25.03/31 | 24.12/31 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 62,833 | 62,753 | 62,581 | 62,365 | 62,070 | 61,860 | 61,169 | 60,524 | 60,584 | 60,530 | 60,533 | 59,677 | 58,360 | 57,350 | 42,582 | 46,891 | 50,796 | 55,179 | 55,598 | 56,066 | 57,104 | 57,714 | 77,132 | 77,860 | 78,702 | 79,591 | 80,373 | 80,770 | 80,056 | 79,139 | 78,367 | 78,440 | 79,389 | 79,919 | 80,207 | 80,261 | 80,836 | 81,741 | 83,796 | 86,913 | 90,147 |
매출원가 | 26,992 | 27,201 | 27,201 | 27,382 | 27,536 | 27,560 | 27,504 | 27,452 | 27,724 | 27,842 | 27,980 | 27,448 | 26,568 | 25,865 | 14,783 | 17,768 | 20,825 | 24,314 | 24,401 | 24,963 | 25,691 | 26,181 | 41,055 | 41,316 | 41,969 | 42,655 | 43,075 | 43,294 | 42,811 | 42,196 | 41,359 | 41,400 | 41,615 | 41,403 | 41,400 | 41,031 | 40,918 | 41,057 | 41,656 | 43,335 | 44,915 |
매출총이익 | 35,841 | 35,552 | 35,380 | 34,983 | 34,534 | 34,300 | 33,665 | 33,072 | 32,860 | 32,688 | 32,553 | 32,229 | 31,792 | 31,485 | 27,799 | 29,123 | 29,971 | 30,865 | 31,197 | 31,103 | 31,413 | 31,533 | 36,077 | 36,544 | 36,733 | 36,936 | 37,298 | 37,476 | 37,245 | 36,943 | 37,008 | 37,040 | 37,774 | 38,516 | 38,807 | 39,230 | 39,918 | 40,684 | 42,140 | 43,578 | 45,232 |
판매관리비 | 19,600 | 19,688 | 19,614 | 19,161 | 19,123 | 19,003 | 18,977 | 18,910 | 18,865 | 18,609 | 18,746 | 18,661 | 18,655 | 18,745 | 18,555 | 18,896 | 19,295 | 20,561 | 19,403 | 19,780 | 19,988 | 18,724 | 19,872 | 19,211 | 18,612 | 19,366 | 19,679 | 19,922 | 20,098 | 19,680 | 19,442 | 19,568 | 19,884 | 20,869 | 21,250 | 21,249 | 21,079 | 20,430 | 21,306 | 21,856 | 22,270 |
연구개발비 | 7,633 | 7,479 | 7,260 | 7,069 | 6,916 | 6,775 | 6,631 | 6,557 | 6,543 | 6,567 | 6,588 | 6,583 | 6,551 | 6,488 | 6,403 | 6,312 | 6,253 | 6,262 | 6,239 | 6,277 | 6,102 | 5,910 | 5,751 | 5,450 | 5,407 | 5,379 | 5,399 | 5,438 | 5,510 | 5,590 | 5,617 | 5,723 | 5,752 | 5,726 | 5,682 | 5,572 | 5,407 | 5,247 | 5,205 | 5,272 | 5,333 |
영업이익 | 7,617 | 7,510 | 7,942 | 10,600 | 10,377 | 10,296 | 9,759 | 3,268 | 2,863 | 2,372 | 1,916 | 7,225 | 6,400 | 5,991 | 2,360 | 3,406 | 4,107 | 3,860 | 5,706 | 5,513 | 6,735 | 8,550 | 11,794 | 13,026 | 12,858 | 12,065 | 12,068 | 12,113 | 11,756 | 12,014 | 12,525 | 12,712 | 13,337 | 12,959 | 13,042 | 13,361 | 14,485 | 16,413 | 18,399 | 19,147 | 20,290 |
