
Quiñenco S.A.
SSE:QUINENCO.SN
2387.1 (CLP) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) CLP.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 4,028,622.117 | 4,124,091.367 | 3,437,460.958 | 4,358,008.352 | 3,172,918.559 | 2,943,858.019 | 1,175,477.068 | 1,330,606.184 | 1,868,771.962 | 1,488,353.281 | 1,112,103.503 | 1,259,518.512 | 939,054.207 | 1,988,823.483 | 1,879,965.739 | 1,834,945.426 | 210,621.98 | 161,168.394 | 94,991.438 | 29,910.273 | 17,937.955 | 48,708.01 | 11,767.6 | 21,510.347 | 19,415.758 | 136,246.189 | 39,270.74 | 6,007.27 |
Kortetermijnbeleggingen
| 4,305,918.93 | 5,880,929.723 | 5,748,104.724 | 4,875,778.128 | 6,537,615.307 | 3,995,865.726 | 3,731,446.445 | 3,963,102.826 | 2,379,934.86 | 2,539,217.94 | 2,803,291.404 | 2,707,097.646 | 2,059,374.888 | 426,157.132 | 628,352.323 | 1,776,892.12 | 680.301 | 1,039.271 | 559.69 | 1,511.708 | 652.433 | 6,152.29 | 2,221.942 | 1,411.385 | 4,264.432 | 5,957.384 | 7,777.443 | 4,560.263 |
Liquide middelen en kortetermijnbeleggingen
| 8,334,541.047 | 10,005,021.09 | 9,185,565.682 | 9,233,786.48 | 9,710,533.866 | 6,939,723.745 | 4,906,923.513 | 5,293,709.01 | 4,248,706.822 | 4,027,571.221 | 3,915,394.907 | 3,966,616.158 | 2,998,429.095 | 2,414,980.615 | 2,508,318.062 | 3,611,837.546 | 211,302.281 | 162,207.665 | 95,551.128 | 31,421.981 | 18,590.388 | 54,860.3 | 13,989.542 | 22,921.732 | 23,680.19 | 142,203.573 | 47,048.183 | 10,567.534 |
Nettovorderingen
| 39,924,786.139 | 0 | 18,025,808.952 | 14,427,889.855 | 13,588,638.555 | 12,949,123.803 | 11,766,543.107 | -498,148.033 | 11,451,995.966 | 11,284,910.362 | 9,945,708.048 | 9,849,395.833 | -20,084,456.086 | -186,088.049 | 41,700.426 | -357,133.842 | -14,471,920.414 | -12,225,745.916 | -19,325.306 | 88,097.902 | 86,726 | 0 | 0 | 0 | 111,254.975 | 0 | 149,710.267 | 0 |
Voorraad
| 205,464.073 | 224,968.123 | 227,263.353 | 134,028.336 | 115,555.217 | 121,843.487 | 102,588.403 | 102,086.495 | 94,176.921 | 129,184.655 | 113,742.376 | 130,010.05 | 107,900.948 | 99,344.835 | 36,758.768 | 30,612.932 | 58,120.675 | 139,175.525 | 98,688.79 | 75,135.351 | 71,821.971 | 61,974.433 | 63,417.429 | 78,672.562 | 83,541.283 | 80,848.301 | 82,964.685 | 76,647.505 |
Overige vlottende activa
| 3,686,517.762 | 42,389,538.74 | 23,962,730.824 | 24,023,455.218 | 21,774,182.243 | 31,556,676.205 | 29,740,973.23 | 26,450,306.187 | 26,636,360.934 | 26,081,937.091 | 23,074,435.809 | 21,903,802.255 | 19,986,717.128 | 18,099,632.193 | 46,320.235 | 242,666.044 | 14,697,503.319 | 12,506,161.121 | 185,879.824 | 165,927.637 | 31,843.418 | 147,638.267 | 199,833.029 | 191,874.706 | 157,042.181 | 63,698.113 | 116,697.986 | 256,865.608 |
Totaal vlottende activa
