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 | 0 | 886,788 | 0 | 897,603 | 907,423 | 917,662 | 917,900 | 904,876 | 881,573 | 852,419 | 823,696 | 790,934 | 744,788 | 698,352 | 652,823 | 619,430 | 614,086 | 612,091 | 612,202 | 610,232 | 603,185 | 599,075 | 593,229 | 585,845 | 573,468 | 559,563 | 548,387 | 544,871 | 547,060 | 547,248 | 550,671 | 550,402 | 546,851 | 538,578 | 526,056 | 512,440 | 497,536 | 488,860 | 480,563 | 469,545 |
매출원가 | 0 | 640,286 | 0 | 656,441 | 644,404 | 653,851 | 655,009 | 645,446 | 634,575 | 614,080 | 586,598 | 555,872 | 520,405 | 481,940 | 447,089 | 423,205 | 427,550 | 432,910 | 435,512 | 436,085 | 428,894 | 423,192 | 416,956 | 413,033 | 403,885 | 395,890 | 388,814 | 385,575 | 388,552 | 389,152 | 392,266 | 391,544 | 386,616 | 380,310 | 368,326 | 356,724 | 343,490 | 336,087 | 331,129 | 321,284 |
매출총이익 | 0 | 246,502 | 0 | 241,162 | 263,019 | 263,811 | 262,891 | 259,430 | 246,998 | 238,339 | 237,098 | 235,062 | 224,383 | 216,412 | 205,734 | 196,225 | 186,536 | 179,181 | 176,690 | 174,147 | 174,291 | 175,883 | 176,273 | 172,812 | 169,583 | 163,673 | 159,573 | 159,296 | 158,508 | 158,096 | 158,405 | 158,858 | 160,235 | 158,268 | 157,730 | 155,716 | 154,046 | 152,773 | 149,434 | 148,261 |
판매관리비 | 0 | 105,251 | 0 | 107,475 | 128,494 | 125,644 | 124,061 | 124,296 | 114,448 | 107,700 | 103,859 | 101,317 | 91,338 | 84,454 | 79,565 | 76,086 | 74,421 | 73,807 | 73,453 | 72,730 | 72,417 | 72,758 | 80,112 | 80,461 | 83,862 | 86,059 | 78,501 | 76,490 | 74,529 | 71,301 | 72,508 | 72,838 | 70,514 | 68,090 | 65,526 | 62,723 | 53,607 | 52,145 | 50,783 | 56,475 |
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 |
영업이익 | 0 | 141,924 | 0 | 135,759 | 136,845 | 140,487 | 138,856 | 135,134 | 132,583 | 130,686 | 134,160 | 135,931 | 136,109 | 135,008 | 128,223 | 120,058 | 110,335 | 104,321 | 102,921 | 102,561 | 105,487 | 106,011 | 98,675 | 96,695 | 88,519 | 80,412 | 83,601 | 82,806 | 88,061 | 90,877 | 89,979 | 90,102 | 89,721 | 90,178 | 92,204 | 92,993 | 100,439 | 100,628 | 98,651 | 91,786 |
EBITDA | 0 | 202,933 | 0 | 193,164 | 0 | 198,249 | 0 | 190,971 | 0 | 180,838 | 0 | 187,373 | 0 | 187,535 | 180,524 | 171,035 | 162,358 | 152,701 | 151,288 | 150,207 | 153,313 | 154,321 | 146,177 | 142,122 | 132,009 | 124,376 | 129,179 | 129,425 | 138,862 | 141,938 | 139,819 | 139,157 | 134,223 | 133,712 | 134,897 | 134,784 | 133,526 | 132,338 | 129,406 | 127,574 |
영업외이익 | 0 | 28,503 | 0 | 24,003 | 24,031 | 24,397 | 24,374 | 22,600 | 21,148 | 19,580 | 18,659 | 20,669 | 20,068 | 21,869 | 22,968 | 24,037 | 26,451 | 25,213 | 26,865 | 27,279 | 27,575 | 28,451 | 27,969 | 26,095 | 23,925 | 23,940 | 24,734 | 25,498 | 27,281 | 27,472 | 26,691 | 26,196 | 25,655 | 26,372 | 26,837 | 27,318 | 19,603 | 18,357 | 17,938 | 23,496 |
