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 | 254,190 | 245,122 | 236,584 | 227,583 | 218,310 | 211,915 | 207,591 | 204,094 | 203,075 | 198,270 | 192,557 | 184,903 | 176,251 | 168,088 | 159,969 | 153,284 | 147,114 | 143,015 | 138,699 | 134,249 | 129,814 | 125,843 | 122,211 | 118,459 | 114,906 | 110,360 | 105,880 | 102,273 | 99,181 | 96,571 | 97,414 | 94,733 | 92,703 | 91,154 | 86,886 | 88,084 | 90,758 | 93,580 | 94,782 | 93,456 | 91,505 |
매출원가 | 77,911 | 74,114 | 71,225 | 68,848 | 66,713 | 65,863 | 65,497 | 64,984 | 64,456 | 62,650 | 60,212 | 57,642 | 54,876 | 52,232 | 50,580 | 48,510 | 46,674 | 46,078 | 44,151 | 43,346 | 43,411 | 42,910 | 42,240 | 41,339 | 39,980 | 38,353 | 37,067 | 35,858 | 34,695 | 34,261 | 33,784 | 33,446 | 33,417 | 32,780 | 32,269 | 31,708 | 31,972 | 33,038 | 33,203 | 32,020 | 30,206 |
매출총이익 | 176,279 | 171,008 | 165,359 | 158,735 | 151,597 | 146,052 | 142,094 | 139,110 | 138,619 | 135,620 | 132,345 | 127,261 | 121,375 | 115,856 | 109,389 | 104,774 | 100,440 | 96,937 | 94,548 | 90,903 | 86,403 | 82,933 | 79,971 | 77,120 | 74,926 | 72,007 | 68,813 | 66,415 | 64,486 | 62,310 | 63,630 | 61,287 | 59,286 | 58,374 | 54,617 | 56,376 | 58,786 | 60,542 | 61,579 | 61,436 | 61,299 |
판매관리비 | 32,794 | 32,065 | 31,404 | 30,678 | 30,471 | 30,334 | 29,986 | 29,668 | 28,415 | 27,725 | 27,051 | 26,385 | 25,708 | 25,224 | 24,918 | 24,693 | 24,661 | 24,709 | 24,023 | 23,583 | 23,249 | 23,098 | 22,742 | 22,541 | 22,492 | 22,223 | 21,839 | 21,370 | 20,657 | 19,942 | 19,532 | 19,004 | 19,044 | 19,198 | 19,194 | 19,448 | 19,862 | 20,324 | 21,108 | 21,016 | 21,084 |
연구개발비 | 30,395 | 29,510 | 28,193 | 27,524 | 27,226 | 27,195 | 27,305 | 26,627 | 25,541 | 24,512 | 23,350 | 22,248 | 21,389 | 20,716 | 20,243 | 19,926 | 19,630 | 19,269 | 18,568 | 17,997 | 17,464 | 16,876 | 16,296 | 15,695 | 15,129 | 14,726 | 14,307 | 13,947 | 13,505 | 13,037 | 12,669 | 12,294 | 12,132 | 11,988 | 11,936 | 11,940 | 11,943 | 12,046 | 12,075 | 11,834 | 11,679 |
영업이익 | 113,090 | 109,433 | 105,762 | 100,533 | 93,900 | 88,523 | 84,803 | 82,815 | 84,663 | 83,383 | 81,944 | 78,628 | 74,278 | 69,916 | 64,228 | 60,155 | 56,149 | 52,959 | 51,957 | 49,323 | 45,690 | 42,959 | 40,933 | 38,884 | 37,305 | 35,058 | 32,361 | 30,792 | 30,018 | 29,025 | 30,319 | 28,879 | 27,000 | 26,078 | 15,049 | 16,360 | 18,110 | 18,161 | 26,696 | 27,076 | 27,269 |
EBITDA | 139,513 | 133,009 | 127,761 | 120,925 | 112,008 | 105,140 | 101,019 | 98,767 | 100,826 | 100,239 | 98,579 | 94,918 | 90,051 | 85,134 | 79,444 | 75,214 | 71,487 | 68,423 | 67,000 | 64,508 | 60,618 | 58,056 | 55,735 | 53,694 | 52,045 | 49,468 | 46,556 | 44,670 | 42,976 | 40,901 | 41,435 | 38,362 | 35,361 | 33,504 | 21,998 | 23,158 | 24,983 | 25,245 | 33,749 | 33,893 | 33,634 |
