Fair value of financial assets and liabilities (Tables)
|
12 Months Ended |
Dec. 31, 2023 |
Disclosure of fair value measurement [Abstract] |
|
Fair value measurement of financial assets and liabilities measured at fair value |
(2) |
Fair value hierarchy of financial assets and liabilities measured at fair value are as follows (Unit: Korean Won in millions): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets at FVTPL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
34,995 |
|
|
|
— |
|
|
|
— |
|
|
|
34,995 |
|
Debt securities |
|
|
2,580,563 |
|
|
|
1,654,591 |
|
|
|
1,078 |
|
|
|
4,236,232 |
|
Equity securities |
|
|
76,007 |
|
|
|
25 |
|
|
|
307,851 |
|
|
|
383,883 |
|
Capital contributions |
|
|
— |
|
|
|
— |
|
|
|
1,976,474 |
|
|
|
1,976,474 |
|
Beneficiary certificates |
|
|
45,394 |
|
|
|
2,398,592 |
|
|
|
1,458,776 |
|
|
|
3,902,762 |
|
Loans |
|
|
— |
|
|
|
794,723 |
|
|
|
104,505 |
|
|
|
899,228 |
|
Derivative assets |
|
|
69,316 |
|
|
|
8,042,895 |
|
|
|
93,970 |
|
|
|
8,206,181 |
|
Other financial assets in foreign currency |
|
|
— |
|
|
|
— |
|
|
|
41,679 |
|
|
|
41,679 |
|
Others |
|
|
34,299 |
|
|
|
— |
|
|
|
144,840 |
|
|
|
179,139 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,840,574 |
|
|
|
12,890,826 |
|
|
|
4,129,173 |
|
|
|
19,860,573 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets at FVTOCI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt securities |
|
|
9,895,456 |
|
|
|
22,250,302 |
|
|
|
— |
|
|
|
32,145,758 |
|
Equity securities |
|
|
382,257 |
|
|
|
— |
|
|
|
557,065 |
|
|
|
939,322 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,277,713 |
|
|
|
22,250,302 |
|
|
|
557,065 |
|
|
|
33,085,080 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative assets (designated for hedging) |
|
|
— |
|
|
|
37,786 |
|
|
|
— |
|
|
|
37,786 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
13,118,287 |
|
|
|
35,178,914 |
|
|
|
4,686,238 |
|
|
|
52,983,439 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities at FVTPL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits due to customers |
|
|
35,161 |
|
|
|
— |
|
|
|
— |
|
|
|
35,161 |
|
Derivative liabilities |
|
|
11,700 |
|
|
|
8,883,976 |
|
|
|
9,449 |
|
|
|
8,905,125 |
|
Securities sold |
|
|
12,113 |
|
|
|
— |
|
|
|
— |
|
|
|
12,113 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
58,974 |
|
|
|
8,883,976 |
|
|
|
9,449 |
|
|
|
8,952,399 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities (designated for hedging) |
|
|
— |
|
|
|
202,911 |
|
|
|
— |
|
|
|
202,911 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
58,974 |
|
|
|
9,086,887 |
|
|
|
9,449 |
|
|
|
9,155,310 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*) |
Among financial assets and financial liabilities measured at fair value, the amount transferred from Level 2 to Level 1 is 2,835,187 million Won. The Group recognizes transfers among levels at the end of reporting period in which events have occurred or conditions have changed. A change in the judgement of the active market where the financial product was traded resulted the transfer between levels. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets at FVTPL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
39,241 |
|
|
|
— |
|
|
|
— |
|
|
|
39,241 |
|
Debt securities |
|
|
4,414,956 |
|
|
|
1,888,052 |
|
|
|
4,230 |
|
|
|
6,307,238 |
|
Equity securities |
|
|
68,691 |
|
|
|
19 |
|
|
|
353,279 |
|
|
|
421,989 |
|
Capital contributions |
|
|
— |
|
|
|
— |
|
|
|
2,459,646 |
|
|
|
2,459,646 |
|
Beneficiary certificates |
|
|
169,012 |
|
|
|
3,634,938 |
|
|
|
1,705,965 |
|
|
|
5,509,915 |
|
Loans |
|
|
— |
|
|
|
726,714 |
|
|
|
56,002 |
|
|
|
782,716 |
|
Derivative assets |
|
|
113 |
|
|
|
5,669,078 |
|
|
|
129,138 |
|
|
|
5,798,329 |
|
Other financial assets in foreign currency |
|
|
— |
|
|
|
— |
|
|
|
42,408 |
|
|
|
42,408 |
|
Others |
|
|
— |
|
|
|
— |
|
|
|
183,274 |
|
|
|
183,274 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,692,013 |
|
|
|
11,918,801 |
|
|
|
4,933,942 |
|
|
|
21,544,756 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets at FVTOCI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt securities |
|
|
12,392,117 |
|
|
|
24,301,994 |
|
|
|
— |
|
|
|
36,694,111 |
|
Equity securities |
|
|
649,220 |
|
|
|
— |
|
|
|
548,164 |
|
|
|
1,197,384 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,041,337 |
|
|
|
24,301,994 |
|
|
|
548,164 |
|
|
|
37,891,495 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative assets (designated for hedging) |
|
|
— |
|
|
|
26,708 |
|
|
|
— |
|
|
|
26,708 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
17,733,350 |
|
|
|
36,247,503 |
|
|
|
5,482,106 |
|
|
|
59,462,959 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities at FVTPL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits due to customers |
