 7,613,060 38.73 98,969,780 56,043,454 92,757,271 2 Ltd. Total 212,789,942 172,710,302 246,350,869 1 The Company’s shareholdings in Hyundai Card Co., Ltd. are less than 20%. However, the Company is able to participate in the management and significantly influence the financial and operating processes. Thus, the equity method is applied. 2 The Group acquired the equity securities of Hyundai Life Insurance Co., Ltd. during the current period. (in thousands of Korean won) December 31, 2011 Number of Ownership Acquisition Net asset Book value shares (%) cost value Hyundai Card Co., Ltd. 1 8,889,622 5.54 113,820,162 110,613,215 147,539,965 Valuations of equity method investment for the six-month periods ended June 30, 2012 and 2011, are as follows: (in thousands of Korean won) June 30, 2012 Changes in accumulated Changes in Beginning Gain on Ending Acquisition other retained Balance valuation Balance comprehensive earnings income Hyundai Card Co., 147,539,965 - 5,856,424 197,209 - 153,593,598 Ltd. Hyundai Life Insurance - 98,969,780 (7,982,404) 1,620,999 148,896 92,757,271 Co,. Ltd. Total 147,539,965 98,969,780 (2,125,980) 1,818,208 148,896 246,350,869 (in thousands of Korean won) June 30, 2011 Changes in accumulated Changes in Beginning Gain on Ending Acquisition other retained Balance valuation Balance comprehensive earnings 1 income( ) Hyundai Card Co., 133,160,973 - 8,660,056 (415,618) (1,097) 141,404,314 Ltd. 1 ( ) Changes in accumulated other comprehensive income is the amount before income taxes. 14
  • 17. Hyundai Commercial, Inc. and Subsidiaries Notes to the Interim Consolidated Financial Statements June 30, 2012 and 2011, and December 31, 2011 The assets and liabilities as of June 30, 2012 and December 31, 2011, and revenue and income for the six-month periods ended June 30, 2012 and 2011, follow : (in thousands of Korean won) June 30, 2012 Year end Operating Assets Liabilities Net income revenue Hyundai Card December 31 11,083,975,683 8,978,009,491 1,234,977,718 105,713,461 Co., Ltd. Hyundai Life Insurance June 30 3,530,425,026 3,385,737,691 257,338,314 (3,991,872) Co,. Ltd. As Hyundai Life Insurance Co,. Ltd.’s fiscal year is from April 1, 2012 to March 31, 2013, the asset and liability amounts are as of June 30, 2012, and its operating revenue and net income amounts are from January 1, 2012 to June 30, 2012. The deemed acquisition date is February 29, 2012, and the investee recognized its net income of 13,891,570 thousand after deemed acquisition date. (in thousands of Korean won) December 31, 2011 June 30, 2011 Year end Operating Assets Liabilities Net income revenue Hyundai Card December 31 10,851,933,716 8,855,250,685 2,407,597,301 238,647,582 Co., Ltd. 4. Financial Receivables Financial receivables as of June 30, 2012 and December 31, 2011, are as follows: (in thousands of Korean won) June 30, 2012 Deferred loan origination fees Present Allowance Principal and costs value for doubtful Book value (Initial direct costs discounts accounts for lease assets) Loan receivables Factoring 1,271,408 - - (7,083) 1,264,325 receivables Loans 2,643,485,970 28,982,904 (165,294) (17,708,928) 2,654,594,652 2,644,757,378 28,982,904 (165,294) (17,716,011) 2,655,858,977 Installment financial assets Auto 371,208,446 927,468 - (2,309,107) 369,826,807 Durable goods 45,286,917 (347,413) - (309,315) 44,630,189 416,495,363 580,055 - (2,618,422) 414,456,996 Lease receivables 15