영업외이익 | 674 | 1,289 | 2,218 | 3,089 | 3,116 | 2,756 | 2,250 | 1,762 | 2,125 | 2,396 | 2,810 | 3,302 | 3,520 | 3,532 | 3,370 | 3,031 | 2,868 | 2,668 | 2,827 | 3,161 | 3,112 | 3,415 | 3,528 | 3,752 | 4,141 | 4,149 | 4,107 | 4,047 | 3,497 | 3,098 | 2,771 | 1,884 | 1,384 | 804 | 744 | 785 | 883 | 1,127 | 847 | 871 | 679 |
법인세 | 20,260 | 19,651 | 19,083 | 18,669 | 17,927 | 16,950 | 16,051 | 15,139 | 14,975 | 10,978 | 10,178 | 8,495 | 7,619 | 9,831 | 9,104 | 9,416 | 8,978 | 8,755 | 5,944 | 5,530 | 5,059 | 4,448 | 6,846 | 6,386 | 19,892 | 19,903 | 17,985 | 18,376 | 4,660 | 4,412 | 6,895 | 6,567 | 5,649 | 5,100 | 4,167 | 4,419 | 5,569 | 6,314 | 6,840 | 6,605 | 5,938 |
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 | 90,512 | 88,136 | 86,181 | 82,541 | 77,096 | 72,361 | 69,020 | 67,449 | 69,789 | 72,738 | 72,456 | 71,185 | 67,883 | 61,271 | 56,015 | 51,310 | 47,496 | 44,281 | 46,266 | 44,323 | 41,094 | 39,240 | 34,926 | 33,541 | 18,819 | 16,571 | 15,767 | 13,829 | 26,398 | 25,489 | 24,283 | 22,553 | 21,304 | 20,539 | 10,481 | 11,710 | 12,555 | 12,193 | 20,000 | 20,675 | 21,370 |
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 | 78,428 | 75,543 | 80,021 | 81,017 | 143,951 | 111,262 | 104,427 | 99,508 | 107,262 | 104,757 | 104,693 | 125,369 | 130,615 | 130,334 | 125,407 | 131,968 | 137,977 | 136,527 | 137,626 | 134,253 | 136,636 | 133,819 | 131,618 | 127,662 | 135,880 | 133,768 | 132,270 | 142,780 | 138,471 | 132,981 | 126,018 | 122,781 | 136,932 | 113,240 | 105,552 | 102,640 | 99,355 | 96,526 | 95,438 | 90,249 | 89,193 |
단기투자 | 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 |
매출채권등 | 44,148 | 56,924 | 44,029 | 42,831 | 36,953 | 48,688 | 37,420 | 35,833 | 31,279 | 44,261 | 32,613 | 33,520 | 27,349 | 38,043 | 26,322 | 27,312 | 22,851 | 32,011 | 22,699 | 23,525 | 19,087 | 29,524 | 19,269 | 19,680 | 17,390 | 26,481 | 17,208 | 18,428 | 14,561 | 22,431 | 12,882 | 14,343 | 11,129 | 18,277 | 12,247 | 14,507 | 11,444 | 17,908 | 12,427 | 16,186 | 12,887 |
재고자산 | 1,626 | 1,246 | 1,304 | 1,615 | 3,000 | 2,500 | 2,877 | 2,980 | 4,268 | 3,742 | 3,296 | 3,019 | 3,411 | 2,636 | 2,245 | 1,924 | 2,705 | 1,895 | 1,644 | 1,823 | 2,622 | 2,063 | 1,951 | 1,961 | 3,614 | 2,662 | 2,084 | 2,003 | 3,211 | 2,181 | 1,979 | 1,961 | 3,122 | 2,251 | 2,450 | 2,702 | 3,816 | 2,902 | 2,469 | 2,053 | 3,141 |
장기투자 | 15,778 | 14,600 | 14,807 | 13,367 | 11,423 | 9,879 | 9,415 | 7,097 | 6,839 | 6,891 | 6,907 | 6,994 | 6,393 | 5,984 | 5,395 | 3,794 | 3,103 | 2,965 | 2,660 | 2,755 | 2,684 | 2,649 | 2,403 | 2,274 | 2,034 | 1,862 | 2,818 | 3,961 | 5,343 | 6,023 | 7,381 | 8,912 | 10,486 | 10,431 | 11,315 | 11,514 | 11,438 | 12,053 | 12,019 | 12,665 | 13,943 |