|
|
39,524 |
|
|
|
— |
|
|
|
— |
|
|
|
39,524 |
|
Derivative liabilities |
|
|
8,303 |
|
|
|
5,932,727 |
|
|
|
1,994 |
|
|
|
5,943,024 |
|
Securities sold |
|
|
155,765 |
|
|
|
— |
|
|
|
— |
|
|
|
155,765 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
203,592 |
|
|
|
5,932,727 |
|
|
|
1,994 |
|
|
|
6,138,313 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities (designated for hedging) |
|
|
— |
|
|
|
153,007 |
|
|
|
— |
|
|
|
153,007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
203,592 |
|
|
|
6,085,734 |
|
|
|
1,994 |
|
|
|
6,291,320 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*) |
There were no transfers between Level 1 and Level 2 of financial assets and liabilities measured at fair value. The Group recognizes transfers among levels at the end of reporting period in which events have occurred or conditions have changed. |
|
Valuation methods and input variables for each type of financial instruments measured at fair value and classified into Level 2 |
1) Valuation methods and input variables for each type of financial instrument classified into level 2 in December 31, 2022 and 2023 are as follows:
|
|
|
|
|
|
|
|
|
|
Debt securities |
|
Fair value is measured by discounting the future cash flows of debt securities applying the risk-free market rate with credit spread and LSMC and Hull-White model. |
|
Risk-free market rate, credit spread, discount rate originated from credit grade, volatility of stock and volatility of interest rate |
|
|
|
Equity securities and beneficiary certificates |
|
Equity securities and beneficiary certificates are measured at net asset value method, DCF model (Discounted Cash Flow Model), Binomial Tree model and T-F model. |
|
Values of underlying assets such as bond, discount rate, volatility of stock, terminal growth rate etc. |
|
|
|
Derivatives |
|
Fair value is measured by models such as option model (Closed form). |
|
Discount rate, volatility, exchange rate, stock prices, fair value originated from forward price etc. |
|
|
|
Loans |
|
Fair value is measured by discounting the future cash flows of debt instruments by applying the market interest rate applied to entities with similar creditworthiness to the debtor. |
|
Risk-free market rate and credit spread |
|
Valuation methods and input variables for each type of financial instruments measured at fair value and classified into Level 3 |
2) Valuation methods and input variables for each type of financial instrument classified into level 3 in December 31, 2022 and 2023 are as follows:
|
|
|
|
|
|
|
|
|
|
Loans |
|
Fair value is measured by using the DCF model (Discounted Cash Flow Model), which is a valuation technique commonly used in the market taking into account the price and volatility of the underlying asset, T-F model, LSMC and Hull-White etc. |
|
Values of underlying assets, volatility, discount rate, volatility of stock, volatility of interest rate |
|
|
|
Debt securities |
|
Fair value is measured by models such as LSMC(Least-Squares Monte Carlo), Hull-White model. |
|
Discount rate originated from credit grade, volatility of stocks, volatility of interest rate etc. |
|
|
|
Equity securities, capital contributions and Beneficiary certificates |
|
Among DCF (Discounted Cash Flow) Model, FCFE (Free Cash Flow to Equity) Model, Comparable Company Analysis, Dividend Discount Model, Risk-adjusted Rate of Return Method, Net Asset Value Method, LSMC, Binomial Tree Model, Hull-White and Precedent Transactions model, one or more methods are used given the characteristic of the subject of fair value measurement. |
|
Risk-free market rate, market risk premium, corporate Beta, stock prices, volatility of underlying asset, discount rate originated from credit grade, volatility of interest rate, volatility of real estate value, terminal growth rate, PBR, PSR etc. |
|
|
|
Derivatives |
|
Fair value is measured by models such as option model. |
|
Correlation, etc. |
|
|
|
Others |
|
The fair value of the underlying asset, after calculating the fair value using the DCF model, etc., considering the price and volatility of the calculated underlying asset, is calculated using the binomial tree, which is commonly used valuation techniques in the market. |
|
Stock price, volatility of underlying assets, etc. |
|
Valuation methods of financial assets and liabilities measured at fair value and classified into Level 3 and significant but unobservable inputs |
Valuation methods of financial assets and liabilities measured at fair value and classified into Level 3 and significant but unobservable inputs are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value measurement technique |
|
|
|
Significant unobservable inputs |
|
|
|
