惠而浦:惠而浦2025年年度审计报告（普华永道中天审字2026第10027号）

()

()()

[2000]

180002000330

20016

(2001)52924800

2003

[2004]10420047

85007

33300

()

97.98%

2008121

33.57%11178.40

[2009]280

[2009]615

33.57%

2010102010

1998099909990

53280

2014102013

()

(

[2014]940)()

()15724.52

-8-()

()

2014102013

([2014]939)

()23363.90

76643.90()

39088.4251%

2014122014

()

20215(

)39166.1651.10%

20215122024119

6695.92

8.74%59.84%

123176643.901

()

202648

-9-()

()

((10))((11))

((13)(15)(24))

((21))

(27)

(1)

2006215

(

)

(2)

1231(3)

111231

(4)

-10-()

()

(4)()

10000000.00

(5)

(6)

(a)

(

)

()()

-11-()

()

(7)

(8)

-12-()

()

(9)

(a)

(b)

(10)

(a)

(i)

(1)(2)

(3)

-13-()

()

(10)()

(a) ( )

(i) ( )

()

-14-()

()

(10)()

(a) ( )

(ii)

-15-()

()

(10)()

(a) ( )

(ii) ( )

(iii)

(1)

(2)

(3)

-16-()

()

(10)()

(b)

()

(c)

(11)

(a)

(b)

-17-()

()

(11)()

(c)

(d)

(12)

(a)

(b)

-18-()

()

(12)()

(c)

(d)

((17))

(13)

(a)

(b)

-19-()

()

(13)()

(b) ( )

20-400%2.50%5.00%

10-140%7.14%10.00%

53%19.40%

3-40%25.00%33.33%

5-103%9.70%19.40%

3-50%20.00%33.33%

(17))

(d)

(14)

((17))

-20-()

()

(15)

(a)

26.3-50

(b)

(c)

(d)

-21-()

()

(15)()

(d) ( )

(e)

(

(17))

(16)

(17)

-22-()

()

(18)

(a)

(b)

(c)

-23-()

()

(19)

(20)

(21)

(a)

-24-()

()

(21)()

(a) ( )

((20))

(b)

(c)

-25-()

()

(22)

(23)

()

-26-()

()

(23)()

(24)

()

-27-()

()

(24)()

()

(1)

(2)

(a)

(25)

(2022)136<

-28-()

()

(26)

(1)

(2)

(3)

(27)

(a)

(i)

-29-()

()

(27)()

(a) ( )

(ii)

90(

)

(b)

(i)

-30-()

()

(27)()

(b) ( )

(i) ( )

80%10%10%

(202480%10%10%)

GDP 4.93 4.70 5.00

0.540.271.02

GDP 2.00 0.37 3.62

2024

GDP 4.92 4.17 5.23

0.920.531.67

GDP 1.90 0.24 3.56

(ii)

((11))

-31-()

()

(27)()

(b) ( )

(iii)

(iv)

(v)

(2)

15%

25%

-32-()

()

(27)()

(b) ( )

(v) ( )

(vi)

(17)

(28)

(

)

1219

202611

-33-()

()

(1)

(a) 15% 25%

33%

(

)6%9%13%

(a)

()()15%

(

)25%

(

)25%

(

)25%

()33%

([2023]37)2024112027

1231500

(2)

(a) 2023 11 30

( GR202334005071) 3

15%(202415%)

-34-()

()

(1)

123120241231

428955.01351735.60

1773559560.091308450673.56

(a) 9073676.87 7738522.36

1783062191.971316540931.52

42760378.8730717296.65

(a) 12 31

8194165.59 ETC 6000.00

873511.28

20241231

6908723.65 ETC 6000.00

823798.71

(2)

123120241231

(

(1)(a)) 10936971.86 -

1231

492590000.00(20241231)

-35-()

()

(3)

123120241231

1593714.94150000.00

(a)

((5))

(b)

123120241231

(i) 1593714.94 100% - - 1593714.94 150000.00 100% - - 150000.00

(i)

20241231

-36-()

()

(4)

123120241231

2334774392.011950697045.70

(267113958.53)(279782339.85)

2067660433.481670914705.85

(a)

123120241231

90994485853.86914546422.33

91-180797994870.24648119367.52

181-270281131687.42105872052.50

271-360182355.654477857.56

1260979624.84277681345.79

2334774392.011950697045.70

(b) 12 31

1827079528.71(142847357.29)78.24%

-37-()

-38-()

()

(4)()

(i)

1231

74099141.99100.00%(74099141.99)

63824252.49100.00%(63824252.49)

49118294.42100.00%(49118294.42)

32615932.22100.00%(32615932.22)

7212478.65100.00%(7212478.65)

1082695.20100.00%(1082695.20)

879297.77100.00%(879297.77)

188300.00100.00%(188300.00)

229020392.74(229020392.74)

20241231

74352554.99100.00%(74352554.99)

63824252.49100.00%(63824252.49)

49118294.42100.00%(49118294.42)

49093545.84100.00%(49093545.84)

7214062.11100.00%(7214062.11)

1718195.5497.19%(1670000.00)

1082695.20100.00%(1082695.20)