| 52,201,211.091 | 52,699,117.009 | 52,040,311.239 | 45,255,489.934 | 43,692,607.383 | 38,618,246.268 | 34,750,485.146 | 31,846,101.692 | 30,979,698.221 | 30,228,844.833 | 27,102,102.594 | 26,000,428.463 | 23,109,788.336 | 20,429,268.722 | 2,633,097.491 | 17,395,253.505 | 485,284.196 | 482,990.613 | 368,097.406 | 268,427.98 | 211,567.368 | 249,056.858 | 258,590.98 | 265,751.275 | 375,518.629 | 384,032.858 | 396,421.121 | 344,080.647 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,254,549.365 | 1,778,361.32 | 1,710,332.167 | 1,789,769.33 | 1,590,982.207 | 1,623,620.022 | 1,005,243.404 | 868,122.722 | 871,294.41 | 607,858.24 | 552,909.111 | 504,489.877 | 421,659.874 | 406,483.167 | 296,101.522 | 299,584.046 | 285,642 | 314,968.961 | 257,820.885 | 257,480.738 | 274,345.127 | 325,777.17 | 392,466.656 | 417,784.43 | 409,430.595 | 421,138.791 | 484,592.186 | 454,535.489 |
Goodwill
| 1,090,015.46 | 1,074,574.545 | 1,002,398.197 | 993,359.175 | 964,149.208 | 945,195.674 | 932,633.285 | 853,376.498 | 850,353.823 | 874,419.641 | 873,133.439 | 932,519.61 | 865,350.883 | 0 | 0 | 0 | 0 | 0 | 0 | 283,696.47 | 302,429.795 | 313,926.862 | 341,554.264 | 346,454.571 | 136,214.115 | 104,443.641 | 79,426.034 | 0 |
Immateriële activa
| 413,517.09 | 411,109.22 | 356,695.54 | 462,384.578 | 435,883.867 | 459,723.404 | 444,025.505 | 398,715.263 | 313,038.135 | 247,404.112 | 247,334.518 | 248,934.678 | 240,800.972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71,297.965 |
Goodwill en immateriële activa
| 1,503,532.55 | 1,485,683.765 | 1,359,093.737 | 1,455,743.753 | 1,400,033.075 | 1,404,919.078 | 1,376,658.79 | 1,252,091.761 | 1,163,391.958 | 1,121,823.753 | 1,120,467.957 | 1,181,454.288 | 1,106,151.855 | 1,109,159.899 | 987,502.329 | 992,192.269 | 582,583.85 | 310,517.869 | 278,489.07 | 283,696.47 | 302,429.795 | 313,926.862 | 341,554.264 | 346,454.571 | 136,214.115 | 104,443.641 | 79,426.034 | 71,297.965 |
Langetermijnbeleggingen
| 5,357,185.402 | 4,356,569.593 | 6,753,527.516 | 4,470,056.072 | -3,695,615.105 | -1,447,435.622 | -1,293,081.976 | -1,791,397.71 | -209,137.369 | -258,935.236 | -758,443.679 | -1,570,743.688 | -1,142,094.3 | 1,676,268.201 | 988,238.041 | -1,483,539.1 | 1,125,858.865 | 672,458.938 | 562,631.389 | 518,183.585 | 512,842.128 | 462,725.443 | 490,939.496 | 473,926.411 | 391,121.279 | 337,850.097 | 286,364.814 | 0 |
Belastingvorderingen
| 667,317.359 | 944,064.546 | 1,056,257.378 | 736,500.286 | 558,697.059 | 562,442.443 | 529,924.639 | 474,271.312 | 562,695.986 | 530,484.126 | 446,644.052 | 181,162.378 | 160,920.162 | 180,092.204 | 136,131.082 | 46,090.676 | 4,653.51 | 4,728.304 | 4,022.261 | 3,092.637 | 1,484.402 | 8,054.479 | 6,960.638 | 1,450.629 | 4,302.496 | 5,993.739 | 7,949.292 | 0 |
Overige niet-vlottende activa
| 4,641,917.872 | 9,028,779.347 | 6,653,027.605 | 8,036,861.115 | 9,339,252.078 | 6,934,407.693 | 5,366,852.579 | 5,333,230.058 | 3,433,564.92 | 3,769,647.066 | 3,735,897.364 | 3,175,138.595 | 2,467,588.511 | 449,469.685 | 15,404,806.225 | 2,072,360.213 | 21,302.055 | 22,765.523 | 20,022.136 | 31,640.179 | 33,028.762 | 31,819.543 | 32,725.999 | 55,875.859 | 51,232.695 | 44,730.655 | 26,764.667 | -525,833.455 |