  • 18. Hyundai Commercial, Inc. and Subsidiaries Notes to the Interim Consolidated Financial Statements June 30, 2012 and 2011, and December 31, 2011 Finance lease 106,967,691 (12,930) - (792,136) 106,162,625 receivables 3,168,220,432 29,550,029 (165,294) (21,126,569) 3,176,478,598 (in thousands of Korean won) December 31, 2011 Deferred loan origination fees Present Allowance Principal and costs value for doubtful Book value (Initial direct costs discounts accounts for lease assets) Loan receivables Factoring 575,109 - - (3,163) 571,946 Loans 2,390,384,894 18,629,791 (150,234) (18,165,997) 2,390,698,454 2,390,960,003 18,629,791 (150,234) (18,169,160) 2,391,270,400 Installment financial assets Auto 402,751,465 (315,733) - (2,700,211) 399,735,521 Durable goods 69,532,615 (677,259) - (475,143) 68,380,213 472,284,080 (992,992) - (3,175,354) 468,115,734 Lease receivables Finance lease 84,693,337 (19,542) - (620,397) 84,053,398 receivables 2,947,937,420 17,617,257 (150,234) (21,964,911) 2,943,439,532 5. Allowance for Doubtful Accounts Changes in allowance for doubtful accounts for the six-month periods ended June 30, 2012 and 2011, are as follows: (in thousands of Korean won) June 30, 2012 Loan Installment Lease Type Other assets Total receivables financial assets receivables Beginning balance 18,169,160 3,175,354 620,397 330,388 22,295,299 Amounts written off (1,837,601) (168,041) - - (2,005,642) Recoveries of amounts (6,976,948) (492,415) (29,269) - (7,498,632) previously written off Unwinding of discount (100,809) (11,804) - - (112,613) Additional(reversed) 8,462,209 115,328 201,008 (80,733) 8,697,812 allowance Ending balance 17,716,011 2,618,422 792,136 249,655 21,376,224 (in thousands of Korean won) June 30, 2011 Loan Installment Lease Type Other assets Total receivables financial assets receivables Beginning balance 12,795,689 3,609,027 214,613 372,974 16,992,303 Amounts written off (1,491,516) (108,512) - - (1,600,028) Recoveries of amounts (3,811,733) (790,425) (6,798) - (4,608,956) previously written off 16
  • 19. Hyundai Commercial, Inc. and Subsidiaries Notes to the Interim Consolidated Financial Statements June 30, 2012 and 2011, and December 31, 2011 Unwinding of discount (52,619) (6,935) (108) - (59,662) Additional allowance 9,493,981 1,218,413 233,221 14,502 10,960,117 Ending balance 16,933,802 3,921,568 440,928 387,476 21,683,774 6. Financial Instruments The fair values of financial instruments as of June 30, 2012 and December 31, 2011, are as follows: (in thousands of Korean won) June 30, 2012 December 31, 2011 Type Book Fair Book Fair value value value value Financial assets Cash and deposits 315,248,545 315,248,545 276,018,119 276,018,119 Available-for-sale 21,920,499 21,920,499 26,848,233 26,848,233 securities Loans receivable 2,655,858,977 2,658,605,196 2,391,270,400 2,398,975,565 Installment financial 414,456,996 417,786,700 468,115,734 473,294,235 assets Derivative assets 1,393,027 1,393,027 1,369,009 1,369,009 Non-trade 22,914,566 22,914,566 29,694,392 29,694,392 receivables Accrued revenues 16,145,399 16,145,399 17,963,211 17,963,211 Leasehold deposits 10,727,826 10,705,059 9,963,176 9,861,028 3,458,665,835 3,464,718,991 3,221,242,274 3,234,023,792 Financial liabilities Borrowings 709,591,562 715,773,727 725,523,723 730,010,502 Debentures 2,312,721,130 2,367,471,040 1,937,737,885 1,983,599,328 Securitized debts 359,510,373 367,830,150 359,361,742 367,266,231 Derivative liabilities 2,343,820 2,343,820 2,691,395 2,691,395 Non-trade payables 12,624,174 12,624,174 7,907,799 7,907,799 Accrued expenses 22,006,482 22,006,482 26,857,796 26,857,796 1 Withholdings 4,464,006 4,464,006 2,731,628 2,731,628 Leasehold deposits 24,363,551 24,740,460 16,493,405 16,677,090 received 3,447,625,098 3,517,253,859 3,079,305,373 3,137,741,769 1 Excluding taxes. 17
