24.09/27 | 24.06/28 | 24.03/29 | 23.12/31 | 23.09/29 | 23.06/30 | 23.03/31 | 22.12/31 | 22.09/30 | 22.07/01 | 22.04/01 | 21.12/31 | 21.10/01 | 21.07/02 | 21.04/02 | 20.12/31 | 20.09/25 | 20.06/26 | 20.03/27 | 19.12/31 | 19.09/27 | 19.06/28 | 19.03/29 | 18.12/31 | 18.09/28 | 18.06/29 | 18.03/30 | 17.12/31 | 17.09/29 | 17.06/30 | 17.03/31 | 16.12/31 | 16.09/30 | 16.07/01 | 16.04/01 | 15.12/31 | 15.10/02 | 15.07/03 | 15.04/03 | 14.12/31 | 14.09/26 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 46,366 | 46,465 | 46,074 | 45,754 | 45,030 | 44,140 | 43,493 | 43,004 | 42,343 | 41,322 | 40,126 | 38,655 | 37,802 | 36,412 | 33,433 | 33,014 | 33,471 | 34,326 | 37,173 | 37,266 | 36,004 | 35,272 | 34,696 | 34,300 | 34,136 | 34,439 | 34,720 | 36,212 | 37,307 | 38,862 | 40,699 | 41,863 | 42,454 | 43,248 | 43,865 | 44,294 | 45,166 | 45,715 | 46,133 | 45,998 | 46,166 |
매출원가 | 18,345 | 18,338 | 18,438 | 18,520 | 18,399 | 18,308 | 18,226 | 18,000 | 17,575 | 16,986 | 15,943 | 15,357 | 14,847 | 14,341 | 13,567 | 13,433 | 13,421 | 13,717 | 14,625 | 14,619 | 14,155 | 13,734 | 13,356 | 13,067 | 12,782 | 12,830 | 12,946 | 13,721 | 14,360 | 15,097 | 15,909 | 16,465 | 16,725 | 17,171 | 17,448 | 17,482 | 17,785 | 17,838 | 17,909 | 17,889 | 17,847 |
매출총이익 | 28,021 | 28,127 | 27,636 | 27,234 | 26,631 | 25,832 | 25,267 | 25,004 | 24,768 | 24,336 | 24,183 | 23,298 | 22,955 | 22,071 | 19,866 | 19,581 | 20,050 | 20,609 | 22,548 | 22,647 | 21,849 | 21,538 | 21,340 | 21,233 | 21,354 | 21,609 | 21,774 | 22,491 | 22,947 | 23,765 | 24,790 | 25,398 | 25,729 | 26,077 | 26,417 | 26,812 | 27,381 | 27,877 | 28,224 | 28,109 | 28,319 |
판매관리비 | 14,335 | 14,366 | 14,138 | 13,972 | 13,604 | 13,216 | 13,098 | 12,880 | 12,785 | 12,628 | 12,442 | 12,144 | 11,397 | 10,786 | 9,752 | 9,731 | 10,366 | 10,971 | 11,984 | 12,103 | 11,595 | 11,139 | 11,030 | 11,002 | 11,145 | 11,730 | 12,023 | 12,834 | 13,465 | 14,229 | 14,961 | 15,370 | 15,619 | 15,817 | 16,109 | 16,427 | 16,828 | 17,128 | 17,308 | 17,218 | 17,199 |
연구개발비 | 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 |
영업이익 | 9,556 | 10,316 | 10,085 | 11,311 | 11,113 | 10,931 | 10,871 | 10,909 | 10,506 | 10,316 | 10,991 | 10,308 | 10,974 | 10,374 | 9,339 | 8,997 | 8,823 | 9,024 | 10,031 | 10,086 | 9,747 | 9,862 | 9,640 | 9,152 | 8,701 | 8,332 | 7,603 | 7,755 | 7,631 | 7,657 | 8,479 | 8,657 | 8,789 | 8,897 | 8,573 | 8,728 | 8,661 | 8,993 | 9,628 | 9,708 | 10,362 |