188300.00100.00%(188300.00)

246591900.59(246543705.05)

-39-()

()

(4)()

(ii)

123120241231

907697371.196.49%(499437.52)5126285.564.18%(214043.28)

91-1806110337.3217.72%(1082784.24)3420557.9011.31%(386804.19)

181-2702482720.3332.77%(813566.76)2456698.5822.64%(556095.60)

271-360182355.6550.34%(91799.36)3753783.9935.91%(1347960.34)

125790720.1997.47%(25137453.27)23346667.5594.89%(22152639.71)

42263504.68(27625041.15)38103993.58(24657543.12)

123120241231

90986788482.670.07%(688988.50)909420136.770.08%(722955.20)

91-180791884532.920.10%(805729.25)644698809.620.14%(872011.49)

181-270278648967.091.34%(3732777.60)103415353.921.20%(1242859.37)

271-360---689703.283.47%(23903.99)

16168511.9184.96%(5241029.29)7777147.9473.54%(5719361.63)

2063490494.59(10468524.64)1666001151.53(8581091.68)

(iii) 7369913.28 (2024 5011495.24

)20038294.60(2024

9467770.55)

/16477613.62/

(iv)

-40-()

()

(5)

123120241231

12640504.533399576.70

8569252.25(202449583300.69)

(2024)

1231

1402566.37

(2024)

(6)

(a)

123120241231

20570555.5091.64%38594243.9496.30%

681385.603.04%863601.162.16%

1195691.175.32%615256.681.54%

22447632.27100.00%40073101.78100.00%

-41-()

()

(6)()

(a) ( )

12311877076.77(2024

12311478857.84)

(b) 12 31

17022552.3375.83%

(7)

123120241231

61607480.0061607480.00

3583779.915441230.14

2805157.37-

445907.12361311.01

3835144.081401593.71

72277468.4868811614.86

(64875758.05)(63370611.01)

7401710.435441003.85

(a)

123120241231

7821531.812085797.78

143533.711159632.78

661680.76543648.00

63650722.2065022536.30

72277468.4868811614.86

-42-()

-43-()

-44-()

()

(7)()

(b) ( )

123120241231

(ii) 12 31

61607480.00 100.00% (61607480.00) i)

3124346.01 100.00% (3124346.01) ii)

64731826.01(64731826.01)

20241231

61607480.00 100.00% (61607480.00) i)

1695081.90 100.00% (1695081.90) ii)

63302561.90(63302561.90)

i) 61607480.00

ii) 3124346.01

-45-()

()

(7)()

(b) ( )

(iii) 12 31 2024 12 31

123120241231

2739058.11(46856.88)1.71%4596508.34(61774.94)1.34%

442907.12(6001.06)1.35%358311.01(4761.16)1.33%

2805157.37(83736.95)2.99%---

1558519.87(7337.15)0.47%554233.61(1513.01)0.27%

7545642.47(143932.04)5509052.96(68049.11)

45847.26

(d) 12 31

61607480.0085.24%(61607480.00)

2683250.373.71%(80135.49)

1088986.211.51%(3922.00)

469446.710.65%(3104.70)

453885.960.63%(3001.79)

66303049.2591.73%(61697643.98)

(e) 12 31 2024 12 31

-46-()

()

(8)

(a)

123120241231

88837699.97(36535731.13)52301968.84129617807.59(34584185.36)95033622.23

18991354.31-18991354.3118801323.04-18801323.04

239164010.41(96330224.70)142833785.71304765837.46(69019801.03)235746036.43

99546209.05-99546209.0594226548.24-94226548.24

42619564.77(2225518.64)40394046.1335989217.15(1363802.02)34625415.13

489158838.51(135091474.47)354067364.04583400733.48(104967788.41)478432945.07

(b)

202412311231

34584185.365474998.16(3523452.39)36535731.13

69019801.0340016861.55(12706437.88)96330224.70

1363802.021066402.43(204685.81)2225518.64

104967788.4146558262.14(16434576.08)135091474.47

(c)

(9)

123120241231

79368005.09101319414.31

3809738.09108509.40

273815.91258095.09

17536.5817536.58

83469095.67101703555.38

-47-()

-48-()

()

(10)()

117032360.68(2024

109455754.96)

89855141.218770808.9113828752.67

4577657.89(202470640148.6418117603.28

14871121.305826881.74)

81016063.55(2024

66547638.63)

(a)

12314454341.61

109512081.35(20241231

5176029.82116147306.08)

999302.77(744106.68)-255196.09

45047392.74(23664862.37)(18217917.58)3164612.79

55340400.77(54594583.86)(312011.63)433805.28

5970373.90(4586689.25)(982731.03)400953.62

51282.05(29850.32)(19893.34)1538.39

2103329.12(1672917.27)(232176.41)198235.44

109512081.35(85293009.75)(19764729.99)4454341.61

(b) 12 31

(11)

123120241231

11969446.38-11969446.38---

8166097.17-8166097.17446111.50-446111.50

840707.96-840707.96---

Flush 603008.84 - 603008.84 980785.16 - 980785.16

469026.55-469026.55469026.55-469026.55

---7315038.04-7315038.04

5095320.74-5095320.749477320.71-9477320.71

27143607.64-27143607.6418688281.96-18688281.96

-49-()