유형자산 | 173,391 | 154,552 | 138,746 | 128,706 | 117,937 | 109,987 | 102,011 | 96,379 | 90,384 | 87,546 | 83,214 | 79,568 | 75,347 | 70,803 | 65,618 | 62,035 | 56,974 | 52,904 | 49,669 | 48,961 | 46,299 | 43,856 | 40,769 | 39,523 | 38,164 | 36,146 | 34,788 | 33,053 | 31,653 | 30,289 | 21,962 | 21,379 | 19,224 | 18,356 | 16,831 | 15,789 | 15,046 | 14,731 | 14,375 | 13,607 | 13,229 |
무형자산 | 146,125 | 146,817 | 147,991 | 148,827 | 76,685 | 77,252 | 77,819 | 78,259 | 78,267 | 78,822 | 78,719 | 58,383 | 58,249 | 57,511 | 57,825 | 50,774 | 50,813 | 50,389 | 48,919 | 49,374 | 49,621 | 49,776 | 49,964 | 50,059 | 43,434 | 43,736 | 44,126 | 44,389 | 44,987 | 45,228 | 45,215 | 45,525 | 21,429 | 21,605 | 22,407 | 22,055 | 21,887 | 21,774 | 28,691 | 29,154 | 26,774 |
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 | 1,574 | 1,618 | 1,447 | 0 | 1,688 | 1,701 | 1,784 |
기타자산 | 63,517 | 62,481 | 57,377 | 54,195 | 55,836 | 52,408 | 46,119 | 44,496 | 41,485 | 38,821 | 35,165 | 33,536 | 34,054 | 28,468 | 26,067 | 26,330 | 26,578 | 24,620 | 22,232 | 22,103 | 22,006 | 24,869 | 17,307 | 17,700 | 17,103 | 14,193 | 12,203 | 11,389 | 10,871 | 11,179 | 9,580 | 9,709 | 10,202 | 9,308 | 9,493 | 9,273 | 8,463 | 8,578 | 9,576 | 9,233 | 8,705 |
자산총계 | 523,013 | 512,163 | 484,275 | 470,558 | 445,785 | 411,976 | 380,088 | 364,552 | 359,784 | 364,840 | 344,607 | 340,389 | 335,418 | 333,779 | 308,879 | 304,137 | 301,001 | 301,311 | 285,449 | 282,794 | 278,955 | 286,556 | 263,281 | 258,859 | 257,619 | 258,848 | 245,497 | 256,003 | 249,097 | 250,312 | 225,017 | 224,610 | 212,524 | 193,468 | 181,869 | 180,098 | 172,896 | 174,472 | 176,683 | 174,848 | 169,656 |
매입채무등 | 22,768 | 21,996 | 18,087 | 17,695 | 19,307 | 18,095 | 15,305 | 15,354 | 16,609 | 19,000 | 16,085 | 15,314 | 14,832 | 15,163 | 13,412 | 12,770 | 12,509 | 12,530 | 9,246 | 8,811 | 8,574 | 9,382 | 7,544 | 7,563 | 8,511 | 8,617 | 7,623 | 7,876 | 7,069 | 7,390 | 6,418 | 7,860 | 6,506 | 7,192 | 7,132 | 7,375 | 6,784 | 6,683 | 6,786 | 7,362 | 6,960 |
단기차입금 | 2,249 | 8,942 | 22,784 | 29,291 | 29,556 | 5,247 | 6,245 | 3,997 | 3,248 | 2,749 | 1,749 | 4,998 | 3,249 | 8,072 | 8,051 | 5,387 | 6,497 | 3,749 | 3,748 | 6,247 | 3,017 | 5,516 | 6,515 | 3,516 | 6,497 | 3,998 | 3,677 | 15,912 | 9,220 | 10,121 | 7,786 | 25,664 | 14,536 | 12,904 | 5,498 | 3,750 | 10,748 | 7,484 | 4,224 | 10,048 | 5,248 |
장기차입금 | 59,229 | 58,185 | 57,127 | 59,083 | 55,433 | 54,718 | 54,277 | 56,117 | 57,034 | 58,521 | 59,534 | 59,034 | 60,089 | 59,703 | 59,279 | 64,011 | 64,808 | 67,249 | 70,110 | 70,533 | 73,137 | 72,850 | 72,557 | 75,336 | 75,385 | 77,810 | 79,231 | 78,988 | 82,023 | 81,445 | 76,222 | 59,306 | 60,154 | 40,557 | 40,896 | 40,679 | 27,819 | 27,808 | 27,644 | 18,260 | 18,472 |
