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 | 197,746 | 201,157 | 198,872 | 200,949 | 210,242 | 222,806 | 242,672 | 246,252 | 237,908 | 215,974 | 184,809 | 162,465 | 139,582 | 119,323 | 95,220 | 94,692 | 105,796 | 117,461 | 142,817 | 146,516 | 152,518 | 160,389 | 163,775 | 166,339 | 161,603 | 153,821 | 146,065 | 141,722 | 135,603 | 129,538 | 124,340 | 114,472 | 112,222 | 116,397 | 127,472 | 138,477 | 155,318 | 175,682 | 193,263 | 211,970 | 222,040 |
매출원가 | 148,524 | 149,764 | 147,177 | 148,303 | 152,089 | 158,595 | 170,397 | 174,162 | 168,954 | 154,062 | 133,272 | 116,938 | 101,872 | 89,753 | 77,298 | 75,310 | 82,398 | 89,521 | 101,951 | 105,634 | 109,451 | 114,110 | 118,361 | 119,989 | 118,969 | 114,882 | 109,542 | 107,223 | 102,404 | 99,036 | 96,361 | 90,891 | 89,664 | 92,116 | 98,602 | 104,815 | 115,372 | 129,830 | 143,337 | 157,496 | 165,966 |
매출총이익 | 49,222 | 51,393 | 51,695 | 52,646 | 58,153 | 64,211 | 72,275 | 72,090 | 68,954 | 61,912 | 51,537 | 45,527 | 37,710 | 29,570 | 17,922 | 19,382 | 23,398 | 27,940 | 40,866 | 40,882 | 43,067 | 46,279 | 45,414 | 46,350 | 42,634 | 38,939 | 36,523 | 34,499 | 33,199 | 30,502 | 27,979 | 23,581 | 22,558 | 24,281 | 28,870 | 33,662 | 39,946 | 45,852 | 49,926 | 54,474 | 56,074 |
판매관리비 | 4,218 | 4,190 | 4,270 | 4,141 | 4,626 | 4,491 | 4,226 | 4,312 | 4,129 | 3,758 | 3,991 | 4,014 | 3,872 | 4,047 | 4,520 | 4,213 | 4,213 | 4,335 | 3,842 | 4,143 | 4,094 | 4,158 | 4,099 | 3,838 | 4,020 | 4,109 | 4,019 | 4,110 | 4,009 | 4,011 | 4,117 | 4,305 | 4,443 | 4,360 | 4,497 | 4,443 | 4,508 | 4,604 | 4,511 | 4,494 | 4,302 |
연구개발비 | 800 | 947 | 853 | 914 | 1,113 | 928 | 955 | 974 | 713 | 755 | 672 | 549 | 724 | 683 | 1,465 | 1,537 | 1,442 | 1,493 | 739 | 770 | 748 | 1,205 | 1,241 | 1,210 | 1,316 | 930 | 878 | 864 | 699 | 718 | 807 | 1,033 | 2,200 | 2,257 | 3,118 | 3,340 | 2,492 | 2,543 | 2,162 | 1,985 | 2,201 |
영업이익 | 25,452 | 27,651 | 28,459 | 30,053 | 36,374 | 42,459 | 50,634 | 50,190 | 47,399 | 40,691 | 29,166 | 22,351 | 14,453 | 6,344 | -8,688 | -6,756 | -14,225 | -10,099 | 6,459 | 6,334 | 19,649 | 21,284 | 20,273 | 21,323 | 17,889 | 14,701 | 11,580 | 9,528 | 8,444 | 6,924 | 2,932 | -1,959 | -4,739 | -3,128 | 226 | 4,842 | 12,436 | 18,515 | 26,179 | 31,202 | 34,016 |
EBITDA | 43,963 | 45,953 | 46,289 | 47,337 | 52,127 | 58,410 | 66,669 | 66,366 | 63,622 | 57,020 | 46,398 | 40,212 | 32,005 | 23,615 | 10,797 | 12,770 | 17,310 | 21,778 | 35,961 | 35,631 | 37,719 | 40,364 | 39,489 | 40,706 | 36,741 | 33,257 | 30,946 | 28,803 | 27,171 | 24,688 | 22,115 | 17,432 | 15,839 | 17,586 | 21,147 | 25,756 | 32,855 | 38,600 | 43,160 | 47,926 | 49,475 |
영업외이익 | 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 |