법인세 | 0 | 38,917 | 0 | 36,089 | 35,298 | 35,885 | 35,176 | 33,992 | 31,142 | 30,103 | 30,652 | 28,946 | 30,302 | 30,763 | 29,732 | 30,345 | 28,795 | 26,435 | 24,938 | 24,799 | 25,658 | 26,460 | 26,076 | 25,242 | 22,793 | 21,182 | 22,261 | 22,390 | 24,517 | 25,602 | 25,085 | 25,213 | 25,119 | 24,924 | 25,530 | 25,366 | 24,973 | 24,956 | 24,640 | 24,624 |
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 |
순이익 | 0 | 117,408 | 0 | 110,452 | 112,851 | 116,438 | 116,565 | 113,500 | 113,628 | 112,789 | 115,506 | 122,191 | 121,039 | 121,016 | 116,365 | 107,946 | 101,485 | 96,376 | 97,246 | 97,218 | 98,791 | 99,336 | 92,699 | 90,031 | 83,226 | 77,494 | 80,522 | 80,081 | 84,664 | 86,387 | 85,142 | 84,895 | 84,664 | 85,939 | 87,676 | 89,075 | 89,415 | 88,974 | 87,413 | 86,528 |
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 | 125,744 | 104,592 | 98,304 | 96,953 | 0 | 97,896 | 83,616 | 91,880 | 87,307 | 73,023 | 82,828 | 103,836 | 107,458 | 142,026 | 140,617 | 169,793 | 139,435 | 152,423 | 159,443 | 144,499 | 186,637 | 180,441 | 241,405 | 158,529 | 142,769 | 79,818 | 70,685 | 44,925 | 52,065 | 51,412 | 54,317 | 52,710 | 59,940 | 55,167 | 124,435 | 99,049 | 89,973 | 100,486 | 132,937 | 158,940 |
단기투자 | 446,074 | 416,933 | 362,326 | 323,040 | 0 | 251,001 | 366,931 | 320,172 | 302,205 | 290,875 | 243,211 | 287,601 | 250,625 | 190,026 | 178,162 | 187,016 | 326,025 | 272,222 | 226,057 | 201,274 | 175,146 | 160,934 | 196,067 | 240,258 | 217,646 | 252,608 | 253,794 | 257,755 | 240,761 | 335,408 | 322,951 | 301,777 | 278,723 | 265,245 | 202,618 | 209,793 | 151,654 | 126,390 | 113,835 | 58,985 |
매출채권등 | 173,990 | 178,018 | 176,375 | 177,867 | 0 | 174,310 | 179,785 | 187,728 | 185,703 | 192,258 | 198,517 | 180,793 | 162,574 | 151,260 | 142,432 | 125,780 | 119,559 | 119,436 | 123,729 | 135,732 | 129,658 | 127,192 | 127,095 | 127,742 | 128,545 | 139,246 | 128,478 | 147,922 | 144,613 | 149,501 | 148,461 | 143,939 | 153,401 | 149,861 | 154,323 | 149,249 | 145,621 | 144,345 | 137,999 | 133,869 |
재고자산 | 724 | 1,052 | 912 | 907 | 0 | 1,281 | 1,375 | 1,188 | 2,019 | 2,006 | 1,678 | 1,334 | 1,025 | 778 | 945 | 1,064 | 1,205 | 1,311 | 1,644 | 1,865 | 2,063 | 2,681 | 4,142 | 3,951 | 3,923 | 4,060 | 3,803 | 3,370 | 2,732 | 3,456 | 3,434 | 3,915 | 5,617 | 5,215 | 6,454 | 5,390 | 6,095 | 5,571 | 4,736 | 4,849 |
장기투자 | 36,173 | 37,541 | 27,551 | 28,248 | 0 | 28,514 | 28,125 | 27,859 | 27,801 | 28,213 | 28,469 | 25,973 | 24,405 | 21,991 | 19,998 | 18,144 | 16,846 | 16,471 | 16,641 | 16,566 | 15,126 | 13,911 | 13,843 | 13,470 | 8,816 | 8,816 | 7,689 | 13,101 | 11,405 | 10,744 | 10,619 | 7,209 | 10,612 | 5,192 | 5,197 | 5,167 | 4,628 | 4,676 | 4,284 | 4,603 |