Impact of changes in significant unobservable inputs on fair value measurement |
Loans |
|
DCF model and others |
|
|
|
Discount rate |
|
4.05%~6.58% |
|
Fair value increases as discount rate decreases. |
|
LSMC(Hull-White) |
|
|
|
Volatility of stock |
|
0.19%~0.24% |
|
Fair value increases as volatility of stock increases. |
|
|
|
Volatility of interest rate |
|
0.47%~0.91% |
|
Fair value increases as volatility of interest rate increases. |
|
|
|
Discount rate |
|
13.78%~21.92% |
|
Fair value increases as discount rate decreases. |
Derivative assets |
|
Option valuation model and others |
|
Equity related |
|
Correlation coefficient |
|
0.32~0.68 |
|
Variation of fair value increases as correlation coefficient increases. |
Derivative liabilities |
|
Option valuation model and others |
|
Equity related |
|
Correlation coefficient |
|
0.32~0.68 |
|
Variation of fair value increases as correlation coefficient increases. |
Equity securities, capital contributions, and beneficiary certificates |
|
Binomial Tree |
|
|
|
Discount rate |
|
3.58% |
|
Fair value increases as discount rate decreases. |
|
|
|
Stock prices, Volatility of underlying asset, Volatility of stocks |
|
27.34%~76.22% |
|
Variation of fair value increases as volatility of underlying asset and stock price increases. |
|
|
Risk-adjusted discount rate method (Tsiveriotis-Fernandes) |
|
|
|
Discount rate |
|
6.98% |
|
Fair value increases as discount rate decreases. |
|
|
|
|
Volatility of stock |
|
34.6% |
|
Variation of fair value increases as volatility of stock increases. |
|
DCF model and others |
|
|
|
Discount rate |
|
5.08%~19.90% |
|
Fair value increases as discount rate decreases. |
|
|
|
Terminal growth rate |
|
0.00%, 1.00% |
|
Fair value increases as terminal growth rate increases. |
|
|
|
Liquidation value |
|
-1.00%~1.00% |
|
Fair value increases as liquidation value increases. |
|
|
LSMC(Hull-White) |
|
|
|
Discount rate |
|
5.06%~6.86% |
|
Fair value increases as discount rate decreases. |
Others |
|
Binomial Tree |
|
|
|
Stock prices, Volatility of underlying asset |
|
15.48%~76.22% |
|
Variation of fair value increases as volatility of underlying asset and stock price increases. |
|
|
|
|
|
|
Discount rate |
|
10.42% |
|
Fair value increases as discount rate decreases. |
|
|
|
|
|
|
Growth rate |
|
0.00% |
|
Fair value increases as terminal growth rate increases |
|
Changes in financial assets and liabilities measured at fair value classified into Level 3 |
( 3 ) |
Changes in financial assets and liabilities measured at fair value classified into Level 3 are as follows (Unit: Korean Won in millions): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31, 2021 |
|
|
|
|
|
|
|
|
|
Other comprehensive income |
|
|
|
|
|
|
|
|
Transfer to or out of Level 3 (*2) |
|
|
|
|
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets at FVTPL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt securities |
|
|
4,618 |
|
|
|
(431 |
) |
|
|
— |
|
|
|
1,000 |
|
|
|
(4,070 |
) |
|
|
1,000 |
|
|
|
2,117 |
|
Equity securities |
|
|
450,371 |
|
|
|
(24,501 |
) |
|
|
— |
|
|
|
33,570 |
|
|
|
(154,455 |
) |
|
|
(1,000 |
) |
|
|
303,985 |
|
Capital contributions |
|
|
865,685 |
|
|
|
82,596 |
|
|
|
— |
|
|
|
575,643 |
|
|
|
(236,201 |
) |
|
|
— |
|
|
|
1,287,723 |
|
Beneficiary certificates |
|
|
1,917,811 |
|
|
|
10,347 |
|
|
|
— |
|
|
|
86,224 |
|
|
|
(910,308 |
) |
|
|
— |
|
|
|
1,104,074 |
|
Loans |
|
|
209,062 |
|
|
|
16,975 |
|
|
|
— |
|
|
|
761,045 |
|
|
|
(773,447 |
) |
|
|
— |
|
|
|
213,635 |
|
Derivative assets |
|
|
7,872 |
|
|
|
22,256 |
|
|
|
— |
|
|
|
5,058 |
|
|
|
— |
|
|
|
(5,838 |
) |
|
|
29,348 |
|
Others |
|
|
84,979 |
|
|
|
12,245 |
|
|
|
— |
|
|
|
14,982 |
|
|
|
(16,548 |
) |
|
|
533 |
|
|
|
96,191 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,540,398 |
|
|
|
119,487 |
|
|
|
— |
|
|
|
1,477,522 |
|
|
|
(2,095,029 |
) |
|
|
(5,305 |
) |
|
|
3,037,073 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets at FVTOCI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity securities |
|
|
570,715 |
|
|
|
— |
|
|
|
11,362 |
|
|
|
645 |
|
|
|
(1,267 |
) |
|
|
— |
|
|
|
581,455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
4,111,113 |
|
|
|
119,487 |
|
|
|
11,362 |
|
|
|
1,478,167 |
|
|
|
(2,096,296 |
) |
|
|
(5,305 |
) |
|
|
3,618,528 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities at FVTPL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities |
|
|
20,136 |
|
|
|
4,926 |
|
|
|
— |
|
|
|
(3,979 |
) |
|
|
(10,188 |
) |
|
|
(6,254 |
) |
|
|
4,641 |
|
Financial liabilities at FVTPL designated as upon initial recognition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity-linked securities |
|
|
19,630 |
|
|
|
(102 |
) |
|
|
— |
|
|
|
— |
|
|
|
(19,528 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
39,766 |
|
|
|
4,824 |
|
|