법인세 | 8,204 | 8,394 | 7,630 | 8,173 | 10,356 | 11,744 | 14,203 | 14,066 | 12,539 | 10,908 | 7,948 | 5,950 | 3,746 | 1,971 | -1,677 | -1,892 | -3,329 | -2,025 | 1,940 | 2,691 | 5,604 | 5,778 | 5,616 | 5,715 | 2,903 | 1,932 | 936 | -48 | 1,663 | 799 | -295 | -1,729 | -3,458 | -2,539 | -1,177 | 132 | 3,699 | 6,208 | 8,790 | 11,892 | 13,220 |
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 | 16,681 | 18,720 | 20,296 | 21,369 | 25,463 | 30,168 | 35,780 | 35,465 | 34,167 | 29,047 | 20,507 | 15,625 | 9,905 | 3,587 | -7,765 | -5,543 | -11,488 | -8,701 | 3,874 | 2,924 | 13,264 | 14,731 | 13,835 | 14,824 | 14,205 | 12,110 | 10,151 | 9,195 | 6,499 | 5,830 | 2,910 | -497 | -1,500 | -746 | 1,295 | 4,587 | 8,646 | 12,202 | 17,296 | 19,241 | 20,700 |
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 | 4,703 | 4,008 | 6,278 | 8,178 | 5,797 | 9,292 | 15,668 | 17,678 | 15,164 | 12,029 | 11,671 | 5,640 | 5,998 | 7,527 | 7,076 | 5,596 | 6,866 | 6,855 | 8,492 | 5,686 | 11,697 | 8,513 | 8,699 | 10,292 | 9,686 | 7,628 | 6,466 | 4,813 | 6,641 | 4,762 | 6,983 | 6,988 | 7,351 | 8,764 | 8,562 | 11,022 | 12,933 | 12,156 | 12,675 | 12,793 | 14,223 |
단기투자 | 0 | 0 | 0 | 45 | 141 | 318 | 130 | 223 | 267 | 341 | 33 | 35 | 34 | 34 | 32 | 31 | 28 | 59 | 50 | 63 | 58 | 58 | 56 | 53 | 60 | 58 | 38 | 9 | 13 | 13 | 11 | 13 | 321 | 320 | 317 | 310 | 306 | 365 | 432 | 422 | 267 |
매출채권등 | 20,533 | 21,726 | 21,382 | 20,863 | 23,048 | 20,225 | 20,057 | 21,525 | 23,565 | 27,509 | 23,771 | 19,022 | 17,211 | 16,271 | 14,689 | 12,060 | 10,502 | 9,382 | 11,410 | 14,836 | 14,550 | 16,167 | 16,947 | 16,992 | 19,248 | 19,245 | 18,494 | 18,202 | 17,140 | 15,571 | 16,211 | 16,577 | 14,966 | 15,959 | 14,951 | 15,272 | 16,676 | 19,033 | 18,059 | 19,553 | 22,877 |
재고자산 | 9,725 | 10,477 | 9,942 | 8,612 | 9,428 | 9,198 | 9,232 | 8,247 | 9,002 | 7,715 | 6,525 | 6,795 | 6,129 | 6,239 | 5,620 | 5,676 | 5,681 | 5,511 | 6,574 | 5,848 | 5,951 | 6,809 | 6,723 | 5,704 | 6,029 | 6,644 | 6,128 | 5,585 | 5,761 | 6,075 | 5,921 | 5,419 | 5,976 | 6,427 | 6,508 | 6,334 | 6,864 | 7,116 | 6,837 | 6,505 | 7,304 |
장기투자 | 47,476 | 47,654 | 47,650 | 46,812 | 48,123 | 46,769 | 46,248 | 45,238 | 45,154 | 43,557 | 41,732 | 40,696 | 41,097 | 40,551 | 39,591 | 39,052 | 37,655 | 37,290 | 39,693 | 38,688 | 38,327 | 37,417 | 36,360 | 35,546 | 34,672 | 34,242 | 33,470 | 32,497 | 32,402 | 31,706 | 30,915 | 30,250 | 30,002 | 27,740 | 27,510 | 27,110 | 26,710 | 26,206 | 28,238 | 26,912 | 26,683 |
