Audit Report: Hyundai Card 1Q12 (English)

HYUNDAI CARD CO., LTD. AND ITS SUBSIDIARIES CONSOLIDATED FINANCIAL STATEMENTS AS OF MARCH 31, 2012 AND FOR THE THREE MONTHS ENDED MARCH 31, 2012 AND 2011 AND INDEPENDENT ACCOUNTANTS’ REVIEW REPORT

Independent Accountants’ Review Report English Translation of a Report Originally Issued in Korean To the Shareholders and Board of Directors of Hyundai Card Co., Ltd. and its subsidiaries: We have reviewed the accompanying consolidated financial statements of Hyundai Card Co., Ltd. and its subsidiaries (collectively the “Company”). The financial statements consist of the consolidated statements of financial position as of March 31, 2012 and the related consolidated statements of comprehensive income, changes in shareholders’ equity and cash flows for the three months ended March 31, 2012 and 2011, respectively, and a summary of significant accounting policies and other explanatory information. Management’s responsibility for the consolidated financial statements The Company’s management is responsible for the preparation and fair presentation of the accompanying consolidated financial statements 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. Independent accountants’ responsibility Our responsibility is to express a conclusion on the accompanying consolidated financial statements based on our review. We conducted our reviews in accordance with standards for review of interim financial statements in the Republic of Korea. A review is limited primarily to inquiries of company personnel and analytical procedures applied to financial data, and this provides less assurance than an audit. We have not performed an audit and, accordingly, we do not express an audit opinion. Review conclusion Based on our reviews, nothing has come to our attention that causes us to believe that the accompanying consolidated financial statements of the Company are not presented fairly, in all material respects, in accordance with Korean International Financial Standards 1034 Interim Financial Reporting. Others We have also audited the consolidated statements of financial position as of December 31, 2011, and the related consolidated statements of comprehensive income, changes in shareholders’ equity and cash flows, all expressed in Korean won, for the year ended December 31, 2011, in accordance with auditing standards generally accepted in the Republic of Korea. On those consolidated financial statements we expressed an unqualified opinion in our independent auditors’ report dated as of February 27, 2012. In addition, the consolidated financial statement of position as of December 31, 2011, does not differ, in all material respects, with the comparative consolidated statements of financial position as of December 31, 2011 included in the accompanying consolidated financial statements. May 30, 2012

Notice to Readers This report is effective as of May 30, 2012, the review report date. Certain subsequent events or circumstances may have occurred between the review date and the time the review report is read. Such events or circumstances could significantly affect the accompanying consolidated financial statements and may result in modifications to the review report.

HYUNDAI CARD CO., LTD. AND ITS SUBSIDIARIES (the “Company”) CONSOLIDATED FINANCIAL STATEMENTS AS OF MARCH 31, 2012 AND FOR THE THREE MONTHS ENDED MARCH 31, 2012 AND 2011

The accompanying financial statements including all footnote disclosures were prepared by and are the responsibility of the Company.

Chung, Tae Young CEO

HYUNDAI CARD CO., LTD. AND ITS SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

AS OF MARCH 31, 2012 AND DECEMBER 31, 2011

March 31, 2012 December 31, 2011 (Korean won in millions) ASSETS CASH AND BANK DEPOSITS (Notes 5, 31, 32 and 33):

Cash and cash equivalents ￦ 885,472 ￦ 830,023 Bank deposits 33,031 33,031

Total cash and bank deposits 918,503 863,054

INVESTMENT FINANCIAL ASSETS (Notes 6, 32 and 33): Financial assets available-for-sale (AFS) 1,767 1,767

Total investment financial assets 1,767 1,767 CARD ASSETS (Notes 7, 8, 29, 32 and 33):

Card receivables, net of present value discounts, deferred origination fees and allowance for doubtful accounts 6,227,359 6,432,350

Cash advances, net of allowance for doubtful accounts 916,002 978,118 Card loans, net of present value discounts, deferred loan

origination fees and allowance for doubtful accounts 2,107,729 1,963,798 Total card assets 9,251,090 9,374,266

LOANS (Notes 7, 8, 32 and 33)

Other loans, net of allowance for doubtful accounts 470 470

PROPERTY AND EQUIPMENT (Notes 9, 11, 14 and 29): Land 118,161 83,995 Buildings, net of accumulated depreciation 64,256 42,187 Vehicles, net of accumulated depreciation 310 270 Fixtures and equipment, net of accumulated depreciation 59,123 57,974 Finance lease assets 2,222 2,500 Construction in progress 7,371 472

Total property and equipment 251,443 187,398

OTHER FINANCIAL ASSETS (Notes 8, 18, 29, 32 and 33): Other accounts receivable, net of allowance for doubtful

accounts 59,791 44,940 Accrued revenue, net of allowance for doubtful accounts 42,301 43,753 Guarantee deposits 43,656 52,759 Derivative assets 6,561 2,555

Total other financial assets 152,309 144,007

OTHER NON-FINANCIAL ASSETS (Notes 5, 8, 10, 25 and 29):

Advanced payments, net of allowance for doubtful accounts 24,724 25,224

Prepaid expenses 51,336 48,549 Intangible assets 68,972 72,976 Deferred income tax assets 130,110 112,403 Others 22,035 21,820

Total other non-financial assets 297,177 280,972 Total Assets ￦ 10,872,759 ￦ 10,851,934

(Continued)


CONSOLIDATED STATEMENTS OF FINANCIAL POSITION (CONTINUED)

AS OF MARCH 31, 2012 AND DECEMBER 31, 2011

March 31, 2012 December 31, 2011 LIABILITIES AND SHAREHOLDERS’ EQUITY (Korean won in millions) BORROWINGS :

Borrowings (Notes 12, 32 and 33) ( ￦ 330,000 ￦ 590,000 Bonds payable, net of discounts on debentures (Notes 13, 28, 32 and 33) 6,756,635 6,481,760

Total borrowings 7,086,635 7,071,760

RETIREMENT BENEFIT (Note 15) Retirement benefit obligation 19,493 17,775

Total retirement benefit 19,493 17,775

OTHER FINANCIAL LIABILITIES (Notes 14, 18, 27, 29, 32 and 33): Accounts payable 990,988 1,066,706 Withholdings 82,936 64,313 Accrued expenses 101,495 140,922 Finance lease liabilities 2,280 2,548 Derivative liabilities 6,519 5,326 Import deposits 12,762 11,684

Total other financial liabilities 1,196,980 1,291,499

OTHER NON-FINANCIAL LIABILITIES : Withholdings 6,551 5,650 Unearned revenue 359,820 347,865 Provisions (Notes 17 and 27) 80,257 80,233 Current tax liability 46,345 40,469

Total other non-financial liabilities 492,973 474,217

SHAREHOLDERS’ EQUITY : Share capital (Note 19) 802,326 802,326 Capital surplus (Note 20) 57,704 57,704 Retained earnings (Notes 21 and 23) 1,223,394 1,148,397 Reserves (Notes 18, 22 and 30) (6,776) (11,764) Non-controlling interest 30 20

Total shareholders’ equity 2,076,678 1,996,683 Total Liabilities and Shareholders’ Equity ￦ 10,872,759 ￦ 10,851,934

See accompanying notes to consolidated financial statements.


CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

FOR THE THREE MONTHS ENDED MARCH 31, 2012 AND 2011

Three months ended March 31, 2012 2011 (Korean won in millions,

except for per share amount)

OPERATING REVENUE: Card income (Notes 29 and 35) ￦ 586,824 ￦ 578,424 Interest income (Note 34) 5,296 4,884 Reversal of impairment loss on financial assets available-for-sale (Note 36) 67 67 Dividends income 233 294 Other operating revenue (Notes 29 and 37) 23,002 26,856

Total operating revenue 615,422 610,525

OPERATING EXPENSES: Card expenses (Notes 29 and 35) 251,048 227,534 Interest expenses (Note 34) 86,663 90,361 General and administrative expenses (Notes 15, 16, 24 and 29) 131,911 113,693 Securitization expenses 110 108 Bad debt expense and loss on disposal of loans 42,315 52,827 Transfer to provision for unused credit limits (Note 17) 1,727 2,621 Impairment loss on financial assets available-for-sale (Note 36) - 8 Other operating expenses (Notes 29 and 37) 22,797 28,270

Total operating expenses 536,571 515,422

OPERATING INCOME 78,851 95,103

INCOME BEFORE INCOME TAX 78,851 95,103

INCOME TAX EXPENSE (Note 25) 3,854 21,053

INCOME FOR THE PERIOD 74,997 74,050 OTHER COMPREHENSIVE INCOME FOR THE PERIOD

(Note 30) Effective portion of changes in fair value of cash flow hedges 4,988 (435) TOTAL COMPREHENSIVE INCOME FOR THE PERIOD ￦ 79,985 ￦ 73,615 Net income attributable to: Owners of the Company 74,997 74,050 Non-controlling interests - - Total comprehensive income attributable to: Owners of the Company 79,985 73,615

Non-controlling interests - - Earnings per share (In won per share) (Note 26) Basic earnings per share ￦ 467 ￦ 461 Diluted earnings per share ￦ 467 ￦ 461



CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY


Share capital

Capital surplus Reserves Attributable to owners of the

Company

Non-controlling interests Total

Share premium

Other capital

surplus Treasury shares

Retained earnings

Net change in fair value of financial

assets AFS

Cash flow hedging

reserve (Korean won in millions)

Balance at January 1, 2011 ￦ 802,326 ￦ 45,399 ￦ 12,305 - ￦ 909,749 ￦ - ￦ (3,150) ￦ 1,766,629 ￦ 20 ￦ 1,766,649 Comprehensive income -

Net income - - - - 74,050 - - 74,050 - 74,050 Other comprehensive income - - - - - - (435) (435) - (435)

Non-controlling interests - - - - - - - - 10 10 Balance at March 31, 2011 802,326 45,399 12,305 - 983,799 - (3,585) 1,840,244 30 1,840,274 Balance at January 1, 2012 802,326 45,399 12,305 - 1,148,397 - (11,764) 1,996,663 20 1,996,683 Comprehensive income - - - - - - - - - -

Net income - - - - 74,997 - - 74,997 - 74,997 Other comprehensive income - - - - - - 4,988 4,988 - 4,988

Non-controlling interests - - - - - - - - 10 10 Balance at March 31, 2012 ￦ 802,326 ￦ 45,399 ￦ 12,305 ￦ - ￦ 1,223,394 - ￦ (6,776) ￦ 2,076,648 ￦ 30 ￦ 2,076,678



CONSOLIDATED STATEMENTS OF CASH FLOWS


Three months ended March 31, 2012 2011

(Korean won in millions) CASH FLOWS FROM OPERATING ACTIVITIES:

Income for the period ￦ 74,997 ￦ 74,050 Income tax expense 3,854 21,053 Interest income (5,296) (4,884) Interest expense 86,663 90,361 Dividend received (233) (294) Bad debt expense and loss on disposal of receivables 42,315 52,827 Retirement benefits 2,216 1,906 Depreciation 6,510 4,573 Amortization 3,440 2,403 Loss on foreign currency translation 5,251 10,013 Loss on valuation and transaction of derivatives 7,828 12,119 Increase in provision for unused credit limit 1,727 2,620 Increase in provision for mileage point 539 336 Loss from disposal of property and equipment 72 - Impairment loss of financial assets AFS - 8 Other operating losses - 129 Reversal of other provision (2,242) - Gain on foreign currency translation (7,057) (12,265) Gain on valuation and transaction of derivatives (5,160) (9,976) Amortization of present value discounts on card asset (11,308) (5,565) Amortization of deferred origination fees (5,040) (4,604) Reversal of impairment loss for investment financial

assets (67) (67) Changes in working capital:

Decrease in card assets 96,551 43,835 Decrease (increase) in other financial assets (15,145) 20,358 Decrease (increase) in other non-financial assets (8,391) 14,001 Decrease in derivative assets 1,091 20,358 Decrease in provisions - (33,268) Increase (decrease) in retirement benefit obligations (1,210) 89 Decrease (increase) in plan asset 712 (1,550) Decrease in derivative liabilities - (14,198) Decrease in finance lease liabilities (269) - Decrease in other financial liabilities (96,954) (108,529) Increase in other non-financial liabilities 11,955 9,289

