Lotte Chemical Corp
KRX:011170
Balance Sheet
Balance Sheet Decomposition
Lotte Chemical Corp
Lotte Chemical Corp
Balance Sheet
Lotte Chemical Corp
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
8 944
|
15 179
|
6 979
|
78 181
|
397 562
|
487 178
|
274 157
|
378 184
|
691 404
|
530 358
|
1 251 252
|
744 817
|
979 090
|
949 303
|
1 942 218
|
2 202 944
|
1 685 212
|
1 329 974
|
1 351 954
|
1 522 333
|
1 602 900
|
2 809 676
|
2 701 528
|
2 111 786
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
335
|
261
|
233
|
24 324
|
25 549
|
21 956
|
0
|
53 122
|
621 405
|
499 980
|
|
| Cash Equivalents |
8 944
|
15 179
|
6 979
|
78 181
|
397 562
|
487 178
|
274 157
|
378 184
|
691 404
|
530 358
|
1 251 252
|
744 817
|
979 090
|
949 303
|
1 941 883
|
2 202 683
|
1 684 979
|
1 305 650
|
1 326 405
|
1 500 377
|
1 602 900
|
2 756 554
|
2 080 122
|
1 611 806
|
|
| Short-Term Investments |
34 238
|
34 648
|
33 896
|
147 396
|
373 031
|
387 903
|
432 432
|
238 604
|
814 227
|
643 278
|
558 474
|
191 832
|
311 829
|
333 856
|
887 219
|
452 962
|
3 189 124
|
3 372 102
|
2 450 218
|
2 214 738
|
2 895 752
|
907 730
|
1 185 376
|
1 227 103
|
|
| Total Receivables |
164 220
|
202 572
|
246 937
|
405 679
|
550 942
|
607 207
|
670 930
|
522 991
|
956 746
|
1 322 096
|
1 694 023
|
1 659 679
|
1 631 478
|
1 302 439
|
1 043 696
|
1 573 546
|
1 698 211
|
1 587 436
|
1 579 848
|
1 436 948
|
1 946 109
|
2 862 414
|
2 764 305
|
2 321 260
|
|
| Accounts Receivables |
156 348
|
201 288
|
239 423
|
391 206
|
518 884
|
586 457
|
626 966
|
494 145
|
862 236
|
1 232 592
|
1 612 554
|
1 519 459
|
1 493 525
|
1 262 207
|
1 014 330
|
1 488 207
|
1 614 469
|
1 506 517
|
1 458 546
|
1 396 515
|
1 932 194
|
2 104 424
|
2 286 775
|
2 113 674
|
|
| Other Receivables |
7 872
|
1 284
|
7 514
|
14 473
|
32 058
|
20 750
|
43 964
|
28 846
|
94 510
|
89 504
|
81 469
|
140 220
|
137 953
|
40 232
|
29 366
|
85 339
|
83 742
|
80 919
|
121 302
|
40 433
|
13 916
|
757 990
|
477 531
|
207 586
|
|
| Inventory |
130 397
|
126 010
|
105 551
|
378 112
|
493 840
|
449 521
|
582 868
|
565 426
|
521 185
|
1 103 882
|
1 266 628
|
1 500 592
|
1 628 760
|
1 528 110
|
1 162 747
|
1 477 157
|
1 535 989
|
1 777 344
|
1 679 721
|
1 557 129
|
2 793 044
|
2 548 763
|
2 801 729
|
2 818 404
|
|
| Other Current Assets |
10 454
|
8 516
|
10 699
|
46 762
|
21 347
|
11 655
|
10 837
|
67 807
|
76 211
|
144 596
|
118 252
|
81 754
|
63 197
|
207 845
|
369 620
|
145 066
|
116 933
|
77 061
|
159 118
|
145 316
|
192 918
|
337 597
|
361 461
|
504 849
|
|
| Total Current Assets |
348 253
|
386 925
|
404 061
|
1 056 130
|
1 836 723
|
1 943 464
|
1 971 224
|
1 773 012
|
3 059 773
|
3 744 209
|
4 888 630
|
4 178 675
|
4 614 354
|
4 321 553
|
5 405 500
|
5 851 676
|
8 225 469
|
8 143 918
|
7 220 859
|
6 876 463
|
