24.09/30 | 24.06/30 | 24.03/31 | 23.12/31 | 23.09/30 | 23.06/30 | 23.03/31 | 22.12/31 | 22.09/30 | 22.06/30 | 22.03/31 | 21.12/31 | 21.09/30 | 21.06/30 | 21.03/31 | 20.12/31 | 20.09/30 | 20.06/30 | 20.03/31 | 19.12/31 | 19.09/30 | 19.06/30 | 19.03/31 | 18.12/31 | 18.09/30 | 18.06/30 | 18.03/31 | 17.12/31 | 17.09/30 | 17.06/30 | 17.03/31 | 16.12/31 | 16.09/30 | 16.06/30 | 16.03/31 | 15.12/31 | 15.09/30 | 15.06/30 | 15.03/31 | 14.12/31 | 14.09/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 620,128 | 604,334 | 590,740 | 574,785 | 554,028 | 538,046 | 524,897 | 513,983 | 502,191 | 485,902 | 477,748 | 469,822 | 457,965 | 443,298 | 419,130 | 386,064 | 347,945 | 321,781 | 296,273 | 280,522 | 265,468 | 252,063 | 241,545 | 232,887 | 220,957 | 208,125 | 193,194 | 177,866 | 161,154 | 150,124 | 142,573 | 135,987 | 127,993 | 120,637 | 113,418 | 107,006 | 100,589 | 95,810 | 91,965 | 88,988 | 85,247 |
매출원가 | 319,948 | 313,993 | 309,581 | 304,739 | 297,826 | 293,072 | 290,123 | 288,831 | 286,026 | 278,688 | 276,440 | 272,344 | 268,793 | 262,969 | 251,453 | 233,307 | 208,000 | 192,196 | 175,873 | 165,536 | 156,345 | 148,046 | 142,341 | 139,156 | 132,865 | 127,411 | 120,230 | 111,934 | 102,399 | 96,110 | 91,839 | 88,265 | 83,647 | 79,142 | 75,122 | 71,651 | 67,982 | 65,854 | 64,093 | 62,752 | 60,887 |
매출총이익 | 300,180 | 290,341 | 281,159 | 270,046 | 256,202 | 244,974 | 234,774 | 225,152 | 216,165 | 207,214 | 201,308 | 197,478 | 189,172 | 180,329 | 167,677 | 152,757 | 139,945 | 129,585 | 120,400 | 114,986 | 109,123 | 104,017 | 99,204 | 93,731 | 88,092 | 80,714 | 72,964 | 65,932 | 58,755 | 54,014 | 50,734 | 47,722 | 44,346 | 41,495 | 38,296 | 35,355 | 32,607 | 29,956 | 27,872 | 26,236 | 24,360 |
판매관리비 | 55,191 | 54,981 | 55,375 | 56,186 | 56,425 | 57,388 | 56,430 | 54,129 | 51,313 | 47,401 | 44,094 | 41,374 | 37,410 | 34,349 | 30,592 | 28,676 | 26,890 | 25,888 | 25,524 | 24,081 | 22,527 | 20,771 | 19,222 | 18,150 | 16,606 | 15,701 | 14,792 | 13,743 | 12,487 | 11,425 | 10,448 | 9,665 | 8,584 | 7,934 | 7,425 | 7,001 | 6,822 | 6,494 | 6,197 | 5,884 | 5,367 |
연구개발비 | 87,011 | 85,969 | 85,596 | 85,622 | 84,398 | 82,680 | 78,821 | 73,213 | 67,712 | 62,607 | 58,406 | 56,052 | 52,788 | 49,384 | 45,901 | 42,740 | 40,429 | 38,653 | 37,330 | 35,931 | 33,861 | 31,823 | 30,005 | 28,837 | 27,482 | 26,264 | 24,566 | 22,620 | 20,850 | 19,041 | 17,372 | 16,085 | 15,110 | 14,172 | 13,312 | 12,540 | 11,607 | 10,833 | 10,039 | 9,275 | 8,502 |