유형자산 | 147,891 | 153,003 | 153,641 | 153,619 | 153,972 | 142,768 | 142,951 | 143,591 | 144,144 | 144,410 | 144,444 | 146,961 | 147,945 | 151,208 | 154,003 | 156,618 | 142,383 | 143,850 | 149,220 | 150,494 | 164,363 | 165,411 | 166,732 | 169,207 | 171,645 | 174,242 | 175,846 | 177,712 | 178,436 | 178,176 | 180,296 | 182,186 | 183,439 | 184,685 | 189,940 | 188,396 | 187,405 | 185,267 | 186,123 | 183,173 | 178,096 |
무형자산 | 4,722 | 4,722 | 4,722 | 4,722 | 4,722 | 4,722 | 4,722 | 4,722 | 4,663 | 4,663 | 4,374 | 4,385 | 4,402 | 4,402 | 4,402 | 4,402 | 4,416 | 4,416 | 4,454 | 4,463 | 4,507 | 4,507 | 4,507 | 4,518 | 4,518 | 4,518 | 4,531 | 4,531 | 4,531 | 4,543 | 4,543 | 4,581 | 4,581 | 4,581 | 4,588 | 4,588 | 4,588 | 4,588 | 4,588 | 4,593 | 4,621 |
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 | 24,182 | 19,054 | 18,036 | 18,781 | 18,696 | 18,487 | 16,878 | 16,485 | 17,776 | 17,712 | 16,498 | 16,001 | 17,132 | 16,574 | 16,232 | 16,355 | 15,532 | 16,040 | 16,784 | 17,350 | 17,084 | 16,996 | 16,785 | 11,551 | 10,748 | 11,352 | 11,469 | 10,457 | 10,236 | 13,753 | 14,231 | 14,064 | 13,227 | 13,002 | 11,466 | 11,508 | 12,967 | 11,724 | 12,652 | 12,075 | 11,360 |
자산총계 | 259,232 | 260,644 | 261,651 | 261,632 | 263,927 | 251,779 | 255,886 | 257,709 | 259,735 | 257,936 | 249,048 | 239,535 | 239,948 | 242,806 | 241,645 | 239,790 | 223,063 | 223,403 | 236,677 | 237,428 | 256,537 | 255,878 | 256,809 | 253,863 | 256,606 | 257,929 | 256,442 | 253,806 | 255,160 | 254,599 | 259,111 | 260,078 | 259,863 | 261,478 | 263,842 | 264,540 | 268,449 | 266,455 | 269,604 | 266,026 | 265,431 |
매입채무등 | 20,037 | 21,007 | 21,257 | 20,423 | 21,649 | 18,656 | 17,942 | 18,955 | 21,699 | 24,906 | 20,137 | 16,454 | 15,308 | 14,719 | 12,858 | 10,950 | 9,537 | 8,250 | 11,006 | 14,103 | 13,230 | 14,805 | 14,230 | 13,953 | 15,335 | 15,722 | 14,479 | 14,565 | 13,084 | 12,057 | 13,078 | 13,986 | 12,205 | 13,416 | 12,696 | 13,516 | 15,307 | 17,380 | 16,640 | 19,000 | 21,821 |
단기차입금 | 5,144 | 1,735 | 282 | 529 | 440 | 1,269 | 2,931 | 1,964 | 2,221 | 3,230 | 314 | 256 | 291 | 3,497 | 4,841 | 1,548 | 530 | 3,751 | 8,688 | 3,282 | 7,795 | 5,588 | 7,023 | 5,726 | 6,121 | 8,598 | 8,601 | 5,192 | 7,897 | 8,782 | 8,297 | 10,840 | 6,057 | 5,530 | 9,630 | 4,927 | 6,580 | 2,621 | 3,908 | 3,790 | 5,665 |
장기차입금 | 20,697 | 21,449 | 21,553 | 20,307 | 20,119 | 20,245 | 20,275 | 21,375 | 21,420 | 23,005 | 29,019 | 31,113 | 37,056 | 39,521 | 40,599 | 42,767 | 34,280 | 30,302 | 23,663 | 23,691 | 25,056 | 25,061 | 26,064 | 28,733 | 29,989 | 29,919 | 31,144 | 33,571 | 34,075 | 34,082 | 36,959 | 35,286 | 39,528 | 39,555 | 32,709 | 33,622 | 29,296 | 29,289 | 30,025 | 24,028 | 20,044 |
이연수익 | 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 |
