25.03/30 | 24.12/29 | 24.09/29 | 24.06/30 | 24.03/31 | 23.12/31 | 23.10/01 | 23.07/02 | 23.04/02 | 23.01/01 | 22.10/02 | 22.07/03 | 22.04/03 | 22.01/02 | 21.10/03 | 21.07/04 | 21.04/04 | 21.01/03 | 20.09/27 | 20.06/28 | 20.03/29 | 19.12/29 | 19.09/29 | 19.06/30 | 19.03/31 | 18.12/30 | 18.09/30 | 18.07/01 | 18.04/01 | 17.12/31 | 17.10/01 | 17.07/02 | 17.04/02 | 17.01/01 | 16.10/02 | 16.07/03 | 16.04/03 | 16.01/03 | 15.09/27 | 15.06/28 | 15.03/29 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 89,331 | 88,821 | 87,696 | 86,576 | 85,648 | 85,159 | 76,312 | 74,957 | 77,458 | 79,990 | 77,211 | 80,553 | 79,845 | 78,740 | 91,446 | 89,190 | 84,214 | 82,584 | 80,856 | 80,503 | 82,729 | 82,059 | 81,706 | 81,325 | 81,593 | 81,581 | 81,382 | 80,684 | 78,693 | 76,450 | 74,361 | 72,531 | 72,174 | 71,890 | 71,595 | 70,877 | 70,182 | 70,074 | 70,517 | 71,882 | 73,590 |
매출원가 | 28,317 | 27,471 | 27,141 | 26,784 | 26,377 | 26,553 | 22,662 | 22,228 | 23,685 | 24,596 | 23,191 | 24,269 | 23,937 | 23,402 | 29,714 | 29,436 | 28,428 | 28,427 | 27,747 | 27,642 | 28,003 | 27,556 | 27,383 | 27,105 | 27,092 | 27,091 | 27,389 | 27,725 | 26,644 | 25,439 | 23,818 | 22,379 | 21,869 | 21,789 | 21,824 | 21,562 | 21,583 | 21,536 | 21,716 | 21,891 | 22,573 |
매출총이익 | 61,014 | 61,350 | 60,555 | 59,792 | 59,271 | 58,606 | 53,650 | 52,729 | 53,773 | 55,394 | 54,020 | 56,284 | 55,908 | 55,338 | 61,732 | 59,754 | 55,786 | 54,157 | 53,109 | 52,861 | 54,726 | 54,503 | 54,323 | 54,220 | 54,501 | 54,490 | 53,993 | 52,959 | 52,049 | 51,011 | 50,543 | 50,152 | 50,305 | 50,101 | 49,771 | 49,315 | 48,599 | 48,538 | 48,801 | 49,991 | 51,017 |
판매관리비 | 22,724 | 22,869 | 22,226 | 22,148 | 21,863 | 21,512 | 18,809 | 18,384 | 19,214 | 20,246 | 19,752 | 20,777 | 20,624 | 20,118 | 23,962 | 23,393 | 22,313 | 22,084 | 21,666 | 21,609 | 22,162 | 22,178 | 22,130 | 22,299 | 22,496 | 22,540 | 22,594 | 22,474 | 22,020 | 21,520 | 20,906 | 20,255 | 20,142 | 20,067 | 20,527 | 20,836 | 21,044 | 21,203 | 21,134 | 21,521 | 21,618 |
연구개발비 | 16,915 | 17,232 | 16,414 | 14,909 | 15,172 | 15,085 | 14,090 | 14,128 | 14,128 | 14,135 | 14,933 | 14,870 | 14,561 | 14,277 | 14,026 | 13,444 | 12,757 | 12,159 | 11,359 | 11,118 | 11,077 | 11,355 | 11,347 | 11,256 | 11,229 | 10,775 | 11,194 | 11,271 | 10,928 | 10,594 | 9,639 | 9,232 | 9,200 | 9,143 | 9,319 | 9,295 | 9,160 | 9,046 | 8,817 | 8,686 | 8,562 |