EBITDA | 12,307 | 12,184 | 12,672 | 15,158 | 14,855 | 14,681 | 13,966 | 7,573 | 7,263 | 7,031 | 6,851 | 12,756 | 12,951 | 13,439 | 11,914 | 12,866 | 13,051 | 12,213 | 14,640 | 14,430 | 15,267 | 16,894 | 17,304 | 18,009 | 17,666 | 16,550 | 16,592 | 16,674 | 16,314 | 16,551 | 17,035 | 17,173 | 17,785 | 17,332 | 17,286 | 17,401 | 18,306 | 20,094 | 22,099 | 19,626 | 20,938 |
영업외이익 | -44 | 15 | 48 | 54 | 50 | -23 | -348 | -292 | -441 | -286 | -225 | -75 | 1,099 | 2,061 | 5,639 | 5,452 | 4,421 | 3,316 | 4,575 | 4,572 | 4,572 | 4,570 | -17 | -10 | -5 | 10 | 12 | 9 | 3 | -9 | -18 | -19 | -17 | -17 | -2 | -26 | -180 | -348 | -419 | -7,268 | -7,342 |
법인세 | 386 | -218 | -124 | 520 | 550 | 1,176 | 1,146 | -300 | -462 | -626 | -663 | 400 | 244 | 124 | -755 | -403 | -295 | -1,360 | -1,236 | -1,515 | -1,455 | 60 | 2,888 | 3,343 | 3,447 | 2,619 | 5,659 | 5,694 | 5,432 | 5,642 | 601 | 671 | 1,104 | 449 | 608 | 858 | 1,012 | 2,581 | 3,521 | 3,768 | 4,166 |
중단손익 | -21 | 8 | 24 | 27 | 25 | -12 | -174 | -146 | -221 | -143 | -114 | -39 | 549 | 1,030 | 2,820 | 2,726 | 2,210 | 1,658 | 2,287 | 2,287 | 2,287 | 2,285 | -6 | -3 | -1.00 | 5 | 5 | 3 | 1.00 | -5 | -9 | -10 | -9 | -9 | -2 | -13 | -90 | -174 | -208 | -3,633 | -3,671 |
순이익 | 5,473 | 6,023 | 6,397 | 8,431 | 8,180 | 7,502 | 6,924 | 2,024 | 1,833 | 1,639 | 1,262 | 5,588 | 5,521 | 5,743 | 4,766 | 5,334 | 5,370 | 5,590 | 7,904 | 7,878 | 9,015 | 9,431 | 7,712 | 8,734 | 8,640 | 8,728 | 5,723 | 5,755 | 5,682 | 5,753 | 11,308 | 11,435 | 11,608 | 11,872 | 11,834 | 11,931 | 12,876 | 13,190 | 14,210 | 11,278 | 11,966 |
25.03/31 | 24.12/31 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 11,161 | 14,161 | 13,214 | 14,478 | 14,765 | 13,089 | 7,276 | 9,425 | 9,535 | 7,989 | 7,975 | 7,254 | 10,220 | 6,957 | 7,807 | 7,565 | 10,673 | 13,651 | 14,553 | 12,188 | 11,370 | 8,313 | 10,225 | 45,534 | 17,271 | 11,604 | 11,731 | 10,960 | 12,262 | 12,234 | 10,915 | 11,696 | 10,096 | 7,826 | 9,039 | 10,017 | 14,354 | 7,686 | 9,480 | 8,393 | 8,796 |
단기투자 | 11,558 | 6,903 | 5,761 | 6,556 | 9,389 | 6,475 | 8,753 | 12,468 | 14,114 | 7,703 | 8,033 | 7,143 | 7,309 | 7,821 | 7,761 | 8,794 | 9,422 | 11,109 | 12,048 | 14,030 | 12,773 | 14,888 | 13,063 | 16,417 | 21,159 | 23,006 | 22,181 | 20,772 | 21,138 | 22,329 | 18,650 | 18,162 | 16,961 | 19,707 | 16,961 | 17,235 | 17,161 | 19,528 | 16,283 | 17,255 | 16,311 |