9 430 723
|
9 466 180
|
9 814 400
|
8 983 402
|
|
| PP&E Net |
926 573
|
801 982
|
729 621
|
1 240 307
|
1 839 979
|
1 674 131
|
2 090 102
|
2 431 879
|
2 551 838
|
3 732 566
|
4 307 765
|
4 420 854
|
4 186 519
|
3 975 810
|
3 964 852
|
5 546 663
|
6 716 184
|
8 036 094
|
7 788 061
|
7 468 971
|
7 826 590
|
11 111 112
|
14 711 388
|
16 548 909
|
|
| PP&E Gross |
926 573
|
801 982
|
729 621
|
1 240 307
|
1 839 979
|
1 674 131
|
2 090 102
|
2 431 879
|
2 551 838
|
3 732 566
|
4 307 765
|
4 420 854
|
4 186 519
|
3 975 810
|
3 964 852
|
5 546 663
|
6 716 184
|
8 036 094
|
7 788 061
|
7 468 971
|
0
|
11 111 112
|
14 711 388
|
16 548 909
|
|
| Accumulated Depreciation |
341 412
|
486 918
|
609 940
|
1 927 553
|
2 782 693
|
3 116 704
|
3 438 398
|
3 746 838
|
4 602 003
|
5 805 854
|
5 937 979
|
6 385 553
|
6 835 068
|
7 377 082
|
7 924 667
|
8 532 422
|
8 691 075
|
9 275 292
|
9 699 790
|
10 082 082
|
0
|
12 752 685
|
13 591 289
|
15 814 791
|
|
| Intangible Assets |
3 200
|
2 955
|
2 696
|
7 929
|
6 346
|
8 243
|
5 240
|
4 046
|
12 219
|
17 487
|
20 217
|
24 574
|
20 592
|
20 363
|
34 443
|
1 068 600
|
986 777
|
929 231
|
1 052 988
|
811 516
|
708 672
|
877 896
|
1 731 256
|
1 673 936
|
|
| Goodwill |
0
|
0
|
0
|
28 503
|
2 311
|
2 838
|
3 120
|
44 048
|
75 639
|
44 129
|
19 226
|
8 422
|
3 196
|
3 196
|
3 196
|
723 797
|
723 797
|
723 797
|
672 124
|
661 431
|
646 623
|
339 475
|
2 001 073
|
1 640 210
|
|
| Note Receivable |
2
|
0
|
0
|
4 655
|
4 095
|
4 508
|
15 607
|
20 097
|
5 394
|
6 775
|
8 214
|
8 197
|
6 762
|
8 448
|
7 311
|
6 665
|
5 393
|
5 936
|
7 396
|
23 806
|
2 379
|
47 782
|
73 704
|
262 046
|
|
| Long-Term Investments |
96 433
|
122 643
|
550 318
|
827 858
|
396 591
|
502 389
|
658 889
|
790 592
|
979 260
|
1 004 430
|
1 259 475
|
1 536 940
|
1 693 130
|
1 773 910
|
1 921 464
|
2 542 972
|
2 756 566
|
2 828 942
|
3 167 689
|
3 385 513
|
4 108 763
|
4 320 149
|
4 378 359
|
4 391 050
|
|
| Other Long-Term Assets |
2 970
|
2 732
|
3 710
|
35 269
|
28 114
|
23 357
|
71 452
|
149 335
|
59 794
|
242 945
|
243 082
|
194 653
|
163 110
|
219 376
|
131 042
|
126 461
|
136 784
|
131 222
|
133 988
|
158 846
|
131 410
|
621 994
|
766 130
|
1 052 777
|
|
| Other Assets |
0
|
0
|
0
|
28 503
|
2 311
|
2 838
|
3 120
|
44 048
|
75 639
|
44 129
|
19 226
|
8 422
|
3 196
|
3 196
|
3 196
|
723 797
|
723 797
|
723 797
|
672 124
|
661 431
|
646 623
|
339 475
|
2 001 073
|
1 640 210
|
|
| Total Assets |
1 377 432
N/A
|
1 317 237
-4%
|
1 690 406
+28%
|
3 143 645
+86%
|
4 114 159
+31%
|
4 158 930
+1%
|
4 815 635
+16%
|
5 124 912
+6%
|
6 592 639
+29%
|
8 792 541
+33%
|
10 746 608
+22%
|
10 372 314
-3%
|
10 687 664
+3%
|
10 322 656
-3%
|
11 467 809
+11%
|
15 866 834
+38%
|
19 550 971
+23%
|
20 799 139
+6%
|
20 043 105
-4%
|
19 386 546
-3%
|
22 855 161