영업이익 | 21,077 | 20,804 | 21,415 | 21,912 | 21,449 | 21,207 | 19,835 | 19,600 | 19,874 | 19,955 | 18,465 | 18,872 | 18,987 | 19,834 | 22,578 | 22,505 | 20,293 | 19,486 | 19,649 | 19,836 | 21,199 | 19,814 | 19,730 | 18,404 | 18,515 | 19,798 | 18,340 | 18,494 | 18,427 | 18,180 | 19,638 | 20,312 | 20,478 | 20,371 | 18,877 | 18,188 | 17,542 | 17,556 | 18,684 | 19,628 | 20,677 |
EBITDA | 34,704 | 24,781 | 25,598 | 49,178 | 49,603 | 45,147 | 44,267 | 22,366 | 21,763 | 28,176 | 28,537 | 27,164 | 28,083 | 29,828 | 27,284 | 27,864 | 25,034 | 23,929 | 26,374 | 23,533 | 26,651 | 24,655 | 23,643 | 26,618 | 24,732 | 25,933 | 25,529 | 25,862 | 25,044 | 24,249 | 25,109 | 24,760 | 24,629 | 24,283 | 23,671 | 22,464 | 23,231 | 23,494 | 22,376 | 25,081 | 25,026 |
영업외이익 | 6,331 | -3,362 | -3,186 | 41,633 | 42,137 | 38,281 | 40,350 | -2,743 | -3,198 | 2,822 | 6,256 | 4,199 | 4,908 | 5,681 | -2,781 | -2,132 | -2,637 | -2,788 | -382 | -3,319 | -1,543 | -2,168 | -3,015 | 1,282 | -727 | -794 | 126 | 325 | 141 | 427 | 643 | 423 | 376 | 158 | 1,062 | 523 | 1,947 | 2,192 | -12 | 1,739 | 572 |
법인세 | 4,794 | 2,621 | 2,859 | 3,123 | 2,991 | 1,736 | 1,430 | 1,384 | 1,480 | 2,989 | 2,180 | 1,500 | 858 | 1,377 | 1,707 | 2,372 | 2,302 | 1,783 | 2,082 | 1,129 | 2,249 | 2,209 | 2,081 | 2,676 | 2,261 | 2,702 | 15,895 | 16,432 | 16,334 | 16,373 | 3,610 | 3,593 | 3,579 | 3,263 | 3,296 | 3,051 | 3,369 | 3,787 | 3,426 | 4,723 | 4,798 |
중단손익 | 0 | 0 | -83 | 21,636 | 21,404 | 21,827 | 23,333 | 1,762 | 1,994 | 1,571 | 3,225 | 3,077 | 3,077 | 3,077 | 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 | 21,810 | 14,066 | 14,684 | 38,018 | 38,476 | 35,153 | 34,624 | 13,054 | 12,724 | 17,941 | 19,157 | 18,366 | 19,830 | 20,878 | 17,880 | 17,767 | 15,115 | 14,714 | 16,986 | 15,185 | 17,166 | 15,119 | 14,151 | 16,332 | 14,679 | 15,297 | 1,542 | 1,372 | 1,245 | 1,300 | 15,827 | 16,335 | 16,505 | 16,540 | 15,941 | 15,027 | 15,546 | 15,409 | 14,715 | 16,106 | 15,916 |
25.03/30 | 24.12/29 | 24.09/29 | 24.06/30 | 24.03/31 | 23.12/31 | 23.10/01 | 23.07/02 | 23.04/02 | 23.01/01 | 22.10/02 | 22.07/03 | 22.04/03 | 22.01/02 | 21.10/03 | 21.07/04 | 21.04/04 | 21.01/03 | 20.09/27 | 20.06/28 | 20.03/29 | 19.12/29 | 19.09/29 | 19.06/30 | 19.03/31 | 18.12/30 | 18.09/30 | 18.07/01 | 18.04/01 | 17.12/31 | 17.10/01 | 17.07/02 | 17.04/02 | 17.01/01 | 16.10/02 | 16.07/03 | 16.04/03 | 16.01/03 | 15.09/27 | 15.06/28 | 15.03/29 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 38,474 | 24,105 | 19,980 | 24,878 | 25,473 | 21,859 | 19,728 | 21,183 | 26,865 | 12,889 | 11,355 | 10,983 | 10,463 | 14,487 | 17,604 | 14,332 | 12,671 | 13,985 | 18,965 | 11,174 | 15,530 | 17,305 | 16,249 | 14,376 | 14,734 | 18,107 | 16,056 | 17,569 | 14,639 | 17,824 | 15,721 | 12,598 | 20,909 | 18,972 | 18,205 | 18,640 | 13,861 | 13,732 | 13,639 | 10,639 | 11,988 |