이연세부채 | 22,123 | 21,740 | 22,730 | 22,481 | 23,193 | 21,111 | 23,940 | 22,934 | 22,398 | 20,217 | 19,304 | 17,774 | 16,197 | 15,391 | 14,698 | 14,442 | 12,278 | 12,529 | 15,735 | 16,244 | 19,785 | 18,719 | 18,917 | 18,486 | 18,322 | 17,871 | 18,045 | 17,365 | 19,595 | 19,489 | 19,670 | 19,593 | 19,858 | 19,865 | 21,524 | 22,356 | 25,064 | 24,840 | 25,873 | 25,728 | 26,125 |
기타부채 | 34,201 | 34,450 | 34,173 | 35,963 | 32,278 | 31,200 | 30,364 | 32,239 | 32,370 | 32,016 | 33,174 | 33,998 | 34,374 | 35,767 | 35,716 | 37,357 | 34,400 | 34,185 | 32,671 | 34,900 | 33,779 | 34,254 | 34,457 | 31,323 | 32,166 | 32,439 | 32,607 | 33,794 | 32,598 | 32,801 | 33,317 | 33,651 | 34,263 | 34,787 | 35,807 | 36,233 | 36,264 | 36,434 | 36,157 | 37,289 | 34,469 |
부채총계 | 102,202 | 100,381 | 99,995 | 99,703 | 97,679 | 92,481 | 95,452 | 97,467 | 100,108 | 103,374 | 101,948 | 99,595 | 103,226 | 108,895 | 108,712 | 107,064 | 91,025 | 89,017 | 91,763 | 92,220 | 99,645 | 98,427 | 100,691 | 98,221 | 101,933 | 104,549 | 104,876 | 104,487 | 107,249 | 107,211 | 111,321 | 113,356 | 111,911 | 113,153 | 112,366 | 110,654 | 112,511 | 110,564 | 112,603 | 109,835 | 108,124 |
이익잉여금 | 205,503 | 203,960 | 202,514 | 200,025 | 200,593 | 196,926 | 193,738 | 190,024 | 186,394 | 177,909 | 169,059 | 165,546 | 163,044 | 159,640 | 159,285 | 160,377 | 163,509 | 166,122 | 176,113 | 174,945 | 183,783 | 183,442 | 181,387 | 180,987 | 178,816 | 176,899 | 175,619 | 174,106 | 173,035 | 173,116 | 173,698 | 173,046 | 174,657 | 175,379 | 178,853 | 181,578 | 184,167 | 184,129 | 185,557 | 184,987 | 183,519 |
기타포괄익 | -2,825 | -2,924 | -2,965 | -2,960 | -2,597 | -2,711 | -2,741 | -2,798 | -3,173 | -3,491 | -3,652 | -3,889 | -4,418 | -4,295 | -4,586 | -5,612 | -4,507 | -4,750 | -4,884 | -4,990 | -3,269 | -3,357 | -3,459 | -3,544 | -3,265 | -3,368 | -3,459 | -3,589 | -3,422 | -3,604 | -3,726 | -3,843 | -3,843 | -4,032 | -4,150 | -4,291 | -4,549 | -4,651 | -4,780 | -4,859 | -3,438 |
자본총계 | 156,202 | 159,233 | 160,625 | 160,957 | 165,265 | 158,325 | 159,449 | 159,282 | 158,680 | 153,554 | 146,219 | 139,067 | 135,862 | 133,182 | 131,888 | 131,688 | 131,774 | 134,118 | 143,930 | 144,213 | 155,841 | 156,395 | 155,045 | 154,554 | 153,575 | 152,198 | 150,356 | 148,124 | 146,713 | 146,203 | 146,592 | 145,556 | 146,800 | 147,163 | 150,307 | 152,716 | 154,912 | 154,669 | 155,803 | 155,028 | 156,140 |
주식수(만주) | 180,033 | 182,584 | 184,237 | 188,774 | 187,096 | 186,716 | 189,169 | 193,363 | 193,223 | 194,770 | 193,566 | 192,768 | 191,800 | 191,753 | 191,292 | 186,732 | 185,353 | 185,331 | 186,227 | 189,087 | 188,060 | 188,926 | 188,800 | 191,077 | 190,071 | 190,037 | 189,599 | 189,937 | 188,265 | 188,101 | 187,937 | 188,776 | 187,364 | 187,199 | 186,977 | 188,203 | 186,844 | 186,756 | 186,665 | 189,042 | 188,091 |