유형자산 | 99,646 | 100,676 | 99,190 | 99,563 | 0 | 100,129 | 104,912 | 107,361 | 109,528 | 110,561 | 110,465 | 109,768 | 108,693 | 107,118 | 106,524 | 101,612 | 98,799 | 96,927 | 97,861 | 97,868 | 94,258 | 91,413 | 87,733 | 70,601 | 70,208 | 68,370 | 65,357 | 64,443 | 71,917 | 71,803 | 71,023 | 69,794 | 70,362 | 69,103 | 66,110 | 64,952 | 57,360 | 57,403 | 55,738 | 54,206 |
무형자산 | 353,787 | 347,402 | 347,025 | 348,750 | 0 | 347,841 | 348,125 | 351,015 | 355,372 | 350,915 | 345,325 | 290,544 | 287,265 | 271,571 | 266,514 | 152,212 | 149,378 | 150,484 | 147,097 | 147,374 | 138,338 | 134,544 | 130,024 | 130,742 | 138,637 | 146,053 | 139,478 | 135,697 | 146,323 | 149,410 | 142,006 | 141,718 | 150,676 | 116,343 | 118,845 | 117,832 | 83,635 | 83,986 | 77,173 | 76,009 |
이연세자산 | 15,540 | 15,790 | 17,236 | 17,344 | 0 | 18,114 | 18,987 | 19,113 | 19,956 | 18,676 | 17,819 | 14,927 | 16,764 | 18,033 | 18,429 | 18,448 | 18,064 | 17,177 | 17,294 | 20,301 | 21,814 | 19,944 | 24,229 | 33,642 | 35,864 | 36,993 | 32,780 | 31,519 | 26,604 | 24,257 | 27,041 | 24,910 | 25,346 | 23,599 | 24,355 | 23,849 | 23,772 | 23,194 | 22,136 | 20,844 |
기타자산 | 50,341 | 58,093 | 61,897 | 59,787 | 0 | 67,244 | 68,759 | 69,506 | 75,349 | 75,343 | 74,568 | 64,406 | 58,561 | 59,334 | 57,813 | 57,365 | 48,424 | 48,764 | 51,342 | 51,583 | 48,204 | 51,465 | 51,619 | 54,236 | 62,274 | 65,950 | 61,171 | 61,908 | 45,072 | 47,239 | 50,743 | 47,544 | 44,991 | 49,018 | 50,773 | 48,722 | 114,952 | 107,971 | 83,716 | 87,728 |
자산총계 | 1,302,019 | 1,260,097 | 1,190,816 | 1,152,459 | 0 | 1,086,330 | 1,200,615 | 1,175,822 | 1,165,240 | 1,141,870 | 1,102,880 | 1,079,182 | 1,017,370 | 962,137 | 931,434 | 831,434 | 917,735 | 875,215 | 841,108 | 817,062 | 811,244 | 782,525 | 876,157 | 833,171 | 808,682 | 801,914 | 763,235 | 760,640 | 741,492 | 843,230 | 830,595 | 793,516 | 799,668 | 738,743 | 753,110 | 724,003 | 677,690 | 654,022 | 632,554 | 600,033 |
매입채무등 | 81,200 | 82,810 | 83,051 | 88,566 | 0 | 78,857 | 80,735 | 89,054 | 89,613 | 90,984 | 88,480 | 94,477 | 87,506 | 90,782 | 88,941 | 76,512 | 83,461 | 82,023 | 75,057 | 78,129 | 80,570 | 83,484 | 84,041 | 88,304 | 79,271 | 84,797 | 75,530 | 68,129 | 71,303 | 69,640 | 73,904 | 65,486 | 69,376 | 68,487 | 70,997 | 68,187 | 61,918 | 61,515 | 63,962 | 58,745 |
차입금 | 204,494 | 201,660 | 177,478 | 171,906 | 0 | 183,496 | 299,654 | 181,456 | 189,657 | 203,357 | 206,462 | 212,000 | 165,203 | 144,641 | 147,610 | 108,275 | 191,398 | 95,932 | 95,138 | 98,290 | 112,309 | 111,858 | 121,514 | 100,111 | 103,847 | 115,055 | 117,728 | 139,316 | 131,930 | 145,362 | 146,199 | 142,412 | 156,328 | 124,604 | 128,666 | 125,221 | 97,928 | 99,311 | 81,784 | 78,913 |