단기투자 | 307 | 417 | 317 | 597 | 745 | 1,068 | 3,783 | 7,322 | 5,443 | 9,392 | 22,724 | 21,585 | 19,925 | 17,121 | 13,397 | 10,974 | 11,948 | 11,200 | 11,816 | 7,961 | 2,494 | 1,982 | 1,696 | 902 | 602 | 1,580 | 3,308 | 570 | 565 | 472 | 510 | 255 | 18,434 | 22,935 | 22,228 | 23,944 | 25,994 | 24,644 | 23,667 | 23,315 | 19,331 |
매출채권등 | 16,020 | 14,842 | 16,174 | 15,794 | 14,946 | 14,873 | 14,798 | 16,777 | 16,350 | 14,039 | 15,890 | 16,139 | 15,594 | 15,283 | 14,911 | 14,871 | 14,938 | 13,576 | 14,579 | 14,645 | 14,874 | 14,481 | 14,801 | 14,653 | 14,115 | 14,098 | 14,048 | 14,111 | 14,166 | 13,490 | 13,155 | 13,283 | 12,300 | 11,699 | 11,798 | 12,062 | 11,406 | 10,734 | 11,366 | 11,968 | 11,533 |
재고자산 | 12,659 | 12,444 | 12,603 | 12,169 | 11,383 | 11,181 | 11,198 | 12,888 | 12,809 | 10,268 | 11,675 | 11,437 | 10,990 | 10,387 | 10,387 | 10,100 | 9,952 | 9,344 | 9,599 | 9,424 | 8,868 | 9,020 | 9,173 | 9,263 | 9,086 | 8,599 | 8,678 | 8,810 | 9,014 | 8,765 | 9,521 | 9,699 | 8,878 | 8,144 | 8,488 | 8,523 | 8,170 | 8,053 | 8,206 | 8,298 | 8,085 |
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 | 20,871 | 20,518 | 20,479 | 19,748 | 19,632 | 19,898 | 18,821 | 20,576 | 20,174 | 17,982 | 18,152 | 18,354 | 18,701 | 18,962 | 18,478 | 18,632 | 18,367 | 18,766 | 17,855 | 17,598 | 17,401 | 17,658 | 17,048 | 17,248 | 17,000 | 17,035 | 16,629 | 16,632 | 17,040 | 17,005 | 16,628 | 16,458 | 16,191 | 15,912 | 16,095 | 15,972 | 15,964 | 15,905 | 15,551 | 15,583 | 15,364 |
무형자산 | 81,223 | 81,818 | 84,289 | 83,975 | 70,902 | 70,733 | 71,145 | 91,686 | 93,023 | 74,536 | 73,719 | 76,574 | 79,355 | 81,638 | 83,345 | 86,063 | 86,798 | 89,795 | 81,313 | 81,303 | 80,809 | 81,282 | 81,137 | 82,993 | 78,348 | 78,064 | 79,339 | 80,402 | 83,514 | 85,134 | 85,877 | 86,176 | 54,310 | 49,681 | 50,813 | 47,798 | 47,688 | 47,393 | 47,267 | 48,510 | 48,370 |
이연세자산 | 8,492 | 10,461 | 9,349 | 9,004 | 10,305 | 9,279 | 9,259 | 8,779 | 8,817 | 8,947 | 9,392 | 9,514 | 9,936 | 10,223 | 10,646 | 10,804 | 8,321 | 8,534 | 7,816 | 7,805 | 7,539 | 7,819 | 7,696 | 7,647 | 7,533 | 7,640 | 8,076 | 8,472 | 8,785 | 7,105 | 6,303 | 6,111 | 6,380 | 6,148 | 5,897 | 5,776 | 5,678 | 5,490 | 6,756 | 6,810 | 6,583 |