이연수익 | 55,689 | 60,184 | 44,833 | 46,034 | 49,188 | 53,813 | 39,601 | 39,626 | 43,889 | 48,408 | 36,796 | 36,769 | 41,015 | 44,141 | 32,714 | 33,387 | 36,305 | 39,180 | 30,397 | 31,221 | 34,026 | 37,206 | 28,135 | 28,084 | 30,242 | 32,720 | 23,955 | 23,809 | 24,904 | 26,656 | 35,733 | 34,680 | 33,588 | 33,909 | 25,893 | 25,031 | 24,387 | 25,318 | 20,198 | 21,243 | 22,538 |
이연세부채 | 36,750 | 35,566 | 36,566 | 34,225 | 31,488 | 30,145 | 29,465 | 28,011 | 30,664 | 30,366 | 31,433 | 30,051 | 32,199 | 29,562 | 29,495 | 28,437 | 30,775 | 31,766 | 32,369 | 31,663 | 32,131 | 35,510 | 33,302 | 33,256 | 33,254 | 32,927 | 33,900 | 34,024 | 6,433 | 19,937 | 1,119 | 1,641 | 2,284 | 2,056 | 3,359 | 2,687 | 2,776 | 1,901 | 3,677 | 3,531 | 3,617 |
기타부채 | 58,605 | 58,813 | 51,726 | 45,962 | 40,099 | 43,735 | 40,512 | 38,311 | 34,774 | 39,254 | 36,086 | 34,213 | 32,056 | 35,150 | 31,423 | 29,909 | 26,715 | 28,533 | 25,078 | 24,210 | 22,009 | 23,762 | 20,364 | 18,976 | 17,763 | 20,058 | 17,872 | 17,034 | 29,801 | 17,052 | 28,010 | 26,650 | 25,084 | 24,853 | 24,285 | 23,796 | 22,937 | 25,195 | 24,022 | 22,525 | 22,651 |
부채총계 | 235,290 | 243,686 | 231,123 | 232,290 | 225,071 | 205,753 | 185,405 | 181,416 | 186,218 | 198,298 | 181,683 | 180,379 | 183,440 | 191,791 | 174,374 | 173,901 | 177,609 | 183,007 | 170,948 | 172,685 | 172,894 | 184,226 | 168,417 | 166,731 | 171,652 | 176,130 | 166,258 | 177,643 | 159,450 | 162,601 | 155,288 | 155,801 | 142,152 | 121,471 | 107,063 | 103,318 | 95,451 | 94,389 | 86,551 | 82,969 | 79,486 |
이익잉여금 | 188,929 | 173,144 | 159,394 | 145,737 | 132,143 | 118,848 | 108,234 | 99,368 | 92,374 | 84,281 | 79,633 | 75,045 | 66,944 | 57,055 | 50,735 | 44,973 | 39,193 | 34,566 | 32,012 | 30,739 | 27,240 | 24,150 | 18,338 | 16,585 | 17,279 | 13,682 | 9,974 | 8,567 | 19,702 | 17,769 | 531 | 120 | 944 | 2,282 | 4,954 | 6,728 | 7,614 | 9,096 | 18,186 | 19,731 | 18,051 |
기타포괄익 | -4,182 | -5,590 | -5,435 | -4,949 | -6,937 | -6,343 | -5,644 | -6,457 | -7,343 | -4,678 | -2,476 | 437 | 1,283 | 1,822 | 1,462 | 3,367 | 3,110 | 3,186 | 2,676 | -255 | -61 | -340 | -1,265 | -2,013 | -2,615 | -2,187 | -1,153 | -399 | 526 | 627 | 644 | 512 | 1,681 | 1,537 | 1,840 | 1,773 | 1,738 | 2,522 | 3,471 | 3,383 | 3,757 |
자본총계 | 287,723 | 268,477 | 253,152 | 238,268 | 220,714 | 206,223 | 194,683 | 183,136 | 173,566 | 166,542 | 162,924 | 160,010 | 151,978 | 141,988 | 134,505 | 130,236 | 123,392 | 118,304 | 114,501 | 110,109 | 106,061 | 102,330 | 94,864 | 92,128 | 85,967 | 82,718 | 79,239 | 78,360 | 89,647 | 87,711 | 69,729 | 68,809 | 70,372 | 71,997 | 74,806 | 76,780 | 77,445 | 80,083 | 90,132 | 91,879 | 90,170 |
주식수(만주) | 747,000 | 746,900 | 747,200 | 746,800 | 746,200 | 747,200 | 746,400 | 747,300 | 748,500 | 754,000 | 753,400 | 755,500 | 756,700 | 760,800 | 759,700 | 761,600 | 763,700 | 768,300 | 767,500 | 769,100 | 771,000 | 775,300 | 774,400 | 776,800 | 776,600 | 779,400 | 779,400 | 771,000 | 779,900 | 783,200 | 781,300 | 783,000 | 787,600 | 801,300 | 798,500 | 805,100 | 808,400 | 825,400 | 823,700 | 829,700 | 835,100 |