  • 20. Hyundai Commercial, Inc. and Subsidiaries Notes to the Interim Consolidated Financial Statements June 30, 2012 and 2011, and December 31, 2011 The fair value hierarchy of financial assets and liabilities carried at fair value as of June 30, 2012 and December 31, 2011, are as follows: (in thousands of Korean won) June 30, 2012 1 Book Fair Fair value hierarchy Type value value level 1 level 2 level 3 Financial assets at fair value Available-for-sale 21,920,499 21,920,499 12,550,000 - 9,370,499 securities Derivative assets 1,393,027 1,393,027 - 1,393,027 - 23,313,526 23,313,526 12,550,000 1,393,027 9,370,499 Financial liabilities at fair value Derivative liabilities 2,343,820 2,343,820 - 2,343,820 - 1 The levels of fair value hierarchy have been defined as follows: Level 1: Quoted prices in active markets for identical assets or liabilities. Listed stocks and derivatives Level 2: Inputs for the asset or liability included within valuation techniques that are observable market data. Most bonds issued in Korean won and foreign currency, general unlisted derivatives like swap, forward, option Level 3: Inputs for the asset or the liability that are not based on observable market data. Unlisted stocks, complicated structured bonds, complicated unlisted derivatives and others. (in thousands of Korean won) December 31, 2011 1 Book Fair Fair value hierarchy Type value value level 1 level 2 level 3 Financial assets at fair value Available-for-sale 26,848,233 26,848,233 18,200,000 - 8,648,233 securities Derivative assets 1,369,009 1,369,009 - 1,369,009 - 28,217,242 28,217,242 18,200,000 1,369,009 8,648,233 Financial liabilities at fair value Derivative liabilities 2,691,395 2,691,395 - 2,691,395 - 18
  • 21. Hyundai Commercial, Inc. and Subsidiaries Notes to the Interim Consolidated Financial Statements June 30, 2012 and 2011, and December 31, 2011 The changes in financial instruments of level 3 for the six-month periods ended June 30, 2012 and 2011, are as follows: (in thousands of Korean won) Available-for-sale securities Type June 30, 2012 June 30, 2011 Beginning balance 8,648,233 17,657,945 Gains on interest 487,707 - Gains on valuation 234,559 (3,194,363) (Other comprehensive income) 1 Reclassification - (11,518,000) Ending balance 9,370,499 2,945,582 1 The fair value hierarchy of the available-for-sale securities has been reclassified from level 3 to level 1 as JNK Heaters Co., Ltd. was listed during the prior period. The book values of financial instruments by categories as of June 30, 2012 and December 31, 2011, are as follows: (in thousands of Korean won) June 30, 2012 Financial Available-for- Hedging assets at fair Loans and Type sale financial derivative Total value through receivables assets instruments profit or loss Financial assets Cash and deposits - 315,248,545 - - 315,248,545 Available-for- sale - - 21,920,499 - 21,920,499 securities Loans receivable - 2,655,858,977 - - 2,655,858,977 Installment - 414,456,996 - - 414,456,996 financial assets Derivative assets 228,839 - - 1,164,188 1,393,027 Non-trade - 22,914,566 - - 22,914,566 receivables Accrued revenues - 16,145,399 - - 16,145,399 Leasehold - 10,727,826 - - 10,727,826 deposits 228,839 3,435,352,309 21,920,499 1,164,188 3,458,665,835 19
  • 22. Hyundai Commercial, Inc. and Subsidiaries Notes to the Interim Consolidated Financial Statements June 30, 2012 and 2011, and December 31, 2011 (in thousands of Korean won) December 31, 2011 Financial Available-for- Hedging assets at fair Loans and Type sale financial derivative Total value through receivables assets instruments profit or loss Financial assets Cash and deposits - 276,018,119 - - 276,018,119 Available-for- sale - - 26,848,233 - 26,848,233 securities Loans receivable - 2,391,270,400 - - 2,391,270,400 Installment - 468,115,734 - - 468,115,734 financial assets Derivative assets 501,793 - - 867,216 1,369,009 Non-trade - 29,694,392 - - 29,694,392 receivables Accrued revenues - 17,963,211 - - 17,963,211 Leasehold - 9,963,176 - - 9,963,176 deposits 501,793 3,193,025,032 26,848,233 867,216 3,221,242,274 (in thousands of Korean won) June 30, 2012 December 31, 2011 Financial Hedging Financial