24.09/29 | 24.06/30 | 24.03/31 | 23.12/31 | 23.10/01 | 23.07/02 | 23.04/02 | 22.12/31 | 22.10/02 | 22.07/03 | 22.04/03 | 21.12/31 | 21.10/03 | 21.07/04 | 21.04/04 | 20.12/31 | 20.09/27 | 20.06/28 | 20.03/29 | 19.12/31 | 19.09/29 | 19.06/30 | 19.03/31 | 18.12/31 | 18.09/30 | 18.07/01 | 18.04/01 | 17.12/31 | 17.10/01 | 17.07/02 | 17.04/02 | 16.12/31 | 16.10/02 | 16.07/03 | 16.04/03 | 15.12/31 | 15.09/27 | 15.06/28 | 15.03/29 | 14.12/31 | 14.09/28 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 60,113 | 55,902 | 55,626 | 58,496 | 69,274 | 78,421 | 93,156 | 100,330 | 99,879 | 101,276 | 92,433 | 81,288 | 68,877 | 55,119 | 46,084 | 41,651 | 32,067 | 34,470 | 37,870 | 40,905 | 40,217 | 40,835 | 41,037 | 40,825 | 53,373 | 53,243 | 52,673 | 52,546 | 52,471 | 52,348 | 52,599 | 52,824 | 53,244 | 52,286 | 50,992 | 48,851 | 47,922 | 48,196 | 49,116 | 49,605 | 50,045 |
매출원가 | 19,505 | 23,511 | 23,448 | 24,954 | 27,040 | 23,834 | 29,245 | 34,344 | 34,431 | 38,300 | 36,648 | 30,821 | 23,796 | 15,871 | 10,701 | 8,484 | 6,216 | 6,811 | 7,561 | 8,054 | 8,425 | 8,517 | 8,857 | 8,987 | 11,429 | 11,579 | 11,323 | 11,228 | 11,183 | 11,424 | 11,938 | 12,322 | 12,520 | 11,654 | 10,660 | 9,648 | 8,939 | 9,088 | 9,370 | 9,577 | 9,669 |
매출총이익 | 40,608 | 32,391 | 32,178 | 33,542 | 42,234 | 54,587 | 63,911 | 65,986 | 65,448 | 62,976 | 55,785 | 50,467 | 45,081 | 39,248 | 35,383 | 33,167 | 25,851 | 27,659 | 30,309 | 32,851 | 31,792 | 32,318 | 32,180 | 31,838 | 41,944 | 41,664 | 41,350 | 41,318 | 41,288 | 40,924 | 40,661 | 40,502 | 40,724 | 40,632 | 40,332 | 39,203 | 38,983 | 39,108 | 39,746 | 40,028 | 40,376 |
판매관리비 | 15,031 | 15,068 | 14,848 | 14,771 | 14,841 | 14,951 | 14,502 | 13,677 | 13,136 | 12,644 | 12,519 | 12,703 | 12,338 | 12,097 | 11,833 | 11,597 | 10,474 | 11,076 | 11,928 | 12,726 | 12,274 | 12,508 | 12,539 | 12,612 | 15,003 | 15,013 | 14,901 | 14,804 | 14,679 | 14,734 | 14,775 | 14,844 | 15,463 | 15,174 | 15,089 | 14,809 | 13,741 | 14,027 | 14,161 | 14,097 | 14,268 |
연구개발비 | 10,602 | 10,715 | 10,667 | 10,679 | 11,479 | 11,464 | 11,631 | 11,428 | 11,258 | 11,243 | 10,667 | 10,360 | 9,573 | 9,192 | 9,031 | 8,709 | 8,608 | 8,591 | 8,355 | 8,385 | 8,039 | 7,764 | 7,719 | 7,760 | 7,864 | 7,721 | 7,711 | 7,683 | 7,900 | 7,916 | 7,877 | 7,892 | 7,708 | 7,549 | 7,535 | 7,690 | 8,550 | 8,630 | 8,655 | 8,393 | 6,995 |
영업이익 | 3,904 | -4,164 | -1,791 | 1,057 | 10,415 | 22,769 | 31,947 | 34,727 | 33,326 | 32,167 | 27,669 | 24,311 | 21,089 | 13,816 | 9,894 | 7,037 | -1,457 | 612 | 1,725 | 3,213 | 1,865 | 3,404 | 3,791 | 3,595 | 13,786 | 13,193 | 12,482 | 12,306 | 12,128 | 10,147 | 8,740 | 8,351 | 7,220 | 8,313 | 9,444 | 8,964 | 11,123 | 12,014 | 12,477 | 12,240 | 13,499 |
