Lotte Rental Co Ltd
KRX:089860
Balance Sheet
Balance Sheet Decomposition
Lotte Rental Co Ltd
Lotte Rental Co Ltd
Balance Sheet
Lotte Rental Co Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
197 408
|
212 413
|
120 223
|
146 904
|
429 809
|
517 269
|
450 610
|
|
| Cash Equivalents |
197 408
|
212 413
|
120 223
|
146 904
|
429 809
|
517 269
|
450 610
|
|
| Short-Term Investments |
162 725
|
186 083
|
179 007
|
294 646
|
117 695
|
38 450
|
14 405
|
|
| Total Receivables |
403 974
|
434 333
|
385 447
|
373 676
|
407 807
|
357 563
|
311 397
|
|
| Accounts Receivables |
205 736
|
177 864
|
161 230
|
157 037
|
163 049
|
149 221
|
141 340
|
|
| Other Receivables |
198 238
|
256 469
|
224 217
|
216 639
|
244 758
|
208 342
|
170 057
|
|
| Inventory |
19 145
|
25 607
|
41 280
|
27 039
|
54 216
|
35 023
|
31 073
|
|
| Other Current Assets |
91 114
|
91 571
|
100 959
|
127 644
|
105 347
|
93 761
|
116 801
|
|
| Total Current Assets |
874 367
|
950 006
|
826 915
|
969 910
|
1 114 873
|
1 042 067
|
924 286
|
|
| PP&E Net |
3 381 448
|
3 972 048
|
4 109 575
|
4 545 237
|
5 082 443
|
5 005 207
|
5 390 591
|
|
| PP&E Gross |
0
|
3 972 048
|
4 109 575
|
4 545 237
|
5 082 443
|
5 005 207
|
5 390 591
|
|
| Accumulated Depreciation |
0
|
1 634 344
|
1 791 711
|
1 956 879
|
2 128 622
|
2 365 936
|
2 664 886
|
|
| Intangible Assets |
30 592
|
24 240
|
22 732
|
28 522
|
26 595
|
111 790
|
95 598
|
|
| Goodwill |
0
|
2 848
|
2 848
|
2 848
|
2 848
|
2 848
|
2 848
|
|
| Note Receivable |
453 100
|
383 868
|
325 872
|
340 384
|
410 588
|
273 520
|
165 927
|
|
| Long-Term Investments |
6 989
|
7 039
|
35 196
|
65 553
|
238 247
|
240 735
|
323 950
|
|
| Other Long-Term Assets |
19 671
|
21 997
|
26 244
|
36 715
|
51 609
|
41 942
|
103 416
|
|
| Other Assets |
0
|
2 848
|
2 848
|
2 848
|
2 848
|
2 848
|
2 848
|
|
| Total Assets |
4 766 167
N/A
|
5 362 046
+13%
|
5 349 384
0%
|
5 989 169
+12%
|
6 927 204
+16%
|
6 718 109
-3%
|
7 006 617
+4%
|
|
| Liabilities | ||||||||
| Accounts Payable |
125 519
|
25 324
|
14 627
|
243 449
|
90 172
|
183 226
|
480 829
|
|
| Accrued Liabilities |
0
|
40 999
|
48 617
|
44 357
|
81 248
|
74 490
|
73 596
|
|
| Short-Term Debt |
0
|
597 244
|
275 995
|
186 428
|
420 393
|
158 231
|
115 585
|
|
| Current Portion of Long-Term Debt |
1 208 071
|
1 215 402
|
1 471 481
|
1 385 249
|
1 376 736
|
1 535 296
|
2 048 746
|
|
| Other Current Liabilities |
161 677
|
259 646
|
265 220
|
324 482
|
364 384
|
357 501
|
369 528
|
|
| Total Current Liabilities |
1 495 268
|
2 138 616
|
2 075 940
|
2 183 965
|
2 332 933
|
2 308 745
|
3 088 285
|
|
| Long-Term Debt |
2 221 140
|
2 174 029
|
2 185 748
|
2 165 498
|
2 811 745
|
2 582 196
|
1 993 561
|
|
| Deferred Income Tax |
4 097
|
2 879
|
2 424
|
2 890
|
3 697
|
3 251
|
8 861
|
|
| Minority Interest |
8 389
|
6 520
|
2 249
|
7 996
|
1 824
|
3 030
|
8 591
|
|
| Other Liabilities |
391 059
|
378 274
|
378 902
|
399 479
|
482 625
|
458 635
|
447 325
|
|
| Total Liabilities |
4 119 952
N/A
|
4 700 319
+14%
|
4 645 263
-1%
|
4 759 829
+2%
|
5 632 824
+18%
|
5 349 798
-5%
|
5 529 441
+3%
|
|
| Equity | ||||||||
| Common Stock |
58 846
|
58 846
|
58 846
|
183 170
|
183 170
|
183 170
|
183 170
|
|
| Retained Earnings |
215 928
|
230 489
|
275 219
|
387 201
|
450 902
|
525 530
|
577 569
|
|
| Additional Paid In Capital |
373 961
|
373 961
|
373 961
|
670 076
|
670 076
|
670 076
|
670 076
|
|
| Unrealized Security Profit/Loss |
0
|
728
|
728
|
728
|
747
|
121
|
53 355
|
|
| Other Equity |
2 520
|
840
|
3 176
|
10 380
|
9 022
|
10 344
|
6 994
|
|
| Total Equity |
646 214
N/A
|
661 727
+2%
|
704 122
+6%
|
1 229 340
+75%
|
1 294 380
+5%
|
1 368 311
+6%
|
1 477 176
+8%
|
|
| Total Liabilities & Equity |
4 766 167
N/A
|
5 362 046
+13%
|
5 349 384
0%
|
5 989 169
+12%
|
6 927 204
+16%
|
6 718 109
-3%
|
7 006 617
+4%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
37
|
37
|
37
|
37
|
37
|
37
|
36
|
|