-50-()

()

(12)

2024123114669027.15

(10662962.73)

12314006064.42

20241231(8050865.02)

(1759094.06)

6617626.32

1231(3192332.76)

1231813731.66

202412316618162.13

-51-()

()

(13)

20241231327603639.2756341055.41383944694.68

-131858.40131858.40

1231327603639.2756472913.81384076553.08

20241231(90712322.40)(49115879.37)(139828201.77)

(6552072.72)(5204939.11)(11757011.83)

1231(97264395.12)(54320818.48)(151585213.60)

1231230339244.152152095.33232491339.48

20241231236891316.877225176.04244116492.91

11757011.83(2024

12775069.74)

1231

116319854.86(2024

158596559.46)

(14)

202412311231

8226859.84(95348.06)(7338423.80)793087.98

-52-()

()

(15)

(a)

123120241231

936458141.57140468721.241192458011.98178868701.80

356315263.9454625447.33357902985.7154964229.22

231683783.7835018906.691307419.35326854.83

135091474.4721397695.4714686108.583671527.14

43766696.7910941674.2043626635.0810906658.77

39266926.846889512.4012141813.393035453.35

31445152.195202401.466763838.431690959.61

25862361.976465590.4929068286.117267071.53

7659425.691914856.427469764.611867441.15

1175152.04293788.011916094.01479023.50

1090939.92272734.986618162.131654540.53

1809815319.20283491328.691673959119.38264732461.43

1(1)

345860138.1861983469.67100081643.6424541798.58

11463955181.02221507859.021573877475.74240190662.85

1809815319.20283491328.691673959119.38264732461.43

(b)

123120241231

272071558.0949094381.85247418476.4546270838.44

1550548.13387637.03--

813731.66203432.916618162.131654540.53

274435837.8849685451.79254036638.5847925378.97

1(1)

44688098.417832297.6048677770.888555028.12

1229747739.4741853154.19205358867.7039370350.85

274435837.8849685451.79254036638.5847925378.97

-53-()

()

(15)()

(c)

123120241231

218872266.37608606255.02

744352473.45811886220.30

963224739.821420492475.32

(d)

123120241231

20276777393.627743282.19

202816838057.1416838057.14

202914897079.2514897079.25

20308198704.76-

20318428564.1083195127.14

2032283738421.69283738421.69

2033290704379.44290704379.44

2034114769873.45114769873.45

744352473.45811886220.30

(e)

123120241231

(49685451.79)233805876.90(47925378.97)216807082.46

49685451.79-47925378.97-

(16)

123120241231

36930660.6146846389.63

-54-()

()

(17)

20241231//1231

279782339.857369913.28(20038294.60)-267113958.53

246543705.05-(17523312.31)-229020392.74

33238634.807369913.28(2514982.29)-38093565.79

63370611.011550994.30(45847.26)-64875758.05

104967788.4146558262.14-(16434576.08)135091474.47

368607731.42--(1587721.77)367020009.65

816728470.6955734813.69(20339785.83)(18022297.85)834101200.70

20232024

1231//1231

284238615.165011495.24(9467770.55)-279782339.85

254247179.63-(7703474.58)-246543705.05

29991435.535011495.24(1764295.97)-33238634.80

63390328.523773.36(23490.87)-63370611.01

69981693.9447605545.70-(12619451.23)104967788.41

371982927.37--(3375195.95)368607731.42

789593564.9952620814.30(9491261.42)(15994647.18)816728470.69

(18)

123120241231

1457240579.15987086163.07

1231(202412

31)

-55-()

()

(19)

123120241231

1061396421.291130759494.25

19090173.3116008671.75

1080486594.601146768166.00

(a) 12 31 40855768.33

(2024123140362932.35)

(20)

123120241231

23533499.8822827634.30

(21)

123120241231

(a) 83792893.13 82128714.94

(b) 13120348.16 13190631.11

101084323.61107352346.86

-56-()

()

(21)()

(a)

202412311231

44345919.99409107391.10(409880894.43)43572416.66

13787211.6021506909.21(21615134.55)13678986.26

6252209.5612079663.10(11301217.74)7030654.92

4885844.0810035450.90(9257867.76)5663427.22

878702.081698284.76(1697472.54)879514.30

487663.40345927.44(345877.44)487713.40

6345938.0216056183.92(17122910.28)5279211.66

11397435.773860632.04(1026444.18)14231623.63

82128714.94462610779.37(460946601.18)83792893.13

(b)

202412311231

12702248.8630277385.79(30348702.64)12630932.01

488382.251184215.25(1183181.35)489416.15

13190631.1131461601.04(31531883.99)13120348.16

(c)

123120241231

(i) 4171082.32 12033000.81

(i) 8901313.30

(202421885695.39)

-57-()

()

(22)

123120241231

10516050.3219762536.75

4415446.383421402.90

3169553.253149264.36

3153890.272443859.21

957214.27957214.26

639878.87622188.21

477426.65375632.09

188570.51227069.85

10837.1633220.24

386629.071376114.66

23915496.7532368502.53

(23)