Cash generated from operating activities Interest received 7,121 4,242 Interest paid (82,257) (90,189) Dividend received 233 294 Income tax paid (17,268) (23,010)

Net cash provided by operating activities 95,178 76,465

(Continued)


CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)



(Korean won in millions) CASH FLOWS FROM INVESTING ACTIVITIES:

Disposal of investment financial assets 67 67 Disposal of intangible assets 1,250 - Net decrease (increase) in guarantee deposit 9,683 (2,260) Net increase in bank deposit - (9,900) Acquisition of property and equipment (64,887) (10,788) Acquisition of intangible assets (1,489) (2,874)

Net cash used in investing activities (55,376) (25,755)

CASH FLOWS FROM FINANCING ACTIVITIES: Increase in borrowings 2,180,000 - Proceeds from issue of bonds payable 943,302 1,330,027 Increase in non-controlling interest 10 10 Repayment of borrowings (2,440,000) (781,191) Repayment of bonds payable (667,665) (517,631)

Net cash provided by financing activities 15,647 31,215

NET INCREASE IN CASH AND CASH EQUIVALENTS 55,449 81,925 CASH AND CASH EQUIVALENTS, BEGINNING OF

THE PERIOD 830,023 797,048 CASH AND CASH EQUIVALENTS, END OF THE

PERIOD (Note 32) ￦ 885,472 ￦ 878,973


- 3 -


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2012 AND 2011 1. GENERAL:

Hyundai Card Co., LTD (the “Parent”) is engaged in the credit card business under the Specialized Credit Financial Business Law of Korea. On June 15, 1995, the Parent acquired the credit card business of Korea Credit Circulation Co., Ltd. and on June 16, 1995, the Korean government granted permission to the Parent to engage in the credit card business. As of March 31, 2012, the Parent has approximately 9.27 million card members, 1.97 million registered merchants, and 177 marketing centers, branches and posts. Its head office is located in Yeoido, Seoul. As of March 31, 2012, the total common stock of the Parent is ￦802,326 million. The shareholders of the Parent and their respective ownerships as of March 31, 2012 and December 31, 2011 are as follows:

Shareholder March 31, 2012 December 31, 2011 Number of shares % of ownership Number of shares % of ownership

Hyundai Motor Co., Ltd. 50,572,187 31.52 50,572,187 31.52 Kia Motors Co., Ltd. 18,422,142 11.48 18,422,142 11.48 Hyundai Steel Co., Ltd. 8,729,750 5.44 8,729,750 5.44 GE Capital Int'l Holdings 69,000,073 43.00 69,000,073 43.00 Hyundai Commercial Inc. 8,889,622 5.54 8,889,622 5.54 Others 4,851,512 3.02 4,851,512 3.02 Totals 160,465,286 100.00 160,465,286 100.00

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

The Parent and its subsidiaries (the “Company”) maintains its official accounting records in Republic of Korean won (“Won”) and prepares consolidated financial statements in conformity with Korean statutory requirements and Korean International Reporting Standards (“K-IFRS”), in the Korean language (Hangul). Accordingly, these consolidated financial statements are intended for use by those who are informed about K-IFRS and Korean practices.

(1) Basis of Preparation The Company’s interim consolidated financial statements for the three months ended March 31, 2012 are prepared in accordance with K-IFRS 1034 Interim Financial Reporting. The Company’s accounting policies applied for the accompanying interim consolidated financial statements are the same as the policies applied for the preparation of consolidated financial statements for the year ended December 31, 2011, except for the effects from the introduction of new and revised accounting standards or interpretations below. 1) Accounting standards and interpretations that were newly applied during the three months ended March 31,

2012, and changes in the Company’s accounting policies are as follows:

- 4 -

K-IFRS 1107 Financial Instruments: Disclosures – Transfers of Financial Assets The amendments to K-IFRS 1107 increase the disclosure requirements for transactions involving transfers of financial assets. These amendments are intended to provide greater transparency around risk exposures when a financial asset is transferred but the transferor retains some level of continuing involvement in the asset. The amendments also require disclosures where transfers of financial assets are not evenly distributed throughout the period. K-IFRS 1107 requires additional disclosures regarding the continuous involvement of the Company related to transferred asset. The Company additionally disclosed the fair value of transferred asset, for financial assets that are transferred but not removed. (Note 28) Amendments to K-FIRS 1012 Deferred Tax – Recovery of Underlying Assets The amendments to K-IFRS 1012 provide an exception to the general principles in K-IFRS 1012 that the measurement of deferred tax assets and deferred tax liabilities should reflect the tax consequences that would follow from the manner in which the entity expect to recover the carrying amount of an asset. Investment property measured using the revaluation model under K-IFRS 1040 Investment Property or a non-depreciable asset measured using the revaluation model in K-IFRS 1016 Property, Plant, and Equipment, are presumed to be recovered through sale for the purposes of measuring deferred taxes, unless the presumption is rebutted in certain circumstances. The amendments do not have a significant effect on the Company’s consolidated financial statements and disclosures. Amendments to K-IFRIC Interpretation 2114 – Prepayments of a Minimum Funding Requirements The amendments to K-IFRIC Interpretation 2114 requires the surplus from to prepayments of a minimum funding requirements be recognized as an asset while it was not before adopting the interpretation. The amendments do not have a significant effect on the Company’s consolidated financial statements and disclosures. 2) Currently, enactments and amendments of the K-IFRSs are in progress, and the financial information

presented in the consolidated financial statements may change accordingly in the future. The Company has not applied the following new and revised K-IFRSs that have been issued but are not yet effective:

K-IFRS 1019 (as revised in 2011) Employee Benefits The amendments to K-IFRS 1019 change the accounting for defined benefit plans and termination benefits. The most significant change relates to the accounting for changes in defined benefit obligations and plan assets. The amendments require the recognition of changes in defined benefit obligations and in fair value of plan assets when they occur, and hence eliminate the ‘corridor approach’ permitted under the previous version of K-IFRS 1019 and accelerate the recognition of past service costs. The amendments to K-IFRS 1019 are effective for annual periods beginning on or after January 1, 2013 and require retrospective application with certain exceptions. K-IFRS 1113 Fair Value Measurement K-IFRS 1113 establishes a single source of guidance for fair value measurements and disclosures about fair value measurements. The standard defines fair value, establishes a framework for measuring fair value, and requires disclosures about fair value measurements. K-IFRS 1113 is effective for annual periods beginning on or after January 1, 2013, with earlier application permitted. The Company does not anticipate that these amendments referred above will have a significant effect on the Company’s consolidated financial statements and disclosures.

- 5 -

3. CRITICAL ACCOUNTING JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY

In the application of the Company’s accounting policies, management is required to make judgments, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates. The application of the Company’s accounting policies and the judgments by management on sources of estimation uncertainty are the same as those of the consolidated financial statements as of December 31, 2011

- 6 -

4. SUBSIDIARY:

(1) Details of the Company’s subsidiaries as of March 31, 2012 and December 31, 2011 are as follows.

Place of incorporation and operations

Voting share (%)

Companies Major operation March 31, 2012 December 31, 2011 PRIVIA 1st SPC Asset securitization Korea 0.9 0.9 PRIVIA 2nd SPC Asset securitization Korea 0.9 0.9 PRIVIA 3rd SPC Asset securitization Korea 0.9 -

(2) Summarized financial information of the Company’s subsidiaries as of March 31, 2012 and December 31,

2011 are as follows (Unit: Won in millions):

March 31, 2012 Companies Asset Liability Sales Net income PRIVIA 1st SPC ￦ 47 ￦ - ￦ 62 ￦ 37 PRIVIA 2nd SPC 448,091 458,258 10,637 - PRIVIA 3rd SPC 455,730 3,717 - 3,279

December 31, 2011

Companies Asset Liability Sales Net income PRIVIA 1st SPC ￦ 10 ￦ - ￦ 17,854 ￦ 391 PRIVIA 2nd SPC 448,139 463,317 29,895 -

(3) Changes in the Company’s subsidiaries for the three month ended March, 31 2012 are as follows.

Companies Asset PRIVIA 3rd SPC Newly established due to ABS issuance

5. CASH AND DEPOSITS:

(1) Details of cash and cash equivalents as of March 31, 2012 and December 31, 2011are as follows (Unit: Won in millions):

March 31, 2012 December 31, 2011

Annual interest rate(%) Amount

Annual interest rate(%) Amount

Cash on hand

- ￦ 4 - ￦ 4 Current deposits

- 14,748 - 8,749

Pass-book deposits

- 55,220 - 72,770 Other cash equivalents

3.30~3.45 160,000 3.20~3.60 300,000

Time deposits

2.90~3.73 25,500 2.90~3.70 25,500 Restricted cash & deposits

3.22~3.60 630,000 3.00~4.25 423,000

￦ 885,472 ￦ 830,023

- 7 -

(2) Restricted financial assets as of March 31, 2012 and December 31, 2011 are as follows (Unit: Won in

millions):

Type Entity March 31, 2012 December 31, 2011 Restriction

Due from financial institutions

Financial instruments

KB and others ￦ 18

￦ 18

Guarantee deposits for overdraft

Financial

instruments Shinhan Bank

and others 33,000 33,000Secured deposits

Financial

instruments Mirae Asset

Securities 13 13Social enterprise

fund Others Other dues Korea Asset

Management Corporation 18,610 18,610

Escrow account

￦ 51,641 ￦ 51,641 6. INVESTMENT FINANCIAL ASSETS:

Investment financial assets as of March 31, 2012 and December 31, 2011 are as follows (Unit: Won in millions):

March 31, 2012 December 31, 2011 Financial assets AFS

Unlisted shares investments ￦ 1,767 ￦ 1,767 7. CARD ASSETS AND LOANS

Card assets and loans by customer as of March 31, 2012 and December 31, 2011 are as follows (Unit: Won in millions):

March 31, 2012 December 31, 2011 Households Corporates Total Households Corporates Total

CARD ASSETS : Card receivables (*) ￦ 5,785,623 ￦ 508,466 ￦6,294,089 ￦ 6,039,571 ￦ 461,552 ￦ 6,501,123 Cash advances 951,626 - 951,626 1,016,028 - 1,016,028 Card loans (*) 2,176,852 - 2,176,852 2,030,869 - 2,030,869

Sub total 8,914,101 508,466 9,422,567 9,086,468 461,552 9,548,020 LOANS Loans to corporate - 500 500 - 500 500

Total 8,914,101 508,966 9,423,067 9,086,468 462,052 9,548,520 Allowance for doubtful accounts (164,166) (7,341) (171,507) (165,480) (8,304) (173,784)

Book value ￦ 8,749,935 ￦ 501,625 ￦ 9,251,560 ￦ 8,920,988 ￦ 453,748 ￦9,374,736 Composition rate 94.58% 5.42% 100.00% 95.16% 4.84% 100.00%

(*) Adjusted for deferred origination fees and present value discounts

- 8 -

8. ALLOWANCE FOR DOUBTFUL ACCOUNTS:

Changes in the allowance for doubtful accounts for the three months ended March 31, 2012 and 2011 are as follows (Unit: Won in millions):

Three months ended March 31, 2012 Card

receivables Cash

advances Card loans Loans Other assets Total Balance at January 1, 2012 ￦ 68,773 ￦ 37,910 ￦ 67,071 ￦ 30 ￦ 2,306 ￦ 176,090

Bad debt expenses (151) (108) (75) - - (334) Bad debt recovered 184 275 101 - - 560 Disposition & repurchase (4,896) (2,988) (3,130) - - (11,014)

Provision of (Reversal of) allowance for doubtful accounts 2,820 535 5,156 - (76) 8,435

Balance at March 31, 2012 ￦ 66,730 ￦ 35,624 ￦ 69,123 ￦ 30 ￦ 2,230 ￦ 173,737

Three months ended March 31, 2011 Card

receivables Cash

advances Card loans Loans Other assets Total Balance at January 1, 2011 ￦ 59,315 ￦ 43,132 ￦ 63,527 ￦ 8 ￦ 4,059 ￦ 170,041

Bad debt expenses (1,157) (1,207) (784) - - (3,148) Bad debt recovered 74 102 26 - - 202 Disposition & repurchase (7,074) (5,685) (7,113) - - (19,872)

Provision of (Reversal of) allowance for doubtful accounts 17,148 11,491 11,932 48 (1,388) 39,231