EBITDA | 15,457 | 15,585 | 15,421 | 15,618 | 15,551 | 15,304 | 14,552 | 13,799 | 14,143 | 13,843 | 15,832 | 15,441 | 15,094 | 14,638 | 12,712 | 12,701 | 12,650 | 13,143 | 13,862 | 13,032 | 11,440 | 10,654 | 10,520 | 10,219 | 10,340 | 9,619 | 9,317 | 8,968 | 8,592 | 8,436 | 10,175 | 10,633 | 11,612 | 11,927 | 12,007 | 12,416 | 11,920 | 12,854 | 11,855 | 11,758 | 12,957 |
영업외이익 | 4,844 | 4,184 | 4,223 | 3,168 | 3,275 | 3,194 | 2,482 | 1,659 | 2,383 | 2,225 | 3,466 | 3,714 | 2,594 | 2,741 | 1,849 | 2,189 | 2,347 | 2,627 | 2,434 | 1,646 | 548 | -302 | -176 | 23 | 591 | 255 | 650 | -12 | -432 | -730 | 54 | 212 | 998 | 1,143 | 1,495 | 1,733 | 1,334 | 1,912 | 279 | 100 | 608 |
법인세 | 2,340 | 2,264 | 1,996 | 2,249 | 2,197 | 2,365 | 2,390 | 2,115 | 2,181 | 2,168 | 2,778 | 2,621 | 2,998 | 2,830 | 2,274 | 1,981 | 1,449 | 1,511 | 1,494 | 1,801 | 1,484 | 1,536 | 1,726 | 1,749 | 5,474 | 5,149 | 5,790 | 5,607 | 1,773 | 1,921 | 1,508 | 1,586 | 1,920 | 1,814 | 2,225 | 2,239 | 2,242 | 2,508 | 2,037 | 2,201 | 2,416 |
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 | 73 | 73 | 73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | 10,409 | 10,648 | 10,784 | 10,714 | 10,772 | 10,510 | 9,868 | 9,542 | 9,925 | 9,571 | 10,307 | 9,771 | 8,813 | 8,079 | 7,217 | 7,747 | 8,333 | 9,189 | 10,017 | 8,920 | 7,748 | 7,035 | 6,744 | 6,434 | 2,812 | 2,379 | 1,434 | 1,248 | 4,550 | 4,149 | 6,226 | 6,527 | 7,214 | 7,617 | 7,277 | 7,351 | 6,884 | 7,549 | 7,036 | 7,098 | 8,038 |
24.09/27 | 24.06/28 | 24.03/29 | 23.12/31 | 23.09/29 | 23.06/30 | 23.03/31 | 22.12/31 | 22.09/30 | 22.07/01 | 22.04/01 | 21.12/31 | 21.10/01 | 21.07/02 | 21.04/02 | 20.12/31 | 20.09/25 | 20.06/26 | 20.03/27 | 19.12/31 | 19.09/27 | 19.06/28 | 19.03/29 | 18.12/31 | 18.09/28 | 18.06/29 | 18.03/30 | 17.12/31 | 17.09/29 | 17.06/30 | 17.03/31 | 16.12/31 | 16.09/30 | 16.07/01 | 16.04/01 | 15.12/31 | 15.10/02 | 15.07/03 | 15.04/03 | 14.12/31 | 14.09/26 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 16,377 | 17,399 | 15,203 | 12,363 | 14,215 | 14,431 | 13,170 | 10,562 | 11,247 | 9,752 | 8,417 | 10,926 | 13,145 | 11,267 | 10,355 | 8,566 | 18,732 | 17,588 | 15,274 | 7,947 | 9,532 | 9,303 | 7,183 | 11,102 | 13,792 | 13,818 | 15,809 | 15,358 | 22,219 | 22,734 | 21,911 | 18,150 | 22,412 | 21,402 | 18,751 | 15,631 | 19,160 | 17,514 | 16,577 | 18,010 | 20,269 |
