24.10/26 | 24.07/27 | 24.04/27 | 24.01/27 | 23.10/28 | 23.07/29 | 23.04/29 | 23.01/28 | 22.10/29 | 22.07/30 | 22.04/30 | 22.01/29 | 21.10/30 | 21.07/31 | 21.05/01 | 21.01/23 | 20.10/24 | 20.07/25 | 20.04/25 | 20.01/25 | 19.10/26 | 19.07/27 | 19.04/27 | 19.01/26 | 18.10/27 | 18.07/28 | 18.04/28 | 18.01/27 | 17.10/28 | 17.07/29 | 17.04/29 | 17.01/28 | 16.10/29 | 16.07/30 | 16.04/30 | 16.01/23 | 15.10/24 | 15.07/25 | 15.04/25 | 15.01/24 | 14.10/25 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 52,976 | 53,803 | 55,364 | 57,233 | 58,034 | 56,998 | 54,897 | 53,161 | 52,289 | 51,557 | 51,581 | 51,549 | 50,789 | 49,818 | 48,846 | 48,026 | 48,071 | 49,301 | 50,575 | 51,550 | 51,991 | 51,904 | 51,320 | 50,825 | 50,266 | 49,330 | 48,619 | 48,096 | 47,789 | 48,005 | 48,510 | 48,570 | 48,917 | 49,247 | 49,452 | 49,589 | 49,598 | 49,161 | 48,675 | 48,083 | 47,302 |
매출원가 | 18,584 | 18,975 | 19,569 | 20,479 | 21,070 | 21,245 | 20,867 | 20,242 | 19,748 | 19,309 | 19,014 | 18,918 | 18,423 | 17,924 | 17,612 | 17,206 | 17,271 | 17,618 | 18,002 | 18,575 | 19,007 | 19,238 | 19,306 | 19,225 | 18,941 | 18,724 | 18,389 | 18,107 | 18,022 | 17,781 | 17,857 | 17,714 | 17,905 | 18,287 | 18,734 | 19,067 | 19,418 | 19,480 | 19,322 | 19,249 | 19,607 |
매출총이익 | 34,392 | 34,828 | 35,795 | 36,754 | 36,964 | 35,753 | 34,030 | 32,919 | 32,541 | 32,248 | 32,567 | 32,631 | 32,366 | 31,894 | 31,234 | 30,820 | 30,800 | 31,683 | 32,573 | 32,975 | 32,984 | 32,666 | 32,014 | 31,600 | 31,325 | 30,606 | 30,230 | 29,989 | 29,767 | 30,224 | 30,653 | 30,856 | 31,012 | 30,960 | 30,718 | 30,522 | 30,180 | 29,681 | 29,353 | 28,834 | 27,695 |
판매관리비 | 13,546 | 13,177 | 12,842 | 12,714 | 12,580 | 12,358 | 11,927 | 11,486 | 11,330 | 11,186 | 11,317 | 11,511 | 11,462 | 11,411 | 11,154 | 10,883 | 10,856 | 11,094 | 11,435 | 11,730 | 11,776 | 11,398 | 11,236 | 11,178 | 11,116 | 11,386 | 11,308 | 11,135 | 11,095 | 11,177 | 11,340 | 11,640 | 11,424 | 11,433 | 11,542 | 11,488 | 11,824 | 11,861 | 11,757 | 11,600 | 11,530 |
연구개발비 | 8,356 | 7,983 | 7,757 | 7,771 | 7,683 | 7,551 | 7,280 | 7,026 | 6,841 | 6,774 | 6,805 | 6,794 | 6,651 | 6,549 | 6,401 | 6,250 | 6,293 | 6,347 | 6,535 | 6,648 | 6,635 | 6,577 | 6,450 | 6,381 | 6,373 | 6,332 | 6,205 | 6,122 | 6,081 | 6,059 | 6,161 | 6,280 | 6,281 | 6,296 | 6,243 | 6,164 | 6,184 | 6,207 | 6,252 | 6,270 | 6,153 |