기타자산 | 15,625 | 15,499 | 15,096 | 14,923 | 18,580 | 18,667 | 17,329 | 12,475 | 12,488 | 39,325 | 12,217 | 13,138 | 13,391 | 13,917 | 10,460 | 10,664 | 9,562 | 9,694 | 8,750 | 8,470 | 7,502 | 8,181 | 7,721 | 8,035 | 8,609 | 7,831 | 9,569 | 8,799 | 8,902 | 7,508 | 7,943 | 8,227 | 7,516 | 7,717 | 6,845 | 7,099 | 7,470 | 7,460 | 6,814 | 6,913 | 7,336 |
자산총계 | 193,671 | 180,104 | 178,287 | 181,088 | 171,966 | 167,558 | 166,061 | 191,686 | 195,969 | 187,378 | 175,124 | 177,724 | 178,355 | 182,018 | 179,228 | 176,440 | 172,557 | 174,894 | 170,693 | 158,380 | 155,017 | 157,728 | 155,521 | 155,117 | 150,027 | 152,954 | 155,703 | 155,365 | 156,625 | 157,303 | 155,658 | 152,807 | 144,918 | 141,208 | 140,369 | 139,814 | 136,231 | 133,411 | 133,266 | 132,036 | 128,590 |
매입채무등 | 9,545 | 10,311 | 8,954 | 8,848 | 8,174 | 9,632 | 8,355 | 10,443 | 9,909 | 9,889 | 10,153 | 9,765 | 9,309 | 11,055 | 8,961 | 8,704 | 8,503 | 9,505 | 7,044 | 6,765 | 7,411 | 8,544 | 7,491 | 6,912 | 6,923 | 7,537 | 7,000 | 6,516 | 6,443 | 7,310 | 6,390 | 6,135 | 6,082 | 6,918 | 5,971 | 6,061 | 5,965 | 6,668 | 5,928 | 6,140 | 6,719 |
차입금 | 52,252 | 36,634 | 35,751 | 41,491 | 33,632 | 29,332 | 29,921 | 45,602 | 52,907 | 39,642 | 32,027 | 32,597 | 33,148 | 33,751 | 33,928 | 33,483 | 33,613 | 35,266 | 37,758 | 30,394 | 27,583 | 27,696 | 29,218 | 29,418 | 29,368 | 30,480 | 31,253 | 32,083 | 32,533 | 34,581 | 35,166 | 34,572 | 32,370 | 27,126 | 26,989 | 26,243 | 23,349 | 19,861 | 19,750 | 19,307 | 18,983 |
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 | 7,040 | 6,610 | 8,140 | 7,285 | 9,371 | 9,067 | 8,062 | 8,850 | 12,979 | 10,517 | 11,094 | 11,157 | 13,877 | 14,312 | 15,078 | 15,938 | 14,952 | 15,165 | 14,026 | 13,755 | 15,098 | 15,668 | 16,524 | 16,969 | 16,493 | 16,566 | 17,344 | 17,241 | 19,069 | 18,694 | 5,593 | 5,605 | 4,441 | 3,881 | 3,991 | 3,539 | 3,845 | 3,312 | 4,492 | 4,618 | 4,827 |
기타부채 | 46,725 | 55,059 | 55,284 | 51,926 | 50,769 | 50,753 | 48,495 | 50,382 | 49,305 | 50,526 | 47,251 | 47,848 | 47,312 | 48,877 | 50,989 | 48,735 | 49,655 | 51,680 | 47,392 | 44,488 | 43,631 | 46,349 | 44,078 | 41,033 | 38,288 | 38,619 | 35,480 | 36,636 | 35,325 | 36,558 | 34,530 | 34,573 | 31,684 | 32,865 | 30,649 | 31,498 | 30,425 | 32,420 | 31,542 | 30,840 | 30,183 |
부채총계 | 115,562 | 108,614 | 108,129 | 109,550 | 101,946 | 98,784 | 94,833 | 115,277 | 125,100 | 110,574 | 100,525 | 101,367 | 103,646 | 107,995 | 108,956 | 106,860 | 106,723 | 111,616 | 106,220 | 95,402 | 93,723 | 98,257 | 97,311 | 94,332 | 91,072 | 93,202 | 91,077 | 92,476 | 93,370 | 97,143 | 81,679 | 80,885 | 74,577 | 70,790 | 67,600 | 67,341 | 63,584 | 62,261 | 61,712 | 60,905 | 60,712 |
자본금+ 자본잉여금 |