단기투자 | 1,787 | 1,594 | 1,716 | 1,300 | 1,220 | 1,263 | 1,125 | 1,069 | 1,973 | 1,867 | 1,939 | 1,699 | 1,724 | 1,775 | 2,234 | 2,348 | 2,396 | 2,228 | 2,392 | 3,228 | 3,456 | 4,058 | 4,765 | 5,013 | 5,055 | 5,536 | 5,564 | 5,317 | 5,138 | 4,490 | 3,294 | 4,051 | 3,157 | 2,673 | 3,460 | 4,269 | 3,614 | 3,433 | 3,472 | 3,665 | 3,445 |
매출채권등 | 4,233 | 4,545 | 4,244 | 3,410 | 3,495 | 3,970 | 4,599 | 3,487 | 3,994 | 4,494 | 4,641 | 3,512 | 3,889 | 4,036 | 3,762 | 3,144 | 3,827 | 3,849 | 4,430 | 3,971 | 4,353 | 4,888 | 3,852 | 3,685 | 3,702 | 4,565 | 3,904 | 3,667 | 3,664 | 4,024 | 3,702 | 3,856 | 4,082 | 4,768 | 4,147 | 3,941 | 4,028 | 4,976 | 4,461 | 4,466 | 5,081 |
재고자산 | 4,714 | 4,763 | 4,961 | 4,424 | 4,252 | 4,646 | 4,727 | 4,233 | 3,708 | 3,621 | 3,741 | 3,414 | 3,182 | 3,281 | 3,356 | 3,266 | 3,264 | 3,501 | 3,558 | 3,379 | 3,266 | 3,453 | 3,178 | 3,071 | 2,627 | 2,881 | 2,937 | 2,655 | 2,608 | 2,790 | 2,885 | 2,675 | 2,751 | 3,005 | 3,052 | 2,902 | 2,910 | 3,224 | 3,219 | 3,100 | 3,277 |
장기투자 | 19,037 | 19,107 | 19,642 | 19,789 | 19,360 | 19,420 | 19,081 | 18,765 | 18,305 | 18,375 | 18,986 | 18,416 | 19,181 | 19,416 | 19,772 | 20,085 | 19,587 | 18,935 | 18,672 | 19,879 | 19,567 | 20,312 | 20,198 | 20,279 | 21,950 | 21,619 | 22,517 | 21,952 | 22,761 | 22,003 | 17,983 | 17,249 | 18,027 | 17,499 | 13,796 | 15,788 | 14,934 | 15,773 | 13,895 | 13,625 | 14,319 |
유형자산 | 9,864 | 9,508 | 9,306 | 9,236 | 8,860 | 9,706 | 9,848 | 9,841 | 9,243 | 9,462 | 9,784 | 9,920 | 10,058 | 10,547 | 10,673 | 10,777 | 10,667 | 10,695 | 10,993 | 10,838 | 10,217 | 10,254 | 8,866 | 9,598 | 7,404 | 7,688 | 7,977 | 8,203 | 8,306 | 8,672 | 9,746 | 10,635 | 11,172 | 12,663 | 12,613 | 12,571 | 12,615 | 14,365 | 14,346 | 14,633 | 14,738 |
무형자산 | 32,745 | 32,305 | 32,234 | 33,223 | 32,885 | 33,486 | 33,575 | 33,631 | 32,946 | 33,888 | 34,740 | 34,613 | 28,400 | 28,906 | 28,790 | 28,550 | 27,920 | 27,447 | 27,838 | 26,766 | 26,330 | 26,915 | 22,744 | 21,587 | 16,855 | 16,862 | 17,020 | 16,636 | 16,564 | 17,192 | 18,767 | 21,128 | 22,246 | 23,689 | 24,030 | 24,132 | 24,419 | 26,080 | 26,054 | 26,372 | 26,955 |
이연세자산 | 1,428 | 1,409 | 1,457 | 1,561 | 1,575 | 1,661 | 1,696 | 1,746 | 1,708 | 1,833 | 2,006 | 2,129 | 2,237 | 2,291 | 2,332 | 2,460 | 2,439 | 2,366 | 2,275 | 2,412 | 2,452 | 2,559 | 2,617 | 2,674 | 2,720 | 2,999 | 3,298 | 330 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타자산 | 16,081 | 10,572 | 10,629 | 12,397 | 11,716 | 9,873 | 9,583 | 9,429 | 9,347 | 9,877 | 9,810 | 9,725 | 8,790 | 8,675 | 8,719 | 8,100 | 8,352 | 8,080 | 8,581 | 7,961 | 8,260 | 8,254 | 14,944 | 6,207 | 12,772 | 13,625 | 14,256 | 13,778 | 9,255 | 9,241 | 12,913 | 9,526 | 10,080 | 8,395 | 11,414 | 10,762 | 11,328 | 8,173 | 8,992 | 8,152 | 8,230 |