|
— |
|
|
|
(3,979 |
) |
|
|
(29,716 |
) |
|
|
(6,254 |
) |
|
|
4,641 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*1) |
For financial liabilities, positive numbers represent losses that increase balance and negative numbers represent gains that decrease balance. The gain amounting to 2,634 million Won for the year ended December 31, 2021, which is from financial assets and liabilities that the Group holds as at the end of the year. |
(*2) |
There were transfers between levels as the availability of observable market data for these financial instruments changed. The Group recognizes transfers among levels at the end of reporting period in which events have occurred or conditions have changed. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31, 2022 |
|
|
|
|
|
|
|
|
|
Other comprehensive income |
|
|
|
|
|
|
|
|
Transfer to or out of Level 3 (*2) |
|
|
|
|
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets at FVTPL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt securities |
|
|
2,117 |
|
|
|
(40 |
) |
|
|
— |
|
|
|
— |
|
|
|
(999 |
) |
|
|
— |
|
|
|
1,078 |
|
Equity securities |
|
|
303,985 |
|
|
|
697 |
|
|
|
— |
|
|
|
20,175 |
|
|
|
(16,974 |
) |
|
|
(32 |
) |
|
|
307,851 |
|
Capital contributions |
|
|
1,287,723 |
|
|
|
103,376 |
|
|
|
— |
|
|
|
703,160 |
|
|
|
(117,785 |
) |
|
|
— |
|
|
|
1,976,474 |
|
Beneficiary certificates |
|
|
1,104,074 |
|
|
|
(2,922 |
) |
|
|
— |
|
|
|
98,420 |
|
|
|
259,204 |
|
|
|
— |
|
|
|
1,458,776 |
|
Loans |
|
|
213,635 |
|
|
|
17,544 |
|
|
|
— |
|
|
|
802,092 |
|
|
|
(928,766 |
) |
|
|
— |
|
|
|
104,505 |
|
Derivative assets |
|
|
29,348 |
|
|
|
64,359 |
|
|
|
— |
|
|
|
582 |
|
|
|
(319 |
) |
|
|
— |
|
|
|
93,970 |
|
Other foreign currency financial assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
41,679 |
|
|
|
— |
|
|
|
— |
|
|
|
41,679 |
|
Others |
|
|
96,191 |
|
|
|
16,744 |
|
|
|
— |
|
|
|
40,836 |
|
|
|
(8,931 |
) |
|
|
— |
|
|
|
144,840 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,037,073 |
|
|
|
199,758 |
|
|
|
— |
|
|
|
1,706,944 |
|
|
|
(814,570 |
) |
|
|
(32 |
) |
|
|
4,129,173 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets at FVTOCI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity securities |
|
|
581,455 |
|
|
|
— |
|
|
|
2,084 |
|
|
|
2,357 |
|
|
|
(28,831 |
) |
|
|
— |
|
|
|
557,065 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
3,618,528 |
|
|
|
199,758 |
|
|
|
2,084 |
|
|
|
1,709,301 |
|
|
|
(843,401 |
) |
|
|
(32 |
) |
|
|
4,686,238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities at FVTPL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities |
|
|
4,641 |
|
|
|
8,058 |
|
|
|
— |
|
|
|
(351 |
) |
|
|
(2,899 |
) |
|
|
— |
|
|
|
9,449 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
4,641 |
|
|
|
8,058 |
|
|
|
— |
|
|
|
(351 |
) |
|
|
(2,899 |
) |
|
|
— |
|
|
|
9,449 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*1) |
For financial liabilities, positive numbers represent losses that increase balance and negative numbers represent gains that decrease balance. The gain amounting to 2,770 million Won for the year ended December 31, 2022, which is from financial assets and liabilities that the Group holds as at the end of the year. |
(*2) |
There were transfers between levels as the availability of observable market data for these financial instruments changed. The Group recognizes transfers among levels at the end of reporting period in which events have occurred or conditions have changed. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets at FVTPL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt securities |
|
|
1,078 |
|
|
|
— |
|
|
|
152 |
|
|
|
— |
|
|
|
4,000 |
|
|
|
(1,000 |
) |
|
|
— |
|
|
|
4,230 |
|
Equity securities |
|
|
307,851 |
|
|
|
10,628 |
|
|
|
10,632 |
|
|
|
— |
|
|
|
62,638 |
|
|
|
(32,630 |
) |
|
|
(5,840 |
) |
|
|
353,279 |
|
Capital contributions |
|
|
1,976,474 |
|
|
|
10,977 |
|
|
|
65,437 |
|
|
|
— |
|
|
|
655,921 |
|
|
|
(249,163 |
) |
|
|
— |
|
|
|
2,459,646 |
|
Beneficiary certificates |
|
|
1,458,776 |
|
|
|
— |
|
|
|
3,534 |
|
|
|
— |
|
|
|
280,435 |
|
|
|
(36,780 |
) |
|
|
— |
|
|
|
1,705,965 |
|
Loans |
|
|
104,505 |
|
|
|
— |
|
|
|
483 |
|
|
|
— |
|
|
|
577,296 |
|
|
|
(626,282 |
) |
|
|
— |
|
|
|
56,002 |
|
Derivative assets |
|
|
93,970 |
|
|
|
— |
|
|
|
41,620 |
|
|
|
— |
|
|
|
2,273 |
|
|
|
(8,725 |
) |
|
|
— |
|
|
|
129,138 |
|
Other foreign currency financial assets |
|
|
41,679 |
|
|
|
— |
|
|
|
729 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
42,408 |
|
Others |
|
|
144,840 |
|
|
|
— |
|
|
|
9,015 |
|
|
|
— |
|
|
|
32,214 |
|
|
|
(2,795 |
) |
|
|
— |
|
|
|
183,274 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,129,173 |
|
|
|
21,605 |
|
|
|
131,602 |
|
|
|
— |
|
|
|
1,614,777 |
|
|
|
(957,375 |
) |