123120241231

91239029.0577996237.23

44635224.0838910472.53

26154461.2719922903.76

24141450.7621367126.50

7158990.996814318.72

4451400.983000364.05

577417.882042484.05

15733712.2117223233.76

214091687.22187277140.60

(a) 12 31 60569098.62

(2024123158713697.85)

-58-()

()

(24)

123120241231

((27))16114692.029355292.98

((26))1004456.745173435.07

17119148.7614528728.05

(25)

123120241231

2708932.012315205.73

309700.63538334.86

3018632.642853540.59

(26)

123120241231

1090939.929127189.20

((24))(1004456.74)(5173435.07)

86483.183953754.13

(a) 12 31 2024 12 31

1231

25971.06(20241231)

-59-()

()

(27)

123120241231

36611541.2511736125.68

5152612.626358184.66

41764153.8718094310.34

((24))(16114692.02)(9355292.98)

25649461.858739017.36

(28)

202412311231

55745324.27119217.00(16436022.24)39428519.03

20241231((44))1231

49517126.31-(14540252.67)34976873.64

2879899.50-(901389.07)1978510.43

1585463.03-(469978.61)1115484.42

1115005.84-(312350.88)802654.96

477919.27-(162322.81)315596.46

169347.96119217.00(49165.84)239399.12

562.36-(562.36)-

55745324.27119217.00(16436022.24)39428519.03

-60-()

()

(29)

202412311231

766439000.00-766439000.00

20232024

12311231

766439000.00-766439000.00

(30)

202412311231

1695562198.68--1695562198.68

(538484797.19)--(538484797.19)

66183740.55--66183740.55

1223261142.04--1223261142.04

20232024

12311231

1695562198.68--1695562198.68

(538484797.19)--(538484797.19)

66183740.55--66183740.55

1223261142.04--1223261142.04

(31)

202412311231

7002624.008922926.92(5229533.83)10696017.09

20232024

12311231

4176924.929880247.54(7054548.46)7002624.00

((2022)136)

-61-()

202412311231

(1014397.23)129998.38(884398.85)129998.38--129998.38-

2024

20232024

12311231

(883106.53)(131290.70)(1014397.23)(131290.70)--(131290.70)-

-62-()

()

(33)

202412311231

277340509.62--277340509.62

20232024

12311231

277340509.62--277340509.62

10%

50%

(34)

2024

402051252.76260272023.48

519718889.23201791403.35

(a) (222267310.00) (60012174.07)

699502831.99402051252.76

(a) 6 13

0.29766439000.00

222267310.00

(b) 2026 4 8

0.67766439000.00

513514130.00

-63-()

()

(35)

2024

4386799896.793550307734.09

110175135.0399087720.06

4496975031.823649395454.15

2024

3617803097.793006000927.39

54361535.1063531442.85

3672164632.893069532370.24

(a)

2024

4386799896.793617803097.793550307734.093006000927.39

(b)

2024

52218385.2825498934.9343920009.8623062498.86

26828857.1912872196.9024668317.5112440461.43

21957259.3512914809.7226669255.8126242307.81

7455958.222993400.531612476.941612934.49

(i) 1714674.99 82193.02 2217659.94 173240.26

110175135.0354361535.1099087720.0663531442.85

(i)

1231

50100461.22(20241231)

25050230.61202625050230.61

2027

-64-()

()

(36)

2024

13772042.1013643126.69

8004047.343390379.66

5717176.682421699.76

4020447.454020447.44

2462108.762039893.65

140654.91402151.85

34116477.2425917699.05

(37)

2024

20262484.4443002831.99

16109232.7123480445.90

5277940.642286022.90

( (4)(c)) 4936143.95 3582168.65

3264674.583865771.43

3056214.273164194.08

1883488.572789148.09

1759094.065164541.00

1048674.811663720.67

390362.171030016.62

2134700.392671620.71

60123010.5992700482.04

-65-()

()

(38)

2024

36611746.5659554916.71

24621359.5126488819.97

10365634.886746138.34

5403386.225151954.04

2656533.772002307.83

2082048.053357172.70

469053.89942140.06

190660.00373889.49

4135435.886094903.28

86535858.76110712242.42

(39)

2024

61021244.6761127818.99

45272905.0484861466.29

4577423.585870423.11

1734716.151671138.66

1731793.594379652.43

1981771.83686059.98

116319854.86158596559.46

(40)

2024

244170.29510446.25

(41698347.16)(34786602.55)

37077543.95(44945688.96)

551133.881572113.79

(3825499.04)(77649731.47)

-66-()

()

(41)

2024

2975895821.282643745203.56

40550663.663668170.94

502973693.71452124571.08

136127796.31127637208.69

96029500.2667973067.65

62384915.3548832661.70

45692655.7619157182.30

5243483.934290177.16

3056214.273164194.08

1759094.065164541.00

65429518.5155784676.00

3935143357.103431541654.16

(42)

2024

((8))46558262.1447605545.70

(43)

2024

((4))(12668381.32)(4456275.31)

/()

((7))1505147.04(19717.51)

(11163234.28)(4475992.82)

-67-()

()

(44)