Hedging Type liabilities at derivative Total liabilities at derivative Total amortized cost instruments amortized cost instruments Financial liabilities Borrowings 709,591,562 - 709,591,562 725,523,723 - 725,523,723 Debentures 2,312,721,130 - 2,312,721,130 1,937,737,885 - 1,937,737,885 Securitized debts 359,510,373 - 359,510,373 359,361,742 - 359,361,742 Derivative - 2,343,820 2,343,820 - 2,691,395 2,691,395 liabilities Non-trade 12,624,174 - 12,624,174 7,907,799 - 7,907,799 payables Accrued expenses 22,006,482 - 22,006,482 26,857,796 - 26,857,796 Withholdings 4,464,006 - 4,464,006 2,731,628 - 2,731,628 Leasehold deposits 24,363,551 - 24,363,551 16,493,405 - 16,493,405 received 3,445,281,278 2,343,820 3,447,625,098 3,076,613,978 2,691,395 3,079,305,373 20
  • 23. Hyundai Commercial, Inc. and Subsidiaries Notes to the Interim Consolidated Financial Statements June 30, 2012 and 2011, and December 31, 2011 7. Derecognition of financial assets The Group issued securitized debts based on loans and installment financial assets. Related securitized debts have right of recourse about basic assets. Details of transferred financial assets not derecognized as of June 30, 2012 and December 31, 2011, are as follows: (in thousands of Korean won) Type June 30, 2012 December 31, 2011 Book value of assets Loan receivable 555,419,654 466,479,102 Installment financial assets 62,167,008 97,302,634 Sub total 617,586,662 563,781,736 Book value of related liabilities 359,510,373 359,361,742 Liabilities having right of resource on transferred assets : Fair value of assets 618,660,422 566,361,232 Fair value of related liabilities (367,830,150) (367,266,231) Net position 250,830,272 199,095,001 8. Finance Lease Receivables Details of total lease investments and present value of minimum lease receipts as of June 30, 2012 and December 31, 2011, are as follows: (in thousands of Korean won) June 30, 2012 December 31, 2011 Present value of Present value of Type Total lease Total lease minimum lease minimum lease investments investments receipts receipts Less than 1 year 46,254,326 40,175,517 38,319,151 33,136,156 1 to 5 years 71,138,888 66,779,244 55,204,893 51,537,639 117,393,214 106,954,761 93,524,044 84,673,795 Details of unearned interest income as of June 30, 2012 and December 31, 2011, are as follows: (in thousands of Korean won) Type June 30, 2012 December 31, 2011 Total lease investments 117,393,214 93,524,044 Net lease investments Minimum lease receipts 106,954,761 84,673,795 (present value) Unguaranteed residual value - - (present value) 21
  • 24. Hyundai Commercial, Inc. and Subsidiaries Notes to the Interim Consolidated Financial Statements June 30, 2012 and 2011, and December 31, 2011 106,954,761 84,673,795 Unearned interest income 10,438,453 8,850,249 9. Property and Equipment Property and equipment as of June 30, 2012 and December 31, 2011, consist of: (in thousands of Korean won) June 30, 2012 December 31, 2011 Type Acquisition Accumulated Acquisition Accumulated Book value Book value cost depreciation cost depreciation Vehicles 235,097 (136,688) 98,409 238,639 (123,908) 114,731 Fixture and 7,678,421 (5,087,532) 2,590,889 7,065,590 (4,682,654) 2,382,936 furniture Others 411,000 - 411,000 411,000 - 411,000 8,324,518 (5,224,220) 3,100,298 7,715,229 (4,806,562) 2,908,667 Changes in property and equipment for the six-month periods ended June 30, 2012 and 2011, are as follows: (in thousands of Korean won) June 30, 2012 Type Beginning balance Acquisition Disposal Depreciation Ending balance Vehicles 114,731 76,172 (61,447) (31,047) 98,409 Fixture and 2,382,936 766,713 (87,386) (471,374) 2,590,889 furniture Others 411,000 - - - 411,000 2,908,667 842,885 (148,833) (502,421) 3,100,298 (in thousands of Korean won) June 30, 2011 Type Beginning balance Acquisition Disposal Depreciation Ending balance Vehicles 119,066 79,715 (22,673) (31,547) 144,561 Fixture and 1,986,277 416,748 (48,895) (640,518) 1,713,612 furniture Others 411,000 - - - 411,000 2,516,343 496,463 (71,568) (672,065) 2,269,173 22