자산총계 | 106,266 | 101,202 | 99,392 | 97,703 | 97,578 | 98,456 | 97,404 | 92,763 | 92,471 | 93,169 | 94,064 | 94,354 | 90,606 | 90,194 | 89,993 | 87,296 | 97,184 | 94,689 | 94,013 | 86,381 | 87,433 | 89,996 | 88,347 | 83,216 | 86,877 | 89,593 | 93,282 | 87,896 | 90,515 | 91,146 | 91,201 | 87,270 | 93,927 | 94,094 | 91,263 | 89,996 | 93,008 | 93,538 | 91,016 | 92,023 | 96,314 |
매입채무등 | 23,820 | 21,909 | 19,425 | 15,485 | 16,837 | 16,483 | 15,593 | 15,749 | 16,103 | 14,213 | 13,272 | 14,619 | 12,830 | 12,124 | 10,929 | 11,145 | 12,750 | 11,668 | 12,640 | 11,312 | 12,727 | 12,819 | 10,986 | 9,533 | 10,317 | 10,842 | 10,218 | 8,748 | 10,212 | 10,363 | 10,251 | 9,490 | 11,153 | 10,235 | 9,626 | 9,660 | 9,877 | 9,997 | 8,853 | 9,234 | 10,517 |
단기차입금 | 3,270 | 5,732 | 7,446 | 6,517 | 5,995 | 5,999 | 6,266 | 2,772 | 4,125 | 5,146 | 4,649 | 4,645 | 2,314 | 2,204 | 4,813 | 2,668 | 13,365 | 14,604 | 19,299 | 15,247 | 11,464 | 15,779 | 14,867 | 18,838 | 19,314 | 18,738 | 19,155 | 16,503 | 16,629 | 17,833 | 15,911 | 16,025 | 15,561 | 18,796 | 19,844 | 15,805 | 20,237 | 18,337 | 16,423 | 22,682 | 21,699 |
장기차입금 | 42,994 | 38,085 | 35,104 | 35,547 | 34,176 | 35,626 | 36,134 | 36,377 | 35,462 | 36,755 | 37,052 | 38,116 | 39,394 | 39,804 | 40,170 | 40,125 | 39,502 | 37,729 | 31,094 | 27,516 | 31,012 | 29,296 | 29,400 | 25,376 | 25,523 | 28,063 | 29,792 | 31,182 | 32,471 | 31,805 | 31,538 | 29,684 | 31,663 | 29,252 | 26,990 | 28,311 | 25,949 | 25,977 | 26,087 | 19,063 | 20,111 |
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 | 3,771 | 3,988 | 4,006 | 4,208 | 4,310 | 4,347 | 4,669 | 4,117 | 4,335 | 4,206 | 3,998 | 3,507 | 3,534 | 3,457 | 3,191 | 2,621 | 2,721 | 2,545 | 2,314 | 2,698 | 3,490 | 3,471 | 2,857 | 2,765 | 2,813 | 2,951 | 2,893 | 2,932 | 4,668 | 4,681 | 4,167 | 4,060 | 4,639 | 4,872 | 4,612 | 5,022 | 5,436 | 6,222 | 6,121 | 6,036 | 6,919 |
기타부채 | 4,257 | 4,077 | 5,465 | 8,466 | 8,427 | 8,449 | 7,874 | 7,922 | 8,010 | 8,046 | 8,252 | 8,607 | 8,401 | 8,350 | 8,558 | 9,453 | 8,530 | 8,954 | 8,832 | 8,510 | 8,057 | 8,336 | 10,433 | 7,646 | 8,732 | 8,823 | 9,607 | 9,554 | 4,383 | 4,375 | 6,267 | 4,791 | 4,666 | 4,101 | 5,062 | 5,434 | 5,242 | 4,364 | 4,454 | 4,447 | 3,399 |