2024

16436022.2418596359.30

7659829.866864678.15

86786.3022394.71

70200.00323050.00

24252838.4025806482.16

(45)/()

2024

10936971.86(6326454.00)

-1053275.13

10936971.86(5273178.87)

-68-()

()

(46)

2024

1662178.64691045.571662178.64

906870.0427164.58906870.04

2569048.68718210.152569048.68

(47)

2024

925078.88267623.67925078.88

886190.162080440.01886190.16

35827.4717074.7435827.47

1847096.512365138.421847096.51

(48)

2024

2323632.993089563.762323632.99

215644.01399152.52215644.01

19768.67567022.6119768.67

-99179.72-

2559045.674154918.612559045.67

-69-()

()

(49)

2024

30472483.6540632123.96

(16998794.44)3494485.47

13473689.2144126609.43

2024

533192578.44245918012.78

25%133298144.6161479503.20

(40790911.58)(9527750.12)

1440805.123511528.91

5665270.5620596591.90

(74004283.13)(9723086.83)

(14075325.49)(22243060.58)

(536831.40)(552311.84)

2476820.52585194.79

13473689.2144126609.43

-70-()

()

(50)

(a)

2024

()519718889.23201791403.35

()766439000.00766439000.00

(/)0.680.26

0.680.26

(b)

(2024)

(51)

(a)

2024

41698347.1634786602.55

24236471.1917907291.04

22552333.0617326185.01

7936033.168982520.40

922017.632097514.75

3811686.042406854.86

101156888.2483506968.61

-71-()

()

(51)()

(b)

2024

62384915.3548832661.70

39902280.9728277332.56

21701707.7521944231.14

16827581.5116386316.68

10667652.715399917.02

7957107.324330946.30

4276271.455645980.85

4182346.944041568.53

3749010.313323705.31

3149370.577514350.48

2746705.654897456.32

1731793.594379652.43

1297313.232219508.99

22915230.4442356227.95

203489287.79199549856.26

(c)

2024

-600000000.00

(d)

2024

-400000000.00

(e)

2024

-9423342.00

-72-()

()

(51)()

(f)

2024

348496.254062544.24

763579.42(2024

7541066.70)

(52)

(a)

2024

519718889.23201791403.35

46558262.1447605545.70

(11163234.28)(4475992.82)

1759094.065164541.00

117032360.68109455754.96

11757011.8312775069.74

7338423.805406383.99

(2569048.68)(718210.15)

215644.01399152.52

/()(10936971.86)5273178.87

6409964.13(6647975.77)

()/(16998794.44)3494485.47

(16436022.24)(20889611.76)

3693393.092825699.08

/()77807318.89(39899255.70)

(397051880.22)(240565843.61)

/()452769047.23(137249054.22)

(1285441.94)(319278.46)

/()788618015.43(56574007.81)

-73-()

()

(52)()

(a) ( )

2024

6859658.2235650631.15

1489846.0012056829.20

8349504.2247707460.35

2024

1774862026.381309626207.87

(1309626207.87)(1281021630.96)

465235818.5128604576.91

(b)

(

)((26))

202412319127189.20

(348496.25)

244170.29

(7931923.32)

12311090939.92

-74-()

()

(52)()

(c)

123120241231

1774862026.381309626207.87

428955.01351735.60

1773559560.091308450673.56

873511.28823798.71

1774862026.381309626207.87

(i) (1) 12 31 8200165.59

(202412316914723.65)

-75-()

()

(53)

1231

10493101.387.028873753910.98

3564.598.235529356.18

61977284.000.04482776396.39

76559663.55

296051532.847.02882080887014.03

381750.857.02882683250.37

1084003.007.02887619240.32

487557.888.23554015282.96

14181650.110.0448635295.38

71568.000.903264641.65

12334460.31

5116025.267.028835959518.35

6695.428.235555140.13

2770218.000.0448124097.46

36138755.94

(

(1)(a) )

-76-()

-77-()

()

(a)

2024

111606262.56185756052.15

/4385368769.263463639402.00

4496975031.823649395454.15

123120241231

1384924032.371411117546.34

2024

10%

Whirlpool Corporation 54.30% 2441907682.00

2024

Whirlpool Corporation 47.93% 1749229296.56

Beko Europe Management

S.R.L. 11.73% 427899682.42

59.66%2177128978.98

-78-()

()

(1)

(a)

(b)

202412311231

110000000.00--110000000.00

(c)

123120241231

59.84%59.84%59.84%59.84%

(2)

(1)

-79-()

()

(3)