Balance at March 31, 2011 ￦ 68,306 ￦ 47,833 ￦ 67,588 ￦ 56 ￦ 2,671 ￦ 186,454

9. PROPERTY AND EQUIPMENT:

(1) Property and equipment as of March 31, 2012 and December 31, 2011 are as follows (Unit: Won in millions):

March 31, 2012 December 31, 2011 Acquisition

cost Accumulated depreciation

Book value

Acquisition cost

Accumulated depreciation

Book value

Land ￦ 118,161 ￦ - ￦ 118,161 ￦ 83,995 ￦ - ￦ 83,995 Buildings 67,836 (3,580) 64,256 45,436 (3,249) 42,187 Vehicles 579 (269) 310 502 (232) 270 Fixtures and equipment 134,337 (75,214) 59,123 127,465 (69,491) 57,974 Finance lease assets 3,334 (1,112) 2,222 3,334 (834) 2,500 Assets under construction 7,371 - 7,371 472 - 472

Total ￦ 331,618 ￦ (80,175) ￦ 251,443 ￦ 261,204 ￦ (73,806) ￦ 187,398

- 9 -

The appraised value of the land and the statutory standard market price of land and buildings as of March 31, 2012 are as follows (Unit: Won in millions): Lot March 31, 2012

Land

Yeoido 2nd land Yeoido 3rd land

￦ 14,601 9,130

Hannamdong site 4,702 Youngdeungpo building site 5,962 Ulsan building site 807 Suwon building site Gwangju building site

1,440 960

Busan building site 3,095 40,697

Building

Yeoido 2nd building 10,028 Yeoido 3rd building 9,018 Ulsan building 1,416 Suwon building 2,709 Gwangju building 1,920

25,091 ￦ 65,788

(2) Changes in the book value of property and equipment for the three months ended March 31, 2012 and 2011 are as follows (Unit: Won in millions):

Three months ended March 31, 2012

Beginning balance Acquisition Reclassification(*) Disposal Depreciation

Ending balance

Land ￦ 83,995 ￦ 34,166 ￦ - ￦ - ￦ - ￦ 118,161 Buildings 42,187 22,053 347 - (331) 64,256 Vehicles 270 76 - - (36) 310 Fixtures and equipment 57,974 6,961 125 (72) (5,865) 59,123 Finance lease assets 2,500 - - - (278) 2,222 Construction in

progress 472 1,631 5,268 - - 7,371 Total ￦ 187,398 ￦ 64,887 ￦ 5,740 ￦ (72) ￦ (6,510) ￦ 251,443

(*) ￦5,740 million of construction in progress is reclassified from advanced payments.


Beginning balance Acquisition Reclassification Disposal Depreciation

Ending balance

Land ￦ 80,414 ￦ 1,853 ￦ - ￦ - ￦ - ￦ 82,267 Buildings 34,494 4,812 - - (254) 39,052 Vehicles 293 233 - - (37) 489 Fixtures and equipment 36,617 3,890 31 - (4,282) 36,256 Construction in

progress 698 - (31) - - 667 Total ￦ 152,516 ￦ 10,788 ￦ - ￦ - ￦ (4,573) ￦ 158,731

- 10 -

10. INTANGIBLE ASSETS:

(1) Intangible assets as of March 31, 2012 and December 31, 2011 are as follows (Unit: Won in millions):

March 31, 2012

Acquisition cost Accumulated amortization Book value

Development cost ￦ 51,590 ￦ (16,384) ￦ 35,206 Industrial property rights 195 (89) 106 Others 16,868 (6,388) 10,480 Construction in progress 1,696 - 1,696 Membership 21,484 - 21,484

Total ￦ 91,833 ￦ (22,861) ￦ 68,972 December 31, 2011

Acquisition cost Accumulated amortization Book value

Development cost ￦ 50,499 ￦ (13,843) ￦ 36,656 Industrial property rights 195 (79) 116 Others 16,869 (5,500) 11,369 Construction in progress 2,101 - 2,101 Membership 22,734 - 22,734

Total ￦ 92,398 ￦ (19,422) ￦ 72,976

(2) Changes in intangible assets for the three months ended March 31, 2012 and 2011 are as follows (Unit: Won in millions):


Beginning balance Acquisition Reclassification(*) Disposal Amortization

Ending balance

Development cost ￦ 36,656 ￦ 718 ￦ 373 ￦ - ￦ (2,541) ￦ 35,206 Industrial property rights

116 - - - (10) 106

Others 11,369 - - - (889) 10,480 Construction in progress 2,101 771 (1,176) - - 1,696

Membership 22,734 - - (1,250) - 21,484 Total ￦ 72,976 ￦ 1,489 ￦ (803) ￦ (1,250) ￦ (3,440) ￦ 68,972

(*) ￦803 million of construction in progress is reclassified to advanced payments.


Beginning balance Acquisition Reclassification Disposal Amortization

Ending balance

Development cost ￦ 21,801 ￦ 1,444 ￦ 7,196 ￦ - ￦ (1,734) ￦ 28,707 Industrial property rights 155 - - - (10) 145

Others 9,757 79 - - (659) 9,177 Construction in progress 17,253 1,351 (7,196) - - 11,408

Membership 21,484 - - - - 21,484 Total ￦ 70,450 ￦ 2,874 ￦ - ￦ - ￦ (2,403) ￦ 70,921

- 11 -

11. ASSETS PLEDGED AS COLLATERAL:

Land and buildings amounting to ￦1,711 million are provided as collateral for leasehold deposits received as of March 31, 2012.

12. BORROWINGS:

Borrowings as of March 31, 2012 and December 31, 2011 are as follows (Unit: Won in millions):

Annual interest rates (%) Maturity

Borrowed from March 31, 2012 December 31, 2011 Commercial papers SK Securities

and others 3.56 ~ 3.61 2012.4.9

~ 2012.7.9 ￦ 210,000 ￦ 490,000 Borrowings Jeonbuk Bank

and others 4.69 ~ 5.55 2012.11.2

~ 2014.7.19 120,000 100,000 ￦ 330,000 ￦ 590,000

13. BONDS PAYABLE:

(1) Bonds payable issued by the Company and outstanding as of March 31, 2012 and December 31, 2011 are as follows (Unit: Won in millions):

Annual interest rates (%)

Maturity

March 31, 2012 December 31, 2011 Par value Issue price Par value Issue price

Short-term debentures 3.65 ~ 4.95 2012.6.20 ~

2013.2.8 ￦ 140,000

￦ 140,000

￦ 130,000

￦ 130,000

Current portion of debentures 3.47 ~ 6.19 2012.4.7 ~

2013.3.24 1,305,512 1,305,512 1,333,797 1,333,797 Long-term

debentures 3.75 ~ 6.94

1M USD Libor + 0.724%,

1M USD Libor + 1.5%

2013.4.2 ~ 2019.3.19

5,323,007 5,323,007 5,027,320 5,027,320 Discounts on

debentures (11,884) (9,357) Total ￦6,756,635 ￦ 6,481,760

The outstanding bonds payable are non-guaranteed corporate bonds, with their principals to be redeemed at maturity. Bond issuance costs are recorded as discounts on bonds payable and amortized using the effective interest rate method. (2) The redemption schedule for the bonds payable is as follows (Unit: Won in millions):

Period Amount to be redeemed

as of March 31, 2012 2012.4.1 ~ 2013.3.31 ￦ 1,445,512 2013.4.1 ~ 2014.3.31 1,435,767 2014.4.1 ~ 2015.3.31 1,872,120 2015.4.1 ~ 2016.3.31 1,455,120

2016.4.1 ~ 560,000 ￦ 6,768,519

- 12 -

Period Amount to be redeemed

as of December 31, 2011 2012.1.1 ~ 2012.12.31 ￦ 1,463,797 2013.1.1 ~ 2013.12.31 1,537,300 2014.1.1 ~ 2014.12.31 1,791,320 2015.1.1 ~ 2015.12.31 870,000

2016.1.1 ~ 828,700 ￦ 6,491,117

14. FINANCE LEASE LIABILITIES:

(1) Lease contract

The Company uses electronic equipment under a finance lease for 3 years. The Company may exercise a bargain purchase option at expiration date of the lease contract. The lessor has the legal ownership of the financial assets as collateral for the finance lease obligation; the collateral amounts to ￦2,222 million and ￦2,500 million as of March 31, 2012 and December 31, 2011, respectively. (2) Finance lease liabilities of March 31, 2012 and December 31, 2011 are as follows (Unit: Won in millions):

March 31, 2012 December 31, 2011 Minimum lease payments

Present value of minimum lease payments

Minimum lease payments

Present value of minimum lease payments

Less than 1 year ￦ 1,202 ￦ 1,111 ￦ 1,202 ￦ 1,096 1-5 years 1,202 1,169 1,503 1,452 Present value discounts (124) (157)

Present value ￦ 2,280 ￦ 2,548

15. RETIREMENT BENEFIT PLAN:

(1) Defined Contribution Plan

The Company operates a defined contribution plan for participating employees. The Company pays fixed contributions into a separate fund, and the plan assets are managed by a trustee as a separately from the Company’s assets. Plan forfeitures occur when a terminated participant who is not fully vested receives a plan distribution of his or her account balance, which will reduce the Company’s contribution to pay. The Company is required to contribute a specified percentage of employee’s earnings to the plan fund. The only obligation that the Company has with respect to the plan is to make the specified contributions in the future.

The expense related to post-employment benefit plans under defined contribution plans during the three-month period ended March 31, 2012 and 2011 are ￦2 million and ￦0, respectively, which represents contribution payable to these plans based on the rate as of March 31, 2012 and December 31, 2011. ￦2 million and ￦1 million are recorded as payables as of March 31, 2012 and December 31, 2011, respectively. The amount is subject to be transferred to other account operated for the defined contribution plan participants.

The expense recognized in the consolidation statements of comprehensive income related to post-employment benefit plan under the defined contribution plan for the three month period ended March 31, 2012 and 2011 are as follows (Unit: Won in millions):

March 31, 2012 March 31, 2011 Defined contribution plan ￦ 2 ￦ -

Total ￦ 2 ￦ -

- 13 -

(2) Defined benefit plan The Company also operates a defined benefit plan. Actuarial evaluation of plan assets and defined benefit obligation were performed by HMC Investment Securities Co., Ltd. as of March 31, 2012. The present value of the defined benefit obligation, current service cost and past service cost is calculated using the projected unit credit method. 1) Details of defined benefit plan are as follows (Unit: Won in millions): As of March 31, 2012 and December 31, 2011, the amounts recognized in the consolidation statements of financial position related to retirement benefit obligation are as follows (Unit: Won in millions):

March 31, 2012 December 31, 2011 Present value of defined benefit obligation ￦ 38,211 ￦ 37,007 Fair value of plan assets (18,681) (19,195) Transferred to national pension fund (37) (37) Retirement benefit obligation ￦ 19,493 ￦ 17,775

2) Changes in the present value of the defined benefit obligation for the three months ended March 31, 2012 and 2011 are as follows (Unit: Won in millions):


Beginning balance ￦ 37,007 ￦ 27,790 Current service cost 2,193 1,782 Interest cost 366 314 Transfer of employees between the

Company and the related companies 22 236 Actuarial gains (losses) (147) - Benefits paid (1,230) (147) Ending balance ￦ 38,211 ￦ 29,975

3) Changes in the fair value of the plan assets for the three months ended March 31, 2012 and 2011 are as

follows (Unit: Won in millions):


Beginning balance

￦ 19,195

￦ 18,143 Contributions from the employer

-

1,500

Expected return on plan assets

184

174 Actuarial gains (losses)

14

16

Transfer of employees between the Company and its related companies

10

200

Benefits paid

(722)

(151) Ending balance

￦ 18,681

￦ 19,882

- 14 -

4) Details of pension expenses are as follows (Unit: Won in millions):


Current service cost

￦ 2,193

￦ 1,782 Interest cost

366

314

Expected return on plan assets

(184)

(174) Actuarial gains

(161)

(16)

Total

￦ 2,214

￦ 1,906 Return on plan assets

￦ 198

￦ 190

5) Details of the fair value of the plan assets as of March 31, 2012 and December 31, 2011 are as follows (Unit:

Won in millions):

March 31, 2012 December 31, 2011 Amount Ratio Amount Ratio Deposits ￦ 18,681 100% ￦ 19,195 100%

6) Actuarial assumption as of March 31, 2012 and December 31, 2011 are as follows:


Discount rate (%) 4.29 4.23 Expected return on plan assets (%) 4.08 4.08 Expected rate of salary increase (%) 5.60 5.60

16. EMPLOYEE BENEFITS:

Details of employee benefits for the three months ended March 31, 2012 and 2011 are as follows (Unit: Won in millions):

Three months ended March 31,

2012 2011

Short-term employee benefits

￦ 24,963

￦ 25,356 Pension expenses

2,216

1,906

Ending balance

￦ 27,179

￦ 27,262

17. PROVISION:

(1) Details of provision for the three months ended March 31, 2012 and the year ended December 31, 2011 are as follows (Unit: Won in millions):

March 31, 2012 December 31, 2011 Provision for unused credit limits ￦ 48,894 ￦ 47,167 Provision for mileage points 11,779 11,240 Other provisions 19,584 21,826

￦ 80,257 ￦ 80,233

- 15 -

(2) Provision for unused credit limits

The Company recognizes loss provision for expected future use of unused portions of credit limits. The changes in loss provision are as follows (Unit: Won in millions):

March 31, 2012 March 31, 2011

Beginning ￦ 47,167 ￦ 46,073 Increase 1,727 2,620 Ending ￦ 48,894 ￦ 48,693

(3) Provision for mileage points

The Company records provisions for projected expenses considering past rewards history and experience. The changes in provision for mileage points are as follows (Unit: Won in millions):

March 31, 2012 March 31, 2011 Point Customer loyalty Point Customer loyalty Beginning ￦ 3,685 ￦ 7,555 ￦ 2,368 ￦ 12,069 Increase (decrease) (307) 846 (61) 397 Ending ￦ 3,378 ￦ 8,401 ￦ 2,307 ￦ 12,466

(4) Other provisions

March 31, 2012 March 31, 2011 Beginning ￦ 21,826 ￦ 20,916 Increase (decrease) (2,242) - Ending ￦ 19,584 ￦ 20,916

Above amounts include provision for deposits in escrow account of ￦14,058 million, provision for pending litigations of ￦5,489 million and provision for relief from voice phishing of ￦37 million.

- 16 -

18. DERIVATIVES AND HEDGE ACCOUNTING:

(1) There are no derivative instruments held for trading as of March 31, 2012 and December 31, 2011.

(2) Cash flow hedge 1) Fair value of cash flow hedge as of March 31, 2012 and December 31, 2011 are as follows (Won in

millions):

March 31, 2012 December 31, 2011 Contract

Amount Asset Liabilities

Contract Amount Asset

Liabilities

Interest rate

swap ￦ 280,000 ￦ 972 195 ￦ 280,000 ￦ 643 ￦ 931 Cross currency

swap 972,973 5,589 6,324 582,573 1,912 4,395 Total ￦ 1,252,973 ￦ 6,561 ￦ 6,519 ￦ 862,573 ￦ 2,555 ￦ 5,326

For transactions between local currencies and foreign currencies, the unsettled amount of transaction is presented using the basic foreign exchange rate on the contract amount in foreign currencies. For transaction between foreign currencies and other foreign currencies, the unsettled amount is presented using the basic foreign exchange rate on the contract amount in foreign currencies purchased.

2) Expected cash flow for cash flow hedge

The maximum period, of which the Company is exposed to future cash flows fluctuations arising from currency swaps are as follows (Won in millions):


Less than 1month ￦ (1,723) ￦ (1,228) 1-3 months (5,847) (398) 3-12 months (13,980) (10,805) 1-5 years (7,648) 367

￦ (29,198) ￦ (12,064) 19. SHARE CAPITAL:

(1) The Parent’s authorized shares are 600,000,000 (￦5,000 per shares), and 160,465,286 shares of common stocks (￦802,326 million) are issued as of March 31, 2012.

(2) There are no changes in shares of the Parent for the three months ended March 31, 2012.

(3) 50,572,187 shares (￦252,861 million) of common stock issued by the Parent are owned by Hyundai Motors Company as of March 31, 2012.

20. CAPITAL SURPLUS:

Details of capital surplus as of March 31, 2012 and December 31, 2011 are as follows (Unit: Won in millions):

March 31, 2012 December 31, 2011 Share premium ￦ 45,399 ￦ 45,399 Other capital surplus 12,305 12,305

￦ 57,704 ￦ 57,704

- 17 -

21. RETAINED EARNINGS:

(1) Details of retained earnings as of March 31, 2012 and December 31, 2011 are as follows (Unit: Won in millions):


Legal reserve (*) ￦ 20,143 ￦ 20,143 Reserve for bad loans 458,179 439,031 Retained earnings 745,072 689,223

￦ 1,223,394 ￦ 1,148,397

(*) The Korean Commercial Code requires a company to appropriate at least 10 percent of dividends paid as legal reserve for each fiscal period, until the reserve equals 50 percent of paid-in capital. This reserve is not available for payment of cash dividends; however, it can be used to reduce deficit or be transferred to capital.

(2) Changes in retained earnings for the three months ended March 31, 2012 and 2011 are as follows (Unit: Won

in millions):

Three months ended March 31,

2012 2011

Beginning ￦ 1,148,397 ￦ 909,749 Net income attributable to the owners of the Company 74,997 74,050 Total dividends - - Ending ￦ 1,223,394 ￦ 983,799

22. RESERVES:

(1) Reserves as of March 31, 2012 and December 31, 2011 are as follows (Unit: Won in millions):


Cash flow hedging reserve ￦ (6,776) ￦ (11,764)

(2) Cash flow hedging reserve Details of cash flow hedging reserve for the three months ended March 31, 2012 and 2011 are as follows (Unit: Won in millions):


Beginning ￦ (11,764) ￦ (3,150) Cash flow hedging reserve gains (losses)

Interest rate swap 1,065 1,098 Cross currency swap 5,505 (1,570)

Tax effect (1,582) 37 Amount reclassified to current income - - Tax effect related to reclassified amounts to current

income - - Ending ￦ (6,776) ￦ (3,585)

Cash flow hedging reserve represents the cumulative gain or loss of hedging instruments related to the effective portion of the Company’s hedge accounting. The cumulative deferred gains or losses of hedging instruments is reclassified to income or loss only when the hedged item is reflected in income or loss, or by which initial book value of non-financial hedged item is adjusted in accordance with relevant accounting policy.

- 18 -

23. RESERVE FOR BAD LOANS: Reserve for bad loans is calculated and disclosed according to Article 11, Supervisory Regulation on Company Specialized Credit Finance.

(1) Reserve for bad loans reflected in retained earnings as of March 31, 2012 and December 31, 2011 are as follows (Unit: Won in millions):


Accumulated reserve for bad loans ￦ 439,031 ￦ 192,810 Expected reserve for bad loans 19,148 246,221 Reserve for bad loans ￦ 458,179 ￦ 439,031

(2) The provision of reserve for bad loans and adjusted income after reserve for bad loans for the three months

ended of March 31, 2012 and 2011 are as follows (Unit: Won in millions):


Provision ￦ 19,148 ￦ 28,182 Adjusted income after reserve for bad loans 55,850 45,868 Adjusted EPS after reserve for bad loans 348 286

24. GENERAL AND ADMINISTRATIVE EXPENSES:

Details of general and administrative expenses as of March 31, 2012 and 2011 are as follows (Unit: Won in millions):

Three months ended March 31, 2012 2011 PAYROLL Salaries wages ￦ 19,414 ￦ 20,699 Pension expenses 2,216 1,906 Employee benefits 7,546 6,588 29,176 29,193 OTHER EXPENSES Travel expenses ￦ 502 ￦ 422 Communication expenses 5,414 5,590 Post expense 3,120 3,057 Rental expenses 6,740 5,039 Taxes dues 3,777 4,868 Repair and maintenance expenses 151 181 Insurance premiums 4 7 Entertainment expenses 184 256 Advertising expenses 9,799 10,433 Supply expenses 529 386 Vehicle maintenance expenses 8 9 Periodicals expenses 27 27 Publication expenses 1,831 1,310 Training expenses 843 733 Electronic data processing expense 8,345 6,997 Expense for temporary staff 8,750 8,325 Professional expenses 33,513 21,688 Delivery commission 980 641 Commission expense 5,872 5,919 Business activities expense 915 778 Depreciation expense 6,510 4,573 Amortization expense 3,440 2,403 Event expense 667 157 Conference expense 96 103 Building administrative expense 718 598 102,735 84,500 ￦ 131,911 ￦ 113,693

- 19 -

25. INCOME TAX FROM CONTINUING OPERATIONS

(1) Income tax expense for the three months ended March 31, 2012 and 2011 are summarized as follows (Unit: Won in millions):

Three months ended March 31, 2012 2011 Income tax currently payable ￦ 23,143 ￦ 21,796 Changes in deferred tax assets (liabilities) by temporary differences (*) (17,707) (1,890) Total 5,436 19,906 Changes in income tax expense reflected directly in shareholders’

equity (1,582) 1,147 Income tax expense ￦ 3,854 ￦ 21,053 (*) Ending net deferred tax assets due to temporary differences ￦ 130,110 ￦ 126,953

Beginning net deferred tax assets due to temporary differences 112,403 125,063 Changes in net deferred tax assets due to temporary differences ￦ (17,707) ￦ (1,890)

(2) Income tax expenses reflected directly in shareholders’ equity for the three months ended March 31, 2012

are as follows (Unit: Won in millions):

January 1, 2012 March 31, 2012 Increase (Decrease) Loss on valuation of derivatives ￦ 3,732 ￦ 2,150 ￦ (1,582)

(3) A reconciliation between income before income tax and income tax expense for the three months ended

March 31, 2012 and 2011 are as follows (Unit: Won in millions):


Income before income tax ￦ 78,852 ￦ 95,103 Income tax payable by the statutory income tax rate (23.6%

and 24.2% for the three months ended March 31, 2012 and 2011) 18,620 22,988

Tax reconciliations: Non-taxable income - - Non-deductible expenses 283 9 Revision of beginning deferred taxes (*) (17,481) - Consolidation effect - (1,495) Others (45) (449)

Sub-total (17,243) (1,935) Any adjustments recognized in the period due to current tax of

prior period 2,477 - Income tax of continued operation ￦ 3,854 ￦ 21,053

(*) True-up adjustment due to difference in the amount disclosed in prior year’s audit report and the actual tax return amount

Details of changes in accumulated temporary differences for the three months ended March 31, 2012 and for the year ended December 31, 2011 are as follows (Unit: Won in millions):


Descriptions Beginning balance(*)

Decrease

Increase

Ending balance

Deferred tax asset (liab.)

Temporary differences to be deducted: Escrow deposit ￦ 14,058 ￦ - ￦ - ￦ 14,058 ￦ 3,386 Present value discount 9,178 303 - 8,875 2,138 Provision for unused commitments 47,167 47,167 48,894 48,894 11,776 Accrued expenses 62,771 62,771 56,732 56,732 13,664 Provision for mileage point 295,241 295,241 302,418 302,418 72,836 Unearned revenue (annual fee) 63,864 63,864 68,983 68,983 16,615 Debt-for-equity swap 7,459 - - 7,459 1,796 Loss on impairment of financial assets 8,247 67 - 8,180 1,970

- 20 -



Decrease

Increase

Ending balance


available-for-sale Allowance for doubtful accounts - - 115 115 28 Retirement benefit obligation 28,056 - 2,476 30,532 7,354 Loss on fair value of currency swaps 19,062 15,410 10,257 13,909 3,350 Provision for pending litigation 7,768 7,768 5,526 5,526 1,331 Loss on fair value of interest rate swaps 931 931 195 195 47

563,802 493,522 495,596 565,876 136,291

Temporary differences to be added: Retirement insurance premium ￦ (19,195) ￦ - ￦ (514) ￦ (19,709) ￦ (4,747) Accrued income (243) - - (243) (59) Foreign currency translation gains (3,652) - - (3,652) (880) Gain on fair value of currency swaps (202) (202) (554) (554) (133) Gain on fair value of interest rate swaps (643) (643) (972) (972) (234) Amortization of intangible assets (531) - - (531) (128)

(24,466) (845) (2,040) (25,661) (6,181) Deferred income tax assets ￦ 130,110

(*) True-up adjustment of ￦(17,481) million, due to the difference between the amount disclosed in prior year’s audit

report and the actual tax return is reflected in the beginning balances.