영업이익 | 60,599 | 54,376 | 47,385 | 36,852 | 26,380 | 17,717 | 13,353 | 12,248 | 12,971 | 15,298 | 19,683 | 24,879 | 28,292 | 29,634 | 27,775 | 22,899 | 19,905 | 16,868 | 14,109 | 14,541 | 14,447 | 15,014 | 14,913 | 12,421 | 10,761 | 7,384 | 5,029 | 4,106 | 3,235 | 3,463 | 4,120 | 4,186 | 4,040 | 3,871 | 3,050 | 2,233 | 1,715 | 765 | 286 | 178 | 97 |
EBITDA | 113,403 | 106,446 | 98,550 | 89,390 | 73,601 | 62,364 | 50,016 | 38,349 | 51,275 | 51,142 | 60,626 | 74,397 | 64,789 | 64,888 | 60,147 | 51,021 | 45,951 | 40,687 | 36,776 | 37,351 | 34,674 | 33,614 | 31,728 | 28,028 | 25,732 | 21,659 | 18,518 | 16,128 | 14,013 | 13,242 | 12,991 | 12,396 | 11,605 | 10,877 | 9,664 | 8,286 | 7,359 | 6,058 | 5,204 | 4,882 | 4,429 |
영업외이익 | 1,820 | 2,397 | 1,941 | 3,875 | -307 | -1,077 | -7,188 | -15,820 | -871 | -1,952 | 4,825 | 15,085 | 4,456 | 5,638 | 5,046 | 2,942 | 2,243 | 976 | 370 | 1,021 | 346 | 504 | 291 | 266 | 394 | 564 | 775 | 544 | 501 | 330 | 146 | 94 | -7 | -81 | -68 | -228 | -265 | -264 | -244 | -42 | 4 |
법인세 | 10,002 | 9,602 | 8,639 | 7,120 | 2,831 | 594 | -847 | -3,217 | -1,378 | -292 | 1,213 | 4,791 | 4,744 | 4,158 | 4,274 | 2,863 | 3,083 | 3,008 | 2,281 | 2,374 | 1,914 | 1,928 | 1,745 | 1,197 | 883 | 433 | 826 | 769 | 1,167 | 1,338 | 1,178 | 1,425 | 1,463 | 1,395 | 1,354 | 950 | 703 | 337 | 165 | 167 | 141 |
중단손익 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | 49,868 | 44,419 | 37,684 | 30,425 | 20,079 | 13,072 | 4,294 | -2,722 | 11,323 | 11,607 | 21,413 | 33,364 | 26,263 | 29,438 | 26,903 | 21,331 | 17,377 | 13,180 | 10,562 | 11,588 | 11,347 | 12,096 | 12,005 | 10,073 | 8,903 | 6,276 | 3,939 | 3,033 | 1,926 | 1,922 | 2,582 | 2,371 | 2,104 | 1,931 | 1,166 | 596 | 328 | -188 | -406 | -241 | -215 |
24.09/30 | 24.06/30 | 24.03/31 | 23.12/31 | 23.09/30 | 23.06/30 | 23.03/31 | 22.12/31 | 22.09/30 | 22.06/30 | 22.03/31 | 21.12/31 | 21.09/30 | 21.06/30 | 21.03/31 | 20.12/31 | 20.09/30 | 20.06/30 | 20.03/31 | 19.12/31 | 19.09/30 | 19.06/30 | 19.03/31 | 18.12/31 | 18.09/30 | 18.06/30 | 18.03/31 | 17.12/31 | 17.09/30 | 17.06/30 | 17.03/31 | 16.12/31 | 16.09/30 | 16.06/30 | 16.03/31 | 15.12/31 | 15.09/30 | 15.06/30 | 15.03/31 | 14.12/31 | 14.09/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 75,091 | 71,178 | 72,852 | 73,387 | 49,605 | 49,529 | 49,343 | 53,888 | 34,947 | 37,478 | 36,393 | 36,220 | 29,944 | 40,380 | 33,834 | 42,122 | 29,930 | 37,466 | 27,201 | 36,092 | 23,255 | 22,616 | 23,115 | 31,750 | 20,425 | 19,823 | 16,676 | 20,522 | 12,767 | 13,203 | 15,440 | 19,334 | 13,656 | 12,521 | 12,470 | 15,890 | 10,709 | 10,269 | 10,237 | 14,557 | 5,258 |