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 | 122,145 | 118,548 | 110,123 | 102,647 | 94,967 | 87,582 | 83,441 | 84,386 | 87,693 | 89,035 | 87,116 | 83,909 | 81,945 | 76,740 | 72,703 | 68,028 | 66,192 | 60,675 | 58,110 | 54,126 | 52,346 | 52,185 | 47,495 | 46,126 | 45,101 | 43,884 | 43,471 | 41,980 | 40,398 | 39,507 | 36,966 | 36,673 | 35,998 | 33,325 | 31,710 | 30,944 | 29,666 | 29,668 | 32,080 | 32,578 | 32,651 |
투자활동 | -112,674 | -96,970 | -91,256 | -83,820 | -19,045 | -22,680 | -23,275 | -36,182 | -30,193 | -30,311 | -31,435 | -24,948 | -25,456 | -27,577 | -21,186 | -11,451 | -15,818 | -12,223 | -15,018 | -16,432 | -14,596 | -15,773 | -11,186 | -5,979 | -2,110 | -6,061 | -10,760 | -20,795 | -35,215 | -46,781 | -49,485 | -48,777 | -37,354 | -23,950 | -18,944 | -18,942 | -20,330 | -23,001 | -26,844 | -25,647 | -21,956 |
재무활동 | -69,094 | -37,757 | -25,607 | -17,089 | -18,291 | -43,935 | -45,791 | -52,846 | -53,483 | -58,876 | -56,978 | -52,825 | -54,473 | -48,486 | -49,377 | -50,830 | -46,111 | -46,031 | -42,455 | -35,411 | -39,712 | -36,887 | -34,240 | -46,297 | -34,633 | -33,590 | -30,252 | -16,830 | -12,262 | 8,408 | 12,080 | 13,400 | 9,866 | -8,393 | -12,968 | -11,148 | -10,096 | -9,668 | -9,120 | -10,328 | -8,247 |
환율변동 | 11 | -210 | -188 | -79 | -63 | -194 | -311 | -316 | -298 | -141 | 93 | 36 | -56 | -29 | -148 | -179 | -175 | -201 | -139 | -57 | -58 | -115 | -78 | -71 | -105 | 50 | 49 | 36 | 35 | 19 | -18 | -13 | -13 | -67 | -42 | -95 | -111 | -73 | -274 | -236 | -169 |
현금의증감 | -59,612 | -16,389 | -6,928 | 1,659 | 57,568 | 20,773 | 14,064 | -4,958 | 3,719 | -293 | -1,204 | 6,172 | 1,960 | 648 | 1,992 | 5,568 | 4,088 | 2,220 | 498 | 2,226 | -2,020 | -590 | 1,991 | -6,221 | 8,253 | 4,283 | 2,508 | 4,391 | -7,044 | 1,153 | -457 | 1,283 | 8,497 | 915 | -244 | 759 | -871 | -3,074 | -4,158 | -3,633 | 2,279 |
자본적지출 | -49,483 | -44,477 | -39,547 | -35,202 | -31,741 | -28,107 | -26,035 | -24,768 | -24,359 | -23,886 | -23,467 | -23,216 | -21,525 | -20,622 | -18,914 | -17,592 | -16,963 | -15,441 | -14,748 | -13,546 | -13,708 | -13,925 | -13,854 | -14,223 | -13,102 | -11,632 | -9,935 | -8,696 | -8,098 | -8,129 | -8,501 | -9,114 | -9,150 | -8,343 | -7,469 | -6,552 | -6,018 | -5,944 | -5,493 | -5,294 | -5,536 |
잉여현금 | 72,662 | 74,071 | 70,576 | 67,445 | 63,226 | 59,475 | 57,406 | 59,618 | 63,334 | 65,149 | 63,649 | 60,693 | 60,420 | 56,118 | 53,789 | 50,436 | 49,229 | 45,234 | 43,362 | 40,580 | 38,638 | 38,260 | 33,641 | 31,903 | 31,999 | 32,252 | 33,536 | 33,284 | 32,300 | 31,378 | 28,465 | 27,559 | 26,848 | 24,982 | 24,241 | 24,392 | 23,648 | 23,724 | 26,587 | 27,284 | 27,115 |