-72,786 | -72,560 | -72,499 | -72,569 | -72,590 | -72,542 | -72,528 | -41,097 | -41,063 | -38,574 | -38,026 | -36,016 | -35,914 | -35,979 | -35,405 | -35,474 | -35,346 | -35,370 | -35,420 | -35,387 | -35,364 | -35,297 | -35,499 | -34,055 | -32,178 | -31,242 | -28,344 | -28,457 | -28,476 | -28,434 | -28,079 | -28,052 | -26,780 | -25,232 | -23,376 | -21,558 | -19,952 | -19,564 | -18,333 | -18,167 | -17,478 |
이익잉여금 | 162,635 | 155,791 | 155,179 | 155,360 | 153,378 | 153,843 | 152,536 | 129,381 | 124,558 | 128,345 | 127,917 | 126,216 | 124,380 | 123,060 | 121,092 | 120,154 | 116,508 | 113,890 | 114,831 | 113,898 | 112,901 | 110,659 | 109,242 | 109,809 | 106,650 | 106,216 | 107,617 | 106,123 | 104,339 | 101,793 | 114,805 | 113,208 | 111,643 | 110,551 | 108,860 | 106,738 | 104,990 | 103,879 | 102,748 | 101,352 | 98,656 |
기타포괄익 | -11,740 | -11,741 | -12,522 | -11,253 | -10,768 | -12,527 | -8,780 | -13,135 | -12,626 | -12,967 | -15,292 | -13,843 | -13,757 | -13,058 | -15,415 | -15,100 | -15,328 | -15,242 | -14,938 | -15,533 | -16,243 | -15,891 | -15,533 | -14,969 | -15,517 | -15,222 | -14,647 | -14,777 | -12,608 | -13,199 | -12,747 | -13,234 | -14,522 | -14,901 | -12,715 | -12,707 | -12,391 | -13,165 | -12,861 | -12,054 | -13,300 |
자본총계 | 78,109 | 71,490 | 70,158 | 71,538 | 70,020 | 68,774 | 71,228 | 75,149 | 70,869 | 76,804 | 74,599 | 76,357 | 74,709 | 74,023 | 70,272 | 69,580 | 65,834 | 63,278 | 64,473 | 62,978 | 61,294 | 59,471 | 58,210 | 60,785 | 58,955 | 59,752 | 64,626 | 62,889 | 63,255 | 60,160 | 73,979 | 71,922 | 70,341 | 70,418 | 72,769 | 72,473 | 72,647 | 71,150 | 71,554 | 71,131 | 67,878 |
주식수(만주) | 242,380 | 242,940 | 242,790 | 242,690 | 243,010 | 256,040 | 254,970 | 265,590 | 260,550 | 266,390 | 266,130 | 266,790 | 266,650 | 267,400 | 267,490 | 267,160 | 267,270 | 267,070 | 266,930 | 266,550 | 267,100 | 268,430 | 266,990 | 269,170 | 269,880 | 272,870 | 272,760 | 272,130 | 273,190 | 274,530 | 273,770 | 274,150 | 275,450 | 278,890 | 278,540 | 279,420 | 280,380 | 281,290 | 280,720 | 281,200 | 282,600 |
25.03/30 | 24.12/29 | 24.09/29 | 24.06/30 | 24.03/31 | 23.12/31 | 23.10/01 | 23.07/02 | 23.04/02 | 23.01/01 | 22.10/02 | 22.07/03 | 22.04/03 | 22.01/02 | 21.10/03 | 21.07/04 | 21.04/04 | 21.01/03 | 20.09/27 | 20.06/28 | 20.03/29 | 19.12/29 | 19.09/29 | 19.06/30 | 19.03/31 | 18.12/30 | 18.09/30 | 18.07/01 | 18.04/01 | 17.12/31 | 17.10/01 | 17.07/02 | 17.04/02 | 17.01/01 | 16.10/02 | 16.07/03 | 16.04/03 | 16.01/03 | 15.09/27 | 15.06/28 | 15.03/29 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 24,783 | 24,266 | 25,146 | 24,642 | 23,191 | 22,791 | 20,278 | 19,073 | 20,472 | 21,194 | 21,576 | 23,582 | 23,315 | 23,410 | 26,021 | 26,114 | 24,252 | 23,536 | 21,591 | 20,735 | 23,231 | 23,416 | 23,262 | 22,007 | 22,138 | 22,201 | 22,062 | 22,056 | 21,749 | 21,056 | 21,604 | 20,699 | 19,491 | 18,767 | 17,199 | 17,978 | 18,886 | 19,569 | 19,088 | 17,602 | 17,659 |