Year ended December 31, 2011


Decrease

Increase

Ending balance


Temporary differences to be deducted: Escrow deposit ￦ 18,116 ￦ 18,116 ￦ 14,058 ￦ 14,058 ￦ 3,385 Present value discount 804 8,644 17,551 9,711 2,339 Provision for unused commitments 215,032 46,073 47,167 216,126 52,047 Accrued expenses 57,894 59,541 64,418 62,771 15,116 Provision for mileage points 233,069 14,437 79,006 297,638 71,676 Debt-for-equity swap 7,450 - - 7,450 1,794 Loss on impairment of financial assets

available-for-sale 16,262 8,015 8 8,255 1,988 Foreign currency translation losses 20,419 20,419 - - - Retirement benefit obligation 21,278 - - 21,278 5,124 Loss on fair value of currency swaps(PL) (9,993) - 13,645 3,652 879 Loss on fair value of currency swaps 4,136 4,136 15,410 15,410 3,712 Loss on fair value of interest rate swaps 973 973 931 931 224

585,440 180,354 252,194 657,280 158,284

Temporary differences to be added: Retirement insurance premium (20,998) - - (20,998) (5,056) Allowance for doubtful accounts 12,754 12,754 - - - Accrued expenses - 533 (2,397) (2,930) (705) Accrued income (291) (291) - - - Foreign currency translation gains (10,373) - 6,721 (3,652) (879) Provision for pending litigation - 2,800 (158,391) (161,191) (38,818) Gain on fair value of currency swaps - - (202) (202) (49) Gain on fair value of interest rate swaps (458) (458) (643) (643) (155) Gain on fair value of securities (67) - 67 - - Amortization of intangible assets - - (909) (909) (219) Others (IFRS conversion effect) (107,893) (107,893) - - -

(127,326) (92,555) (155,754) (190,525) (45,881) Deferred income tax assets ￦ 112,403

(*) True-up adjustment of ￦(7,156) million, due to a difference between the amount disclosed in prior year’s audit

report and the actual tax return is reflected in the beginning balances.

- 21 -

26. EARNINGS PER SHARE:

(1) Earnings per share for the three months ended March 31, 2012 and 2011 is as follows. Three months ended March 31, 2012 2011 Net income ￦ 74,997,698,096 ￦ 74,049,884,990 Weighted average number of shares 160,465,286 160,465,286 Net income per share ￦ 467 ￦ 461 In addition, earnings per share for the year ended December 31, 2011 is ￦1,487 won.

(2) Diluted earnings per share As the Company has not issued any diluted securities, as such, diluted earnings per share is the same as basic earnings per share for the three months March 31, 2012.

27. CONTINGENCIES AND COMMITMENTS:

(1) Credit line agreement

a. The Company’s credit line agreement as of March 31, 2012 and December 31, 2011 (Unit: Won in millions):

Type Financial instruments March 31, 2012 December 31, 2011 Overdraft limit SC First Bank ￦ 50,000 ￦ 50,000 Intraday overdraft limit Shinhan Bank and others 250,000 250,000

b. Credit Facility Agreement

The Company entered into a Credit Facility Agreement with GE Capital Corporation (“GECC”) on August 4, 2010. The Credit Facility limit is Euro equivalent of USD200 million. The Company will pay 28bp of commitment fee for the amount and the maturity is renewable every 364 days, up to 3 years. With regard to the Credit Facility Agreement, the Company, GECC, Hyundai Motor Company and Kia Motors Corp. entered into a Support Agreement and the contract date of Support Agreement is the same as that of Credit Facility Agreement. In accordance with the Support Agreement, GECC has the right of debt-for-equity swap for the unredeemed amount in case that the Company is not able to repay after a year from the first withdrawal of Credit Facility. Additionally, GECC has a put option to sell 41% of convertible stock to Hyundai Motor Company and 15% of convertible stock to Kia Motors Corp. at the time of debt-for-equity swap. Hyundai Motor Company and Kia Motors Corp. have call options to buy stocks from GECC on the same condition of put option in case that GECC does not exercise a put option. The Company will pay 15bp of commitment fee on the amount equivalent to 41% and 15% of settled amount of Credit Facility to Hyundai Motor Company and Kia Motors Corp., respectively.

c. Revolving Credit Facility

The Company has a revolving credit facility agreement with many financial institutions for credit lines for the period ended March 31, 2012 detail are as follows (Unit: Won in millions): Financial instruments Credit line Term Kookmin Bank ￦ 100,000 2012-01-30 ~ 2013-01-28 Kookmin Bank 30,000 2011-05-28 ~ 2012-05-28 Kookmin Bank 30,000 2011-10-24 ~ 2012-10-22 Nong Hyup 100,000 2012-03-29 ~ 2013-03-29 Citibank, Seoul 50,000 2011-12-24 ~ 2012-12-23 Woori Bank 200,000 2011-06-30 ~ 2012-06-30 Shinhan Bank 50,000 2011-04-28 ~ 2012-04-28 Shinhan Bank 50,000 2011-05-31 ~ 2012-05-31

- 22 -

(2) Alliance

The Company has separate agency agreements regarding its credit card business with SC First Bank, Shinhan Bank, Woori Bank, Korea Exchange Bank, Citibank, Hana Bank, Gwangju Bank, Jeonbuk Bank, Cheju Bank, Postal Office, Korea Computer Co., Ltd. and others.

(3) License Agreement and Franchise Agreement

The Company entered into Member Issuance and Franchise Agreements with Master Card International, Visa International and Diners Club International for credit card issuance, and pays each a fee based on a fixed rate for each credit card issued.

(4) Overseas Travel Insurance Agreement

The Company has a travel insurance agreement with Hyundai Marine & Fire Insurance Co., Ltd. to cover the risks and damages that may occur during credit cardholders’ travel. As of March 31, 2012, the maximum amount of insurance claim is ￦1.2 billion per cardholder.

(5) Directors and Officers Liability Insurance

The Company has insurance for its directors and officers covering indemnity with the limit of ￦20 billion and financial accident liability with the limit of ￦1 billion.

(6) Pending Lawsuits

As of March 31, 2012, the following are the pending lawsuits, whose outcomes cannot be ascertained as of the report date (Unit: Won in millions):

Type Plaintiff Defendant Amount Status Claim for loss

compensation Hankook Cardnet and 6

others The Company and 16

defendants ￦ 2,742 Ongoing Claim for loss

compensation Jeong, Seong Hwa and 70


defendants 5,971 Ongoing Claim for loss

compensation Lee, Bok Gi

and 113 others The Company and 16

defendants 153 Ongoing Claim for loss

compensation Shin, Gwang Sik and 5


defendants 1,801 Ongoing Claim for loss

compensation HanKook Card System and

18 others The Company and 16

defendants 1,700 Ongoing Unfair profits Jung, So Yeon and 26



compensation Jang, Won Sik and 124



compensation Ko, Sung Bong and 108



compensation Yoon, Yong Seob and 30



compensation Lee, Kyoung Hee and 3



compensation Kang, Kyoung Hee and 53



compensation Shin, Dong Wook The Company and 16


compensation Yoo, Jae Won and 5 others The Company and 16


compensation SPECOM Co. Ltd. The Company and 16


compensation Lim, Byeong Gwi and 30


defendants 2,481 Ongoing Claim for loss ZIO TECHNET and 32 The Company and 16 903 Ongoing

- 23 -

Type Plaintiff Defendant Amount Status compensation others defendants

Cancellation of tax charge The Company

Yeongdeungpo District Tax Office 56 Ongoing

Cancellation of tax charge The Company

Yeongdeungpo District Tax Office 69 Ongoing

Non-existence for debt

Park Seong Chan and 16 others The Company 244 Ongoing

Claim for loss compensation

KUMHO Industrial and 5 others

KAMCO, the Company and 5 defendants 104,674 Ongoing

Unfair profits refund The Company

Inyeon and 3 defendants 54 Ongoing

Claim for loss compensation Park Gyeok Mok The Company 1 Ongoing

￦ 123,124

(7) Deposit for Loss Contingency As of March 31, 2012 , the Company has deposits of ￦9,411 million and ￦9,096 million to cover probable losses from the sales of Daewoo Construction’s shares and Daewoo International Corporation’ shares, respectively, in an escrow account and records the amounts as other provision.

(8) Reserve for Loss Reimbursement

The Company has the obligation to reimburse customers for fraudulent credit card activities; the Company records the expected losses as an accrued expense.

(9) Security on the Receivables Sold Relating to Asset-Backed Securitization

The Company continuously transfers receivables to maintain a certain level of its equity in the 2nd series beneficiary certificates relating to the asset-backed securitization.

(10) Guarantee

The Company has a performance guarantee from the Seoul Guarantee Insurance Co., Ltd. amounting to ￦4,916 million in connection with airline ticket payments and others.

(11) Early Redemption Rule Associated with Asset-Backed Securitization

According to the agreement on the Company’s Asset-Backed Securitization, in order to enhance the credit level of the asset-backed securities, several provisions are in place as trigger clauses to be used for early redemption calls, thereby limiting the risk that the investors are exposed to resulting from a change in quality of the assets in the future. In the event the asset-backed securitization of the Company triggered such a clause, the Company is obliged to make early redemption for the asset-backed securities.

(12) Contract of Sale of Receivables

The Company entered into a contract with Hyundai Capital Services, Inc. relating to its sale of receivables on January 24, 2006. In accordance with the contract, the Company sells the receivables that are 60 days or more past due or written-off to Hyundai Capital Services, Inc. Such sale occurs three times a month on designated cutoff dates at the amount calculated using a predetermined price pursuant to the contract.

- 24 -

28. ASSETS-BACKED SECURITIES (ABS):

(1) Asset-backed securities and the underlying assets

The Company transferred its card assets to a special purpose corporation (SPC) and issued asset-backed securities with them. However, as the transaction does not meet the requirements of a financial asset transfer, in accordance with K-IFRS 1039, the Company recognized the transaction as a borrowing and not as a sale of assets. As such, card assets transferred to the SPC are included as part of the Company’s card assets.

The details of asset-backed securities and underlying assets as of March 31, 2012 and December 31, 2011 are as follows (Unit: Won in millions):

.

Maturity

March 31, 2012 December 31, 2011 Senior

tranche Underlying

asset (*) Senior

tranche Underlying

asset (*) PRIVIA 2nd SPC 2014-04-24 ￦ 455,120 ￦ 963,116 ￦ 461,320 ￦ 1,020,544 PRIVIA 3rd SPC 2015-07-20 455,120 896,606 - - Discounts on debentures (5,070) - (2,023) -

Net book value ￦ 905,170 ￦1,859,722 ￦ 459,297 ￦ 1,020,544

(*) The fair value of underlying assets as of March 31, 2012 and December 31, 2011 are ￦1,887,129 million and ￦1,653,461 million.

(2) Details of contractual maturity of the Company’s asset-backed securities as of March 31, 2012 and

December 31, 2011 are as follows (Unit: Won in millions):

March 31, 2012 December 31, 2011 Less than 1 year ￦ - ￦ - 1-2 years - - 2-3 years 455,120 461,320 More than 3 years 455,120 - Senior tranche 910,240 461,320 Discounts on debentures (5,070) (2,023) Senior tranche ￦ 905,170 ￦ 459,297

- 25 -

29. TRANSACTION WITH RELATED PARTIES

(1) Status of related parties

Related parties are entities who can has significant influence over the Company’s, post-employment benefits, a key management personnel and a close member of that person’s family, and an entity controlled or jointly controlled. Details of related parties as of March 31, 2012 are as follows:

Companies Controlling company Hyundai motor company Related parties Green air, Glovis, Kia motor company, Kia Tigers, Daesung electric, Rotem,

MnSoft, Metia, BNG Steel, Samwoo, Aia, IHL Industry, NGV, MSEAT, WISTCO, WIA, WIA Magna Powertrain, Eukor Car Carriers, Innocean, Iljin, Jongro Academy, Jongro Eclass, Carnes, Kefico, Partecs, Hankook Economy News, Korea Space and Aircraft, Haevichi Country Club, Hyundai Dymos, Hyundai Movis, Hyundai Steel, Hyundai Capital, Hyundai Powertech, Hyundai Hysco, HMC Investment bank, Auto Ever Systems, Haevichi Resort, Hyundai AMCO, Chunbuk Hyundai motors FC, Hyundai Commercial, Seoul Metro Line9, HL Green Power, Corentec, Hyundai E&C, Hyundai Hyundai construction, Hyundai engineering, Hyundai city construction, Busan-Jungkwan energy, Hyundai energy, Songdo Landmark City, Hyundai farm land & development, Hatayrnc, Hyundai C&I, Hyundai Architects & Engineers Assoc, Hyundai matirials, Busan Finance Center AMC, Hyundai resource development institute, Hyundai Life.