단기투자 | 12,960 | 17,914 | 12,222 | 13,393 | 14,564 | 14,441 | 15,062 | 16,138 | 23,715 | 23,232 | 29,992 | 59,829 | 49,044 | 49,514 | 39,436 | 42,274 | 38,472 | 33,925 | 22,091 | 18,929 | 20,146 | 18,847 | 13,905 | 9,500 | 9,340 | 7,227 | 8,287 | 10,464 | 11,543 | 8,248 | 6,091 | 6,647 | 4,691 | 4,019 | 3,389 | 3,918 | 3,719 | 3,732 | 3,544 | 2,859 | 1,625 |
매출채권등 | 51,638 | 50,106 | 47,768 | 52,253 | 43,420 | 39,925 | 37,646 | 42,360 | 36,154 | 34,804 | 32,504 | 32,891 | 28,610 | 26,835 | 24,289 | 24,542 | 20,832 | 19,918 | 17,836 | 20,816 | 16,887 | 16,747 | 15,979 | 16,677 | 14,258 | 12,607 | 12,026 | 13,164 | 10,557 | 8,046 | 7,329 | 8,339 | 6,566 | 6,092 | 5,072 | 5,654 | 5,440 | 4,920 | 4,772 | 5,612 | 4,373 |
재고자산 | 36,103 | 34,109 | 31,147 | 33,318 | 35,406 | 36,587 | 34,170 | 34,405 | 36,647 | 38,153 | 34,987 | 32,640 | 30,933 | 24,119 | 23,849 | 23,795 | 23,735 | 19,599 | 18,857 | 20,497 | 18,766 | 18,580 | 16,432 | 17,174 | 15,862 | 14,824 | 13,840 | 16,047 | 13,711 | 11,510 | 10,600 | 11,461 | 10,696 | 9,588 | 9,582 | 10,243 | 8,981 | 7,470 | 7,369 | 8,299 | 7,316 |
장기투자 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 314,444 | 295,292 | 283,263 | 276,690 | 267,226 | 264,116 | 259,016 | 252,838 | 239,228 | 232,136 | 224,629 | 216,363 | 199,303 | 176,848 | 160,789 | 150,667 | 134,100 | 115,054 | 104,058 | 97,846 | 90,776 | 86,372 | 81,180 | 61,797 | 58,019 | 54,768 | 52,331 | 48,866 | 45,335 | 37,083 | 32,632 | 29,114 | 27,177 | 25,190 | 23,308 | 21,838 | 20,636 | 19,479 | 17,736 | 16,967 | 15,702 |
무형자산 | 23,081 | 22,879 | 22,770 | 22,789 | 22,749 | 22,785 | 22,749 | 20,288 | 20,168 | 20,195 | 20,229 | 15,371 | 15,345 | 15,350 | 15,220 | 15,017 | 14,960 | 14,751 | 14,739 | 14,754 | 14,734 | 14,727 | 14,708 | 14,548 | 14,553 | 13,944 | 13,388 | 13,350 | 13,271 | 4,254 | 3,823 | 3,784 | 3,815 | 3,774 | 3,785 | 3,759 | 3,529 | 3,523 | 3,491 | 3,319 | 3,332 |
이연세자산 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타자산 | 71,309 | 63,340 | 60,947 | 56,024 | 53,913 | 50,224 | 46,392 | 42,758 | 37,503 | 33,730 | 32,033 | 27,235 | 29,227 | 27,273 | 25,660 | 22,778 | 20,150 | 17,601 | 16,456 | 16,314 | 14,535 | 13,462 | 12,783 | 11,202 | 11,238 | 10,907 | 9,814 | 8,897 | 8,083 | 5,437 | 5,054 | 4,723 | 4,296 | 3,892 | 3,522 | 3,445 | 3,216 | 3,047 | 2,926 | 2,892 | 2,813 |