영업이익 | 10,263 | 12,181 | 13,816 | 15,571 | 15,767 | 15,031 | 14,212 | 13,876 | 14,071 | 13,969 | 14,110 | 13,965 | 13,701 | 12,833 | 12,505 | 12,454 | 12,611 | 13,620 | 14,063 | 14,162 | 13,993 | 14,219 | 13,875 | 13,496 | 13,358 | 12,309 | 11,997 | 12,032 | 11,852 | 11,973 | 12,242 | 12,057 | 12,458 | 12,660 | 12,238 | 12,179 | 11,507 | 10,770 | 10,570 | 10,187 | 9,232 |
EBITDA | 14,267 | 15,747 | 17,114 | 18,178 | 18,435 | 17,471 | 16,406 | 16,258 | 16,505 | 16,794 | 17,177 | 16,996 | 16,593 | 15,558 | 15,105 | 14,937 | 15,282 | 16,363 | 16,866 | 17,153 | 17,057 | 17,327 | 17,287 | 17,034 | 17,006 | 16,174 | 15,822 | 15,738 | 15,447 | 15,434 | 15,632 | 15,461 | 15,693 | 15,746 | 15,293 | 15,238 | 14,914 | 14,209 | 14,032 | 13,684 | 12,545 |
영업외이익 | 1,109 | 1,059 | 1,192 | 911 | 956 | 714 | 460 | 621 | 595 | 868 | 1,051 | 1,007 | 948 | 863 | 783 | 706 | 873 | 935 | 975 | 1,128 | 1,171 | 1,211 | 1,463 | 1,506 | 1,557 | 1,673 | 1,571 | 1,456 | 1,342 | 1,175 | 1,078 | 1,111 | 993 | 936 | 866 | 841 | 1,057 | 997 | 1,035 | 1,032 | 866 |
법인세 | 666 | 1,914 | 2,193 | 2,589 | 2,704 | 2,705 | 2,793 | 2,805 | 2,793 | 2,665 | 2,790 | 2,761 | 2,841 | 2,671 | 2,615 | 2,557 | 2,503 | 2,756 | 3,584 | 3,485 | 3,350 | 2,950 | 1,241 | 1,232 | 12,721 | 12,929 | 13,896 | 14,010 | 2,615 | 2,678 | 2,503 | 2,561 | 2,105 | 2,181 | 2,214 | 2,078 | 2,395 | 2,220 | 2,137 | 2,000 | 1,850 |
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 | 9,393 | 10,320 | 12,116 | 13,442 | 13,581 | 12,613 | 11,470 | 11,302 | 11,502 | 11,812 | 12,006 | 11,825 | 11,397 | 10,591 | 10,218 | 10,129 | 10,462 | 11,214 | 10,784 | 11,054 | 10,998 | 11,621 | 13,218 | 12,865 | 1,265 | 110 | -1,269 | -1,445 | 9,681 | 9,609 | 9,998 | 9,832 | 10,631 | 10,739 | 10,245 | 10,333 | 9,583 | 8,981 | 8,909 | 8,653 | 7,685 |
24.10/26 | 24.07/27 | 24.04/27 | 24.01/27 | 23.10/28 | 23.07/29 | 23.04/29 | 23.01/28 | 22.10/29 | 22.07/30 | 22.04/30 | 22.01/29 | 21.10/30 | 21.07/31 | 21.05/01 | 21.01/23 | 20.10/24 | 20.07/25 | 20.04/25 | 20.01/25 | 19.10/26 | 19.07/27 | 19.04/27 | 19.01/26 | 18.10/27 | 18.07/28 | 18.04/28 | 18.01/27 | 17.10/28 | 17.07/29 | 17.04/29 | 17.01/28 | 16.10/29 | 16.07/30 | 16.04/30 | 16.01/23 | 15.10/24 | 15.07/25 | 15.04/25 | 15.01/24 | 14.10/25 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 9,065 | 7,508 | 8,913 | 13,715 | 9,602 | 10,123 | 8,044 | 9,009 | 7,292 | 7,079 | 6,952 | 6,731 | 7,619 | 9,175 | 7,350 | 11,793 | 10,822 | 11,809 | 10,366 | 8,475 | 8,587 | 11,750 | 10,251 | 9,835 | 8,410 | 8,934 | 6,719 | 17,624 | 11,043 | 11,708 | 8,116 | 10,898 | 8,583 | 7,631 | 8,895 | 6,314 | 5,758 | 6,877 | 3,870 | 4,797 | 4,387 |