|
|
(5,840 |
) |
|
|
4,933,942 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets at FVTOCI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity securities |
|
|
557,065 |
|
|
|
— |
|
|
|
— |
|
|
|
(6,564 |
) |
|
|
343 |
|
|
|
(2,657 |
) |
|
|
(23 |
) |
|
|
548,164 |
|
Loans |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
139,567 |
|
|
|
(139,567 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
557,065 |
|
|
|
— |
|
|
|
— |
|
|
|
(6,564 |
) |
|
|
139,910 |
|
|
|
(142,224 |
) |
|
|
(23 |
) |
|
|
548,164 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
4,686,238 |
|
|
|
21,605 |
|
|
|
131,602 |
|
|
|
(6,564 |
) |
|
|
1,754,687 |
|
|
|
(1,099,599 |
) |
|
|
(5,863 |
) |
|
|
5,482,106 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities at FVTPL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities |
|
|
9,449 |
|
|
|
— |
|
|
|
1,994 |
|
|
|
— |
|
|
|
— |
|
|
|
(9,449 |
) |
|
|
— |
|
|
|
1,994 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
9,449 |
|
|
|
— |
|
|
|
1,994 |
|
|
|
— |
|
|
|
— |
|
|
|
(9,449 |
) |
|
|
— |
|
|
|
1,994 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*1) |
For financial liabilities, positive numbers represent losses that increase balance and negative numbers represent gains that decrease balance. The gain amounting to 171,095 million Won for the year ended December 31, 2023, which is from financial assets and liabilities that the Group holds as at the end of the year. |
(*2) |
The Group recognizes transfers among levels at the end of reporting period in which events have occurred or conditions have changed. |
|
Sensitivity analysis on the unobservable inputs used for measuring Level 3 financial instruments |
The sensitivity on fluctuation of input variables by financial instruments as of December 31, 2021, 2022 and 2023 is as follows (Unit: Korean Won in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets at FVTPL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,668 |
|
|
|
(1,191 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
682 |
|
|
|
(671 |
) |
|
|
— |
|
|
|
— |
|
Debt securities |
|
|
13 |
|
|
|
(12 |
) |
|
|
— |
|
|
|
— |
|
Equity securities (*2) (*3) (*4) |
|
|
6,348 |
|
|
|
(5,331 |
) |
|
|
— |
|
|
|
— |
|
Beneficiary certificates (*4) |
|
|
1,305 |
|
|
|
(1,171 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
921 |
|
|
|
(876 |
) |
|
|
— |
|
|
|
— |
|
Financial assets at FVTOCI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity securities (*3) (*4) |
|
|
— |
|
|
|
— |
|
|
|
30,391 |
|
|
|
(23,865 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
10,937 |
|
|
|
(9,252 |
) |
|
|
30,391 |
|
|
|
(23,865 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities at FVTPL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities (*1) |
|
|
205 |
|
|
|
(264 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
205 |
|
|
|
(264 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*1) |
Fair value changes of equity related derivatives assets and liabilities and equity-linked securities are calculated by increasing or decreasing historical volatility of the stock price and correlation, which are major unobservable variables, by 10%, respectively. In the case of interest rate related derivative assets and liabilities, fair value changes are calculated by increasing or decreasing the volatility of interest rate, which are major unobservable variables, by 10%. |
(*2) |
Fair value changes of equity securities are calculated by increasing or decreasing stock prices (-10%~10%) and volatility (-10~10%). The stock prices and volatility are major unobservable variables. |
(*3) |
Fair value changes of equity securities are calculated by increasing or decreasing terminal growth rate (-0.5%~0.5%) and discount rate (-1~1%) or liquidation value (-1~1%). The growth rate, discount rate, and liquidation value are major unobservable variables. |
(*4) |
Even if the sensitivity analysis of the capital contributions and beneficiary certificates is not possible in practice, fair value changes of beneficiary certificates and other securities whose major unobservable variables are composed of the real estate are calculated by increasing or decreasing price fluctuation rate of real estate which is underlying assets and discount rate by 1%. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets at FVTPL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,453 |
|
|
|
(1,993 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
203 |
|
|
|
(200 |
) |
|
|
— |
|
|
|
— |
|
Debt securities |
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Equity securities (*2) (*3) (*4) |
|
|
10,146 |
|
|
|
(8,079 |
) |
|
|
— |
|
|
|
— |
|
Beneficiary certificates (*4) |
|
|
737 |
|
|
|
(737 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