자산총계 | 584,626 | 554,818 | 530,969 | 527,854 | 486,883 | 477,607 | 464,378 | 462,675 | 428,362 | 419,728 | 410,767 | 420,549 | 382,406 | 360,319 | 323,077 | 321,195 | 282,179 | 258,314 | 221,238 | 225,248 | 199,099 | 191,351 | 178,102 | 162,648 | 143,695 | 134,100 | 126,362 | 131,310 | 115,267 | 87,781 | 80,969 | 83,402 | 70,897 | 65,076 | 61,128 | 64,747 | 56,230 | 52,440 | 50,075 | 54,505 | 40,419 |
매입채무등 | 84,570 | 81,817 | 73,068 | 84,981 | 72,004 | 69,481 | 66,907 | 79,600 | 67,760 | 71,219 | 68,547 | 78,664 | 71,474 | 66,090 | 63,926 | 72,539 | 58,334 | 51,036 | 40,056 | 47,183 | 35,794 | 36,063 | 31,809 | 38,192 | 30,904 | 27,657 | 25,172 | 34,616 | 26,075 | 21,439 | 18,891 | 25,309 | 18,801 | 16,123 | 14,990 | 20,397 | 14,437 | 12,391 | 11,917 | 16,459 | 11,811 |
단기차입금 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
장기차입금 | 134,692 | 132,973 | 134,686 | 135,611 | 136,989 | 138,914 | 141,351 | 140,118 | 128,251 | 124,577 | 113,287 | 116,395 | 113,903 | 106,576 | 84,935 | 84,389 | 81,518 | 75,926 | 63,737 | 63,205 | 59,530 | 58,463 | 56,597 | 33,145 | 24,684 | 24,638 | 24,640 | 24,743 | 24,710 | 7,683 | 7,691 | 7,694 | 8,205 | 8,212 | 8,219 | 8,227 | 8,243 | 8,250 | 8,257 | 8,265 | 3,099 |
이연수익 | 16,305 | 16,004 | 15,927 | 15,227 | 14,398 | 14,522 | 14,281 | 13,227 | 12,629 | 12,818 | 12,820 | 11,827 | 10,974 | 10,695 | 10,539 | 9,708 | 9,251 | 8,997 | 8,864 | 8,190 | 7,381 | 7,475 | 7,298 | 6,536 | 6,000 | 6,004 | 6,182 | 5,097 | 5,153 | 5,065 | 5,454 | 4,768 | 4,200 | 3,851 | 3,766 | 3,118 | 3,063 | 2,562 | 2,420 | 1,823 | 1,814 |
이연세부채 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타부채 | 89,908 | 87,577 | 90,627 | 90,160 | 80,519 | 86,088 | 87,313 | 83,687 | 82,233 | 79,712 | 82,112 | 75,418 | 65,491 | 62,155 | 60,357 | 61,155 | 50,301 | 48,627 | 43,309 | 44,610 | 39,886 | 36,289 | 33,988 | 41,226 | 42,982 | 40,806 | 38,905 | 39,145 | 34,671 | 30,380 | 27,259 | 26,346 | 21,909 | 20,352 | 19,397 | 19,621 | 18,057 | 17,469 | 16,608 | 17,217 | 13,359 |