단기투자 | 12,729 | 13,684 | 13,300 | 15,432 | 17,335 | 19,375 | 18,646 | 16,609 | 16,175 | 16,093 | 16,960 | 18,379 | 19,797 | 19,723 | 20,877 | 23,822 | 24,295 | 22,661 | 22,911 | 23,414 | 24,474 | 26,758 | 29,421 | 35,605 | 39,034 | 42,563 | 52,580 | 60,984 | 65,583 | 63,640 | 64,497 | 65,443 | 66,926 | 62,397 | 59,333 | 58,575 | 57,855 | 58,030 | 54,797 | 52,435 | 51,985 |
매출채권등 | 4,457 | 6,685 | 5,127 | 4,884 | 4,833 | 5,854 | 5,104 | 5,237 | 5,439 | 6,622 | 5,783 | 6,003 | 5,306 | 5,766 | 4,425 | 4,307 | 3,980 | 5,472 | 4,569 | 4,330 | 4,878 | 5,491 | 3,795 | 3,745 | 4,536 | 5,554 | 4,274 | 3,963 | 4,206 | 5,146 | 4,635 | 4,458 | 4,805 | 5,847 | 4,047 | 4,302 | 4,712 | 5,344 | 4,889 | 4,541 | 4,375 |
재고자산 | 3,143 | 3,373 | 3,118 | 3,209 | 3,342 | 3,644 | 3,474 | 3,140 | 2,664 | 2,568 | 2,231 | 2,059 | 1,832 | 1,559 | 1,579 | 1,436 | 1,303 | 1,282 | 1,212 | 1,353 | 1,344 | 1,383 | 1,513 | 1,701 | 1,572 | 1,846 | 1,900 | 1,896 | 1,693 | 1,616 | 1,366 | 1,264 | 1,176 | 1,217 | 1,343 | 1,362 | 1,482 | 1,627 | 1,760 | 1,890 | 1,676 |
장기투자 | 3,411 | 3,376 | 3,251 | 3,364 | 3,324 | 3,483 | 3,393 | 3,554 | 3,618 | 4,009 | 3,959 | 4,024 | 4,546 | 4,884 | 5,068 | 5,100 | 5,516 | 5,714 | 4,770 | 4,757 | 4,831 | 4,958 | 4,862 | 4,565 | 4,644 | 4,882 | 4,915 | 4,913 | 4,876 | 4,738 | 4,568 | 4,664 | 4,784 | 4,158 | 3,900 | 3,903 | 4,037 | 3,858 | 3,506 | 3,549 | 3,691 |
유형자산 | 2,082 | 2,090 | 2,000 | 2,005 | 2,004 | 2,085 | 2,047 | 1,964 | 1,972 | 1,997 | 2,046 | 2,140 | 2,238 | 2,338 | 2,367 | 2,386 | 2,412 | 2,453 | 2,535 | 2,621 | 2,669 | 2,789 | 2,834 | 2,931 | 2,956 | 3,006 | 3,082 | 3,113 | 3,202 | 3,322 | 3,395 | 3,422 | 3,499 | 3,506 | 3,529 | 3,386 | 3,346 | 3,332 | 3,276 | 3,212 | 3,233 |
무형자산 | 69,518 | 69,879 | 70,452 | 40,765 | 40,814 | 40,353 | 40,335 | 40,522 | 40,520 | 40,873 | 41,263 | 41,758 | 42,152 | 41,787 | 41,406 | 36,195 | 36,116 | 35,382 | 35,197 | 35,518 | 35,685 | 35,730 | 35,942 | 35,563 | 36,102 | 34,258 | 34,335 | 32,865 | 32,910 | 32,305 | 32,220 | 28,939 | 29,120 | 29,126 | 29,506 | 27,280 | 27,174 | 26,845 | 27,024 | 27,137 | 27,430 |
이연세자산 | 6,514 | 6,262 | 5,527 | 7,338 | 7,102 | 6,576 | 5,817 | 5,321 | 4,891 | 4,449 | 4,276 | 4,269 | 4,198 | 4,360 | 4,070 | 4,109 | 4,138 | 3,990 | 3,909 | 3,896 | 3,963 | 4,065 | 4,023 | 4,081 | 3,960 | 3,219 | 3,044 | 3,097 | 4,006 | 4,239 | 4,351 | 4,293 | 4,057 | 4,299 | 2,723 | 2,834 | 2,706 | 4,454 | 2,539 | 2,654 | 2,689 |