EBITDA | 10,742 | 2,502 | 4,693 | 7,294 | 16,532 | 28,465 | 37,286 | 39,764 | 37,998 | 37,011 | 32,355 | 29,023 | 25,936 | 19,106 | 16,222 | 14,210 | 10,884 | 20,834 | 21,383 | 22,365 | 23,278 | 16,792 | 17,215 | 17,036 | 20,072 | 19,411 | 18,715 | 18,528 | 18,354 | 16,221 | 14,616 | 14,095 | 12,821 | 13,790 | 14,741 | 14,107 | 16,147 | 17,081 | 17,767 | 17,792 | 19,175 |
영업외이익 | -44 | -3 | -42 | -29 | 29 | -39 | 33 | 14 | -365 | -346 | -887 | -868 | -112 | 1,033 | 3,291 | 5,057 | 15,322 | 22,298 | 20,514 | 18,744 | 22,732 | 14,657 | 14,656 | 14,655 | 19 | -2 | 1.00 | 2 | 39 | 39 | 38 | 35 | -4 | 13 | 12 | 23 | -17 | -42 | -43 | 96 | 24 |
법인세 | -402 | -1,600 | -1,537 | -1,115 | -90 | 1,230 | 2,871 | 3,328 | 3,347 | 2,663 | 2,216 | 1,852 | 1,539 | 1,520 | 819 | 370 | -1,549 | 1,845 | 508 | 583 | 1,029 | -1,952 | -389 | -266 | -10,066 | -9,405 | -9,314 | -9,049 | 2,301 | 1,823 | 1,431 | 1,123 | 921 | 1,239 | 1,797 | 1,990 | 2,723 | 3,067 | 3,244 | 3,120 | 3,005 |
중단손익 | -22 | -2 | -21 | -15 | 13 | -20 | 16 | 6 | -182 | -174 | -444 | -434 | -53 | 520 | 1,649 | 2,529 | 7,648 | 7,092 | 6,199 | 5,318 | 7,322 | 7,329 | 7,329 | 7,328 | 11 | 0 | 2 | 2 | 19 | 19 | 18 | 17 | -2 | 6 | 6 | 11 | -8 | -19 | -20 | 48 | 13 |
순이익 | 4,252 | -2,595 | -309 | 2,119 | 10,483 | 21,473 | 29,051 | 31,372 | 29,771 | 29,310 | 24,968 | 21,980 | 19,433 | 12,755 | 10,681 | 9,159 | 7,731 | 13,942 | 15,499 | 16,027 | 16,216 | 12,650 | 11,476 | 11,152 | 23,821 | 22,547 | 21,748 | 21,308 | 9,809 | 8,324 | 7,298 | 7,215 | 6,268 | 7,043 | 7,622 | 6,960 | 8,360 | 8,896 | 9,182 | 9,135 | 10,475 |
24.09/29 | 24.06/30 | 24.03/31 | 23.12/31 | 23.10/01 | 23.07/02 | 23.04/02 | 22.12/31 | 22.10/02 | 22.07/03 | 22.04/03 | 21.12/31 | 21.10/03 | 21.07/04 | 21.04/04 | 20.12/31 | 20.09/27 | 20.06/28 | 20.03/29 | 19.12/31 | 19.09/29 | 19.06/30 | 19.03/31 | 18.12/31 | 18.09/30 | 18.07/01 | 18.04/01 | 17.12/31 | 17.10/01 | 17.07/02 | 17.04/02 | 16.12/31 | 16.10/02 | 16.07/03 | 16.04/03 | 15.12/31 | 15.09/27 | 15.06/28 | 15.03/29 | 14.12/31 | 14.09/28 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 1,092 | 1,052 | 719 | 2,853 | 3,148 | 2,632 | 2,166 | 416 | 1,298 | 1,780 | 2,470 | 1,944 | 1,966 | 2,372 | 1,768 | 1,786 | 1,587 | 1,801 | 2,151 | 1,121 | 2,785 | 1,784 | 1,937 | 1,139 | 3,559 | 2,704 | 2,302 | 1,342 | 2,779 | 2,585 | 4,057 | 2,595 | 2,094 | 3,411 | 2,561 | 3,641 | 3,099 | 3,670 | 3,563 | 3,343 | 2,437 |