()5%

Whirlpool Corporation 5%

Bauknecht Hausgerate GmbH Whirlpool Corporation

Consumer Appliances Service Ltd. Whirlpool Corporation

KitchenAid Korea Limited Whirlpool Corporation

Whirlpool Australia Pty Limited Whirlpool Corporation

Whirlpool (Hong Kong) Limited Whirlpool Corporation

Whirlpool Argentina S.R.L. Whirlpool Corporation

Whirlpool Bangladesh Limited Whirlpool Corporation

Whirlpool Canada LP Whirlpool Corporation

Whirlpool Chile Limitada Whirlpool Corporation

Whirlpool Colombia S.A.S. Whirlpool Corporation

Whirlpool Costa Rica Sociedad De Responsabilidad Whirlpool Corporation

Limitada

Whirlpool Ecuador S.A. Whirlpool Corporation

Whirlpool Guatemala S.A. Whirlpool Corporation

Whirlpool Mexico S. de R.L. de C.V. Whirlpool Corporation

Whirlpool of India Ltd. Whirlpool Corporation

Whirlpool Peru S.R.L. Whirlpool Corporation

Whirlpool PropertiesInc. Whirlpool Corporation

Whirlpool S.A. Whirlpool Corporation

Whirlpool Southeast Asia Pte Whirlpool Corporation

Whirlpool (Taiwan) Co. Ltd Whirlpool Corporation

Whirpool Uruguay S.R.L. Whirlpool Corporation

Industrias Acros Whirlpool S. de R.L. de C.V Whirlpool Corporation

( ) Whirlpool Corporation

Galanz Americas Limited Company

Galanz Japan Inc( Galanz Japan Co.Ltd.)

()

Beko Europe Management S.R.L. (i) Whirlpool Corporation

Beko Italy Manufacturing S.R.L. (i) Whirlpool Corporation

Beko Manufacturing Slovakia Spol. S R.O.(i) Whirlpool Corporation

Beko Poland Manufacturing Sp.z o.o. (i) Whirlpool Corporation

European Appliances Slovakia Spol. S R.O. (i) Whirlpool Corporation

-80-()

-81-()

()

(4)()

(a) ( )

2024

Whirlpool Corporation 2441907682.00 1749229296.56

Whirlpool S.A. 99487722.59 62671165.74

Beko Europe Management

S.R.L. 81291752.35 427899682.42

Whirlpool Mexico S. de R.L. de

C.V. 68769306.26 6761756.73

Whirlpool (Taiwan) Co. Ltd 61492512.67 57575126.40

Whirlpool Australia Pty Limited 60965129.98 52781107.63

Whirlpool (Hong Kong) Limited 48145869.94 53538817.52

Whirlpool Southeast Asia Pte 41871398.39 55910082.66

Whirlpool Colombia S.A.S. 22099594.61 10642015.94

Whirlpool Argentina S.R.L. 15925116.78 9310839.73

Beko Italy Manufacturing S.R.L. 14204656.97 59476093.60

Whirlpool of India Ltd. 13171556.31 19931568.22

Whirlpool Uruguay S.R.L. 12957995.69 19736833.50

Beko Manufacturing Slovakia

Spol. S R.O. 7618629.09 34763753.50

7395104.0412013311.07

Beko Poland Manufacturing

Sp.z o.o. 6768187.62 49938076.88

Whirlpool Bangladesh Limited 3999860.27 5347015.56

()1281191.781635811.82

Whirlpool Costa Rica Sociedad

De Responsabilidad Limitada 1245270.72 1664917.15

Galanz Japan Inc 443917.22 4324162.54

Whirlpool Ecuador S.A. 332227.93 782337.99

Whirlpool Guatemala S.A. 277067.41 458295.07

KitchenAid Korea Limited 214446.17 396095.45

()61845.9858888.82

Consumer Appliances Service

Ltd. 112.86 581.12

Whirlpool Chile Limitada - 783388.07

Whirlpool Peru S.R.L. - 96234.93

()-8743.36

European Appliances Slovakia

Spol. S R.O. - 3429.17

Whirlpool Canada LP - 2961.86

3011928155.632697742391.01

-82-()

()

(4)()

(b)

2024

()1245006.001245006.00

()352293.58352293.58

1597299.581597299.58

2024

3614.68323313.66

2024

-24677.17

-69.45

-24746.62

(c)

2024 1 11 Whirlpool Corporation Whirlpool

PropertiesInc. Whirlpool PropertiesInc.Whirlpool

()

(1%)4936143.95(20243582168.65)

2024

Whirlpool PropertiesInc. 4936143.95 3582168.65

-83-()

()

(4)()

(d)

2024 1 11 Whirlpool Corporation

Whirlpool Corporation

()

(1.5%)

307339.98

(2024708008.51)

2024

Whirlpool Corporation 307339.98 708008.51

(e)

2024

11512932.00-

10792953.487953097.34

Industrias Acros Whirlpool

S. de R.L. de C.V 2683250.37 -

1177383.16171775.54

()

564016.81-

125208.85-

107882.30-

()

35600.00-

26999226.978124872.88

-84-()

()

(4)()

(f)

2024

18154708.5717584710.60

(5)

123120241231

Whirlpool Corporation 1471486430.61 (4648777.30) 1059659937.66 (2173019.71)

Whirlpool Mexico S. de

R.L. de C.V. 64425232.46 (116867.42) 5238561.25 (6595.33)

Whirlpool S.A. 60427838.06 (48658.70) 55031015.61 (60408.38)

Whirlpool (Taiwan) Co.Ltd 26014810.63 (22254.14) 22406477.82 (20433.20)

Whirlpool (Hong Kong)

Limited 25235931.24 (20041.77) 27817359.50 (29009.46)