기타자산 | 12,414 | 11,556 | 11,310 | 10,462 | 10,426 | 10,359 | 10,669 | 10,484 | 10,483 | 10,312 | 9,327 | 8,899 | 8,293 | 7,905 | 6,754 | 6,453 | 6,421 | 6,090 | 5,925 | 6,062 | 6,061 | 4,869 | 4,646 | 4,436 | 4,215 | 4,522 | 3,159 | 3,055 | 3,003 | 3,104 | 2,802 | 2,867 | 3,337 | 3,471 | 5,378 | 4,686 | 4,703 | 3,006 | 4,551 | 4,707 | 4,512 |
자산총계 | 123,333 | 124,413 | 122,998 | 101,174 | 98,782 | 101,852 | 97,529 | 95,840 | 93,054 | 94,002 | 92,797 | 94,262 | 95,981 | 97,497 | 93,896 | 95,601 | 95,003 | 94,853 | 91,394 | 90,426 | 92,492 | 97,793 | 97,287 | 102,462 | 105,429 | 108,784 | 114,008 | 131,510 | 130,522 | 129,818 | 125,950 | 126,248 | 126,287 | 121,652 | 118,654 | 112,642 | 111,773 | 113,373 | 106,212 | 104,922 | 103,978 |
매입채무등 | 1,996 | 2,304 | 2,054 | 1,848 | 2,084 | 2,313 | 2,442 | 2,329 | 2,316 | 2,281 | 2,289 | 2,101 | 2,261 | 2,362 | 2,440 | 1,867 | 2,294 | 2,218 | 2,393 | 1,935 | 2,016 | 2,059 | 2,022 | 1,655 | 1,805 | 1,904 | 1,552 | 1,060 | 1,155 | 1,385 | 1,219 | 957 | 996 | 1,056 | 1,007 | 962 | 1,119 | 1,104 | 1,118 | 988 | 1,022 |
단기차입금 | 12,364 | 11,341 | 11,891 | 4,936 | 990 | 1,733 | 1,731 | 1,250 | 1,249 | 1,099 | 1,000 | 2,502 | 506 | 2,508 | 2,000 | 5,000 | 5,002 | 3,005 | 4,506 | 1,499 | 4,000 | 10,191 | 7,777 | 9,737 | 7,241 | 5,238 | 7,736 | 13,741 | 10,239 | 7,992 | 4,248 | 4,451 | 4,155 | 4,160 | 4,164 | 3,008 | 3,027 | 3,897 | 4,418 | 855 | 1,357 |
장기차입금 | 19,623 | 19,621 | 20,102 | 6,669 | 6,660 | 6,658 | 6,663 | 7,637 | 7,629 | 8,416 | 8,418 | 8,969 | 8,996 | 9,018 | 9,532 | 9,554 | 9,564 | 11,578 | 11,578 | 14,494 | 14,497 | 14,475 | 15,921 | 15,893 | 18,323 | 20,331 | 20,336 | 25,625 | 25,684 | 25,725 | 28,222 | 30,471 | 30,634 | 24,483 | 24,431 | 21,591 | 21,594 | 21,457 | 16,586 | 19,667 | 19,615 |
이연수익 | 27,502 | 28,475 | 27,475 | 25,771 | 25,659 | 25,550 | 24,260 | 23,927 | 23,019 | 23,264 | 22,293 | 22,313 | 22,072 | 22,164 | 20,889 | 20,846 | 20,473 | 20,446 | 18,648 | 18,686 | 18,602 | 18,467 | 17,456 | 17,261 | 16,814 | 19,685 | 18,953 | 18,788 | 18,565 | 18,494 | 17,322 | 17,086 | 16,951 | 16,472 | 15,272 | 15,185 | 15,162 | 15,183 | 14,181 | 14,021 | 13,744 |
이연세부채 | 5,463 | 5,424 | 4,736 | 5,266 | 8,170 | 9,991 | 9,857 | 8,809 | 8,725 | 8,686 | 8,541 | 8,465 | 9,369 | 9,339 | 9,000 | 8,847 | 9,596 | 9,676 | 9,332 | 9,046 | 9,713 | 10,076 | 8,991 | 8,870 | 9,300 | 9,589 | 10,038 | 11,389 | 969 | 1,348 | 1,188 | 1,082 | 915 | 1,442 | 1,043 | 1,076 | 1,612 | 1,938 | 1,374 | 1,433 | 1,598 |