이연수익 | 21,413 | 18,439 | 17,541 | 17,653 | 0 | 16,738 | 19,595 | 22,682 | 26,903 | 25,967 | 26,377 | 27,915 | 28,161 | 21,577 | 21,153 | 22,535 | 22,118 | 19,427 | 18,279 | 18,775 | 21,153 | 18,463 | 22,398 | 24,768 | 26,316 | 23,607 | 18,801 | 17,139 | 17,860 | 16,040 | 15,921 | 16,150 | 18,418 | 15,053 | 15,436 | 18,076 | 19,122 | 17,040 | 16,829 | 16,549 |
이연세부채 | 88,444 | 87,346 | 81,350 | 76,313 | 0 | 62,735 | 60,174 | 55,776 | 54,764 | 51,883 | 51,404 | 43,190 | 48,501 | 45,702 | 43,538 | 33,026 | 33,536 | 29,784 | 29,291 | 27,761 | 28,974 | 25,598 | 27,108 | 23,981 | 26,126 | 25,685 | 24,636 | 21,696 | 24,655 | 23,491 | 28,258 | 24,262 | 25,021 | 21,041 | 22,643 | 20,354 | 17,985 | 19,305 | 18,387 | 17,971 |
기타부채 | 50,656 | 49,701 | 49,634 | 46,798 | 0 | 44,770 | 70,804 | 45,101 | 49,027 | 51,794 | 42,851 | 42,927 | 33,628 | 36,683 | 39,430 | 36,493 | 58,583 | 34,298 | 35,527 | 34,774 | 27,004 | 26,815 | 25,421 | 25,254 | 23,443 | 29,456 | 24,715 | 29,014 | 22,899 | 23,802 | 23,158 | 22,511 | 22,201 | 23,868 | 23,742 | 24,781 | 22,135 | 21,699 | 20,357 | 18,227 |
부채총계 | 446,207 | 439,956 | 409,054 | 401,236 | 0 | 386,596 | 530,962 | 394,069 | 409,964 | 423,985 | 415,574 | 420,509 | 362,999 | 339,385 | 340,672 | 276,841 | 389,096 | 261,464 | 253,292 | 257,729 | 270,010 | 266,218 | 280,482 | 262,418 | 259,003 | 278,600 | 261,410 | 275,294 | 268,647 | 278,335 | 287,440 | 270,821 | 291,344 | 253,053 | 261,484 | 256,619 | 219,088 | 218,870 | 201,319 | 190,405 |
자본금+ 자본잉여금 |
120,224 | 124,655 | 118,598 | 118,947 | 0 | 121,424 | 123,331 | 120,200 | 119,607 | 114,555 | 110,797 | 106,906 | 98,136 | 95,010 | 91,664 | 86,403 | 102,875 | 95,333 | 92,095 | 81,355 | 36,487 | 36,296 | 34,842 | 33,416 | 30,512 | 29,601 | 27,199 | 29,671 | 30,077 | 32,954 | 33,776 | 29,374 | 31,782 | 30,402 | 43,576 | 40,054 | 38,391 | 37,390 | 35,231 | 35,734 |
이익잉여금 | 733,625 | 693,688 | 661,495 | 630,936 | 0 | 577,487 | 545,698 | 660,964 | 635,267 | 603,002 | 576,094 | 551,252 | 555,789 | 526,654 | 498,003 | 466,692 | 424,275 | 517,217 | 494,659 | 476,103 | 503,167 | 478,515 | 558,063 | 534,700 | 516,604 | 491,401 | 472,454 | 453,265 | 440,387 | 529,496 | 506,940 | 490,930 | 474,079 | 452,925 | 445,732 | 425,118 | 418,176 | 395,826 | 394,177 | 372,248 |
기타포괄익 | 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 |
자본총계 | 853,849 | 818,343 | 780,093 | 749,883 | 0 | 698,911 | 669,029 | 781,164 | 754,874 | 717,557 | 686,891 | 658,158 | 653,925 | 621,664 | 589,667 | 553,095 | 527,150 | 612,550 | 586,754 | 557,458 | 539,654 | 514,811 | 592,905 | 568,116 | 547,116 | 521,002 | 499,653 | 482,936 | 470,464 | 562,450 | 540,716 | 520,304 | 505,861 | 483,327 | 489,308 | 465,172 | 456,567 | 433,216 | 429,408 | 407,982 |
