S-1 Corporation
KRX:012750.KS
65700 (KRW) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) KRW.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||
Vlottende activa: | |||||||||||||||||
Liquide middelen & kasequivalenten
| 241,861.776 | 238,856.121 | 218,899.851 | 213,172.898 | 200,582.006 | 147,433.369 | 171,114.297 | 144,098.269 | 125,589.083 | 69,797.757 | 90,417.035 | 76,089.372 | 103,120.328 | 103,771.313 | 72,755.39 | 99,981.485 | 89,743.333 |
Kortetermijnbeleggingen
| 483,300.509 | 385,318.851 | 371,782.359 | 299,802.544 | 226,751.126 | 252,836.136 | 208,406.871 | 98,324.465 | 17,466.041 | 60,380.571 | 243,175.515 | 331,580.468 | 365,000 | 217,558.465 | 245,400 | 321,500 | 235,510 |
Liquide middelen en kortetermijnbeleggingen
| 725,162.286 | 624,174.972 | 590,682.21 | 512,975.443 | 427,333.132 | 400,269.505 | 379,521.168 | 242,422.733 | 143,055.124 | 130,178.327 | 333,592.55 | 407,669.84 | 468,120.328 | 321,329.778 | 318,155.39 | 421,481.485 | 325,253.333 |
Nettovorderingen
| 265,703.76 | 308,544.79 | 257,592 | 240,776.246 | 264,162.256 | 218,213.519 | 149,602.673 | 156,656.988 | 162,980.928 | 187,180.798 | 175,323.07 | 110,507.29 | 104,632.298 | 79,610.214 | 0 | 0 | 41,155.703 |
Voorraad
| 16,004.324 | 17,702.424 | 16,080.984 | 43,992.867 | 41,408.118 | 42,945.86 | 41,173.539 | 35,836.895 | 49,465.038 | 56,357.744 | 48,382.617 | 46,451.733 | 35,340.327 | 29,803.826 | 22,535.578 | 14,725.06 | 16,387.258 |
Overige vlottende activa
| 89,635.456 | -0 | -0.001 | -0 | 280.281 | 29.484 | 154,623.761 | 0 | 43.378 | 298.376 | 38.859 | 97.933 | 5.017 | -0.001 | 40,913.784 | 50,282.258 | -0.001 |
Totaal vlottende activa
| 1,096,505.825 | 950,422.186 | 864,355.192 | 797,744.555 | 733,183.786 | 661,458.369 | 575,318.468 | 434,916.617 | 355,544.467 | 374,015.245 | 557,337.095 | 564,726.795 | 608,097.97 | 430,743.817 | 381,604.752 | 486,488.803 | 382,796.293 |
Niet-vlottende activa: | |||||||||||||||||
Materiële vaste activa, netto
| 510,187.496 | 520,775.97 | 527,968.941 | 524,355.484 | 496,968.487 | 459,228.55 | 462,426.324 | 474,898.685 | 469,876.935 | 465,428.971 | 440,698.717 | 393,896.153 | 333,119.735 | 230,549.579 | 219,517.574 | 209,153.318 | 227,764.638 |
Goodwill
| 328,092.729 | 328,092.729 | 328,092.729 | 328,092.729 | 328,092.729 | 328,092.729 | 328,092.729 | 328,092.729 | 328,092.729 | 328,092.729 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 68,999.535 | 77,629.495 | 91,825.591 | 104,471.962 | 111,833.561 | 115,169.005 | 130,784.261 | 150,538.116 | 169,800.227 | 192,982.262 | 64,577.774 | 31,771.324 | 30,793.701 | 15,513.386 | 10,049.254 | 11,713.616 | 11,827.002 |
Goodwill en immateriële activa
| 397,092.264 | 405,722.224 | 419,918.32 | 432,564.691 | 439,926.29 | 443,261.734 | 458,876.99 | 478,630.845 | 497,892.956 | 521,074.991 | 64,577.774 | 31,771.324 | 30,793.701 | 15,513.386 | 10,049.254 | 11,713.616 | 11,827.002 |
Langetermijnbeleggingen