단기투자 | 8,860 | 6,048 | 11,209 | 9,837 | 41,033 | 42,153 | 17,806 | 22,316 | 34,825 | 31,524 | 21,427 | 29,125 | 27,730 | 19,328 | 11,899 | 10,437 | 20,325 | 20,993 | 8,199 | 8,525 | 6,302 | 11,128 | 9,682 | 17,694 | 13,680 | 10,727 | 9,119 | 18,650 | 14,146 | 11,748 | 10,503 | 15,255 | 12,277 | 17,531 | 16,882 | 19,649 | 17,559 | 26,586 | 24,145 | 32,779 | 31,009 |
매출채권등 | 14,451 | 11,393 | 10,989 | 11,566 | 11,086 | 10,231 | 12,305 | 10,952 | 16,076 | 15,155 | 13,225 | 11,479 | 11,897 | 10,587 | 9,864 | 7,913 | 10,012 | 9,128 | 9,881 | 6,772 | 9,439 | 9,793 | 9,599 | 8,025 | 10,024 | 9,873 | 9,452 | 8,221 | 10,002 | 9,476 | 8,892 | 8,225 | 9,836 | 9,138 | 9,033 | 8,176 | 9,535 | 8,951 | 8,920 | 8,401 | 9,955 |
재고자산 | 11,721 | 11,447 | 10,892 | 10,189 | 10,204 | 10,310 | 9,541 | 8,981 | 9,513 | 10,454 | 9,979 | 9,059 | 8,640 | 8,948 | 8,493 | 8,020 | 9,295 | 8,564 | 8,423 | 7,068 | 8,222 | 8,233 | 8,029 | 7,508 | 8,184 | 8,074 | 8,148 | 7,578 | 7,925 | 7,584 | 7,415 | 6,783 | 7,507 | 7,614 | 7,578 | 7,513 | 7,678 | 5,796 | 5,786 | 5,663 | 6,355 |
장기투자 | 10,762 | 11,148 | 11,613 | 15,368 | 14,239 | 15,066 | 14,743 | 15,069 | 13,888 | 18,962 | 20,737 | 21,526 | 21,597 | 20,942 | 20,228 | 20,262 | 19,008 | 18,720 | 18,220 | 20,147 | 18,722 | 2,905 | 2,859 | 2,767 | 6,444 | 6,595 | 6,945 | 7,015 | 7,311 | 7,008 | 7,346 | 7,116 | 9,507 | 13,124 | 14,146 | 15,999 | 16,233 | 17,650 | 18,289 | 17,518 | 18,451 |
유형자산 | 18,541 | 18,957 | 18,803 | 18,940 | 17,862 | 17,488 | 17,052 | 16,274 | 15,441 | 15,244 | 15,109 | 14,882 | 14,436 | 14,224 | 14,011 | 13,745 | 14,403 | 14,113 | 14,040 | 12,969 | 13,701 | 13,521 | 13,467 | 13,385 | 14,036 | 13,919 | 13,971 | 13,865 | 13,505 | 13,386 | 13,238 | 13,318 | 13,284 | 13,609 | 13,584 | 13,766 | 13,695 | 11,432 | 11,527 | 11,762 | 12,032 |
무형자산 | 128,556 | 129,685 | 132,126 | 132,683 | 91,751 | 92,978 | 93,478 | 94,745 | 77,592 | 78,956 | 80,027 | 74,354 | 75,795 | 77,190 | 77,765 | 77,893 | 90,829 | 91,990 | 92,966 | 82,138 | 97,660 | 86,376 | 87,526 | 88,622 | 100,920 | 102,420 | 104,083 | 104,693 | 105,799 | 106,362 | 107,083 | 107,097 | 110,519 | 93,656 | 88,160 | 88,598 | 90,514 | 74,995 | 76,188 | 77,235 | 79,098 |
이연세자산 | 11,152 | 11,561 | 9,175 | 7,684 | 12,267 | 11,455 | 10,442 | 10,270 | 9,680 | 9,585 | 8,785 | 7,607 | 6,632 | 6,455 | 5,956 | 5,647 | 6,649 | 5,786 | 5,553 | 4,647 | 5,714 | 5,658 | 5,544 | 5,298 | 5,561 | 5,430 | 5,507 | 4,905 | 5,121 | 5,065 | 4,700 | 4,853 | 4,684 | 4,932 | 4,626 | 4,456 | 6,395 | 5,713 | 5,691 | 4,510 | 6,060 |