(2) Transaction with related companies for the three months ended March 31, 2012 and 2011 are as follows

(Unit: Won in millions):

Three months ended March 31, 2012 Three months ended March 31, 2011

Controlling company

Company with

significant influence

Total

Controlling company

Company with


Total

Revenues Card revenue ￦ 24,353 ￦ 13,569 ￦ 37,922 ￦ 25,803 ￦ 14,227 ￦ 40,030 Rental revenue - 59 59 - 46 46 Miscellaneous revenue - 7,630 7,630 - 9,366 9,366

24,353 21,258 45,611 25,803 23,639 49,442 Expense Card expense 15 61 76 36 285 321 General and

administrative expense 157 6,845 7,002 156 8,143 8,299 Miscellaneous expense - 16,209 16,209 - 9,563 9,563

172 23,115 23,287 192 17,991 18,183 Others Payment of advanced

payment - - - - 1,005 1,005 Purchase of property and

equipment 76 2,474 2,550 - -

- Purchase of intangible

assets - 672 672 - - - Total ￦ 76 ￦ 3,146 ￦ 3,222 ￦ - ￦ 1,005 ￦ 1,005

- 26 -

(3) Outstanding receivables, payables and guarantee from transactions with related parties as of March 31,

2012 and December 31, 2011 are as follows (Unit: Won in millions):


Controlling company

Company with


Total

Controlling company

Company with


Total

Receivables Card asset ￦ 41,225 ￦ 156,920 ￦ 198,145 ￦ 60,555 ￦ 165,755 ￦ 226,310 Account receivable - 20 20 59 68 127 Other - 21,517 21,517 - 30,241 30,241 Allowance for doubtful accounts (618) (2,354) (2,972) (908) (2,464) (3,372)

Total 40,607 176,103 216,710 59,706 193,600 253,306 Payables Accounts payable 43,340 33,322 76,662 35,013 54,520 89,533 Other - - - 3,955 - 3,955

Total ￦ 43,340 ￦ 33,322 ￦ 76,662 ￦ 38,968 ￦ 54,520 ￦ 93,488

(4) Compensation for key executives

1) Compensation cost for key executives for the three months ended March 31, 2012 and 2011 consist of short-term employee benefit and retirement benefit.

2) Compensation for key management for the three months ended March 31, 2012 consists of the following (Unit: Won in millions):

Short-term employee benefit Retirement benefit Total Key management 4,929 405 5,334

3) Key management includes directors (including non-executive directors) and members of the audit

committee with significant authority and responsibility over the Company’s plan, direction and control. 30. OTHER COMPREHENSIVE INCOME

Comprehensive income for the three months ended March 31, 2012 consists of the following (Unit: Won in millions):


Beginning

Balance Increase Disposal Income tax

effect Ending

balance Comprehensive income

Effective portion of changes in fair value of cash flow hedges ￦ (11,764) ￦ 6,617 ￦ (47) ￦ (1,582) ￦ (6,776)

- 27 -

31. CONSOLIDATED STATEMENTS OF CASH FLOWS

(1) The Company’s consolidated statements of financial position’s cash and cash equivalents consist of cash on hand, current deposits, and others. Details of cash and cash equivalents as of March 31, 2012 and 2011 are as follows (Unit: Won in millions):

March 31, 2012 March 31, 2011

Cash on hand

￦ 4 ￦ 4 Current deposits

14,748 1,241

Pass-book deposits

55,220 66,230 Other cash equivalents (*)

815,500 811,500

Total

￦ 885,472 ￦ 878,975 (*) Other cash equivalents consist of repurchase agreement (“RP”), cash management account (“CMA”) and others.

(2) Non-cash activities which are not reflected in the consolidated statement of cash flow three months ended

March 31, 2012 and 2011 are as follows (Unit: Won in millions):



Replacement from construction in progress to building and fixtures and equipment

￦ 472 ￦ 31

32. FINANCIAL RISK MANAGEMENT:

(1) Introduction

1) General The Company is exposed to various financial risks such as credit risk, liquidity risk and market risk associated with financial instruments. The level of exposure to such risks, objectives of the Company and its risk management policy and procedures are outlined below.

2) Risk management framework The board of directors sets and oversees risk management framework. Responsibility for implementing and monitoring the Company’s risk management strategies and policies resides with Asset-Liability Management Committee (“ALCO”) set by the board of directors. Each committee has a permanent and non-permanent member and reports its activities to the board of directors on a regular basis. The Company’s risk management policy is to ensure that the Company identify and analyze the potential risks to financial performance, determine the degree of risk and control acceptable to the Company and monitor whether the Company confirms with the risk and its associated degree of acceptance. The risk management policy and system are regularly reviewed to reflect changes in market conditions and products and services the Company provides. The Company operates education and training program and procedures and management standards so that all employees understand their roles and duties with the goal to build organizational control environment. The audit committee is responsible for monitoring whether the Company continues to comply with the risk management policies and procedures and also the current risk management system is appropriate for the risks that the Company is exposed to, with the assistance of internal auditors, which review regular and irregular risk management procedures and report the results to the audit committee.

- 28 -

(2) Credit risk

1) General

Credit risk is the risk of financial loss to the Company if a customer or counterparty to a financial instrument fails to meet its contractual obligations, and arises primarily from the Company’s loan, card assets and securities. The Company considers all the elements of individual borrower’s credit risk exposure such as default and breach.

2) Risk management framework

The Company’s exposure and credit ratings of its counterparties is primarily reviewed and managed for accuracy by credit risk management department. Secondly, aggregate risks are allocated to total portfolio and controlled by counterparty limits that are reviewed and approved by the risk management department. To ensure that resolution and approval of the board of directors with respect to risk management are effectively implemented, the Company sets and operates the risk management committee, which is a permanent organization and holds a regular meeting once a month as a rule and frequently if necessary. The risk management committee is assisted by independent risk management department (risk management team) which oversees all the risks for the Company’s operations comprehensively.

- Manages aggregate risks on the acceptable level of loss through portfolio limits management. These limits of credit risk are established based on portfolio management standards and reflected into business plan. Risk management committee receives a report of whether level of credit risk and limits of the acceptable level of credit risk are in compliance with the standards. - Acceptable limits on overdue over 1 month, normal credit card payment rate and etc are considered into business plan, and credit risks are managed within the limits. - Credit limit on a new customer (the applicant) is determined based on monthly estimated income and liabilities computed using qualification standards. Final limit is granted with consideration of application ratings and external ratings agencies’ ratings. Credit limit on an existing customer is downgraded or upgraded as a result of changes in combination of factors, including behavior ratings, personal information such as employment, position, amount used, days in arrears and etc. - Target level on key factors, including expected loss, economic capital, portfolio quality index (overdue rate, 30+@3MOB), etc is set and actively monitored, of which results are reported to risk management committee. - Measurement of expected loss using long-term probability of default and recording of allowance for possible losses enables the Company to minimize the expected loss due to economy downturn. - Through implementation and management of contingency plan, the Company announces the appropriate contingency level according to the level of the deteriorating economy and quickly takes a corresponding action. This enables the Company to proactively respond to rapidly changing credit risks.

Each credit management department holds right to approve credit and is required to perform credit policies and procedures and report important credit related issues to management and risk management committee. Responsibility for portfolio performance and soundness resides with each credit management department, which monitors and controls all credit risks arising from the portfolio.

- 29 -

3) Level of exposure to credit risk

The Company’s level of exposure to credit risk as of March 31, 2012 and December 31, 2011 is summarized as follows (Unit: Won in millions): March 31, 2012 December 31, 2011 Deposit ￦ 918,503 ￦ 863,054 Card asset (*1) 9,422,567 9,548,020 Loan 500 500 Other asset (*1,2) 154,533 146,308 Unused commitment 33,016,269 31,564,297 Total ￦ 43,512,372 ￦ 42,122,179 (*1) Card asset is stated at book value before allowance for doubtful accounts. (*2) Other asset consists of accounts payable and unearned income.

4) Analysis of credit soundness of financial assets

① Credit soundness of card assets neither past due nor impaired as of March 31, 2012 and December 31,

2011 is summarized as follows (Unit: Won in millions): A. Retail


Grade (*)

Book value before

allowance for doubtful

accounts

Allowance for doubtful

accounts

Book value

Book value before


accounts


accounts

Book value

Card receivables and cash advances

1 ￦ 608,804 ￦ 322 ￦ 608,482 ￦ 693,874 ￦ 370 ￦ 693,504 2 602,888 405 602,483 630,622 430 630,192 3 651,062 553 650,509 741,158 629 740,529 4 532,205 572 531,633 580,079 632 579,447 5 627,915 999 626,916 589,433 970 588,463 6 565,159 1,497 563,662 582,570 1,565 581,005 7 541,606 2,936 538,670 549,984 3,028 546,956 8 545,978 5,332 540,646 563,463 5,535 557,928 9 544,929 8,919 536,010 570,577 9,424 561,153 10 436,718 10,335 426,383 464,475 11,125 453,350 11 320,509 11,121 309,388 321,501 11,230 310,271 12 377,402 18,073 359,329 370,374 17,823 352,551 13 134,200 10,386 123,814 138,363 10,763 127,600 14 93,335 10,226 83,109 108,320 12,042 96,278 15 24,659 2,710 21,949 24,542 2,729 21,813

6,607,369 84,386 6,522,983 6,929,335 88,295 6,841,040 Card loan 1 16,346 46 16,300 19,480 55 19,425 2 57,867 221 57,646 59,451 227 59,224 3 83,971 545 83,426 84,113 546 83,567 4 125,883 893 124,990 113,442 801 112,641 5 196,192 1,844 194,348 176,958 1,656 175,302 6 234,493 2,665 231,828 210,234 2,371 207,863 7 228,008 3,047 224,961 201,924 2,673 199,251 8 250,080 3,867 246,213 224,432 3,441 220,991 9 203,306 3,849 199,457 183,896 3,459 180,437

10 161,348 3,503 157,845 146,402 3,155 143,247 11 121,880 3,170 118,710 110,753 2,867 107,886 12 91,582 2,626 88,956 86,085 2,458 83,627 13 87,142 2,941 84,201 84,203 2,835 81,368 14 46,735 2,266 44,469 48,392 2,345 46,047

- 30 -


Grade (*)

Book value before


accounts


accounts

Book value

Book value before


accounts


accounts

Book value

Card receivables and cash advances

15 184,562 23,790 160,772 202,228 25,797 176,431 2,089,395 55,273 2,034,122 1,951,993 54,686 1,897,307 Total ￦ 8,696,764 ￦ 139,659 ￦ 8,557,105 ￦ 8,881,328 ￦ 142,981 ￦ 8,738,347 (*) Grades are internal credit ratings evaluated by the Company.