| 89,953.111 | -353,171.848 | -337,694.473 | -269,446.995 | -211,357.329 | -239,241.081 | -202,108.064 | -92,385.149 | -10,314.57 | -49,332.009 | -232,789.748 | -251,418.436 | -280,019.939 | -107,121.082 | -104,650.121 | -319,862.441 | -234,078.562 |
Belastingvorderingen
| 2,258.345 | 1,321.795 | 2,776.647 | 2,354.644 | 3,048.995 | 2,945.132 | 16,311.957 | 15,831.919 | 14,192.999 | 12,134.627 | 6,611.585 | 10,044.608 | 365,000 | 302,425.591 | 1,423.72 | 2,226.315 | 2,403.167 |
Overige niet-vlottende activa
| 83,508.318 | 550,588.269 | 495,647.876 | 419,117.314 | 333,189.491 | 355,201.59 | 270,711.304 | 148,483.73 | 67,233.72 | 136,739.147 | 317,645.124 | 331,924.817 | 727.443 | 397.792 | 325,832.887 | 391,927.208 | 305,359.389 |
Totaal niet-vlottende activa
| 1,082,999.533 | 1,125,236.41 | 1,108,617.31 | 1,108,945.138 | 1,061,775.933 | 1,021,395.925 | 1,006,218.512 | 1,025,460.03 | 1,038,882.04 | 1,086,045.727 | 596,743.452 | 516,218.466 | 449,620.94 | 441,765.266 | 452,173.314 | 295,158.016 | 313,275.634 |
Totaal activa
| 2,179,505.358 | 2,075,658.596 | 1,972,972.502 | 1,906,689.693 | 1,794,959.719 | 1,682,854.294 | 1,581,536.979 | 1,460,376.647 | 1,394,426.507 | 1,460,060.972 | 1,154,080.548 | 1,080,945.262 | 1,057,718.91 | 872,509.084 | 833,778.066 | 781,646.819 | 696,071.927 |
Passiva en Eigen Vermogen: | |||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||
Crediteuren
| 123,931.994 | 117,877.865 | 101,488.153 | 106,051.56 | 114,123.242 | 98,981.298 | 83,582.163 | 92,004.006 | 95,082.559 | 87,729.796 | 60,103.361 | 62,634.771 | 43,557.664 | 35,850.492 | 28,279.608 | 17,121.406 | 20,315.561 |
Kortlopende schulden
| 21,541.196 | 20,526.167 | 18,666.34 | 18,356.585 | 11,754.871 | -57,452.719 | -79.67 | -93.31 | 0 | 190,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 13,970.537 | 52,446.038 | 41,861.624 | 50,580.305 | 48,685.487 | 42,126.018 | 47,818.768 | 44,359.529 | 66,164.158 | 46,734.329 | 20,363.83 | 24,670.405 | 37,464.614 | 31,990.491 | 25,060.088 | 37,072.796 | 35,699.441 |
Uitgestelde opbrengsten
| 122,442.421 | 93,403.128 | 297,118.85 | 85,019.982 | 258,203.098 | 57,452.719 | 79.67 | 93.31 | 0 | 183,169.667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 201,308.335 | 212,930.064 | 0 | 203,517.67 | -0 | 207,110.024 | 209,200.257 | 196,026.519 | 233,224.839 | -0 | 162,908.145 | 127,912.845 | 151,369.544 | 116,798.598 | 111,874.479 | 133,481.284 | 135,350.005 |
Totaal kortlopende verplichtingen
| 469,223.945 | 444,737.225 | 417,273.343 | 412,945.797 | 384,081.211 | 306,091.322 | 292,782.42 | 288,030.525 | 328,307.398 | 460,899.462 | 223,011.506 | 190,547.616 | 194,927.208 | 152,649.09 | 140,154.087 | 150,602.69 | 155,665.566 |
Langlopende verplichtingen: | |||||||||||||||||
Langetermijnschulden