+18%
|
26 784 588
+17%
|
33 476 310
+25%
|
34 552 330
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
132 555
|
100 314
|
123 407
|
272 048
|
835 277
|
815 793
|
793 685
|
507 436
|
1 063 994
|
1 164 419
|
1 779 166
|
1 726 543
|
1 357 750
|
644 856
|
631 580
|
911 627
|
1 186 008
|
858 015
|
947 706
|
866 036
|
1 933 544
|
1 528 378
|
1 354 392
|
1 275 892
|
|
| Accrued Liabilities |
1 316
|
502
|
1 043
|
3 665
|
7 243
|
2 481
|
2 574
|
8 816
|
32 773
|
14 306
|
112 699
|
38 088
|
39 977
|
56 428
|
34 328
|
78 063
|
217 270
|
95 020
|
60 644
|
58 333
|
0
|
125 380
|
105 744
|
213 601
|
|
| Short-Term Debt |
147 000
|
98 500
|
0
|
447 744
|
62 357
|
33 926
|
81 885
|
531 679
|
90 900
|
132 687
|
178 164
|
163 194
|
576 979
|
588 809
|
444 776
|
1 414 680
|
703 496
|
806 210
|
586 309
|
619 839
|
1 019 994
|
3 043 566
|
3 444 141
|
2 787 571
|
|
| Current Portion of Long-Term Debt |
50 397
|
45 112
|
114 105
|
0
|
349 696
|
149 822
|
0
|
29 978
|
136 998
|
389 726
|
124 896
|
477 164
|
731 847
|
504 183
|
466 562
|
331 194
|
795 121
|
1 379 564
|
618 221
|
645 415
|
757 072
|
874 073
|
725 748
|
2 548 450
|
|
| Other Current Liabilities |
46 522
|
42 943
|
65 879
|
203 171
|
189 566
|
199 177
|
374 454
|
225 724
|
233 898
|
622 074
|
533 556
|
267 675
|
222 454
|
263 535
|
568 862
|
713 246
|
888 995
|
822 611
|
527 149
|
678 068
|
868 539
|
812 646
|
893 513
|
1 676 829
|
|
| Total Current Liabilities |
377 789
|
287 371
|
304 435
|
926 628
|
1 444 139
|
1 201 198
|
1 252 599
|
1 303 633
|
1 558 563
|
2 323 213
|
2 728 480
|
2 672 665
|
2 929 006
|
2 057 810
|
2 146 108
|
3 448 810
|
3 790 891
|
3 961 420
|
2 740 030
|
2 867 691
|
4 579 149
|
6 384 043
|
6 523 538
|
8 502 343
|
|
| Long-Term Debt |
159 832
|
129 922
|
196 192
|
197 971
|
149 604
|
29 912
|
79 368
|
504 765
|
591 790
|
1 110 957
|
1 554 702
|
1 294 679
|
1 166 967
|
1 510 857
|
1 500 782
|
2 439 574
|
2 703 800
|
2 600 625
|
2 427 040
|
2 108 361
|
1 888 717
|
2 407 067
|
5 844 256
|
5 328 132
|
|
| Deferred Income Tax |
2 263
|
4 965
|
43 729
|
124 405
|
91 383
|
149 314
|
229 626
|
116 529
|
185 246
|
181 042
|
208 758
|
203 452
|
185 848
|
220 408
|
204 218
|
524 810
|
587 755
|
512 169
|
628 580
|
525 823
|
754 568
|
447 503
|
543 444
|
410 812
|
|
| Minority Interest |
0
|
0
|
0
|
214 057
|
258 286
|
268 421
|
301 098
|
309 313
|
430 485
|
548 455
|
695 202
|
40 690
|
38 339
|
31 900
|
30 835
|
37 705
|
765 139
|
809 609
|
848 731
|
865 839
|
1 040 980
|
2 825 523
|
4 694 714
|
5 637 423
|
|
| Other Liabilities |
0
|
0
|
52 000
|
65 086
|
82 351
|
72 356
|
76 305
|
87 602
|
101 719
|
109 858
|
96 892
|
117 404
|
111 384
|
64 581
|
61 115
|
52 823
|
213 758
|
180 597
|
194 324
|
172 315
|
193 485
|
275 076
|
327 232
|
321 298
|
|
| Total Liabilities |
539 884