Totaal niet-vlottende activa
| 14,424,502.548 | 16,649,394.025 | 17,532,238.403 | 16,488,930.556 | 9,193,349.314 | 9,077,953.614 | 6,985,597.436 | 6,136,318.143 | 5,821,809.905 | 5,770,877.949 | 5,097,474.805 | 3,471,501.45 | 3,014,226.102 | 3,821,473.156 | 17,812,779.199 | 1,926,688.104 | 2,020,040.28 | 1,325,439.595 | 1,122,985.741 | 1,094,093.609 | 1,124,130.214 | 1,142,303.497 | 1,264,647.053 | 1,295,491.9 | 992,301.18 | 914,156.923 | 885,096.993 | 525,833.455 |
Totaal activa
| 66,625,713.639 | 69,348,511.034 | 69,572,549.642 | 61,744,420.49 | 52,885,956.697 | 47,696,197.083 | 41,736,082.582 | 37,982,419.835 | 36,801,508.126 | 35,999,722.782 | 32,199,577.399 | 29,471,929.913 | 26,124,014.438 | 24,250,741.878 | 20,445,876.69 | 19,321,941.609 | 2,505,324.476 | 1,808,430.208 | 1,491,083.147 | 1,362,521.589 | 1,335,697.582 | 1,391,360.355 | 1,523,238.033 | 1,561,243.175 | 1,367,819.809 | 1,298,189.781 | 1,281,518.114 | 1,356,327.586 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||
Crediteuren
| 691,101.812 | 705,413.616 | 736,703.052 | 601,574.404 | 447,076.448 | 437,531.879 | 376,659.861 | 391,184.008 | 309,699.36 | 328,676.495 | 314,421.643 | 291,997.982 | 222,670.775 | 196,176.497 | 37,450.683 | 30,713.424 | 31,228.351 | 26,679.087 | 25,552.264 | 19,056.532 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 69,368.623 |
Kortlopende schulden
| 195,284.605 | 401,379.974 | 637,854.309 | 487,074.622 | 312,136.713 | 161,819.544 | 88,264.669 | 102,640.508 | 105,683.543 | 97,407.566 | 171,437.982 | 174,621.635 | 148,149.222 | 70,615.777 | 58,658.192 | 35,670.492 | 110,798.744 | 103,860.947 | 65,364.296 | 57,517.459 | 94,815.272 | 100,226.338 | 243,257.034 | 181,208.717 | 228,266.09 | 149,467.094 | 149,980.341 | 88,968.986 |
Belastingschulden
| 73,398.19 | 143,227.92 | 46,301.326 | 165,729.656 | 22,948.327 | 114,521.453 | 45,361.159 | 42,107.37 | 28,221.421 | 43,452.567 | 41,976.597 | 35,701.393 | 43,949.144 | 9,653.07 | 47,673.626 | 42,610.522 | 12,016.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 67,699.062 | 696,145.265 | 184,285.069 | 245,976.827 | 169,398.978 | 144,319.838 | 153,096.761 | 124,733.998 | 232,474.443 | 109,699.599 | 114,316.129 | 439,989.751 | 64,150.061 | 617,756.394 | 31,867.387 | 38,305.792 | 26,906.317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 14,280,782.276 | 37,028,496.654 | 1,533,001.434 | 407,189.329 | 166,961.378 | 28,293,611.389 | 24,882,568.241 | 23,189,748.068 | 21,814,036.102 | 21,867,502.532 | 19,826,068.925 | 17,923,621.941 | 16,343,499.087 | 360,406.775 | 5,988,106.844 | 6,629,294.465 | 21,520.234 | 59,015.141 | 31,559.316 | 23,178.336 | 49,087.901 | 61,685.021 | 60,564.718 | 74,754.949 | 99,743.733 | 144,877.157 | 101,069.702 | 122,688.626 |
Totaal kortlopende verplichtingen