부채총계 | 78,112 | 73,791 | 71,446 | 70,223 | 69,745 | 70,904 | 70,536 | 66,937 | 68,035 | 68,366 | 67,223 | 69,494 | 66,473 | 65,939 | 67,661 | 66,012 | 76,868 | 75,500 | 74,179 | 65,283 | 66,750 | 69,701 | 68,543 | 64,158 | 66,699 | 69,417 | 71,665 | 68,919 | 68,363 | 69,057 | 68,134 | 64,050 | 67,682 | 67,256 | 66,134 | 64,232 | 66,741 | 64,897 | 61,938 | 61,462 | 62,645 |
이익잉여금 | 75,946 | 75,189 | 74,868 | 73,782 | 73,793 | 72,695 | 72,137 | 71,019 | 70,893 | 69,970 | 69,969 | 69,094 | 68,494 | 67,838 | 67,009 | 66,555 | 66,863 | 66,888 | 66,870 | 65,855 | 65,481 | 64,602 | 63,704 | 63,234 | 64,028 | 63,808 | 63,150 | 60,430 | 64,759 | 64,890 | 65,099 | 65,502 | 66,457 | 66,921 | 64,985 | 65,018 | 65,209 | 65,196 | 63,524 | 63,408 | 63,972 |
기타포괄익 | -15,536 | -15,458 | -14,504 | -14,275 | -14,815 | -14,017 | -14,322 | -14,895 | -15,869 | -14,801 | -13,340 | -14,330 | -14,250 | -13,299 | -14,133 | -14,601 | -15,446 | -16,460 | -15,696 | -13,544 | -13,706 | -12,981 | -12,325 | -12,814 | -12,070 | -11,774 | -10,038 | -10,305 | -9,843 | -10,489 | -10,206 | -11,205 | -10,209 | -10,153 | -10,789 | -10,174 | -10,813 | -8,736 | -7,069 | -5,777 | -3,843 |
자본총계 | 26,518 | 25,853 | 26,429 | 25,941 | 26,325 | 26,013 | 25,217 | 24,105 | 22,805 | 23,005 | 24,845 | 22,999 | 22,179 | 22,249 | 20,355 | 19,299 | 18,607 | 17,484 | 18,158 | 18,981 | 18,713 | 18,181 | 17,735 | 16,981 | 18,264 | 18,323 | 19,610 | 17,072 | 22,119 | 22,001 | 22,876 | 23,062 | 26,076 | 26,637 | 24,914 | 25,554 | 26,049 | 28,418 | 28,837 | 30,320 | 33,429 |
주식수(만주) | 432,300 | 431,900 | 432,200 | 433,900 | 433,900 | 434,100 | 434,500 | 435,000 | 434,600 | 435,300 | 435,700 | 434,000 | 434,400 | 433,800 | 433,000 | 432,300 | 432,100 | 431,600 | 432,500 | 431,400 | 432,100 | 430,500 | 430,600 | 429,900 | 429,500 | 429,000 | 430,600 | 432,400 | 432,000 | 432,700 | 433,400 | 436,700 | 436,400 | 437,700 | 438,200 | 440,500 | 439,900 | 440,800 | 442,200 | 445,000 | 444,500 |
24.09/27 | 24.06/28 | 24.03/29 | 23.12/31 | 23.09/29 | 23.06/30 | 23.03/31 | 22.12/31 | 22.09/30 | 22.07/01 | 22.04/01 | 21.12/31 | 21.10/01 | 21.07/02 | 21.04/02 | 20.12/31 | 20.09/25 | 20.06/26 | 20.03/27 | 19.12/31 | 19.09/27 | 19.06/28 | 19.03/29 | 18.12/31 | 18.09/28 | 18.06/29 | 18.03/30 | 17.12/31 | 17.09/29 | 17.06/30 | 17.03/31 | 16.12/31 | 16.09/30 | 16.07/01 | 16.04/01 | 15.12/31 | 15.10/02 | 15.07/03 | 15.04/03 | 14.12/31 | 14.09/26 