2,860 |
|
|
|
(2,790 |
) |
|
|
— |
|
|
|
— |
|
Financial assets at FVTOCI |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Equity securities (*3) (*4) |
|
|
— |
|
|
|
— |
|
|
|
24,370 |
|
|
|
(17,579 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
16,400 |
|
|
|
(13,799 |
) |
|
|
24,370 |
|
|
|
(17,579 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities at FVTPL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities (*1) |
|
|
41 |
|
|
|
(39 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
41 |
|
|
|
(39 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*1) |
Fair value changes of equity related derivatives assets and liabilities and equity-linked securities are calculated by increasing or decreasing historical volatility of the stock price and correlation, which are major unobservable variables, by 10%, respectively. In the case of interest rate related derivative assets and liabilities, fair value changes are calculated by increasing or decreasing the volatility of interest rate, which are major unobservable variables, by 10%. |
(*2) |
Fair value changes of equity securities are calculated by increasing or decreasing stock prices (-10%~10%) and volatility (-10~10%). The stock prices and volatility are major unobservable variables. |
(*3) |
Fair value changes of equity securities are calculated by increasing or decreasing terminal growth rate (-0.5%~0.5%) and discount rate (-1~1%) or liquidation value (-1~1%). The growth rate, discount rate, and liquidation value are major unobservable variables. |
(*4) |
Even if the sensitivity analysis of the capital contributions and beneficiary certificates is not possible in practice, fair value changes of beneficiary certificates and other securities whose major unobservable variables are composed of the real estate are calculated by increasing or decreasing price fluctuation rate of real estate which is underlying assets and discount rate by 1%. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets at FVTPL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
88 |
|
|
|
(95 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
202 |
|
|
|
(199 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
21 |
|
|
|
(22 |
) |
|
|
— |
|
|
|
— |
|
Equity securities (*2) (*3) (*4) |
|
|
11,562 |
|
|
|
(8,953 |
) |
|
|
— |
|
|
|
— |
|
Beneficiary certificates (*4) |
|
|
722 |
|
|
|
(722 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
4,098 |
|
|
|
(3,921 |
) |
|
|
— |
|
|
|
— |
|
Financial assets at FVTOCI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity securities (*3) (*4) |
|
|
— |
|
|
|
— |
|
|
|
28,020 |
|
|
|
(22,302 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
16,693 |
|
|
|
(13,912 |
) |
|
|
28,020 |
|
|
|
(22,302 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities at FVTPL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities (*1) |
|
|
10 |
|
|
|
(7 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
10 |
|
|
|
(7 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*1) |
Fair value changes of equity related derivatives assets and liabilities and equity-linked securities are calculated by increasing or decreasing correlation, which are major unobservable variables, by 10%, respectively. |
(*2) |
Fair value changes of equity securities are calculated by increasing or decreasing stock prices (-10%~10%) and volatility (-10%p~10%p). The stock prices and volatility are major unobservable variables. |
(*3) |
Fair value changes of equity securitie s are calculated by increasing or decreasing terminal growth rate (-0.5%p~1%p) and discount rate (-1%p~1%p) or liquidation value (-1%p~1%p). The growth rate, discount rate, and liquidation value are major unobservable variables. |
(*4) |
Even if the sensitivity analysis of the capital contributions and beneficiary certificates is not possible in practice, fair value changes of beneficiary certificates and other securities whose major unobservable variables are composed of the real estate are calculated by increasing or decreasing price fluctuation rate of real estate which is underlying assets and discount rate by 1%. |
|
Schedule of fair value measurement of financial instruments measured at amortized costs |
(5) Fair value and carrying amount of financial assets and liabilities that are recorded at amortized cost are as follows (Unit: Korean Won in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities at amortized cost |
|
|
2,652,449 |
|
|
|
24,623,369 |
|
|
|
— |
|
|
|
27,275,818 |
|
|
|
28,268,516 |
|
Loans and other financial assets at amortized cost |
|
|
— |
|
|
|
6,238,724 |
|
|
|
345,952,544 |
|
|
|
352,191,268 |
|
|
|
355,760,729 |
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits due to customers |
|
|
— |
|
|
|
343,931,576 |
|
|
|
— |
|
|
|