B. Corporate


Grade(*)

Book value before


accounts


accounts

Book value

Book value before


accounts


accounts

Book value

1 ￦ 247,164 ￦ 296 ￦ 246,868 ￦ 236,273 ￦ 260 ￦ 236,013 2 114,730 233 114,497 90,155 409 89,746 3 72,827 302 72,525 61,467 221 61,246 4 31,341 396 30,945 34,550 292 34,258 5 7,746 229 7,517 6,938 215 6,723 6 5,736 334 5,402 3,012 166 2,846 7 2,684 292 2,392 2,785 298 2,487 8 2,691 96 2,595 1,402 74 1,328

N (**) 1,533 - 1,533 2,296 1 2,295 Total ￦ 486,452 ￦ 2,178 ￦ 484,274 ￦ 438,878 ￦ 1,936 ￦ 436,942 (*) Grades are internal credit ratings evaluated by the Company. (**) N represents card assets consisting of sound government-related assets such as central and local

governments, public authorities. ② Credit soundness of credit cards past due but not impaired as of March 31, 2012 and December 31,

2011 are summarized as follows (Unit: Won in millions):

March 31, 2012

Less than

1 month 1-2 months 2-3 months More than 3 months Total

Retail ￦ 151,231 ￦ 26,866 ￦ - ￦ - ￦ 178,097 Corporate 11,398 5,403 - 3 16,804 162,629 32,269 - 3 194,901 Card assets

Card receivables 98,175 18,451 - 3 116,629 Cash advances 16,677 4,136 - - 20,813 Card loans 47,777 9,682 - - 57,459

162,629 32,269 - 3 194,901 Allowance for doubtful

accounts (6,991) (2,709) - (3) (9,703) Book value ￦ 155,638 ￦ 29,560 ￦ - ￦ - ￦ 185,198

- 31 -

December 31, 2011

Less than 1 month 1-2 months 2-3 months

More than 3 months Total

Retail ￦ 150,825 ￦ 26,687 ￦ - ￦ - ￦ 177,512 Corporate 12,131 4,637 - 3 16,771 162,956 31,324 - 3 194,283 Card assets

Card receivables 99,144 18,194 - 3 117,341 Cash advances 17,265 4,349 - - 21,614 Card loans 46,547 8,781 - - 55,328

162,956 31,324 - 3 194,283 Allowance for doubtful

accounts (7,317) (2,943) - (3) (10,263) Book value ￦ 155,639 ￦ 28,381 ￦ - ￦ - ￦ 184,020

③Impaired credit assets as of March 31, 2012 and December 31, 2011 are summarized as follows (Unit: Won in millions):

March 31, 2012 December 31, 2011 Card asset ￦ 44,950 ￦ 33,531 Allowance for doubtful accounts (19,967) (18,573) Book value ￦ 24,983 ￦ 14,958

5) Concentrations of credit risk

① Concentration of credit risk by term structures as of March 31, 2012 and December 31, 2011 are

summarized as follows (Unit: Won in millions):

March 31, 2012

Retail

Corporate

Total Ratio


accounts

Book value

Less than 3 months ￦ 2,527,078 ￦ 448,302 ￦ 2,975,380 31.58% ￦ (32,427) ￦2,942,953 3-6 months 2,087,393 1,318 2,088,711 22.17% (33,655) 2,055,056 6-12 months 1,883,571 59,346 1,942,917 20.62% (35,391) 1,907,526 1-2 years 1,668,394 - 1,668,394 17.71% (49,039) 1,619,355 2-3 years 681,612 - 681,612 7.23% (16,313) 665,299 3-4 years 44,214 - 44,214 0.47% (709) 43,505 4-5 years 2,070 - 2,070 0.02% (198) 1,872 More than 5 years 19,769 - 19,769 0.21% (3,775) 15,994 Total ￦ 8,914,101 ￦ 508,966 ￦ 9,423,067 100.00% ￦ (171,507) ￦ 9,251,560

December 31, 2011

Retail

Corporate

Total Ratio


accounts

Book value

Less than 3 months ￦ 2,780,370 ￦ 461,977 ￦ 3,242,347 33.96% ￦ (36,070) ￦ 3,206,277 3-6 months 2,019,680 75 2,019,755 21.15% (32,495) 1,987,260 6-12 months 1,925,037 - 1,925,037 20.16% (35,937) 1,889,100 1-2 years 1,609,716 - 1,609,716 16.86% (48,580) 1,561,136 2-3 years 694,083 - 694,083 7.27% (17,307) 676,776 3-4 years 41,371 - 41,371 0.43% (661) 40,710 4-5 years 1,636 - 1,636 0.02% (131) 1,505 More than 5 years 14,575 - 14,575 0.15% (2,603) 11,972 Total ￦ 9,086,468 ￦ 462,052 ￦ 9,548,520 100.00% ￦ (173,784) ￦ 9,374,736

- 32 -

② Concentrations of credit risk by industry of corporate loans as of March 31, 2012 and December 31, 2011 are summarized as follows (Unit: Won in millions):

March 31, 2012 December 31, 2011 Book value

before allowance

for doubtful accounts

Ratio

Allowance for

doubtful accounts

Book

value

Book value before

allowance for doubtful accounts

Ratio

Allowance for

doubtful accounts

Book

value Financing ￦ 127,939 25.14% ￦ (177) ￦ 127,762 ￦ 136,413 29.52% ￦ (153) ￦ 136,260 Manufacturing 119,977 23.57% (2,884) 117,093 153,518 33.23% (3,589) 149,929 Service 146,003 28.68% (1,781) 144,222 131,772 28.52% (1,878) 129,894 Public 186 0.04% - 186 254 0.05% (73) 181 Others 114,861 22.57% (2,499) 112,362 40,095 8.68% (2,611) 37,484 Total ￦ 508,966 100.00% ￦ (7,341) ￦ 501,625 ￦ 462,052 100.00% ￦ (8,304) ￦ 453,748

6) Card assets by impairments assessment methods as of March 31, 2012 and December 31, 2011 are

summarized as follows (Unit: Won in millions): March 31, 2012 Individual assessment Collective assessment Total

Book value before

allowance for

doubtful accounts

Allowance for

doubtful accounts

Allowance rate

Book value before

allowance for

doubtful accounts

Allowance for

doubtful accounts

Allowance rate

Book value before

allowance for

doubtful accounts

Allowance for

doubtful accounts

Allowance rate

Card assets Card

receivables ￦ 1,130 ￦ - ￦ - ￦ 6,292,959 ￦ (66,730) 1.06% ￦ 6,294,089 ￦ (66,730) 1.06% Cash

advances - - - 951,626 (35,624) 3.74% 951,626 (35,624) 3.74%

Card loans - - - 2,176,852 (69,123) 3.18% 2,176,852 (69,123) 3.18% Loans to

corporate - - - 500 (30) 6.00% 500 (30) 6.00% Total ￦ 1,130 ￦ - ￦ - ￦ 9,421,937 ￦(171,507) 1.82% ￦ 9,423,067 ￦ (171,507) 1.82%

December 31, 2011 Individual assessment Collective assessment Total

Book value before

allowance for

doubtful accounts


accounts Allowance rate

Book value before

allowance for

doubtful accounts

Allowance for

doubtful accounts

Allowance rate

Book value before

allowance for

doubtful accounts

Allowance for

doubtful accounts

Allowance rate

Card assets Card

receivables ￦ 1,368 - - ￦6,499,727 ￦ (68,773) 1.25% ￦ 6,501,095 ￦(68,773) 1.25% Cash advances - - - 1,016,028 (37,910) 3.20% 1,016,028 (37,910) 3.20% Card loans - - - 2,030,897 (67,071) 3.30% 2,030,897 (67,071) 3.30% Loans to

corporate - - - 500 (30) 6.07% 500 (30) 6.07% Total ￦ 1,368 ￦ - ￦ - ￦9,547,152 ￦(173,784) 1.82% ￦ 9,548,520 ￦(173,784) 1.82%

- 33 -

(3) Liquidity risk

1) Liquidity risk

① General Liquidity risk is the risk that the Company is unable to meet its payment obligations arising from financial liabilities as they become due. The Company classifies and discloses contractual maturity of all financial assets, liabilities and offshore accounts in relation to liquidity risk into four categories as immediately payable, less than 1 year, 1~5 years and more than 5 years. The cash flows disclosed in the maturity analysis is undiscounted contractual amount, including principal and future interest payments, which results in disagreement with the discounted cash flows included in the consolidated statement of financial position. Calculated cash flows are allocated into four categories, which draw contractual maturity analysis of each financial asset and liability.

② Liquidity risk management process and guidance General principles and the overall framework for managing liquidity risk across the Company are defined in the Liquidity Risk Policy approved by the ALCO. All transactions that affect in and out flows of Korean/foreign currency funds across the Company are subject to liquidity risk management. Liquidity risk is centrally managed and controlled by the Financial Planning Department, which reports into the ALCO on liquidity analysis and statistics, including liquidity gap, liquidity ratio, maturity mismatch ratio and liquidity risk situation. The financial strategies to achieve the Company’s management goal including liquidity risk is set and overseen by the ALCO.

2) Residual contractual maturity analysis of financial assets and liabilities

The Company’s financial assets and liabilities by residual contractual maturity as of March 31, 2012 and December 31, 2011 are classified as follows (Unit: Won in millions):

March 31, 2012

Immediate

payment Less than

1 year 1-5 years More than

5 years Total Financial assets

Cash and due from financial institutions ￦ 913,003 ￦ 5,686 ￦ - ￦ - ￦ 918,689

Investment financial assets 1,767 - - - 1,767

Card assets - 9,251,765 827,130 38,465 10,117,360 Loans - 570 - - 570 Derivatives assets - 33 6,528 - 6,561 Other assets - 140,613 8,699 933 150,245

Total ￦ 914,770 ￦ 9,398,667 ￦ 842,357 ￦ 39,398 ￦ 11,195,192 Financial liabilities

Borrowings ￦ - ￦ 285,624 ￦ 53,703 ￦ - ￦ 339,327 Debentures - 1,707,166 5,596,075 186,036 7,489,277 Derivatives liabilities - 2,467 4,052 - 6,519 Other liabilities 37,979 1,152,752 6 - 1,190,737

Total ￦ 37,979 ￦ 3,148,009 ￦ 5,653,836 ￦ 186,036 ￦ 9,025,860 (*) These amounts include all cash inflows such as interests without discount and derivatives are discounted contract amount.

- 34 -

December 31, 2011

Immediate

payment Less than

1 year 1-5 years More than

5 years Total Financial assets

Cash and due from financial institutions ￦ 857,554 ￦ 5,687 ￦ - ￦ - ￦ 863,241

Investment financial assets 1,767 - - - 1,767

Card assets - 9,401,907 790,719 30,274 10,222,900 Loans - 541 - - 541 Derivatives assets - 1,912 643 - 2,555 Other assets - 133,544 10,380 933 144,857

Total ￦ 859,321 ￦ 9,543,591 ￦ 801,742 ￦ 31,207 ￦11,235,861 Financial liabilities

Borrowings ￦ - ￦ 544,343 ￦ 54,387 ￦ - ￦ 598,730 Debentures - 1,728,091 5,310,411 195,212 7,233,714 Derivatives liabilities - 1,817 3,509 - 5,326 Other liabilities 28,200 1,211,178 675 - 1,240,053

Total ￦ 28,200 ￦ 3,485,429 ￦ 5,368,982 ￦ 195,212 ￦ 9,077,823 (*) These amounts include all cash inflows such as interests without discount and derivatives are discounted contract amount.

(4) Market risk

1) Market risk Market risk is the risk to the Company’s earnings arising from changes in interest rates, stock price, currency exchange rates or commodity prices. The trading market risk that the Company is mainly exposed to is the interest rate risk arising from the change in the value of debt instruments and interest rate embedded securities due to changes in market interest rate. The Company is additionally exposed to stock price and foreign exchange rate fluctuation risk arising from loans, receivables, deposits, securities or financial derivatives.

The market risk from the non-trading position also exposes the Company to interest rate risk and liquidity risk. The trading position held for the Company’s short-term funding purpose does not fall into the category that expose the Company to interest rate risk as these are not sensitive to fluctuations in interest rate due to short-term strategic management. Only risks arising from non-trading market risk are managed.

2) Market risk management organization

Incorporated market risk management policy is set by ALCO, which approves market risk limits, use of new derivative financial instruments and day to day operations related to market risks. Furthermore, ALCO determines VaR (Value at Risk) limits on bonds, stocks, foreign currency and financial derivatives instruments, position limits and stop loss limits, and additionally sets scenario loss limits and sensitivity limits on financial derivatives instruments. Determination of interest rate and commission rate, enactment and amendment of ALM risk management policy and interest rate and commission rate guidelines and analysis of monthly ALM risk lie with the Chief Financial Committee. Interest risk limits are determined based on asset liability position and expected interest rate fluctuation considering annual operational planning, and centrally measured and monitored by the Financial Planning Team. Responsibility for management of both interest rate risk condition, such as interest rate gap, duration gap, sensitivity, etc and compliance with interest rate risk limits policy resides with the Financial Planning Team, which reports the results into the ALCO on a monthly basis.