| 15,240,566.883 | 38,278,518.164 | 2,953,860.121 | 1,661,568.011 | 949,122.866 | 847,575.003 | 636,387.179 | 640,155.59 | 567,079.455 | 554,123.001 | 718,907.719 | 577,670.023 | 510,020.406 | 15,731,619.13 | 13,287,081.102 | 12,771,738.196 | 175,563.897 | 189,555.175 | 122,475.876 | 99,752.327 | 143,903.173 | 161,911.359 | 303,821.752 | 255,963.666 | 328,009.823 | 294,344.251 | 251,050.043 | 281,026.235 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||
Langetermijnschulden
| 14,951,167.347 | 18,555,942.411 | 18,204,214.464 | 16,910,973.93 | 14,440,224.051 | 12,428,582.452 | 10,481,424.754 | 8,908,221.157 | 8,463,912.513 | 8,590,962.892 | 7,221,653.578 | 6,461,788.567 | 5,439,504.666 | 5,091,507.299 | 3,250,578.365 | 3,150,788.833 | -17,533,137.791 | 383,467.165 | 410,749.464 | 409,738.317 | 439,223.726 | 490,178.61 | 502,225.285 | 524,165.541 | 66,070.538 | 232,729.453 | 324,159.091 | 304,046.796 |
Uitgestelde opbrengsten niet-vlottend
| 40,620.525 | 45,952.752 | 59,257.716 | 4,061,364.199 | 68,907.344 | 125,418.409 | 5,743.394 | 5,576.21 | 3,935.653 | 6,040.282 | 6,003.675 | 4,206.594 | 5,900.294 | 742,036.461 | 1,049,464.888 | 718,985.484 | 18,445.869 | 20,424.279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 344,869.308 | 261,677.372 | 179,644.745 | 208,533.849 | 152,292.785 | 163,270.702 | 178,420.857 | 153,116.179 | 174,276.178 | 139,979.507 | 141,474.933 | 108,693.7 | 87,440.693 | 106,751.88 | 86,320.707 | 101,163.31 | 3,439.939 | 3,931.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 19,167,284.901 | 20,382,402.482 | 34,163,656.319 | 757,831.843 | 29,509,486.788 | 26,631,958.573 | 23,313,063.989 | 21,722,560.231 | -837,631.75 | 20,623,717.529 | 18,575,414.764 | 17,892,777.694 | -4,960,271.841 | 15,386,507.504 | 46,656.284 | 7,058,080.809 | 1,445.294 | 1,510.922 | 17,771.337 | 148,778.821 | 117,525.583 | 105,248.205 | 86,676.184 | 103,733.344 | 336,723.433 | 109,754.765 | 212,173.467 | 286,595.018 |
Totaal niet-vlottende verplichtingen
| 34,503,942.081 | 39,245,975.017 | 52,617,275.502 | 49,448,598.672 | 44,170,910.968 | 39,349,230.136 | 33,978,652.994 | 30,789,473.777 | 29,842,047.949 | 29,360,700.21 | 25,946,587.99 | 24,467,466.555 | 22,025,521.394 | 5,465,238.015 | 4,433,020.244 | 4,276,583.659 | 289,514.561 | 429,757.972 | 428,520.801 | 558,517.138 | 556,749.309 | 595,426.815 | 588,901.469 | 627,898.885 | 402,793.971 | 342,484.218 | 536,332.558 | 590,641.814 |
Totaal passiva
| 49,744,508.964 | 54,164,813.392 | 55,571,135.623 | 51,110,166.683 | 45,120,033.834 | 40,196,805.139 | 34,615,040.173 | 31,429,629.367 | 30,409,127.404 | 29,914,823.211 | 26,665,495.709 | 25,045,136.578 | 22,535,541.8 | 21,196,857.145 | 17,720,101.346 | 17,048,321.855 | 465,078.458 | 619,313.147 | 550,996.677 | 658,269.465 | 700,652.482 | 757,338.174 | 892,723.221 | 883,862.551 | 730,803.794 | 636,828.469 | 787,382.601 | 871,668.049 |