기타자산 | 14,341 | 14,902 | 15,569 | 17,381 | 13,431 | 17,855 | 18,084 | 18,182 | 17,037 | 13,630 | 12,082 | 11,500 | 10,495 | 9,874 | 8,834 | 8,526 | 6,875 | 6,839 | 6,903 | 24,207 | 7,901 | 16,801 | 16,778 | 14,984 | 5,430 | 5,238 | 5,085 | 5,528 | 5,563 | 5,344 | 5,550 | 6,373 | 8,722 | 7,643 | 6,359 | 5,583 | 6,159 | 6,085 | 6,531 | 6,355 | 5,965 |
자산총계 | 219,476 | 216,193 | 221,095 | 226,501 | 215,021 | 220,168 | 195,617 | 197,205 | 195,350 | 195,290 | 183,841 | 181,476 | 179,188 | 169,920 | 158,818 | 154,229 | 178,983 | 177,934 | 166,336 | 167,594 | 170,446 | 156,199 | 155,421 | 159,422 | 167,838 | 164,980 | 164,612 | 171,797 | 172,151 | 168,558 | 168,784 | 171,615 | 178,430 | 170,658 | 162,929 | 167,381 | 170,867 | 160,878 | 160,640 | 167,566 | 171,362 |
매입채무등 | 5,314 | 5,106 | 5,591 | 6,710 | 5,338 | 6,081 | 6,123 | 6,809 | 6,267 | 6,208 | 5,506 | 5,578 | 4,698 | 4,327 | 4,064 | 4,283 | 4,141 | 3,872 | 3,972 | 3,887 | 3,942 | 4,002 | 4,156 | 4,674 | 4,297 | 4,196 | 3,879 | 4,656 | 3,480 | 3,439 | 3,393 | 4,536 | 3,476 | 3,261 | 3,125 | 3,620 | 3,294 | 2,930 | 2,724 | 3,210 | 2,973 |
단기차입금 | 9,699 | 11,944 | 8,232 | 10,350 | 2,548 | 3,985 | 4,188 | 2,945 | 4,040 | 5,990 | 645 | 2,241 | 3,629 | 3,888 | 4,352 | 2,703 | 13,363 | 13,084 | 16,007 | 16,195 | 16,617 | 10,507 | 9,410 | 8,831 | 7,385 | 11,583 | 9,010 | 9,953 | 9,448 | 9,514 | 7,680 | 10,688 | 13,633 | 13,724 | 11,546 | 10,159 | 9,818 | 8,394 | 6,555 | 5,141 | 5,389 |
장기차입금 | 58,002 | 57,506 | 61,307 | 61,538 | 61,048 | 61,356 | 31,704 | 32,884 | 32,629 | 34,294 | 35,656 | 36,195 | 36,250 | 35,354 | 35,347 | 37,133 | 49,785 | 50,529 | 36,281 | 35,955 | 36,044 | 36,168 | 35,733 | 32,909 | 33,652 | 28,935 | 31,831 | 33,538 | 34,503 | 34,191 | 36,330 | 31,398 | 30,437 | 30,457 | 27,824 | 28,740 | 29,079 | 26,729 | 29,370 | 31,541 | 31,666 |
이연수익 | 2,020 | 2,528 | 2,502 | 2,700 | 2,204 | 1,286 | 1,750 | 2,520 | 6,191 | 3,804 | 3,108 | 3,067 | 3,529 | 4,291 | 2,052 | 1,113 | 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 | 10,940 | 11,643 | 12,726 | 11,523 | 11,122 | 12,212 | 12,896 | 12,422 | 13,388 | 14,898 | 15,406 | 12,946 | 16,160 | 17,162 | 17,515 | 16,672 | 17,692 | 18,322 | 18,630 | 18,758 | 21,120 | 17,137 | 20,152 | 19,702 | 23,582 | 23,821 | 24,186 | 23,074 | 35,718 | 35,527 | 35,674 | 35,190 | 37,612 | 33,063 | 31,520 | 31,287 | 34,284 | 30,075 | 29,711 | 28,201 | 31,142 |
기타부채 | 40,943 | 39,491 | 38,179 | 44,392 | 35,557 | 35,955 | 37,720 | 43,708 | 39,944 | 42,627 | 40,834 | 43,986 | 38,955 | 34,583 | 26,623 | 28,852 | 28,506 | 27,563 | 26,108 | 29,353 | 27,328 | 28,460 | 26,812 | 29,548 | 27,258 | 26,321 | 25,165 | 28,920 | 27,892 | 27,192 | 26,961 | 29,964 | 29,671 | 27,087 | 25,567 | 28,578 | 27,268 | 25,570 | 24,693 | 27,851 | 21,887 |