매출채권등 | 6,754 | 7,751 | 6,318 | 6,526 | 6,801 | 7,854 | 6,172 | 6,511 | 6,569 | 7,358 | 6,428 | 6,776 | 6,966 | 7,756 | 7,508 | 7,629 | 7,245 | 6,485 | 7,022 | 7,480 | 8,543 | 9,603 | 8,629 | 9,195 | 7,658 | 8,175 | 7,838 | 8,534 | 8,984 | 9,909 | 9,076 | 9,395 | 9,507 | 10,239 | 9,164 | 9,912 | 10,084 | 9,534 | 8,918 | 11,022 | 11,546 |
재고자산 | 1,431 | 1,289 | 1,367 | 1,234 | 1,212 | 1,161 | 1,399 | 1,501 | 1,603 | 1,552 | 1,794 | 1,684 | 1,776 | 1,649 | 1,891 | 1,807 | 1,828 | 1,812 | 1,949 | 1,869 | 1,786 | 1,619 | 1,712 | 1,745 | 1,771 | 1,682 | 1,893 | 1,742 | 1,753 | 1,583 | 1,711 | 1,604 | 1,609 | 1,553 | 1,729 | 1,685 | 1,690 | 1,551 | 1,613 | 1,912 | 1,970 |
장기투자 | 6,776 | 7,140 | 6,940 | 7,323 | 6,605 | 7,392 | 6,371 | 6,806 | 6,672 | 7,423 | 6,395 | 7,005 | 6,381 | 7,248 | 7,042 | 7,684 | 8,047 | 9,273 | 8,367 | 9,272 | 9,619 | 10,786 | 9,960 | 10,669 | 10,764 | 11,534 | 10,451 | 11,301 | 11,798 | 12,333 | 13,265 | 13,055 | 13,051 | 13,606 | 14,011 | 14,526 | 14,489 | 15,200 | 15,103 | 15,716 | 15,286 |
유형자산 | 9,065 | 8,928 | 8,969 | 8,730 | 8,798 | 8,721 | 8,481 | 8,096 | 8,133 | 8,212 | 7,890 | 8,123 | 8,667 | 8,916 | 13,391 | 13,810 | 13,935 | 9,771 | 14,673 | 14,483 | 14,497 | 15,006 | 14,964 | 15,200 | 15,309 | 10,792 | 10,949 | 11,024 | 11,278 | 11,116 | 11,057 | 10,903 | 10,865 | 10,830 | 11,104 | 11,092 | 10,910 | 10,727 | 10,661 | 10,702 | 10,509 |
무형자산 | 78,457 | 71,366 | 72,182 | 69,667 | 70,284 | 71,214 | 70,874 | 66,881 | 67,098 | 67,133 | 65,185 | 66,610 | 68,418 | 68,154 | 74,403 | 75,184 | 73,519 | 67,504 | 72,317 | 72,103 | 72,183 | 73,457 | 73,564 | 38,012 | 39,237 | 39,352 | 39,660 | 39,826 | 40,253 | 40,530 | 40,763 | 40,696 | 40,743 | 40,887 | 41,282 | 41,570 | 38,695 | 35,508 | 33,050 | 33,473 | 32,862 |
이연세자산 | 7,594 | 6,978 | 6,943 | 6,378 | 6,465 | 6,656 | 6,168 | 6,340 | 6,419 | 6,256 | 6,868 | 7,073 | 7,567 | 7,370 | 8,967 | 8,954 | 8,953 | 8,404 | 8,852 | 8,689 | 8,782 | 5,182 | 4,994 | 5,274 | 5,284 | 5,216 | 4,436 | 4,689 | 5,111 | 4,862 | 7,289 | 6,812 | 6,457 | 5,224 | 4,289 | 4,387 | 4,809 | 4,822 | 5,350 | 6,344 | 6,179 |
기타자산 | 12,871 | 12,659 | 12,645 | 12,956 | 12,850 | 12,679 | 13,827 | 14,185 | 13,494 | 13,617 | 15,282 | 15,835 | 15,971 | 16,130 | 15,444 | 15,387 | 15,007 | 27,962 | 14,347 | 14,086 | 13,850 | 13,332 | 12,509 | 12,606 | 12,473 | 12,021 | 12,851 | 12,774 | 12,708 | 10,460 | 8,910 | 8,172 | 8,206 | 7,598 | 8,027 | 7,632 | 6,664 | 5,939 | 8,191 | 7,912 | 8,578 |