부채총계 | 325,475 | 318,371 | 314,308 | 325,979 | 303,910 | 309,005 | 309,852 | 316,632 | 290,873 | 288,326 | 276,766 | 282,304 | 261,842 | 245,516 | 219,757 | 227,791 | 199,404 | 184,586 | 155,966 | 163,188 | 142,591 | 138,290 | 129,692 | 119,099 | 104,570 | 99,105 | 94,899 | 103,601 | 90,609 | 64,567 | 59,295 | 64,117 | 53,115 | 48,538 | 46,372 | 51,363 | 43,800 | 40,672 | 39,202 | 43,764 | 30,083 |
이익잉여금 | 152,862 | 137,534 | 124,049 | 113,618 | 102,994 | 93,115 | 86,365 | 83,193 | 82,915 | 80,043 | 82,071 | 85,915 | 71,592 | 68,436 | 60,658 | 52,551 | 45,329 | 38,998 | 33,755 | 31,220 | 27,952 | 25,818 | 23,193 | 19,625 | 16,616 | 13,733 | 11,199 | 8,636 | 6,779 | 6,524 | 6,327 | 4,916 | 4,167 | 3,915 | 3,058 | 2,545 | 2,063 | 1,984 | 1,892 | 1,949 | 1,735 |
기타포괄익 | -1,918 | -3,993 | -3,598 | -3,040 | -5,003 | -3,680 | -3,973 | -4,487 | -7,115 | -4,782 | -2,365 | -1,376 | -1,075 | -525 | -666 | -180 | -1,029 | -1,455 | -2,063 | -986 | -1,429 | -960 | -1,010 | -1,035 | -1,034 | -934 | -467 | -484 | -501 | -607 | -797 | -985 | -521 | -571 | -614 | -723 | -675 | -617 | -752 | -511 | -394 |
자본총계 | 259,151 | 236,447 | 216,661 | 201,875 | 182,973 | 168,602 | 154,526 | 146,043 | 137,489 | 131,402 | 134,001 | 138,245 | 120,564 | 114,803 | 103,320 | 93,404 | 82,775 | 73,728 | 65,272 | 62,060 | 56,508 | 53,061 | 48,410 | 43,549 | 39,125 | 34,995 | 31,463 | 27,709 | 24,658 | 23,214 | 21,674 | 19,285 | 17,782 | 16,538 | 14,756 | 13,384 | 12,430 | 11,768 | 10,873 | 10,741 | 10,336 |
주식수(만주) | 1,073,500 | 1,070,800 | 1,067,000 | 1,049,200 | 1,055,800 | 1,044,900 | 1,034,700 | 1,018,900 | 1,033,100 | 1,017,500 | 1,017,100 | 1,029,600 | 1,030,900 | 1,028,600 | 1,026,000 | 1,019,800 | 1,024,000 | 1,018,000 | 1,012,000 | 1,008,000 | 1,008,000 | 1,006,000 | 1,004,000 | 1,000,000 | 1,002,000 | 1,000,000 | 996,000 | 986,000 | 988,000 | 984,000 | 980,000 | 968,000 | 970,000 | 966,000 | 962,000 | 954,000 | 956,000 | 952,000 | 930,000 | 924,000 | 926,000 |
24.09/30 | 24.06/30 | 24.03/31 | 23.12/31 | 23.09/30 | 23.06/30 | 23.03/31 | 22.12/31 | 22.09/30 | 22.06/30 | 22.03/31 | 21.12/31 | 21.09/30 | 21.06/30 | 21.03/31 | 20.12/31 | 20.09/30 | 20.06/30 | 20.03/31 | 19.12/31 | 19.09/30 | 19.06/30 | 19.03/31 | 18.12/31 | 18.09/30 | 18.06/30 | 18.03/31 | 17.12/31 | 17.09/30 | 17.06/30 | 17.03/31 | 16.12/31 | 16.09/30 | 16.06/30 | 16.03/31 | 15.12/31 | 15.09/30 | 15.06/30 | 15.03/31 | 14.12/31 | 14.09/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 112,706 | 107,952 | 99,147 | 84,946 | 71,654 | 61,841 | 54,330 | 46,752 | 39,665 | 35,574 | 39,324 | 46,327 | 54,672 | 59,323 | 67,214 | 66,064 | 55,293 | 51,221 | 39,733 | 38,514 | 35,333 | 36,029 | 34,360 | 30,723 | 26,604 | 21,793 | 18,194 | 18,365 | 16,927 | 17,809 | 17,537 | 17,203 | 15,215 | 13,166 | 11,585 | 12,039 | 9,823 | 8,979 | 7,844 | 6,842 | 5,704 |