부채총계 | 126,918 | 128,218 | 128,537 | 137,213 | 117,817 | 120,875 | 94,381 | 101,288 | 102,459 | 107,821 | 101,155 | 104,013 | 103,221 | 99,605 | 89,953 | 90,756 | 113,487 | 113,370 | 100,998 | 104,148 | 105,051 | 96,274 | 96,263 | 95,664 | 96,174 | 94,856 | 94,071 | 100,141 | 111,041 | 109,863 | 110,038 | 111,776 | 114,829 | 107,592 | 99,582 | 102,384 | 103,743 | 93,698 | 93,053 | 95,944 | 93,057 |
이익잉여금 | 121,059 | 116,596 | 121,318 | 118,353 | 126,411 | 128,796 | 131,102 | 125,656 | 122,967 | 116,608 | 111,193 | 103,394 | 102,252 | 96,346 | 95,158 | 90,392 | 100,284 | 100,203 | 101,000 | 97,670 | 100,113 | 94,440 | 93,388 | 89,554 | 91,995 | 89,860 | 89,961 | 85,291 | 75,043 | 74,107 | 74,847 | 71,774 | 72,846 | 73,350 | 74,971 | 71,993 | 74,019 | 73,620 | 74,471 | 72,176 | 74,292 |
기타포괄익 | -7,971 | -7,816 | -7,758 | -7,961 | -7,966 | -8,102 | -8,289 | -8,304 | -8,225 | -7,119 | -6,157 | -5,897 | -5,649 | -4,758 | -4,664 | -5,310 | -12,676 | -13,246 | -13,131 | -11,640 | -11,801 | -11,535 | -10,923 | -11,275 | -10,417 | -10,003 | -9,402 | -9,321 | -9,164 | -10,181 | -10,594 | -11,036 | -8,214 | -8,891 | -9,520 | -9,522 | -9,170 | -8,521 | -8,557 | -7,316 | -3,467 |
자본총계 | 92,286 | 87,700 | 92,282 | 89,014 | 96,934 | 99,019 | 100,970 | 95,661 | 92,631 | 87,208 | 82,424 | 77,201 | 75,691 | 70,042 | 68,620 | 63,238 | 65,259 | 64,336 | 65,026 | 63,143 | 65,103 | 59,568 | 58,806 | 63,407 | 71,319 | 69,778 | 70,184 | 71,308 | 60,770 | 58,368 | 58,435 | 59,544 | 63,306 | 62,769 | 63,068 | 64,720 | 66,838 | 66,894 | 67,304 | 71,301 | 77,988 |
주식수(만주) | 570,500 | 569,600 | 569,700 | 570,900 | 564,600 | 571,300 | 572,700 | 573,300 | 571,800 | 571,200 | 575,800 | 570,800 | 572,500 | 567,800 | 566,200 | 563,200 | 563,300 | 561,900 | 561,300 | 567,500 | 564,900 | 567,200 | 575,000 | 597,700 | 598,600 | 595,200 | 605,700 | 605,800 | 604,100 | 603,700 | 609,200 | 615,900 | 615,000 | 614,900 | 622,500 | 625,700 | 624,300 | 624,300 | 629,200 | 642,400 | 640,300 |
24.09/29 | 24.06/30 | 24.03/31 | 23.12/31 | 23.10/01 | 23.07/02 | 23.04/02 | 22.12/31 | 22.10/02 | 22.07/03 | 22.04/03 | 21.12/31 | 21.10/03 | 21.07/04 | 21.04/04 | 20.12/31 | 20.09/27 | 20.06/28 | 20.03/29 | 19.12/31 | 19.09/29 | 19.06/30 | 19.03/31 | 18.12/31 | 18.09/30 | 18.07/01 | 18.04/01 | 17.12/31 | 17.10/01 | 17.07/02 | 17.04/02 | 16.12/31 | 16.10/02 | 16.07/03 | 16.04/03 | 15.12/31 | 15.09/27 | 15.06/28 | 15.03/29 | 14.12/31 | 14.09/28 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 11,263 | 8,005 | 8,578 | 8,700 | 12,042 | 14,560 | 23,938 | 29,267 | 26,599 | 31,454 | 34,583 | 32,580 | 32,291 | 23,552 | 15,808 | 14,403 | 12,547 | 14,967 | 14,023 | 12,588 | 13,557 | 14,306 | 15,542 | 15,827 | 18,178 | 17,808 | 17,201 | 16,802 | 15,754 | 15,602 | 15,968 | 16,192 | 15,049 | 15,332 | 15,816 | 14,688 | 15,389 | 14,832 | 14,829 | 17,084 | 17,209 |
투자활동 | -6,721 | -3,776 | -33,861 | -32,278 | -25,692 | -27,207 | -13,035 | -15,783 | -13,959 | -23,408 | -20,232 | -22,546 | -11,630 | -1,073 | -5,947 | -4,271 | -15,434 | -22,675 | -11,566 | -3,945 | -1,876 | 1,980 | 2,408 | 4,525 | 530 | 423 | 159 | -4,740 | -3,068 | -4,438 | -7,378 | -7,791 | -6,928 | -7,790 | -5,217 | -2,980 | -2,270 | 438 | 1,036 | -5,654 | -3,998 |
재무활동 | -6,584 | -5,727 | 23,906 | 26,066 | 15,609 | 13,627 | -11,027 | -14,834 | -13,170 | -8,510 | -13,587 | -9,816 | -20,252 | -21,972 | -10,256 | -9,649 | 1,698 | 7,792 | -2,218 | -8,485 | -12,452 | -17,131 | -18,188 | -20,441 | -17,777 | -18,082 | -19,163 | -13,350 | -11,920 | -11,871 | -6,964 | -9,228 | -8,209 | -6,810 | -10,602 | -10,409 | -12,242 | -14,866 | -15,032 | -10,187 | -12,804 |
환율변동 | -38 | -79 | -66 | -40 | -65 | -105 | -166 | -165 | -166 | -131 | -60 | -59 | -1.00 | 67 | 7 | -8 | -30 | -74 | -59 | -32 | -41 | -129 | -159 | -116 | -130 | 1.00 | 87 | 53 | -69 | -110 | -121 | -215 | -917 | -990 | -999 | -1,000 | -215 | -140 | -132 | -83 | -21 |
현금의증감 | -2,081 | -1,575 | -1,443 | 2,448 | 1,895 | 873 | -290 | -1,515 | -696 | -593 | 703 | 159 | 407 | 573 | -386 | 475 | -1,218 | 8 | 179 | 125 | -812 | -974 | -398 | -205 | 799 | 151 | -1,715 | -1,235 | 699 | -816 | 1,504 | -1,041 | -1,005 | -259 | -1,002 | 298 | 661 | 264 | 701 | 1,160 | 386 |
자본적지출 | -3,036 | -3,195 | -3,472 | -3,907 | -3,864 | -3,895 | -3,732 | -3,236 | -3,237 | -3,014 | -2,800 | -2,711 | -2,522 | -2,411 | -2,331 | -2,226 | -1,591 | -1,746 | -1,877 | -2,046 | -2,600 | -2,500 | -2,336 | -2,136 | -2,177 | -2,212 | -2,277 | -2,217 | -2,213 | -2,048 | -2,056 | -1,999 | -1,892 | -1,785 | -1,551 | -1,496 | -1,230 | -1,466 | -1,531 | -1,583 | -1,686 |
잉여현금 | 8,227 | 4,810 | 5,106 | 4,793 | 8,178 | 10,665 | 20,206 | 26,031 | 23,362 | 28,440 | 31,783 | 29,869 | 29,769 | 21,141 | 13,477 | 12,177 | 10,956 | 13,221 | 12,146 | 10,542 | 10,957 | 11,806 | 13,206 | 13,691 | 16,001 | 15,596 | 14,924 | 14,585 | 13,541 | 13,554 | 13,912 | 14,193 | 13,157 | 13,547 | 14,265 | 13,192 | 14,159 | 13,366 | 13,298 | 15,501 | 15,523 |