N/A
|
422 258
-22%
|
596 356
+41%
|
1 528 147
+156%
|
2 025 763
+33%
|
1 721 201
-15%
|
1 938 996
+13%
|
2 321 842
+20%
|
2 867 803
+24%
|
4 273 526
+49%
|
5 284 035
+24%
|
4 328 889
-18%
|
4 431 544
+2%
|
3 885 557
-12%
|
3 943 058
+1%
|
6 503 722
+65%
|
8 061 343
+24%
|
8 064 421
+0%
|
6 838 706
-15%
|
6 540 030
-4%
|
8 456 898
+29%
|
12 339 212
+46%
|
17 933 183
+45%
|
20 200 008
+13%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
159 300
|
159 300
|
159 300
|
159 300
|
159 300
|
159 300
|
159 300
|
159 300
|
159 300
|
159 300
|
159 300
|
171 377
|
171 377
|
171 377
|
171 377
|
171 377
|
171 377
|
171 377
|
171 377
|
171 377
|
171 377
|
171 377
|
213 877
|
213 877
|
|
| Retained Earnings |
186 842
|
241 612
|
449 934
|
965 714
|
1 445 952
|
1 795 689
|
2 237 225
|
2 158 789
|
2 948 440
|
4 274 177
|
5 188 271
|
5 427 875
|
5 682 231
|
5 790 777
|
6 739 344
|
8 486 993
|
10 582 114
|
11 784 662
|
12 158 354
|
12 076 920
|
13 295 558
|
13 138 543
|
12 964 761
|
11 062 434
|
|
| Additional Paid In Capital |
473 612
|
473 612
|
473 612
|
473 075
|
473 075
|
466 777
|
465 811
|
473 612
|
473 612
|
16 925
|
15 403
|
472 058
|
467 138
|
466 376
|
466 376
|
468 430
|
880 744
|
880 861
|
880 838
|
880 491
|
875 745
|
825 844
|
1 942 927
|
1 730 354
|
|
| Unrealized Security Profit/Loss |
17 794
|
20 455
|
11 204
|
23 724
|
16 409
|
16 258
|
14 285
|
18 174
|
56 182
|
78 430
|
58 795
|
49 946
|
42 247
|
45 957
|
76 984
|
68 167
|
51 787
|
9 479
|
17 845
|
34 921
|
43 016
|
62 449
|
126 325
|
295 449
|
|
| Other Equity |
0
|
0
|
0
|
6 314
|
6 340
|
295
|
18
|
6 804
|
87 303
|
9 817
|
40 804
|
77 831
|
106 873
|
37 389
|
70 670
|
168 145
|
196 393
|
92 704
|
11 675
|
247 351
|
12 567
|
247 163
|
295 237
|
1 050 207
|
|
| Total Equity |
837 548
N/A
|
894 979
+7%
|
1 094 051
+22%
|
1 615 499
+48%
|
2 088 397
+29%
|
2 437 728
+17%
|
2 876 639
+18%
|
2 803 070
-3%
|
3 724 836
+33%
|
4 519 015
+21%
|
5 462 573
+21%
|
6 043 425
+11%
|
6 256 120
+4%
|
6 437 099
+3%
|
7 524 751
+17%
|
9 363 112
+24%
|
11 489 628
+23%
|
12 734 718
+11%
|
13 204 399
+4%
|
12 846 516
-3%
|
14 398 263
+12%
|
14 445 376
+0%
|
15 543 127
+8%
|
14 352 322
-8%
|
|
| Total Liabilities & Equity |
1 377 432
N/A
|
1 317 237
-4%
|
1 690 406
+28%
|
3 143 646
+86%
|
4 114 159
+31%
|
4 158 930
+1%
|
4 815 635
+16%
|
5 124 912
+6%
|
6 592 639
+29%
|
8 792 541
+33%
|
10 746 608
+22%
|
10 372 314
-3%
|
10 687 664
+3%
|
10 322 656
-3%
|
11 467 809
+11%
|
15 866 834
+38%
|
19 550 971
+23%
|
20 799 139
+6%
|
20 043 105
-4%
|
19 386 546
-3%
|
22 855 161
+18%
|
26 784 588
+17%
|
33 476 310
+25%
|
34 552 330
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
32
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
34
|
34
|
34
|
34
|
34
|
34
|
34
|
34
|
34
|
36
|
36
|
42
|
42
|
|