  • 25. Hyundai Commercial, Inc. and Subsidiaries Notes to the Interim Consolidated Financial Statements June 30, 2012 and 2011, and December 31, 2011 10. Intangible Assets Intangible assets as of June 30, 2012 and December 31, 2011, consist of: (in thousands of Korean won) June 30, 2012 December 31, 2011 Type Acquisition Accumulated Book Acquisition Accumulated Book cost depreciation value cost depreciation value Software 5,866,268 (4,642,484) 1,223,784 5,637,719 (4,331,112) 1,306,607 Other intangible 2,230,097 (634,038) 1,596,059 2,179,131 (413,434) 1,765,697 assets 8,096,365 (5,276,522) 2,819,843 7,816,850 (4,744,546) 3,072,304 Changes in intangible assets for the six-month periods ended June 30, 2012 and 2011, are as follows: (in thousands of Korean won) June 30, 2012 Type Beginning balance Increase Amortization Ending balance Software 1,306,607 228,549 (311,372) 1,223,784 Other intangible assets 1,765,697 50,965 (220,603) 1,596,059 3,072,304 279,514 (531,975) 2,819,843 (in thousands of Korean won) June 30, 2011 1 Type Beginning balance Increase Amortization Ending balance Software 1,632,196 53,625 (558,445) 1,127,376 Other intangible assets 849,207 956,340 (152,598) 1,652,949 2,481,403 1,009,965 (711,043) 2,780,325 1 Inclusive of transfer from advance payments. 11. Borrowings Borrowings as of June 30, 2012 and December 31, 2011, consist of: (in thousands of Korean won) Annual Types Lender June 30, 2012 December 31, 2011 interest rate (%) Borrowings in won SK Securities Commercial paper 3.65 ~ 4.27 100,000,000 140,000,000 and 3 others Woori Bank and General loans 3.71 ~ 6.19 609,591,562 585,523,723 9 others 709,591,562 725,523,723 23
  • 26. Hyundai Commercial, Inc. and Subsidiaries Notes to the Interim Consolidated Financial Statements June 30, 2012 and 2011, and December 31, 2011 12. Debentures Debentures issued by the Group and outstanding as of June 30, 2012 and December 31, 2011, are as follows: (in thousands of Korean won) Annual June 30, 2012 December 31, 2011 Type interest rates (%) Par value Issue price Par value Issue price Current portion of debenture Debenture 3.78 ~ 6.45 740,000,000 740,000,000 635,000,000 635,000,000 Less: Discount on - (270,012) - (253,677) debentures 740,000,000 739,729,988 635,000,000 634,746,323 Non-current portion of debenture Debenture 3.64 ~ 8.00 1,574,741,000 1,574,741,000 1,304,713,500 1,304,713,500 Less: Discount on - (1,749,858) - (1,721,938) debentures 1,574,741,000 1,572,991,142 1,304,713,500 1,302,991,562 2,314,741,000 2,312,721,130 1,939,713,500 1,937,737,885 13. Securitized debts The amounts of securitized debts which are secured by loans and installment financial assets in accordance with Asset Backed Securitization Act, as of June 30, 2012 and December 31, 2011, are as follows: (in thousands of Korean won) Annual June 30, 2012 December 31, 2011 Type interest rates (%) Par value Issue price Par value Issue price Current portion of securitized debts Debenture 4.12 ~ 4.26 50,000,000 50,000,000 50,000,000 50,000,000 Less: Discount on - (18,499) - (62,214) securitized debts 50,000,000 49,981,501 50,000,000 49,937,786 Non-current portion of securitized debts Debenture 4.76 ~ 5.43 310,000,000 310,000,000 310,000,000 310,000,000 Less: Discount on - (471,128) - (576,044) securitized debts 310,000,000 309,528,872 310,000,000 309,423,956 360,000,000 359,510,373 360,000,000 359,361,742 24