- 35 -

3) Non-trading position

The majority market risk from the Company’s non-trading position is the interest rate risk. This interest rate risk from non-trading position arises from two mismatch sources: mismatches between the maturity of interest bearing assets and liabilities and between interest rate changing periods. The Company internally assesses the interest rate risk arising from Koran and Foreign currency assets and liabilities including derivatives financial instruments. And, most assets generating interest income and liabilities generating interest expense are denominated in Korean won. The objective of interest rate risk management is to reduce a decline in the value of assets due to changes in market interest rates and to secure stable and optimal net interest income. The management of interest rate risk is supported by a comprehensive analysis of interest rate gap (between assets generating interest income and liabilities generating interest expense) and measurement of interest rate VaR and EaR (Earnings-at-Risk). The Company calculates risk index using the methodologies listed above, and discloses the interest rate VaR calculated using duration.

4) Interest rate VaR (Value-at-Risk)

Interest rate VaR is a statistical estimate of the maximum potential decline in the value of net assets due to the unfavorable changes in interest rate, using the VaR methodology, a key measure of market risk, into interest rate risk assessment. The interest rate VaR disclosed below is calculated using the BIS (the Bank for International Settlements) standards framework. This methodology employs using revised duration proxy by maturity provided by BIS. The assumption used to calculate the VaR is that expected range of interest rate fluctuation affected by interest rate shock is 100bp parallel movement of benchmark rate curve. Although the VaR is a generally used key measure of market risk, certain limitations to this methodology exist. The VaR measures the potential loss in value of a risky asset or portfolio based on historical market movements over a defined period for a given confidence interval. However, it is not always possible in practice that the historical market movements reflect all future conditions and circumstances, which results in variance in actual loss timing and size due to the changes in assumptions used in calculation. The result of interest rate VaR calculated under normal distribution of interest rate is as follows (Unit: Won in millions):

March 31, 2012 December 31, 2011 Interest rate VaR ￦ 31,189 ￦ 24,005

(5) Capital Management

The Parent (specialized credit finance company) must maintain adjusted capital adequacy ratio in accordance with Specialized Credit financial business and sub-regulations, and the ratio for the specialized credit finance company must be more than 7 % (more than 8% for the credit card company).

This ratio is calculated dividing adjusted capital adequacy by adjusted total assets and all factors are based on non-consolidated financial statement. The Parent maintains an adjusted capital adequacy over 8%. Adjusted capital adequacy ratio as of March 31, 2012 and December 31, 2011 are summarized as follows (Unit: Won in millions):

March 31, 2012 December 31, 2011 Adjusted equity ￦ 1,864,658 ￦ 1,845,099 Adjusted total asset 9,314,303 9,426,320 Adjusted capital adequacy ratio 20.02% 19.57%

- 36 -

33. FINANCIAL ASSETS AND FINANCIAL LIABILITIES:

(1) Fair Value of Financial Assets and Liabilities

The fair value of financial assets and financial liabilities as of March 31, 2012 and December 31, 2011 are summarized as follows (Unit: Won in millions):

March 31, 2012 December 31, 2011 Book value Fair value Book value Fair value Assets Financial assets

Cash and due from financial institutions ￦ 918,503 ￦ 918,503 ￦ 863,054 ￦ 863,054

Investment financial assets 1,767 1,767 1,767 1,767

Card assets 9,251,090 9,601,915 9,374,266 9,727,640 Loans 470 511 470 502 Other assets 152,309 152,549 144,007 144,217

Total ￦ 10,324,139 ￦ 10,675,245 ￦ 10,383,564 ￦ 10,737,180 Liabilities Financial liabilities Borrowings ￦ 330,000 ￦ 330,807 ￦ 590,000 ￦ 590,623 Debentures 6,756,635 6,926,369 6,481,760 6,628,755 Other liabilities 1,196,980 1,197,057 1,291,499 1,245,368

Total ￦ 8,283,615 ￦ 8,454,233 ￦ 8,363,259 ￦ 8,464,746

Fair value is the amount for which an asset could be exchanged, or a liability settled, between knowledgeable, willing parties in an arm’s length transaction. The Company presents a comparative disclosure of fair value and book value by financial assets and financial liabilities type. The best evidence of fair value is a quoted price in an active market. The fair values of financial instruments where no active market exists or where quoted prices are not otherwise available are determined by using valuation techniques. Valuation techniques include using recent arm’s length market transactions between knowledgeable, willing parties, if available, reference to the current fair value of another instrument that is substantially the same, discounted cash flow analysis and option pricing models. If there is a valuation technique commonly used by market participants to price the instrument and that technique has been demonstrated to provide reliable estimates of prices obtained in actual market transactions, the Company uses that technique. Although the Company believes that the valuation techniques it has used are appropriate and the fair values recorded in the consolidated statement of financial position are reasonably estimated, the application of assumptions and estimates means that any selection of different assumptions and valuation techniques would cause the reported results to differ. Furthermore, as various valuation techniques and assumptions are used in estimating fair values, it might be difficult to compare the Company’s results with fair values determined by other financial institutions.

(2) Fair Value hierarchy

All financial instruments at fair value are categorized into one of the following three fair value hierarchy levels. Level 1: Fair value measurements are those derived from quoted prices (unadjusted) for identical assets or liabilities in an active market. Examples are publicly traded stocks, derivatives and treasury bonds. Level 2: Fair value measurements are those derived from valuation techniques of which for all significant inputs are market-observable, either directly or indirectly. Examples include bonds denominated in Korean

- 37 -

won, bonds denominated in foreign currencies and general over-the-counter derivatives transactions, such as swaps, forward contracts and options. Level 3: Fair value measurements are those derived from valuation techniques which include significant inputs which are not based on observable market data. Examples are unlisted stocks, complex structured bonds and complex over-the-counter derivatives. The best estimate of fair value is quoted prices in an active market if the financial instrument is traded in the active market (Level 1). If there is a quoted price commonly used by market participants through stock exchange, seller, broker, industrial organization, ratings agencies or supervisory authorities, that price is considered regularly occurred in actual market transactions between knowledgeable, willing parties. The table below provides the Company’s financial assets and financial liabilities recorded at fair value in the consolidated statement of financial position as of March 31, 2012 and December 31, 2011 (Unit: Won in millions):

March 31, 2012

Book value Fair value

Level 1 Level 2 Level 3(*) Financial assets Fair value financial assets

Investment financial assets ￦ 1,767 ￦ 1,767 ￦ - ￦ - ￦ 1,767

Derivatives assets 6,561 6,561 - 6,561 - ￦ 8,328 ￦ 8,328 ￦ - ￦ 6,561 ￦ 1,767 Financial liabilities Fair value financial

liabilities Derivatives liabilities ￦ 6,519 ￦ 6,519 ￦ - ￦ 6,519 ￦ -

December 31, 2011

Book value Fair value

Level 1 Level 2 Level 3 Financial assets Fair value financial assets

Investment financial assets ￦ 1,767 ￦ 1,767 ￦ - ￦ - ￦ 1,767

Derivatives assets 2,555 2,555 - 2,555 - ￦ 4,322 ￦ 4,322 ￦ - ￦ 2,555 ￦ 1,767 Financial liabilities

Fair value financial liabilities

Derivatives liabilities ￦ 5,326 ￦ 5,326 ￦ - ￦ 5,326 ￦ -

(3) The changes in book value of Level 3 financial instruments for the three months ended March 31, 2011 is as follows (Unit: Won in million)

Beginning Purchase Net income Ending Available-for-sale ￦ 1,776 ￦ - ￦ (9) ￦ 1,767

- 38 -

(4) Book value of financial assets and financial liabilities

The table below provides book value by category financial assets and financial liabilities by category of the Company recorded at fair value in the consolidated statements of financial position as of March 31, 2012 and December 31, 2011 (Unit: Won in millions):

March 31, 2012

Financial asset at FVTPL

Loans and receivables

Available-for-sale financial

assets Hedging

derivatives Total Trading

Designated at

FVTPL Financial assets

Cash and bank deposit ￦ - ￦ - ￦ 918,503 ￦ - ￦ - ￦ 918,503

Investment financial assets - - - 1,767 - 1,767

Card assets - - 9,251,090 - - 9,251,090 Loans - - 470 - - 470 Other assets - - 145,748 - 6,561 152,309

Total ￦ - ￦ - ￦10,315,811 ￦ 1,767 ￦ 6,561 ￦10,324,139

March 31, 2012

Financial liabilities at FVTPL

Amortized cost

Hedging derivatives Total

Trading

Designated at

FVTPL Financial liabilities Borrowings ￦ - ￦ - ￦ 330,000 ￦ - ￦ 330,000 Bonds payable - - 6, 756,635 - 6,756,635 Other liabilities - - 1,190,008 6,519 1,196,980

Total ￦ - ￦ - ￦ 8,277,096 ￦ 6,519 ￦ 8,283,615

December 31, 2011

Financial asset at FVTPL

Loans and receivables

Available-for-sale financial

assets Hedging

derivatives Total Trading

Designated at

FVTPL Financial assets

Cash and bank deposit ￦ - ￦ - ￦ 863,054 ￦ - ￦ - ￦ 863,054

Investment financial assets - - - 1,767 - 1,767

Card assets - - 9,374,266 - - 9,374,266 Loans - - 470 - - 470 Other assets - - 141,452 - 2,555 144,007

Total ￦ - ￦ - ￦10,379,242 ￦ 1,767 ￦ 2,555 ￦10,383,564

- 39 -

December 31, 2011

Financial liabilities at FVTPL

Amortized cost

Hedging derivatives Total

Trading

Designated at

FVTPL Financial liabilities Borrowings ￦ - ￦ - ￦ 590,000 ￦ - ￦ 590,000 Bonds payable - - 6,481,760 - 6,481,760 Other liabilities - - 1,286,172 5,327 1,291,499

Total ￦ - ￦ - ￦ 8,357,932 ￦ 5,327 ￦ 8,363,259 34. NET INTEREST INCOME:

Net interest income for the three months ended March 31, 2012 and 2011 is as follows (Unit: Won in millions):

Three months ended March 31 2012 2011 Interest income Cash and due from financial institutions ￦ 4,655 ￦ 4,538 Others 641 346 Total 5,296 4,884 Interest expense Borrowings 86,608 90,329 Others 55 32 Total 86,663 90,361 Net interest income ￦ (81,367) ￦ (85,477)

35. NET COMMISSION INCOME:

Net commission income for the three months ended March 31, 2012 and 2011 is as follows (Unit: Won in millions):

Three months ended March 31 2012 2011 Commission income

Card assets ￦ 368,337 ￦ 359,425 Total 368,337 359,425

Commission expense Service fee 130,964 124,193 Payment fee 3,173 3,293 A credit sale handling fee 29,168 24,518 Merchants co-payment fee 22 30 Overseas payment fee 8,809 7,808 Other 8,148 8,995

Total 180,284 168,837 Net commission income ￦ 188,053 ￦ 190,588

- 40 -

36. NET INCOME OF FINANCIAL ASSETS:

Net income of financial assets for the three months ended March 31, 2012 and 2011 is as follows (Unit: Won in millions):

Three months ended March 31, 2012 Change

in fair value Gains

on disposals Impairment loss Reversal of

impairment loss Net gain

Financial assets available-for-sale ￦ - ￦ - ￦ - ￦ 67 ￦ 67

Three months ended March 31, 2011 Change

in fair value Gains

on disposals Impairment loss Reversal of

impairment loss Net gain

Financial assets available-for-sale ￦ - ￦ - ￦ (8) ￦ 67 ￦ 59

37. OTHER OPERATING INCOME AND OTHER OPERATING EXPENSES

Other operating income and other operating expenses for the three months ended March 31, 2012 and 2011 is as follows (Unit: Won in millions):

Three months ended March 31, 2012 2011 Other operating revenue

Foreign currency exchange gain ￦ 2,968 ￦ 1,831 Foreign currency translation gain 7,057 12,265 Gain on valuation of derivatives 5,160 9,976 Rental income 248 299 Others 7,569 2,485

Total ￦ 23,002 ￦ 26,856 Other operating expenses

Foreign currency exchange loss ￦ 387 ￦ 338 Foreign currency translation loss 5,251 10,013 Loss on derivative transactions 775 - Loss on valuation of derivatives 7,053 12,119 Donation 406 73 Others 8,925 5,727

Total ￦ 22,797 ￦ 28,270 38. SEGMENT INFORMATION Though the Company conducts business activities related to credit cards, installment financing, leasing, etc., in accordance with relevant laws such as Specialized Credit Finance Business Act, it does not report separate segment information, as management considers the Company to be operating under one core business.

Economy & Finance

Audit Report: Hyundai Card 1Q12 (English)