자산총계 | 145,667 | 137,175 | 134,339 | 133,848 | 137,169 | 135,241 | 129,321 | 132,213 | 133,637 | 127,243 | 125,850 | 127,503 | 133,275 | 132,001 | 144,214 | 146,814 | 148,629 | 155,971 | 154,128 | 154,200 | 153,403 | 152,186 | 149,620 | 154,652 | 130,926 | 123,382 | 121,990 | 121,622 | 125,285 | 125,356 | 121,636 | 120,495 | 117,495 | 117,470 | 115,606 | 118,056 | 118,856 | 110,495 | 108,649 | 112,729 | 112,037 |
매입채무등 | 3,585 | 4,032 | 3,274 | 3,631 | 3,588 | 4,132 | 3,342 | 3,732 | 3,728 | 4,051 | 3,806 | 3,707 | 3,453 | 3,955 | 4,248 | 4,214 | 4,140 | 4,033 | 3,985 | 4,719 | 4,172 | 4,896 | 4,042 | 4,724 | 5,711 | 6,558 | 5,384 | 5,518 | 5,736 | 6,451 | 5,442 | 5,126 | 5,324 | 6,209 | 5,271 | 5,484 | 5,302 | 6,028 | 5,166 | 5,943 | 6,314 |
차입금 | 66,835 | 58,396 | 60,126 | 59,839 | 62,871 | 59,935 | 58,525 | 60,304 | 61,676 | 54,013 | 53,826 | 53,375 | 57,547 | 55,140 | 58,978 | 59,789 | 61,120 | 65,088 | 70,385 | 69,765 | 69,453 | 68,158 | 71,494 | 78,304 | 54,880 | 45,812 | 46,921 | 45,497 | 46,387 | 46,824 | 45,626 | 45,673 | 42,781 | 42,168 | 42,483 | 44,525 | 45,557 | 39,889 | 39,660 | 38,668 | 38,827 |
이연수익 | 18,901 | 17,529 | 16,548 | 17,132 | 17,539 | 16,984 | 15,002 | 15,976 | 16,663 | 15,531 | 14,157 | 15,591 | 16,949 | 16,095 | 16,229 | 17,385 | 18,350 | 15,738 | 15,501 | 16,256 | 17,146 | 15,877 | 14,605 | 14,735 | 15,615 | 14,610 | 14,211 | 15,470 | 16,911 | 15,298 | 14,228 | 15,158 | 15,908 | 14,635 | 14,426 | 15,345 | 16,271 | 14,792 | 14,051 | 15,224 | 15,973 |
이연세부채 | 1,573 | 2,033 | 1,584 | 1,691 | 1,710 | 2,270 | 1,559 | 1,606 | 1,650 | 2,196 | 1,667 | 1,742 | 1,798 | 2,289 | 2,159 | 2,260 | 2,640 | 3,198 | 2,375 | 2,627 | 2,348 | 2,839 | 2,154 | 2,439 | 2,484 | 3,046 | 2,502 | 2,780 | 2,918 | 4,219 | 3,038 | 2,779 | 2,747 | 3,235 | 2,137 | 2,275 | 2,203 | 2,847 | 2,883 | 3,639 | 3,539 |
기타부채 | 27,820 | 27,793 | 28,277 | 27,452 | 28,128 | 29,307 | 27,737 | 28,324 | 28,247 | 29,431 | 32,247 | 33,611 | 34,415 | 35,526 | 40,244 | 41,099 | 40,866 | 47,187 | 40,548 | 40,145 | 40,156 | 39,432 | 39,229 | 36,674 | 35,630 | 36,426 | 33,053 | 33,709 | 35,043 | 34,839 | 33,545 | 33,215 | 32,287 | 32,831 | 34,130 | 34,538 | 34,451 | 32,515 | 33,438 | 35,418 | 35,094 |
부채총계 | 118,714 | 109,783 | 109,809 | 109,745 | 113,836 | 112,628 | 106,165 | 109,942 | 111,964 | 105,222 | 105,703 | 108,026 | 114,162 | 113,005 | 121,858 | 124,747 | 127,116 | 135,244 | 132,794 | 133,512 | 133,275 | 131,202 | 131,524 | 136,876 | 114,320 | 106,452 | 102,071 | 102,974 | 106,995 | 107,631 | 101,879 | 101,951 | 99,047 | 99,078 | 98,447 | 102,167 | 103,784 | 96,071 | 95,198 | 98,892 | 99,747 |