  • 27. Hyundai Commercial, Inc. and Subsidiaries Notes to the Interim Consolidated Financial Statements June 30, 2012 and 2011, and December 31, 2011 14. Defined Benefit Liability Details of the amounts recognized in the income statements for the six-month periods ended June 30, 2012 and 2011: (in thousands of Korean won) Type June 30, 2012 June 30, 2011 Current service cost 978,819 806,977 Interest cost 151,472 125,198 Expected return on plan assets (100,897) (75,764) Past service cost 245,559 146,177 1,274,953 1,002,588 The amounts of defined benefit plans recognized in the statements of financial position as of June 30, 2012 and December 31, 2011, are as follows: (in thousands of Korean won) Type June 30, 2012 December 31, 2011 Present value of funded obligations 8,595,421 7,596,812 Fair value of plan assets (5,344,269) (5,364,346) Defined benefit liability 3,251,152 2,232,466 15. Derivative Financial Instruments and Hedge Accounting The Group has the convertible bond issued by Leehan Corp., and recognized the difference between the acquisition cost of convertible bond and the fair value of normal bond as derivative assets. The amount recognized as derivative assets as of June 30, 2012, is 228,839 thousand (December 31, 2011 : 501,793 thousand), while the net losses from derivative asset for the six- month period ended June 30, 2012, is 272,954 thousand. (June 30, 2011 : Nil) Derivatives designated as cash flow hedges as of June 30, 2012 and December 31, 2011, are as follows: (in thousands of Korean won) June 30, 2012 December 31, 2011 Accumulated Accumulated other other Type comprehen- comprehen- Assets Liabilities Assets Liabilities sive income sive income and and expenses expenses Interest rate swaps 36,073 223,006 (141,599) - 241,837 (899,733) Currency swaps 1,128,115 2,120,814 (473,628) 867,216 2,449,558 (183,215) 1,164,188 2,343,820 (615,227) 867,216 2,691,395 (1,082,948) 25
  • 28. Hyundai Commercial, Inc. and Subsidiaries Notes to the Interim Consolidated Financial Statements June 30, 2012 and 2011, and December 31, 2011 The amount recognized as other comprehensive income, representing the effective portion related to cash flow hedge, is 467,721 thousand as of June 30, 2012, and the reclassified amount from other comprehensive income to profit or loss is 373,842 thousand. There is no ineffective portion recognized related to cash flow hedge for the six-months periods ended June 30, 2012. 16. Equity The Company is authorized to issue 80,000,000 shares (par value of per share : 5,000). As of June 30, 2012 and December 31, 2011, the number of common stock and preferred stock, and paid in capital are as follows : (in thousands of Korean won, except number of shares) Type June 30, December 31, 2012 2011 Number of shares 20,000,000 20,000,000 Common Capital stock 100,000,000 100,000,000 stock Additional paid-in capital - 100,000,000 100,000,000 Number of shares 5,000,000 5,000,000 Preferred Capital stock 25,000,000 25,000,000 stock Additional paid in capital 74,608,060 74,608,060 99,608,060 99,608,060 Total 199,608,060 199,608,060 The convertible preferred stocks have been issued at 20,000 per share(par value 5,000 per share) are non-cumulative, non-participating, nominative, non-permanent preferred stock without voting right, and will be converted into common stock after seven years from issue date. Legal reserve and discretionary reserve as of June 30, 2012 and December 31, 2011, are as follows: (in millions of Korean won) June 30, December 31, Type 2012 2011 Legal reserve Revenue reserve 4,000,000 1,000,000 Reserve for electronic financial Discretionary 100,000 100,000 transactions reserve Reserve for bad loans 3,357,192 - Unappropriated retained earnings (Expected reserve for bad loans 133,817,650 145,366,632 June 30, 2012: 9,918,236 thousand, December 31, 2011: 3,357,192 thousand) 141,274,842 146,466,632 26
