Lotte Confectionery Co Ltd
KRX:280360
Balance Sheet
Balance Sheet Decomposition
Lotte Confectionery Co Ltd
Lotte Confectionery Co Ltd
Balance Sheet
Lotte Confectionery Co Ltd
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
66 069
|
198 591
|
216 213
|
312 095
|
295 004
|
318 392
|
499 143
|
322 059
|
|
| Cash |
72
|
1 267
|
1 891
|
1 731
|
596
|
1 764
|
460
|
500
|
|
| Cash Equivalents |
65 997
|
197 324
|
214 322
|
310 364
|
294 408
|
316 628
|
498 683
|
321 559
|
|
| Short-Term Investments |
30 634
|
220
|
51 967
|
40 500
|
41 568
|
82 665
|
76 879
|
157 281
|
|
| Total Receivables |
260 943
|
234 241
|
235 255
|
217 720
|
194 353
|
375 901
|
364 794
|
316 075
|
|
| Accounts Receivables |
250 981
|
231 777
|
229 279
|
206 508
|
182 492
|
362 242
|
352 965
|
302 574
|
|
| Other Receivables |
9 962
|
2 464
|
5 976
|
11 212
|
11 861
|
13 658
|
11 828
|
13 501
|
|
| Inventory |
162 689
|
237 136
|
235 096
|
231 030
|
247 178
|
623 443
|
481 152
|
567 149
|
|
| Other Current Assets |
12 017
|
33 978
|
32 551
|
28 707
|
49 831
|
48 568
|
66 920
|
66 177
|
|
| Total Current Assets |
532 351
|
704 166
|
771 083
|
830 051
|
827 935
|
1 448 968
|
1 488 887
|
1 428 740
|
|
| PP&E Net |
1 121 113
|
1 289 501
|
1 364 202
|
1 305 445
|
1 331 622
|
1 910 496
|
2 039 181
|
2 162 450
|
|
| PP&E Gross |
1 121 113
|
1 289 501
|
1 364 202
|
1 305 445
|
1 331 622
|
1 910 496
|
2 039 181
|
2 162 450
|
|
| Accumulated Depreciation |
1 046 938
|
1 244 472
|
1 390 976
|
1 414 098
|
1 488 006
|
2 154 686
|
2 067 221
|
2 149 593
|
|
| Intangible Assets |
107 651
|
190 637
|
206 879
|
181 700
|
173 476
|
174 422
|
165 245
|
204 215
|
|
| Goodwill |
90 187
|
179 396
|
198 580
|
164 999
|
143 428
|
138 049
|
129 104
|
136 895
|
|
| Note Receivable |
16
|
13
|
6
|
2
|
0
|
13
|
12
|
152
|
|
| Long-Term Investments |
38 293
|
145 031
|
141 285
|
142 250
|
154 236
|
329 960
|
301 534
|
330 791
|
|
| Other Long-Term Assets |
17 432
|
33 930
|
34 140
|
18 588
|
35 952
|
103 352
|
75 134
|
78 484
|
|
| Other Assets |
90 187
|
179 396
|
198 580
|
164 999
|
143 428
|
138 049
|
129 104
|
136 895
|
|
| Total Assets |
1 907 044
N/A
|
2 542 674
+33%
|
2 716 175
+7%
|
2 643 035
-3%
|
2 666 649
+1%
|
4 105 259
+54%
|
4 199 096
+2%
|
4 341 728
+3%
|
|
| Liabilities | |||||||||
| Accounts Payable |
84 938
|
171 657
|
109 881
|
96 195
|
111 779
|
186 431
|
167 221
|
169 794
|
|
| Accrued Liabilities |
35 520
|
42 293
|
54 165
|
40 235
|
48 659
|
84 964
|
90 214
|
117 867
|
|
| Short-Term Debt |
151 984
|
134 191
|
5 517
|
1 811
|
4 435
|
7 821
|
9 403
|
10 597
|
|
| Current Portion of Long-Term Debt |
151 006
|
42 104
|
219 907
|
242 957
|
369 928
|
420 858
|
440 400
|
529 142
|
|
| Other Current Liabilities |
112 314
|
59 035
|
111 401
|
126 928
|
150 842
|
221 032
|
224 850
|
228 686
|
|
| Total Current Liabilities |
535 762
|
449 280
|
500 871
|
508 126
|
685 643
|
921 107
|
932 087
|
1 056 086
|
|
| Long-Term Debt |
381 535
|
616 544
|
708 254
|
663 249
|
472 117
|
857 718
|
903 910
|
840 226
|
|
| Deferred Income Tax |
142 154
|
177 866
|
171 266
|
159 635
|
163 243
|
182 374
|
181 143
|
175 182
|
|
| Minority Interest |
2 462
|
83 108
|
91 234
|
92 513
|
92 855
|
87 785
|
88 455
|
91 640
|
|
| Other Liabilities |
20 387
|
41 074
|
34 994
|
32 129
|
18 673
|
32 429
|
39 319
|
43 851
|
|
| Total Liabilities |
1 082 299
N/A
|
1 367 872
+26%
|
1 506 618
+10%
|
1 455 652
-3%
|
1 432 532
-2%
|
2 081 413
+45%
|
2 144 914
+3%
|
2 206 986
+3%
|
|
| Equity | |||||||||
| Common Stock |
2 105
|
3 208
|
3 208
|
3 208
|
3 208
|
4 717
|
4 717
|
4 717
|
|
| Retained Earnings |
3 048
|
9 474
|
36 051
|
69 626
|
93 844
|
498 702
|
528 966
|
568 880
|
|
| Additional Paid In Capital |
819 823
|
1 178 514
|
1 178 514
|
1 178 514
|
1 178 514
|
1 130 430
|
1 130 430
|
1 130 430
|
|
| Unrealized Security Profit/Loss |
47
|
0
|
1
|
0
|
0
|
1 760
|
1 789
|
893
|
|
| Treasury Stock |
0
|
0
|
870
|
870
|
870
|
23 297
|
23 297
|
23 297
|
|
| Other Equity |
185
|
16 395
|
7 348
|
63 095
|
40 579
|
415 054
|
415 155
|
453 119
|
|
| Total Equity |
824 744
N/A
|
1 174 802
+42%
|
1 209 557
+3%
|
1 187 383
-2%
|
1 234 117
+4%
|
2 023 846
+64%
|
2 054 182
+1%
|
2 134 742
+4%
|
|
| Total Liabilities & Equity |
1 907 044
N/A
|
2 542 674
+33%
|
2 716 175
+7%
|
2 643 035
-3%
|
2 666 649
+1%
|
4 105 259
+54%
|
4 199 096
+2%
|
4 341 728
+3%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
4
|
6
|
6
|
6
|
6
|
9
|
9
|
9
|
|