기타부채 | 11,108 | 11,791 | 10,972 | 10,433 | 10,009 | 11,254 | 10,281 | 10,414 | 9,844 | 10,483 | 9,856 | 10,416 | 10,076 | 10,831 | 9,830 | 10,366 | 9,917 | 10,010 | 9,229 | 9,233 | 9,241 | 8,954 | 8,316 | 8,257 | 8,098 | 8,833 | 8,732 | 8,925 | 8,360 | 8,737 | 8,369 | 8,383 | 9,223 | 10,454 | 10,379 | 9,942 | 9,274 | 10,087 | 9,702 | 10,225 | 9,927 |
부채총계 | 78,056 | 78,956 | 77,230 | 54,923 | 53,572 | 57,499 | 55,234 | 54,366 | 52,782 | 54,229 | 52,397 | 54,766 | 53,280 | 56,222 | 53,691 | 56,480 | 56,846 | 56,933 | 55,686 | 54,893 | 58,069 | 64,222 | 60,483 | 61,673 | 61,581 | 65,580 | 67,347 | 79,528 | 64,972 | 63,681 | 60,568 | 62,430 | 62,874 | 58,067 | 56,296 | 51,764 | 51,788 | 53,666 | 47,379 | 47,189 | 47,263 |
이익잉여금 | 662 | 1,087 | 2,055 | 2,761 | 2,689 | 1,639 | 262 | -364 | -594 | -1,319 | -724 | -2,006 | 553 | -654 | -1,456 | -2,351 | -2,756 | -2,763 | -3,874 | -4,384 | -5,083 | -5,903 | -2,877 | 538 | 3,169 | 1,233 | 3,709 | 7,364 | 20,647 | 20,838 | 20,721 | 20,027 | 19,694 | 19,396 | 18,448 | 17,821 | 16,586 | 16,045 | 15,503 | 14,847 | 14,273 |
기타포괄익 | -1,376 | -1,430 | -1,630 | -1,512 | -2,025 | -1,575 | -1,606 | -1,586 | -2,118 | -1,622 | -1,463 | -789 | -473 | -417 | -288 | -218 | -447 | -519 | -1,109 | -700 | -815 | -792 | -896 | -1,110 | -1,218 | -849 | -604 | 83 | 31 | 46 | -342 | -801 | -524 | -326 | -227 | -807 | -252 | 61 | 187 | 186 | 451 |
자본총계 | 45,277 | 45,457 | 45,768 | 46,251 | 45,210 | 44,353 | 42,295 | 41,474 | 40,272 | 39,773 | 40,400 | 39,496 | 42,701 | 41,275 | 40,205 | 39,121 | 38,157 | 37,920 | 35,708 | 35,533 | 34,423 | 33,571 | 36,804 | 40,789 | 43,848 | 43,204 | 46,661 | 51,982 | 65,550 | 66,137 | 65,382 | 63,811 | 63,406 | 63,586 | 62,358 | 60,871 | 59,977 | 59,698 | 58,823 | 57,718 | 56,708 |
주식수(만주) | 401,300 | 406,200 | 406,000 | 407,300 | 408,700 | 410,500 | 411,000 | 411,600 | 411,600 | 419,200 | 417,000 | 420,500 | 424,300 | 423,600 | 423,800 | 423,400 | 424,400 | 425,400 | 424,300 | 426,000 | 427,300 | 445,300 | 441,500 | 450,500 | 461,400 | 488,100 | 484,400 | 492,400 | 499,400 | 504,900 | 504,500 | 504,000 | 506,600 | 508,800 | 506,500 | 509,700 | 511,300 | 514,600 | 514,800 | 516,000 | 515,600 |