| 17,307.721 | 26,410.564 | 31,267.843 | 37,258.854 | 15,097.078 | -81,241.578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 16,803.672 | 21,993.891 | 20,552.067 | 19,118.432 | 21,122.183 | 58,773.215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 14,485.272 | 11,040.41 | 6,203.886 | 2,870.905 | 2,630.947 | 81,241.578 | 50,410.287 | 48,638.204 | 0 | 5,806.681 | 5,573.968 | 0 | 5,360.896 | 3,347.653 | 645.709 | 544.513 | 746.22 |
Overige niet-vlottende verplichtingen
| 63,777.979 | 48,487.244 | 54,779.559 | 50,311.053 | 44,421.822 | 55,672.041 | 30,506.77 | 23,762.55 | 85,763.139 | 77,622.304 | 81,989.355 | 85,373.977 | 96,357.368 | 60,448.95 | 59,471.124 | 58,738.552 | 51,596.425 |
Totaal niet-vlottende verplichtingen
| 112,374.644 | 107,932.108 | 112,803.355 | 109,559.244 | 83,272.031 | 114,445.256 | 80,917.057 | 72,400.754 | 85,763.139 | 83,428.984 | 87,563.323 | 85,373.977 | 101,718.264 | 63,796.603 | 60,116.833 | 59,283.065 | 52,342.645 |
Totaal passiva
| 581,598.59 | 552,669.333 | 530,076.698 | 522,505.041 | 467,353.241 | 420,536.578 | 373,699.477 | 360,431.279 | 414,070.537 | 544,328.447 | 310,574.829 | 275,921.593 | 296,645.472 | 216,445.693 | 200,270.92 | 209,885.755 | 208,008.211 |
Eigen vermogen: | |||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 18,999.589 | 18,999.589 | 18,999.589 | 18,999.589 | 18,999.589 | 18,999.589 | 18,999.589 | 18,999.589 | 18,999.589 | 18,999.589 | 18,999.589 | 18,999.589 | 18,999.589 | 18,999.589 | 18,999.589 | 18,999.589 | 18,999.589 |
Ingehouden winsten
| 208,102.016 | 1,460,752.21 | 1,378,586.893 | 1,324,033.323 | 1,257,799.106 | 1,193,201.355 | 1,148,521.529 | 1,040,420.683 | 920,890.867 | 813,991.664 | 746,155.058 | 713,895.801 | 677,824.151 | 582,779.719 | 511,600.581 | 453,491.207 | 375,655.098 |
Overige gereserveerde algehele resultaten
| 1,333,573.234 | 1,266,505.597 | 1,226,576.42 | 1,132,718.063 | 1,062,573.648 | 991,891.462 | 921,598.981 | 831,816.728 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 37,208.45 | -1,223,291.633 | -1,181,291.633 | -1,091,591.639 | -1,011,791.838 | -941,791.838 | -881,291.633 | -791,291.633 | 40,202.337 | 40,453.613 | 41,323.873 | 40,477.794 | 39,758.398 | 38,257.613 | 89,904.257 | 87,259.022 | 83,883.068 |
Totaal eigen vermogen van aandeelhouders
| 1,597,883.289 | 1,522,965.763 | 1,442,871.27 | 1,384,159.337 | 1,327,580.505 | 1,262,300.568 | 1,207,828.466 | 1,099,945.367 | 980,092.793 | 873,444.867 | 806,478.52 | 773,373.184 | 736,582.138 | 640,036.921 | 620,504.427 | 559,749.818 | 478,537.755 |
Totaal eigen vermogen
| 1,597,906.769 | 1,522,989.263 | 1,442,895.805 | 1,384,184.652 | 1,327,606.478 | 1,262,317.716 | 1,207,837.503 | 1,099,945.367 | 980,355.97 | 915,732.526 | 843,505.719 | 805,023.669 | 761,073.438 | 656,063.391 | 633,507.146 | 571,761.063 | 488,063.717 |
Totaal passiva en aandeelhoudersvermogen
| 2,179,505.358 | 2,075,658.596 | 1,972,972.502 | 1,906,689.693 | 1,794,959.719 | 1,682,854.294 | 1,581,536.98 | 1,460,376.647 | 1,394,426.507 | 1,460,060.972 | 1,154,080.548 | 1,080,945.262 | 1,057,718.91 | 872,509.084 | 833,778.066 | 781,646.818 | 696,071.928 |