투자활동 | -69,500 | -64,354 | -51,889 | -49,833 | -48,053 | -51,908 | -54,313 | -37,601 | -39,360 | -38,580 | -48,582 | -58,154 | -62,611 | -63,659 | -59,383 | -59,611 | -46,110 | -35,308 | -25,053 | -24,281 | -24,318 | -24,816 | -19,959 | -12,369 | -10,778 | -23,684 | -26,266 | -27,084 | -28,916 | -13,008 | -10,173 | -9,516 | -7,552 | -6,359 | -5,296 | -6,450 | -7,065 | -6,634 | -5,989 | -5,065 | -3,445 |
재무활동 | -15,250 | -21,440 | -23,489 | -15,879 | -9,047 | 2,917 | 14,082 | 9,718 | 6,532 | 740 | 11,757 | 6,291 | 7,575 | 6,246 | -1,989 | -1,104 | -2,859 | -714 | -10,280 | -10,066 | -8,256 | -8,665 | -7,901 | -7,686 | -8,498 | 8,533 | 8,653 | 9,928 | 11,932 | -3,730 | -3,608 | -3,716 | -4,957 | -4,687 | -4,226 | -3,882 | 3,136 | 3,454 | 3,956 | 4,432 | -719 |
환율변동 | 640 | -552 | -171 | 403 | 349 | -483 | -964 | -1,093 | -1,836 | -701 | -55 | -364 | 339 | 915 | 808 | 618 | 324 | -322 | -402 | 70 | -237 | -119 | -609 | -351 | -256 | 43 | 734 | 713 | 76 | -26 | -210 | -212 | 241 | 132 | 170 | -374 | -443 | -587 | -648 | -310 | -154 |
현금의증감 | 28,596 | 21,606 | 23,598 | 19,637 | 14,903 | 12,367 | 13,135 | 17,776 | 5,001 | -2,967 | 2,444 | -5,900 | -25 | 2,825 | 6,650 | 5,967 | 6,648 | 14,877 | 3,998 | 4,237 | 2,522 | 2,429 | 5,891 | 10,317 | 7,072 | 6,685 | 1,315 | 1,922 | 19 | 1,045 | 3,546 | 3,759 | 2,947 | 2,252 | 2,233 | 1,333 | 5,451 | 5,212 | 5,163 | 5,899 | 1,386 |
자본적지출 | -64,959 | -54,979 | -48,998 | -48,133 | -50,220 | -53,963 | -57,649 | -58,321 | -59,351 | -59,061 | -57,951 | -55,396 | -52,120 | -47,177 | -40,804 | -35,044 | -25,791 | -19,368 | -15,396 | -12,689 | -11,869 | -11,011 | -11,317 | -11,323 | -11,239 | -11,371 | -10,923 | -10,058 | -9,027 | -8,209 | -7,419 | -6,737 | -6,040 | -5,394 | -4,896 | -4,589 | -4,424 | -4,607 | -4,684 | -4,893 | -4,627 |
잉여현금 | 47,747 | 52,973 | 50,149 | 36,813 | 21,434 | 7,878 | -3,319 | -11,569 | -19,686 | -23,487 | -18,627 | -9,069 | 2,552 | 12,146 | 26,410 | 31,020 | 29,502 | 31,853 | 24,337 | 25,825 | 23,464 | 25,018 | 23,043 | 19,400 | 15,365 | 10,422 | 7,271 | 8,307 | 7,900 | 9,600 | 10,118 | 10,466 | 9,175 | 7,772 | 6,689 | 7,450 | 5,399 | 4,372 | 3,160 | 1,949 | 1,077 |