Eigen vermogen: | ||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1,223,669.81 | 1,223,669.81 | 1,223,669.81 | 1,223,669.81 | 1,223,669.81 | 1,223,669.81 | 1,223,669.81 | 1,223,669.81 | 1,223,669.81 | 1,223,669.81 | 1,223,669.81 | 1,223,669.81 | 855,336.413 | 655,423.658 | 642,057.3 | 655,336.413 | 642,057.3 | 589,584.298 | 497,964.027 | 487,721.867 | 470,774.003 | 459,291.711 | 454,744.268 | 441,499.289 | 428,224.335 | 409,001.275 | 398,636.72 | 381,615.123 |
Ingehouden winsten
| 6,616,342.629 | 6,145,831.191 | 5,558,459.93 | 3,565,784.533 | 2,291,413.245 | 1,588,184.889 | 1,461,989.026 | 1,363,473.367 | 1,287,450.213 | 1,172,945.419 | 1,123,383.805 | 896,392.481 | 836,932.656 | 756,776.025 | 753,521.138 | 611,557.104 | 582,131.284 | 373,219.29 | 266,515.58 | 216,530.257 | 180,689.066 | 160,970.22 | 134,352.633 | 211,262.83 | 192,025.424 | 237,380.762 | 83,216.129 | 91,512.21 |
Overige gereserveerde algehele resultaten
| 0 | 646,521.032 | 589,467.309 | 626,895.721 | 64,590.868 | 642,465.228 | 496,154.031 | 345,031.599 | 455,969.622 | 593,653.531 | 456,701.188 | 265,760.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1,538,693.605 | 31,538.354 | -42,089.149 | -42,089.149 | 22,501.719 | 31,538.354 | 31,538.354 | 31,538.354 | 31,538.354 | 31,538.354 | 30,717.603 | 31,538.354 | 201,450.492 | 21.811 | 13,279.113 | 46,996.329 | 166,286.512 | 66,175.185 | 5,447.634 | 20,656.314 | -141,699.269 | -82,598.777 | -37,895.698 | -3,741.119 | -85,554.172 | -84,476.219 | -194,178.449 | -267,959.326 |
Totaal eigen vermogen van aandeelhouders
| 9,378,706.044 | 8,047,560.387 | 7,329,507.9 | 5,374,260.915 | 3,537,584.774 | 3,486,434.178 | 3,213,351.221 | 2,963,713.13 | 2,998,627.999 | 3,021,807.114 | 2,835,293.157 | 2,417,360.663 | 1,893,719.561 | 1,559,940.21 | 1,520,552.468 | 1,268,964.426 | 1,324,608.541 | 995,786.89 | 769,927.241 | 565,196.667 | 526,711.664 | 537,663.154 | 551,201.203 | 587,511.179 | 534,695.587 | 561,905.818 | 287,674.4 | 205,168.006 |
Totaal eigen vermogen
| 16,881,204.675 | 15,183,697.642 | 14,001,414.019 | 10,634,253.807 | 7,765,922.863 | 7,499,391.944 | 7,121,042.409 | 6,552,790.468 | 6,392,380.722 | 6,084,899.571 | 5,534,081.69 | 4,426,793.335 | 3,588,472.638 | 3,053,884.733 | 2,725,775.344 | 2,273,619.754 | 2,040,246.018 | 1,189,117.061 | 940,086.47 | 704,252.124 | 635,045.1 | 634,022.181 | 630,514.812 | 677,380.624 | 637,016.015 | 661,361.312 | 494,135.513 | 484,659.537 |
Totaal passiva en aandeelhoudersvermogen
| 66,625,713.639 | 69,348,511.034 | 69,572,549.642 | 61,744,420.49 | 52,885,956.697 | 47,696,197.083 | 41,736,082.582 | 37,982,419.835 | 36,801,508.126 | 35,999,722.782 | 32,199,577.399 | 29,471,929.913 | 26,124,014.438 | 24,250,741.878 | 20,445,876.69 | 19,321,941.609 | 2,505,324.476 | 1,808,430.208 | 1,491,083.147 | 1,362,521.589 | 1,335,697.582 | 1,391,360.355 | 1,523,238.033 | 1,561,243.175 | 1,367,819.809 | 1,298,189.781 | 1,281,518.114 | 1,356,327.586 |