  • 29. Hyundai Commercial, Inc. and Subsidiaries Notes to the Interim Consolidated Financial Statements June 30, 2012 and 2011, and December 31, 2011 If allowances for doubtful accounts do not meet the minimum amount calculated in accordance with allowance reserve standards of Regulation on Supervision under Article 11 of the Specialized Credit Financial Business Law Article 11, the Group appropriates a reserve for bad loans in an amount more than the difference between the allowance and the requirement. The reserve for bad loans is attributed to discretionary reserve for retained earnings. If the existing reserve for bad loans exceeds the reserve for bad loans to be reserved, the excess amounts are to be reversed. And if undisposed deficit exists, the reserve for bad loans is reserved after undisposed deficit is disposed of. Appropriated and expected reserves for bad loans as of June 30, 2012 and December 31, 2011, are as follows: (in thousands of Korean won) Type June 30, 2012 December 31, 2011 Appropriated reserve for bad loans 3,357,192 - Expected reserve for bad loans 9,682,546 3,357,192 13,039,738 3,357,192 Transfer to reserve for bad loans and net income in consideration of effect of changes in reserve for bad loan for the six-month periods ended June 30, 2012 and 2011, are as follows: (in thousands of Korean won) Type June 30, 2012 June 30, 2011 Net income 24,659,315 37,078,406 1 Transfer to reserve for bad loans (9,682,546) (408,955) Net income in consideration of changes in reserve for 2 14,976,769 36,669,451 bad loans Net income per share in consideration of changes in 3 749 1,833 reserve for bad loans (In won) 1 Transfer to reserve for bad loans are subtracted from balance of reserve for bad loans in 2011 to balance in 2010. 2 Net income in consideration of changes in reserve for bad loans is not accordance with K-IFRS, and the amount is the sum of the transfer to reserve for bad loans before income tax and net income. 3 Net income per share in consideration of changes is calculated by subtracting the transfer to reserve for bad loans from the net income for common stock. The 30 billion of dividends for fiscal year ended December 31, 2011, were paid in March 2012 (2011 : 10 billion). (in thousands of Korean won) Type December 31, 2011 December 31, 2010 Common stock 24,000,000 10,000,000 Preferred stock 6,000,000 - Total 30,000,000 10,000,000 27
  • 30. Hyundai Commercial, Inc. and Subsidiaries Notes to the Interim Consolidated Financial Statements June 30, 2012 and 2011, and December 31, 2011 17. General and Administrative Expenses General and administrative expenses for the three-month and six-month periods ended June 30, 2012 and 2011, are as follows: (in thousands of Korean won) 2012 2011 Three months Six months Three months Six months Payroll 4,568,093 8,195,793 4,274,675 8,695,536 Severance benefits 781,519 1,274,914 561,708 1,002,588 Fringe benefits 1,312,506 2,727,606 1,154,555 2,362,867 Outsourcing service charges 992,298 1,979,729 756,554 1,509,578 Sales promotions 3,602,914 6,888,858 2,445,376 5,726,356 Commission 606,483 1,811,504 431,747 1,208,684 Outsourcing service commission 732,547 1,233,670 535,593 958,006 Depreciation 258,027 502,421 311,567 672,065 Amortization 255,995 531,975 339,339 711,043 Taxes and dues 443,323 938,001 548,729 879,271 Electronic expenses 357,298 749,399 412,527 638,012 Rent 372,536 628,469 208,812 429,658 Maintenance expenses on 278,182 547,957 248,076 460,591 building Travel and transportation 187,139 375,963 168,305 311,253 Education 150,203 282,273 227,632 386,322 Communication 128,639 270,700 121,740 246,901 Other expenses 553,536 927,721 531,698 866,689 15,581,238 29,866,953 13,278,633 27,065,420 18. Income Tax The Group recognized income tax based on estimation of weighted average annual tax rate annual fiscal year. Expected weighted average annual tax rate for June 30, 2012, is 29.7% (June 30, 2011 : 27.5%). 28