Whirlpool Australia Pty

Limited 21134378.65 (259344.01) 21886882.41 (22477.02)

Whirlpool Southeast Asia

Pte 14726387.65 (12006.29) 31567180.57 (29038.81)

Whirlpool Colombia

S.A.S. 9093929.51 (7969.72) 7244146.76 (8144.80)

Whirlpool of India Ltd. 5661509.42 (4786.79) 7379544.15 (8289.51)

5252201.47(450347.74)2412969.75(119784.71)

Whirlpool Argentina

S.R.L. 3926117.44 (3250.55) 6950178.51 (6583.17)

Whirlpool Bangladesh

Limited 513095.37 (358.25) - -

()

385144.18(24989.76)474470.30(19811.07)

Whirlpool Ecuador S.A. 218431.49 (222.25) 337343.56 (393.92)

Whirpool Uruguay S.R.L. 177063.06 (123.63) 12895789.04 (13793.68)

Whirlpool Costa Rica

Sociedad De

Responsabilidad

Limitada 174716.85 (177.77) 1086865.09 (1318.38)

KitchenAid Korea Limited 103962.70 (72.59) - -

Bauknecht Hausgerate

GmbH 1720.65 (1672.06) 1759.72 (317.76)

Consumer Appliances

Service Ltd. 112.11 (0.08) - -

Beko Europe

Management S.R.L. - - 227967847.90 (300434.65)

Beko Italy Manufacturing

S.R.L. - - 31745842.05 (5126775.13)

Beko Poland

Manufacturing Sp.z

o.o - - 24799847.77 (32520.42)

Beko Manufacturing

Slovakia Spol. S R.O. - - 17633148.00 (19582.18)

Galanz Japan Inc - - 556605.58 (442.48)

Whirlpool Guatemala

S.A. - - 367515.00 (1324.38)

Whirlpool Canada LP - - 16680.39 (5338.08)

1708959013.55(5621920.82)1565477968.39(8005836.23)

-85-()

()

(5)()

123120241231

Industrias Acros Whirlpool S.de R.L. de C.V 2683250.37 (80135.49) - -

()453885.96(3001.79)221275.85(1463.41)

121907.00(3601.46)--

()12647.70(373.65)--

3271691.03(87112.39)221275.85(1463.41)

123120241231

115870667.7084485738.12

Whirlpool of India Ltd. 7312.76 7478.81

Beko Italy Manufacturing

S.R.L. - 2486359.48

Beko Poland Manufacturing

Sp.z o.o - 1035027.16

-171775.54

115877980.4688186379.11

123120241231

9278050.45-

Whirlpool PropertiesInc. 4344453.32 2659552.03

1360656.60-

1177383.168193.78

()564016.81-

()342450.00342450.00

125208.85-

Whirlpool Corporation 101658.73 2740113.46

()62997.0062997.00

()35600.00-

-70604.00

17392474.925883910.27

123120241231

Whirlpool Guatemala S.A. 449817.86 -

Whirlpool Bangladesh Limited - 12078.98

449817.8612078.98

123120241231

1925419.471456553.98

-86-()

()

(5)()

123120241231

4191567.513331375.80

(6)

123120241231

()921300.002291100.00

()160000.00544000.00

1081300.002835100.00

123120241231

(a) 74619300.00 -

(a) 12 29

()7461.93

20264

(1)

1231

(2)

1231

-87-()

()

(1)

123120241231

80239272.6938932671.33

(1)

(a) 2026 2 24

Whirlpool Corporation

29999958 Whirlpool Corporation 434782

2026

(2)

(a)

513514130.00

( a) 2026 4 8

513514130.00

((34))

123120241231

1081300.001298965.80

-160000.00

1081300.001458965.80

-88-()

()

(

)

(1)

(a)

(

)

1231

492590000.00((2))

20261231

2026

-89-()

()

(1)()

(a) ( )

123120241231

1231

33769928.5029356.1833799284.68

2042274814.33-2042274814.33

2683250.37-2683250.37

2078727993.2029356.182078757349.38

7619240.324715219.9912334460.31

35959518.3575483.4836035001.83

43578758.674790703.4748369462.14

20241231

443178038.85971780.47444149819.32

1648104255.44-1648104255.44

2091282294.29971780.472092254074.76

15708076.147682644.6723390720.81

2273770.42-2273770.42

17981846.567682644.6725664491.23

(b)

123120241231

-90-()

()

(2)

1231

82.38%(20241231:93.92%)

1231

(20241231)

-91-()

()

(3)

1231

1457240579.15--1457240579.15

1080486594.60--1080486594.60

214091687.22--214091687.22

309700.63--309700.63

1035695.4286836.32-1122531.74

2753164257.0286836.32-2753251093.34

20241231

987086163.07--987086163.07

1146768166.00--1146768166.00

187277140.60--187277140.60

538334.86--538334.86

5454551.503689370.35373074.849516996.69

2327124356.033689370.35373074.842331186801.22

-92-()

()

(1)

1231

-10936971.86-10936971.86

--12640504.5312640504.53

-10936971.8612640504.5323577476.39

20241231

--3399576.703399576.70

-93-()

-94-()

()

(1)()

()

(a)