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 5,524 | 11,083 | 11,967 | 11,599 | 11,879 | 11,101 | 10,555 | 11,018 | 11,462 | 11,646 | 11,612 | 12,625 | 12,855 | 12,583 | 10,924 | 9,844 | 8,920 | 8,756 | 10,239 | 10,471 | 9,708 | 9,442 | 7,802 | 7,627 | 6,869 | 6,385 | 6,890 | 7,041 | 7,931 | 8,314 | 8,952 | 8,792 | 8,861 | 9,230 | 9,558 | 10,528 | 11,026 | 11,263 | 11,123 | 10,615 | 10,809 |
투자활동 | 2,381 | -1,586 | -3,136 | -3,349 | -997 | -384 | -792 | -763 | -6,873 | -5,663 | -2,338 | -2,765 | 7,514 | 7,243 | -674 | -1,477 | -7,147 | -5,581 | -601 | -3,976 | -2,082 | -1,689 | 147 | 5,927 | 1,525 | 1,143 | -2,322 | -2,312 | 600 | -1,268 | -21 | -1,004 | -2,106 | -3,367 | -5,026 | -6,186 | -6,361 | -8,134 | -6,105 | -7,506 | -7,789 |
재무활동 | -5,651 | -7,844 | -9,969 | -8,310 | -9,257 | -7,298 | -5,210 | -10,250 | -5,273 | -5,774 | -10,125 | -6,786 | -20,634 | -21,077 | -15,516 | -8,070 | 2,306 | 473 | -1,615 | -9,004 | -9,301 | -8,944 | -10,210 | -10,347 | -11,331 | -11,079 | -8,698 | -7,447 | -7,261 | -4,965 | -5,409 | -6,545 | -5,718 | -4,766 | -3,537 | -5,113 | -4,613 | -4,823 | -5,013 | -3,631 | -2,558 |
환율변동 | -303 | -592 | -324 | -73 | 151 | 118 | -265 | -205 | -495 | -402 | 32 | -159 | 56 | 330 | 112 | 76 | -33 | -246 | -182 | -72 | -88 | -151 | -301 | -262 | -318 | -67 | 134 | 241 | 74 | -44 | 109 | -5 | 127 | -255 | -458 | -878 | -1,153 | -1,119 | -925 | -934 | -496 |
현금의증감 | 1,951 | 1,061 | -1,462 | -133 | 1,776 | 3,537 | 4,288 | -200 | -1,179 | -193 | -819 | 2,915 | -209 | -921 | -5,154 | 373 | 4,046 | 3,402 | 7,841 | -2,581 | -1,763 | -1,342 | -2,624 | 2,945 | -3,255 | -3,618 | -3,934 | -2,477 | 1,344 | 2,037 | 3,631 | 1,238 | 1,164 | 842 | 537 | -1,649 | -1,101 | -2,813 | -920 | -1,456 | -34 |
자본적지출 | -2,051 | -1,972 | -1,879 | -1,778 | -1,634 | -1,532 | -1,463 | -1,409 | -1,326 | -1,291 | -1,255 | -1,259 | -1,048 | -986 | -957 | -988 | -1,417 | -776 | -951 | -1,076 | -611 | -1,398 | -1,430 | -1,300 | -1,471 | -1,478 | -1,449 | -1,642 | -1,765 | -1,858 | -2,029 | -2,112 | -2,317 | -2,431 | -2,480 | -2,468 | -2,335 | -2,368 | -2,297 | -2,183 | -2,346 |
잉여현금 | 3,473 | 9,111 | 10,088 | 9,821 | 10,245 | 9,569 | 9,092 | 9,609 | 10,136 | 10,355 | 10,357 | 11,366 | 11,807 | 11,597 | 9,967 | 8,856 | 7,503 | 7,980 | 9,288 | 9,395 | 9,097 | 8,044 | 6,372 | 6,327 | 5,398 | 4,907 | 5,441 | 5,399 | 6,166 | 6,456 | 6,923 | 6,680 | 6,544 | 6,799 | 7,078 | 8,060 | 8,691 | 8,895 | 8,826 | 8,432 | 8,463 |