343,931,576 |
|
|
|
342,105,209 |
|
Borrowings |
|
|
— |
|
|
|
26,063,256 |
|
|
|
2,135,047 |
|
|
|
28,198,303 |
|
|
|
28,429,603 |
|
Debentures |
|
|
— |
|
|
|
42,918,411 |
|
|
|
— |
|
|
|
42,918,411 |
|
|
|
44,198,486 |
|
Other financial liabilities (*) |
|
|
— |
|
|
|
21,244,664 |
|
|
|
536,209 |
|
|
|
21,780,873 |
|
|
|
22,492,705 |
|
(*) |
Lease liabilities are excluded as of December 31, 2022. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities at amortized cost |
|
|
2,361,627 |
|
|
|
21,303,099 |
|
|
|
— |
|
|
|
23,664,726 |
|
|
|
23,996,172 |
|
Loans and other financial assets at amortized cost |
|
|
— |
|
|
|
9,905,518 |
|
|
|
364,211,207 |
|
|
|
374,116,725 |
|
|
|
373,148,148 |
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits due to customers |
|
|
— |
|
|
|
360,186,521 |
|
|
|
— |
|
|
|
360,186,521 |
|
|
|
357,784,297 |
|
Borrowings |
|
|
— |
|
|
|
31,065,237 |
|
|
|
87,342 |
|
|
|
31,152,579 |
|
|
|
30,986,746 |
|
Debentures |
|
|
— |
|
|
|
40,504,019 |
|
|
|
— |
|
|
|
40,504,019 |
|
|
|
41,239,245 |
|
Other financial liabilities (*) |
|
|
— |
|
|
|
24,584,447 |
|
|
|
609,620 |
|
|
|
25,194,067 |
|
|
|
25,780,550 |
|
(*) |
Lease liabilities are excluded as of December 31, 2023. |
|
Valuation methods and input variables for financial assets and liabilities that are measured at amortized costs |
The fair values of financial instruments are measured using quoted market price in active markets. In case there is no active market for financial instruments, the Group determines the fair value by using valuation methods. Valuation methods and input variables for financial assets and liabilities that are measured at amortized cost are given as follows:
|
|
|
|
|
|
|
|
|
|
Securities at amortized cost |
|
The fair value is measured by discounting the projected cash flows of debt securities by applying risk-free market rate with credit spread. |
|
Risk-free market rate and credit spread |
|
|
|
Loans and other financial assets at amortized cost |
|
The fair value is measured by discounting the projected cash flows of loan products by applying the market discount rate that has been applied to a proxy company that has similar credit rating to the debtor. |
|
Risk-free market rate, credit spread and prepayment rate |
|
|
|
Deposits due to customers, borrowings, debentures and other financial liabilities |
|
The fair value is measured by discounting the projected cash flows of debt products by applying the market discount rate that is reflecting credit rating of the Group. |
|
Risk-free market rate and credit spread |
|
Carrying amounts of financial instruments by category |
(6) Financial instruments by category Carrying amounts of financial assets and liabilities by each category are as follows (Unit: Korean Won in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives assets (designated for hedging) |
|
|
|
|
Deposits |
|
|
34,995 |
|
|
|
— |
|
|
|
2,994,672 |
|
|
|
— |
|
|
|
3,029,667 |
|
Securities |
|
|
10,676,985 |
|
|
|
33,085,080 |
|
|
|
28,268,516 |
|
|
|
— |
|
|
|
72,030,581 |
|
Loans |
|
|
899,228 |
|
|
|
— |
|
|
|
343,918,560 |
|
|
|
— |
|
|
|
344,817,788 |
|
Derivative assets |
|
|
8,206,181 |
|
|
|
— |
|
|
|
— |
|
|
|
37,786 |
|
|
|
8,243,967 |
|
Other financial assets |
|
|
43,184 |
|
|
|
— |
|
|
|
8,847,497 |
|
|
|
— |
|
|
|
8,890,681 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
19,860,573 |
|
|
|
33,085,080 |
|
|
|
384,029,245 |
|
|
|
37,786 |
|
|
|
437,012,684 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
liabilities at amortized cost |
|
|
Derivatives liabilities (designated for hedging) |
|
|
|
|
Deposits due to customers |
|
|
35,161 |
|
|
|
342,105,209 |
|
|
|
— |
|
|
|
342,140,370 |
|
Borrowings |
|
|
12,113 |
|
|
|
28,429,603 |
|
|
|
— |
|
|
|
28,441,716 |
|
Debentures |
|
|
— |
|
|
|
44,198,486 |
|
|
|
— |
|
|
|
44,198,486 |
|
Derivative liabilities |
|
|
8,905,125 |
|
|
|
— |
|
|
|
202,911 |
|
|
|
9,108,036 |
|
Other financial liabilities (*) |
|
|
— |
|
|
|
22,492,707 |
|
|
|
— |
|
|
|
22,492,707 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
8,952,399 |
|
|
|
437,226,005 |
|
|
|
202,911 |
|
|
|
446,381,315 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*) |
Lease liabilities are excluded as of December 31, 2022. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives assets (designated for hedging) |
|
|
|
|
Deposits |
|
|
39,241 |
|
|
|
— |
|
|
|
1,950,573 |
|
|
|
— |
|
|
|
1,989,814 |
|
Securities |
|
|
14,880,479 |
|
|
|
37,891,495 |
|
|
|
23,996,172 |
|
|
|
— |
|
|
|
76,768,146 |
|
Loans |
|
|
782,716 |
|
|
|
— |
|
|
|
358,577,179 |
|
|
|
— |
|
|
|
359,359,895 |
|
Derivative assets |
|
|
5,798,329 |
|
|
|
— |
|
|
|
— |
|
|
|
26,708 |
|
|
|
5,825,037 |
|
Other financial assets |
|
|
43,991 |
|
|
|
— |
|
|
|
12,620,396 |
|
|
|