  • 31. Hyundai Commercial, Inc. and Subsidiaries Notes to the Interim Consolidated Financial Statements June 30, 2012 and 2011, and December 31, 2011 19. Other Comprehensive Income Other comprehensive income for the six-month periods ended June 30, 2012 and 2011, consist of: (in thousands of Korean won) June 30, 2012 Changes Beginning Reclassifi- Income Ending Type Other balance cation of tax effects balance changes profit or loss Loss on valuation of derivatives (1,082,948) 373,842 243,204 (149,325) (615,227) Gain on valuation of available-for-sale 6,047,838 - (5,415,441) 1,310,537 1,942,934 financial assets Accumulated comprehensive expense of equity (1,702,584) - 1,818,209 (47,725) 67,900 method investee 3,262,306 373,842 (3,354,028) 1,113,487 1,395,607 (in thousands of Korean won) June 30, 2011 Changes Beginning Reclassifi- Income Ending Type cation of Other balance tax effects balance profit or changes loss Loss on valuation of derivatives (1,662,559) 1,240,761 (191,820) (279,020) (892,638) Gain on valuation of available-for-sale 2,180,057 4,837,638 (1,001,007) 6,016,688 financial assets - Accumulated comprehensive expense of equity (1,379,779) (415,618) 91,436 (1,703,961) - method investee (862,281) 1,240,761 4,230,200 (1,188,591) 3,420,089 20. Supplemental Cash Flow Information Cash and cash equivalents in the statements of financial position as of June 30, 2012 and December 31, 2011, consist of: (in thousands of Korean won) Type June 30, 2012 December 31, 2011 Cash 2,000 2,000 Ordinary deposits 17,622,199 6,005,235 Short-term financial instruments 297,615,346 270,001,884 315,239,545 276,009,119 29
  • 32. Hyundai Commercial, Inc. and Subsidiaries Notes to the Interim Consolidated Financial Statements June 30, 2012 and 2011, and December 31, 2011 Cash generated from operations for the six-month periods ended June 30, 2012 and 2011, are as follows: (in thousands of Korean won) June 30, 2012 June 30, 2011 Net income 24,659,315 37,078,406 Adjustments Net interest expenses 74,978,498 68,533,277 Dividends (250,000) (300,000) Income tax 10,391,091 12,974,838 Gain on loans receivable 21,687,165 15,172,240 Gain on installment financing 2,200,962 (250,805) Gain on leased assets (10,039) (14,991) Gain on foreign currency translation - (2,186,000) Gain on disposal of property and equipment (1,661) (4,346) Gain on valuation of derivatives (27,500) - Gain on equity method valuation 2,125,980 (8,660,056) Bad debts expense 8,697,812 10,960,117 Severance benefits 1,274,953 1,002,588 Depreciation 502,421 672,065 Amortization of intangible assets 531,975 711,043 Loss on foreign currency translation 27,500 - Loss on disposal of property and equipment 87,386 48,895 Loss on reduction of investment assets - 610,000 Loss on valuation of derivatives 272,954 2,186,000 Others - 1,098 122,489,497 101,455,963 Changes in operating assets and liabilities Decrease in available-for-sale securities - 3,250,000 (Increase) in loans receivable (262,534,798) (415,348,138) Decrease in installment financing receivables 55,086,969 37,637,771 (Increase) in finance lease receivables (22,303,623) (22,769,853) (Increase) in deferred loan origination fees and (35,959,538) (23,675,361) costs (Decrease) in present value discounts (706,058) (1,025,485) (Decrease) in allowance for bad debts (35,833) (604,585) Decrease in non-trade receivables 6,852,230 2,592,380 Decrease(increase) in accrued revenues 1,793,683 (2,146,615) Decrease(increase) in advance payments 254,740 (400,508) Decrease in prepaid expenses 436,058 4,145,987 Increase in non-trade payables 4,716,375 703,537 (Decrease) in accrued expenses (6,470,211) (5,547,376) Increase in unearned revenue 297,352 1,739,579 (Decrease) in advance receipts (124,986) (120,157) Increase in withholdings 1,766,667 127,081 30