자본금+ 자본잉여금 |
-108,248 | -108,587 | -108,923 | -109,314 | -109,613 | -109,982 | -110,327 | -110,618 | -110,869 | -111,141 | -111,397 | -111,720 | -111,819 | -112,074 | -112,217 | -112,492 | -112,572 | -112,783 | -113,014 | -113,251 | -113,344 | -113,516 | -113,667 | -113,981 | -113,733 | -112,920 | -111,008 | -110,539 | -109,622 | -108,940 | -108,417 | -107,626 | -106,255 | -105,115 | -104,411 | -103,734 | -102,965 | -102,255 | -101,449 | -100,102 | -99,047 |
이익잉여금 | 150,703 | 151,163 | 149,789 | 151,659 | 151,362 | 151,276 | 149,506 | 149,318 | 149,253 | 149,825 | 148,611 | 153,298 | 153,401 | 154,209 | 161,747 | 162,086 | 162,218 | 162,717 | 162,806 | 162,559 | 162,626 | 162,954 | 160,709 | 160,467 | 159,396 | 159,206 | 158,612 | 157,349 | 156,371 | 153,126 | 155,565 | 154,234 | 153,292 | 152,759 | 149,585 | 148,071 | 146,888 | 146,124 | 142,898 | 141,218 | 139,030 |
기타포괄익 | -15,575 | -15,269 | -16,418 | -18,319 | -18,488 | -18,761 | -16,098 | -16,499 | -16,780 | -16,740 | -17,138 | -22,169 | -22,532 | -23,234 | -27,302 | -27,652 | -28,257 | -29,337 | -28,584 | -28,757 | -29,283 | -28,597 | -29,086 | -28,841 | -29,182 | -29,490 | -27,820 | -28,290 | -28,583 | -26,592 | -27,521 | -28,189 | -28,710 | -29,398 | -28,164 | -28,604 | -28,998 | -29,607 | -28,155 | -27,432 | -27,842 |
자본총계 | 26,880 | 27,307 | 24,448 | 24,026 | 23,261 | 22,533 | 23,081 | 22,201 | 21,604 | 21,944 | 20,076 | 19,409 | 19,050 | 18,901 | 22,228 | 21,942 | 21,389 | 20,597 | 21,208 | 20,551 | 19,999 | 20,841 | 17,956 | 17,645 | 16,481 | 16,796 | 19,784 | 18,520 | 18,166 | 17,594 | 19,627 | 18,419 | 18,327 | 18,246 | 17,010 | 15,733 | 14,925 | 14,262 | 13,294 | 13,684 | 12,141 |
주식수(만주) | 94,540 | 93,716 | 92,360 | 93,440 | 93,340 | 92,207 | 92,370 | 91,950 | 91,780 | 91,226 | 90,410 | 91,070 | 90,920 | 90,464 | 90,600 | 90,420 | 90,170 | 89,656 | 89,730 | 89,490 | 89,500 | 89,281 | 89,280 | 89,080 | 89,390 | 91,631 | 91,520 | 91,940 | 92,540 | 93,738 | 93,320 | 93,960 | 94,780 | 95,871 | 95,730 | 96,050 | 96,440 | 98,270 | 97,900 | 98,670 | 99,230 |