24.10/26 | 24.07/27 | 24.04/27 | 24.01/27 | 23.10/28 | 23.07/29 | 23.04/29 | 23.01/28 | 22.10/29 | 22.07/30 | 22.04/30 | 22.01/29 | 21.10/30 | 21.07/31 | 21.05/01 | 21.01/23 | 20.10/24 | 20.07/25 | 20.04/25 | 20.01/25 | 19.10/26 | 19.07/27 | 19.04/27 | 19.01/26 | 18.10/27 | 18.07/28 | 18.04/28 | 18.01/27 | 17.10/28 | 17.07/29 | 17.04/29 | 17.01/28 | 16.10/29 | 16.07/30 | 16.04/30 | 16.01/23 | 15.10/24 | 15.07/25 | 15.04/25 | 15.01/24 | 14.10/25 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 12,170 | 10,880 | 13,116 | 14,364 | 18,295 | 19,886 | 17,597 | 16,039 | 13,761 | 13,226 | 14,053 | 14,272 | 14,785 | 15,454 | 14,752 | 15,109 | 15,935 | 15,426 | 15,566 | 15,658 | 15,655 | 15,831 | 15,989 | 14,076 | 14,349 | 13,666 | 13,567 | 14,524 | 14,226 | 13,876 | 13,693 | 13,384 | 13,534 | 13,570 | 13,890 | 13,866 | 12,827 | 12,552 | 12,026 | 12,184 | 12,174 |
투자활동 | -20,951 | -20,478 | -20,870 | -649 | -3,356 | -5,107 | -3,018 | 229 | 1,774 | 1,553 | 1,032 | -2,726 | -3,595 | -5,285 | -5,134 | -1,793 | -1,132 | 3,500 | 5,690 | 11,060 | 14,084 | 14,837 | 20,224 | 20,375 | 20,498 | 15,318 | 7,894 | 427 | -3,145 | -6,036 | -10,054 | -10,708 | -12,563 | -8,117 | -8,611 | -8,839 | -8,161 | -10,088 | -7,733 | -8,089 | -6,765 |
재무활동 | 7,860 | 6,844 | 8,701 | -8,866 | -12,571 | -11,626 | -12,594 | -13,099 | -14,847 | -15,962 | -14,671 | -15,890 | -13,694 | -12,097 | -12,599 | -9,982 | -12,561 | -18,856 | -21,159 | -28,098 | -29,612 | -27,889 | -32,711 | -42,251 | -37,459 | -31,764 | -22,914 | -8,278 | -8,674 | -3,806 | -4,418 | 1,908 | 1,854 | -4,699 | -254 | -3,510 | -3,295 | -2,313 | -6,664 | -4,637 | -6,276 |
환율변동 | 24 | -31 | -54 | -140 | -55 | -105 | -148 | -152 | -275 | -180 | -64 | 33 | 58 | 58 | -30 | -30 | -30 | -30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
현금의증감 | -897 | -2,785 | 893 | 4,709 | 2,313 | 3,048 | 1,837 | 3,017 | 413 | -1,363 | 350 | -4,311 | -2,446 | -1,870 | -3,011 | 3,304 | 2,212 | 40 | 97 | -1,380 | 127 | 2,779 | 3,502 | -7,800 | -2,612 | -2,780 | -1,453 | 6,673 | 2,407 | 4,034 | -779 | 4,584 | 2,825 | 754 | 5,025 | 1,517 | 1,371 | 151 | -2,371 | -542 | -867 |
자본적지출 | -753 | -670 | -705 | -807 | -807 | -849 | -761 | -596 | -532 | -477 | -480 | -542 | -618 | -664 | -720 | -680 | -560 | -591 | -588 | -684 | -875 | -887 | -895 | -910 | -818 | -775 | -773 | -764 | -851 | -957 | -986 | -1,061 | -1,122 | -1,105 | -1,175 | -1,225 | -1,179 | -1,205 | -1,160 | -1,175 | -1,166 |
잉여현금 | 11,417 | 10,210 | 12,411 | 13,557 | 17,488 | 19,037 | 16,836 | 15,443 | 13,229 | 12,749 | 13,573 | 13,730 | 14,167 | 14,790 | 14,032 | 14,429 | 15,375 | 14,835 | 14,978 | 14,974 | 14,780 | 14,944 | 15,094 | 13,166 | 13,531 | 12,891 | 12,794 | 13,760 | 13,375 | 12,919 | 12,707 | 12,323 | 12,412 | 12,465 | 12,715 | 12,641 | 11,648 | 11,347 | 10,866 | 11,009 | 11,008 |