— |
|
|
|
12,664,387 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
21,544,756 |
|
|
|
37,891,495 |
|
|
|
397,144,320 |
|
|
|
26,708 |
|
|
|
456,607,279 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
liabilities at amortized cost |
|
|
Derivatives liabilities (designated for hedging) |
|
|
|
|
Deposits due to customers |
|
|
39,524 |
|
|
|
357,784,297 |
|
|
|
— |
|
|
|
357,823,821 |
|
Borrowings |
|
|
155,765 |
|
|
|
30,986,746 |
|
|
|
— |
|
|
|
31,142,511 |
|
Debentures |
|
|
— |
|
|
|
41,239,245 |
|
|
|
— |
|
|
|
41,239,245 |
|
Derivative liabilities |
|
|
5,943,024 |
|
|
|
— |
|
|
|
153,007 |
|
|
|
6,096,031 |
|
Other financial liabilities (*) |
|
|
— |
|
|
|
25,780,550 |
|
|
|
— |
|
|
|
25,780,550 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
6,138,313 |
|
|
|
455,790,838 |
|
|
|
153,007 |
|
|
|
462,082,158 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*) |
Lease liabilities are excluded as of December 31, 2023. |
|
Income or expense from financial instruments by category |
(7) Income or expense from financial instruments by category Income or expense from financial assets and liabilities by each category during the years ended December 31, 2021, 2022 and 2023 are as follows (Unit: Korean Won in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31, 2021 |
|
|
|
Interest Income (expense) |
|
|
Fees and Commissions Income (expense) |
|
|
Reversal (provision) of credit loss |
|
|
Gain or loss on transactions and valuation |
|
|
|
|
|
|
|
Financial assets at FVTPL |
|
|
45,803 |
|
|
|
(156 |
) |
|
|
— |
|
|
|
325,751 |
|
|
|
284,683 |
|
|
|
656,081 |
|
Financial assets at FVTOCI |
|
|
381,814 |
|
|
|
1,343 |
|
|
|
(4,909 |
) |
|
|
32,624 |
|
|
|
24,528 |
|
|
|
435,400 |
|
Securities at amortized cost |
|
|
324,920 |
|
|
|
— |
|
|
|
(664 |
) |
|
|
— |
|
|
|
— |
|
|
|
324,256 |
|
Loans and other financial assets at amortized cost |
|
|
9,142,212 |
|
|
|
494,296 |
|
|
|
(551,957 |
) |
|
|
107,317 |
|
|
|
— |
|
|
|
9,191,868 |
|
Financial liabilities at amortized cost |
|
|
(2,901,592 |
) |
|
|
2,205 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,899,387 |
) |
Net derivatives (designated for hedging) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
72,493 |
|
|
|
— |
|
|
|
72,493 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
6,993,157 |
|
|
|
497,688 |
|
|
|
(557,530 |
) |
|
|
538,185 |
|
|
|
309,211 |
|
|
|
7,780,711 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31, 2022 |
|
|
|
Interest Income (expense) |
|
|
Fees and Commissions Income (expense) |
|
|
Reversal (provision) of credit loss |
|
|
Gain or loss on transactions and valuation |
|
|
|
|
|
|
|
Financial assets at FVTPL |
|
|
106,698 |
|
|
|
(134 |
) |
|
|
— |
|
|
|
238,502 |
|
|
|
136,136 |
|
|
|
481,202 |
|
Financial assets at FVTOCI |
|
|
632,615 |
|
|
|
1,606 |
|
|
|
827 |
|
|
|
(21,498 |
) |
|
|
23,846 |
|
|
|
637,396 |
|
Securities at amortized cost |
|
|
515,246 |
|
|
|
— |
|
|
|
(3,151 |
) |
|
|
— |
|
|
|
— |
|
|
|
512,095 |
|
Loans and other financial assets at amortized cost |
|
|
13,399,990 |
|
|
|
600,902 |
|
|
|
(881,668 |
) |
|
|
74,204 |
|
|
|
— |
|
|
|
13,193,428 |
|
Financial liabilities at amortized cost |
|
|
(5,950,277 |
) |
|
|
2,094 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,948,183 |
) |
Net derivatives (designated for hedging) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
78,822 |
|
|
|
— |
|
|
|
78,822 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
8,704,272 |
|
|
|
604,468 |
|
|
|
(883,992 |
) |
|
|
370,030 |
|
|
|
159,982 |
|
|
|
8,954,760 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31, 2023 |
|
|
|
Interest Income (expense) |
|
|
Fees and Commissions Income (expense) |
|
|
Reversal (provision) of credit loss |
|
|
Gain or loss on transactions and valuation |
|
|
|
|
|
|
|
Financial assets at FVTPL |
|
|
192,094 |
|
|
|
514 |
|
|
|
— |
|
|
|
488,486 |
|
|
|
222,357 |
|
|
|
903,451 |
|
Financial assets at FVTOCI |
|
|
999,407 |
|
|
|
1,621 |
|
|
|
(16,542 |
) |
|
|
(37,641 |
) |
|
|
17,936 |
|
|
|
964,781 |
|
Securities at amortized cost |
|
|
782,513 |
|
|
|
— |
|
|
|
(5,549 |
) |
|
|
— |
|
|
|
— |
|
|
|
776,964 |
|
Loans and other financial assets at amortized cost |
|
|
18,667,540 |
|
|
|
578,387 |
|
|
|
(1,839,987 |
) |
|
|
203,942 |
|
|
|
— |
|
|
|
17,609,882 |
|
Financial liabilities at amortized cost |
|
|
(11,887,127 |
) |
|
|
1,247 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(11,885,880 |
) |
Net derivatives (designated for hedging) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
15,678 |
|
|
|
— |
|
|
|
15,678 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
8,754,427 |
|
|
|
581,769 |
|
|
|
(1,862,078 |
) |
|
|
670,465 |
|
|
|
240,293 |
|
|
|
8,384,876 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|