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 | 35,231 | 35,230 | 35,232 | 35,609 | 35,673 | 41,267 | 48,752 | 49,602 | 46,562 | 39,874 | 33,046 | 29,187 | 21,967 | 16,925 | 10,051 | 10,577 | 13,996 | 18,276 | 26,979 | 27,314 | 30,808 | 32,560 | 30,632 | 30,618 | 27,560 | 23,488 | 21,604 | 20,338 | 17,952 | 17,766 | 15,326 | 12,690 | 13,540 | 13,589 | 18,278 | 19,456 | 21,396 | 24,716 | 25,377 | 31,475 | 35,430 |
투자활동 | -15,677 | -16,391 | -16,381 | -15,232 | -14,873 | -13,230 | -14,250 | -12,108 | -9,785 | -8,359 | -4,967 | -5,865 | -5,166 | -5,652 | -5,370 | -6,965 | -8,897 | -10,638 | -12,588 | -11,458 | -13,468 | -12,127 | -11,429 | -12,290 | -10,944 | -9,650 | -9,736 | -8,320 | -7,475 | -11,805 | -12,334 | -16,370 | -21,137 | -22,153 | -22,711 | -23,808 | -23,342 | -24,436 | -27,919 | -29,893 | -32,982 |
재무활동 | -20,857 | -24,216 | -28,399 | -30,109 | -30,391 | -30,795 | -30,185 | -24,978 | -26,819 | -26,619 | -23,426 | -23,113 | -17,508 | -10,379 | -6,167 | -3,736 | -10,322 | -9,719 | -14,545 | -19,758 | -15,243 | -19,426 | -16,921 | -13,699 | -13,765 | -11,086 | -12,483 | -14,554 | -10,983 | -9,851 | -4,570 | 25 | 2,032 | 5,384 | 566 | 2,815 | 911 | -1,995 | -378 | -4,999 | -5,114 |
환율변동 | 61 | -58 | -139 | -114 | -100 | -198 | -224 | -190 | -286 | -228 | -111 | -151 | -59 | 15 | 60 | -50 | 194 | 169 | 149 | 332 | -18 | -14 | -104 | -91 | -65 | -20 | 59 | 65 | 10 | -8 | -11 | -53 | -17 | -212 | -246 | -226 | -247 | -88 | -17 | -43 | -133 |
현금의증감 | -1,242 | -5,435 | -9,687 | -9,846 | -9,691 | -2,956 | 4,093 | 12,326 | 9,672 | 4,668 | 4,542 | 58 | -766 | 909 | -1,426 | -174 | -5,029 | -1,912 | -5 | -3,570 | 2,079 | 993 | 2,178 | 4,538 | 2,786 | 2,732 | -556 | -2,471 | -496 | -3,898 | -1,589 | -3,708 | -5,582 | -3,392 | -4,113 | -1,763 | -1,282 | -1,803 | -2,937 | -3,460 | -2,799 |
자본적지출 | -15,592 | -16,526 | -16,326 | -15,160 | -14,743 | -13,015 | -11,481 | -9,339 | -7,055 | -5,886 | -5,354 | -6,265 | -5,942 | -5,755 | -4,783 | -5,954 | -7,223 | -8,938 | -11,265 | -11,165 | -12,533 | -11,566 | -11,173 | -11,400 | -10,995 | -9,657 | -9,725 | -8,308 | -5,531 | -8,683 | -10,536 | -14,633 | -21,549 | -24,294 | -27,468 | -29,504 | -31,723 | -33,177 | -34,465 | -35,407 | -37,352 |
잉여현금 | 19,639 | 18,704 | 18,906 | 20,449 | 20,930 | 28,252 | 37,271 | 40,263 | 39,507 | 33,988 | 27,692 | 22,922 | 16,025 | 11,170 | 5,268 | 4,623 | 6,773 | 9,338 | 15,714 | 16,149 | 18,275 | 20,994 | 19,459 | 19,218 | 16,565 | 13,831 | 11,879 | 12,030 | 12,421 | 9,083 | 4,790 | -1,943 | -8,009 | -10,705 | -9,190 | -10,048 | -10,327 | -8,461 | -9,088 | -3,932 | -1,922 |