1231//

12640504.531.35%-1.93%

2024

1231//

3399576.701.01%-2.35%

1231/

6.8929-

10936971.866.9985

(2)

-95-()

()

123120241231

50.08%48.99%

-96-()

()

(1)

123120241231

1806637160.581419212036.46

(265119908.25)(281420217.61)

1541517252.331137791818.85

(a)

123120241231

90799606711.52655172046.55

91-180638699898.53424161796.13

181-270106503707.4353380216.05

271-360243350.655696589.84

1261583492.45280801387.89

1806637160.581419212036.46

(b) 12 31

1277173887.48(76810019.50)70.70%

-97-()

-98-()

()

(1)()

1231

(i) 12 31

1231

74099141.99100.00%(74099141.99)

63824252.49100.00%(63824252.49)

49118294.42100.00%(49118294.42)

32615932.22100.00%(32615932.22)

7212478.65100.00%(7212478.65)

1082695.20100.00%(1082695.20)

879297.77100.00%(879297.77)

188300.00100.00%(188300.00)

229020392.74(229020392.74)

20241231

74352554.99100.00%(74352554.99)

63824252.49100.00%(63824252.49)

49118294.42100.00%(49118294.42)

49093545.84100.00%(49093545.84)

7214062.11100.00%(7214062.11)

1718195.5497.19%(1670000.00)

1082695.20100.00%(1082695.20)

188300.00100.00%(188300.00)

246591900.59(246543705.05)

-99-()

()

(1)()

(ii)

123120241231

904371893.416.49%(283666.63)4748338.254.18%(198262.45)

91-1805715886.1417.72%(1012885.40)4963452.0011.31%(561278.05)

181-2702803114.4232.77%(918557.23)3846001.2222.64%(870576.62)

271-360243350.6550.34%(122504.83)4975434.3335.91%(1786647.33)

126397038.1996.73%(25534106.27)26482897.0890.79%(24042663.54)

39531282.81(27871720.36)45016122.88(27459427.99)

123120241231

90795234818.110.07%(555243.25)650423708.300.08%(517062.67)

91-180632984012.390.10%(644050.63)419198344.130.14%(567002.40)

181-270103700593.011.73%(1789853.16)49534214.831.20%(595308.73)

271-360---686785.223.47%(23802.85)

16166061.5284.96%(5238648.11)7760960.5173.62%(5713907.92)

1538085485.03(8227795.15)1127604012.99(7417084.57)

(iii) 6581256.26 (2024 4596685.97

)22881565.62(2024

11068006.70)

/16477613.62/

(iv)

-100-()

()

(2)

123120241231

61607480.0061607480.00

2485204.254072203.57

442907.12358311.01

2868064.872545285.71

67403656.2468583280.29

(64776137.90)(63350046.66)

2627518.345233233.63

(a)

123120241231

2947719.571857463.21

143533.711159632.78

661680.76543648.00

63650722.2065022536.30

67403656.2468583280.29

-101-()

-102-()

()

(2)()

(b) ( )

123120241231

(ii) 12 31

61607480.00 100.00% (61607480.00) i)

3124346.01 100.00% (3124346.01) ii)

64731826.01(64731826.01)

20241231

61607480.00 100.00% (61607480.00) i)

1695081.90 100.00% (1695081.90) ii)

63302561.90(63302561.90)

i) 61607480.00

ii) 3124346.01

-103-()

()

(2)()

(b) ( )

(iii) 12 31 2024 12 31

123120241231

1640482.45(31333.93)1.91%3227481.77(41210.59)1.28%

442907.12(6001.06)1.35%358311.01(4761.16)1.33%

588440.66(6976.90)1.19%1694925.61(1513.01)0.09%

2671830.23(44311.89)5280718.39(47484.76)

40805.86

(d) 12 31

61607480.0091.40%(61607480.00)

453885.960.67%(3001.79)

370000.000.55%(2827.29)

350000.000.52%(350000.00)

334617.320.50%(334617.32)

63115983.2893.64%(62297926.40)

-104-()

-105-()

()

(4)

2024

3423559217.872397586367.21

78135139.2471265305.10

3501694357.112468851672.31

2024

2797784789.872011497047.77

40729754.1252128797.21

2838514543.992063625844.98

(a)

2024

3423559217.872797784789.872397586367.212011497047.77

(b)

2024

34093183.9015468846.7226741994.5713004263.07

22289817.2913247367.6631113586.4430686638.44

15019911.3710213539.7412437070.158437895.70

6262557.691800000.00--

(i) 469668.99 - 972653.94 -

78135139.2440729754.1271265305.1052128797.21

(i)

1231

50100461.22(20241231)

25050230.61202625050230.61

2027

-106-()

()

(5)

2024

81789664.4392267992.65

1489072.33-

83278736.7692267992.65

-107-()

()

2024

24095852.1025461037.45

2569048.68718210.15

-(5273178.87)

10936971.86-

17523312.317717471.58

(711949.16)(1789780.19)

54413235.7926833760.12

(8774931.52)(4323221.56)

45638304.2722510538.56

(2023)

(%)

202420242024

18.327.750.680.260.680.26

16.716.890.620.230.620.23

行情