Accounts receivable, net
|
|
|
387,316
|
|
|
|
602,159
|
|
|
|
448,560
|
|
|
|
434,955
|
|
|
|
962,718
|
|
|
|
46,588
|
|
Guarantee deposits—current portion
|
|
|
238,242
|
|
|
|
499,089
|
|
|
|
545,192
|
|
|
|
873,022
|
|
|
|
1,167,209
|
|
|
|
56,485
|
|
Total current assets
|
|
|
1,815,018
|
|
|
|
3,999,960
|
|
|
|
3,688,669
|
|
|
|
7,223,762
|
|
|
|
11,551,116
|
|
|
|
558,995
|
|
Total assets
|
|
|
5,701,558
|
|
|
|
8,377,784
|
|
|
|
9,905,040
|
|
|
|
15,231,504
|
|
|
|
21,781,771
|
|
|
|
1,054,089
|
|
Total short-term liabilities
|
|
|
3,721,897
|
|
|
|
3,871,529
|
|
|
|
4,768,367
|
|
|
|
7,073,372
|
|
|
|
7,887,898
|
|
|
|
381,719
|
|
Long-term liabilities
|
|
|
904,994
|
|
|
|
543,885
|
|
|
|
666,893
|
|
|
|
1,333,301
|
|
|
|
3,099,797
|
|
|
|
150,009
|
|
Total liabilities
|
|
|
4,626,891
|
|
|
|
4,415,414
|
|
|
|
5,435,260
|
|
|
|
8,406,673
|
|
|
|
10,987,695
|
|
|
|
531,728
|
|
Capital stock
|
|
|
2,376,098
|
|
|
|
2,973,559
|
|
|
|
2,973,559
|
|
|
|
2,973,559
|
|
|
|
2,973,559
|
|
|
|
143,900
|
|
Total equity
|
|
|
1,074,667
|
|
|
|
3,962,370
|
|
|
|
4,469,780
|
|
|
|
6,824,831
|
|
|
|
10,794,076
|
|
|
|
522,361
|
|
CASH FLOW DATA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash flows provided by operating activities
|
|
|
497,448
|
|
|
|
38,757
|
|
|
|
333,783
|
|
|
|
3,069,613
|
|
|
|
978,732
|
|
|
|
47,360
|
|
Net cash flows provided by (used in) investing activities
|
|
|
187,161
|
|
|
|
(311,926
|
)
|
|
|
(1,184,968
|
)
|
|
|
(601,277
|
)
|
|
|
(27,958
|
)
|
|
|
(1,353
|
)
|
Net cash flows (used in) provided by financing activities
|
|
|
(271,898
|
)
|
|
|
1,860,504
|
|
|
|
524,704
|
|
|
|
65,086
|
|
|
|
10,765
|
|
|
|
524
|
|
OTHER FINANCIAL DATA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA (7)
|
|
|
493,920
|
|
|
|
685,336
|
|
|
|
995,290
|
|
|
|
3,933,604
|
|
|
|
5,445,739
|
|
|
|
263,537
|
|
Adjusted EBITDA (7)
|
|
|
589,242
|
|
|
|
618,908
|
|
|
|
546,618
|
|
|
|
2,967,050
|
|
|
|
3,276,234
|
|
|
|
158,547
|
|
Adjusted EBITDAR (7)
|
|
|
2,474,938
|
|
|
|
2,806,247
|
|
|
|
3,081,140
|
|
|
|
6,492,386
|
|
|
|
8,866,292
|
|
|
|
429,069
|
|
|
Dostları ilə paylaş: |