투자활동 | -18,432 | -18,599 | -18,481 | -12,812 | -2,901 | 878 | -2,317 | -6,559 | -5,422 | -12,371 | -13,334 | -14,352 | -12,132 | -8,683 | -11,226 | -13,326 | -20,429 | -20,825 | -14,266 | -11,092 | -5,358 | -6,194 | -2,622 | -5,246 | -3,659 | -3,167 | -5,900 | -2,811 | -14,857 | -14,868 | -16,537 | -17,729 | -4,160 | -4,761 | -3,978 | -2,607 | -7,483 | -7,735 | -9,266 | -7,530 | -12,068 |
재무활동 | 6,744 | -3,132 | -6,447 | -7,882 | -21,417 | -15,825 | -9,470 | -2,078 | 1,652 | -8,871 | -14,007 | -12,289 | -13,307 | -14,047 | -16,255 | -9,852 | -6,930 | -6,120 | -4,548 | -12,637 | -16,814 | -18,015 | -20,332 | -19,916 | -18,056 | -18,510 | -15,658 | -14,250 | -13,493 | -7,673 | -7,600 | -8,976 | -8,097 | -8,551 | -8,381 | -6,776 | -8,513 | -11,136 | -8,700 | -12,576 | -12,669 |
환율변동 | -94 | -289 | 34 | -253 | -265 | -112 | -118 | -236 | -300 | -312 | -484 | -290 | -84 | -178 | 99 | 222 | 248 | 89 | -61 | -208 | -263 | -9 | -115 | -38 | -328 | -241 | -169 | -24 | 331 | 337 | 49 | -36 | -186 | -215 | -274 | -594 | -1,017 | -1,489 | -1,301 | -1,093 | -656 |
현금의증감 | 13,001 | 2,246 | 252 | 3,695 | -1,392 | 7,732 | 8,373 | 10,200 | 16,402 | -360 | -6,249 | -3,349 | -2,208 | 502 | -1,361 | 3,158 | -2,859 | -3,320 | 2,716 | -3,202 | 796 | -802 | 193 | -3,193 | 95 | 283 | 335 | 4,971 | -6,270 | -1,148 | -2,484 | -6,042 | 7,048 | 5,240 | 4,566 | 8,001 | 1,873 | -791 | -179 | -3,597 | -7,734 |
자본적지출 | -4,412 | -4,424 | -4,401 | -4,339 | -4,487 | -4,543 | -4,541 | -4,526 | -4,265 | -4,009 | -3,837 | -3,632 | -3,582 | -3,652 | -3,560 | -3,550 | -3,399 | -3,347 | -3,284 | -3,292 | -3,467 | -3,498 | -3,556 | -3,630 | -3,668 | -3,670 | -3,592 | -3,563 | -3,377 | -3,279 | -3,132 | -3,079 | -3,147 | -3,226 | -3,499 | -3,551 | -3,559 | -3,463 | -3,593 | -3,555 | -3,627 |
잉여현금 | 20,371 | 19,842 | 20,745 | 20,303 | 18,704 | 18,248 | 15,737 | 14,547 | 16,207 | 17,185 | 17,739 | 19,950 | 19,733 | 19,758 | 22,461 | 22,564 | 20,853 | 20,189 | 18,307 | 17,443 | 19,764 | 19,918 | 19,706 | 18,377 | 18,470 | 18,531 | 18,470 | 18,493 | 18,372 | 17,777 | 18,472 | 17,620 | 16,344 | 15,541 | 13,700 | 14,427 | 15,327 | 16,106 | 15,495 | 14,047 | 14,032 |