25.03/31 | 24.12/31 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 13,647 | 13,445 | 13,578 | 13,753 | 14,325 | 13,931 | 13,433 | 12,278 | 10,961 | 10,435 | 9,014 | 9,826 | 11,130 | 12,796 | 16,112 | 17,684 | 18,635 | 18,197 | 15,788 | 15,122 | 14,487 | 14,770 | 15,438 | 16,051 | 15,404 | 15,247 | 16,861 | 16,199 | 17,371 | 16,724 | 14,970 | 15,517 | 15,509 | 17,084 | 18,631 | 18,749 | 19,175 | 17,255 | 17,788 | 17,457 | 17,152 |
투자활동 | -13,706 | -4,937 | -722 | -1,088 | -3,320 | -7,070 | -11,225 | -10,969 | -10,804 | -4,202 | -3,558 | -2,490 | -5,333 | -5,975 | -5,858 | -5,561 | -4,126 | -3,028 | -2,342 | -32,383 | -26,985 | -26,936 | -26,609 | 795 | -4,002 | -4,913 | -9,178 | -8,115 | -9,148 | -7,081 | -6,910 | -5,955 | -8,739 | -10,928 | -12,734 | -13,126 | -10,605 | -8,159 | -3,950 | -3,407 | -2,476 |
재무활동 | -3,513 | -7,079 | -7,018 | -7,385 | -5,600 | -1,769 | -3,006 | 839 | -627 | -4,958 | -4,798 | -7,259 | -6,194 | -13,354 | -16,955 | -16,896 | -15,389 | -9,721 | -9,103 | -15,591 | 7,064 | 9,042 | 10,112 | 17,853 | -5,697 | -10,469 | -6,783 | -9,103 | -7,193 | -6,418 | -6,797 | -8,226 | -10,857 | -5,917 | -6,214 | -3,877 | -3,205 | -9,413 | -13,517 | -14,489 | -14,181 |
환율변동 | -33 | -359 | 100 | -226 | -174 | 9 | 99 | 22 | -215 | -244 | -489 | -387 | -56 | -185 | -46 | 149 | 182 | -87 | -15 | -495 | -468 | -167 | -448 | -124 | -697 | -495 | -337 | 46 | 937 | 937 | 669 | 382 | -168 | -51 | -124 | -123 | 193 | -473 | -402 | -883 | -1,109 |
현금의증감 | -3,604 | 1,071 | 5,939 | 5,054 | 5,230 | 5,101 | -699 | 2,171 | -684 | 1,032 | 168 | -311 | -453 | -6,718 | -6,746 | -4,623 | -698 | 5,361 | 4,328 | -33,346 | -5,901 | -3,290 | -1,506 | 34,574 | 5,010 | -630 | 562 | -973 | 1,966 | 4,161 | 1,932 | 1,718 | -4,257 | 188 | -442 | 1,623 | 5,559 | -790 | -81 | -1,323 | -614 |
자본적지출 | -1,088 | -1,128 | -969 | -1,305 | -1,393 | -1,489 | -1,768 | -1,934 | -1,940 | -1,861 | -1,844 | -2,034 | -2,229 | -2,381 | -2,635 | -2,826 | -2,835 | -3,042 | -2,906 | -2,760 | -2,493 | -2,370 | -2,603 | -2,864 | -3,437 | -3,716 | -3,805 | -3,642 | -3,387 | -3,313 | -3,272 | -3,344 | -3,574 | -3,726 | -3,819 | -3,900 | -3,829 | -3,781 | -3,738 | -3,813 | -3,815 |
잉여현금 | 12,559 | 12,317 | 12,609 | 12,448 | 12,932 | 12,442 | 11,665 | 10,344 | 9,021 | 8,574 | 7,170 | 7,792 | 8,901 | 10,415 | 13,477 | 14,858 | 15,800 | 15,155 | 12,882 | 12,362 | 11,994 | 12,400 | 12,835 | 13,187 | 11,967 | 11,531 | 13,056 | 12,557 | 13,984 | 13,411 | 11,698 | 12,173 | 11,935 | 13,358 | 14,812 | 14,849 | 15,346 | 13,474 | 14,050 | 13,644 | 13,337 |