주식수(만주) | 1,045,741 | 1,045,155 | 1,045,155 | 1,061,142 | 1,043,694 | 1,096,546 | 1,096,546 | 1,097,798 | 1,096,027 | 1,094,289 | 1,094,289 | 1,096,416 | 1,093,590 | 1,095,827 | 1,095,398 | 1,132,331 | 1,148,214 | 1,141,374 | 1,140,633 | 1,169,564 | 1,140,653 | 1,189,622 | 1,205,070 | 1,204,460 | 1,204,134 | 1,203,587 | 1,203,145 | 1,268,896 | 1,282,476 | 1,294,128 | 1,293,615 | 1,299,025 | 1,292,658 | 1,294,296 | 1,313,808 | 1,312,898 | 1,313,181 | 1,312,800 | 1,312,308 | 1,313,372 |
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 | 0 | 182,718 | 0 | 176,216 | 0 | 156,954 | 0 | 130,601 | 0 | 103,174 | 0 | 110,797 | 0 | 119,022 | 139,268 | 147,550 | 144,338 | 130,579 | 113,702 | 100,643 | 119,837 | 124,928 | 116,259 | 116,316 | 90,559 | 84,730 | 83,486 | 84,233 | 102,311 | 98,869 | 107,894 | 92,773 | 86,182 | 82,054 | 71,314 | 78,873 | 85,404 | 80,387 | 78,593 | 78,262 |
투자활동 | 0 | -159,842 | 0 | 11,680 | 0 | 54,034 | 0 | -84,065 | 0 | -171,648 | 0 | -224,495 | 0 | -32,794 | -65,360 | 7,739 | -150,513 | -118,836 | -35,793 | 34,012 | 54,001 | 111,918 | 76,663 | 50,126 | 45,509 | 103,482 | 88,535 | 35,578 | 35,406 | -108,785 | -153,144 | -116,283 | -121,795 | -99,473 | -79,378 | -138,156 | -102,711 | -89,838 | -27,940 | -25,573 |
재무활동 | 0 | -16,806 | 0 | -182,567 | 0 | -187,793 | 0 | -60,881 | 0 | -2,506 | 0 | 46,586 | 0 | -95,546 | -92,673 | -128,840 | -40,508 | -40,920 | -161,608 | -150,998 | -132,040 | -135,218 | -22,085 | -49,369 | -45,802 | -161,977 | -155,468 | -129,978 | -143,698 | 9,294 | -21,830 | -22,752 | 5,164 | -26,698 | -2,294 | -1,587 | -15,301 | -1,730 | -1,839 | -8,766 |
환율변동 | 0 | 611 | 0 | -239 | 0 | 1,658 | 0 | 2,373 | 0 | 1,984 | 0 | 1,282 | 0 | -1,087 | 43 | -890 | 534 | 1,252 | 1,608 | 1,922 | 968 | -935 | 331 | 526 | 1,163 | 2,204 | 705 | 375 | -2,191 | -1,514 | -2,237 | -1,412 | 919 | 375 | 684 | 549 | 829 | 1,047 | 1,021 | 589 |
현금의증감 | 0 | 6,070 | 0 | 5,329 | 0 | 23,195 | 0 | -14,345 | 0 | -70,980 | 0 | -67,112 | 0 | -9,318 | -18,765 | 26,449 | -46,683 | -29,177 | -83,699 | -16,343 | 41,798 | 101,628 | 170,837 | 117,073 | 90,266 | 26,235 | 16,553 | -10,167 | -5,981 | -622 | -67,080 | -46,262 | -30,449 | -44,117 | -10,358 | -60,870 | -32,608 | -11,181 | 48,814 | 43,923 |
자본적지출 | 0 | -10,085 | 0 | -6,188 | 0 | -5,693 | 0 | -14,288 | 0 | -18,301 | 0 | -19,417 | 0 | -20,607 | -19,230 | -18,824 | -18,254 | -19,153 | -21,239 | -22,227 | -22,030 | -22,322 | -22,253 | -20,841 | -21,741 | -21,248 | -20,904 | -20,699 | -18,366 | -17,115 | -18,554 | -19,646 | -20,872 | -17,268 | -14,501 | -13,172 | -12,726 | -13,096 | -11,357 | -11,272 |
잉여현금 | 0 | 172,633 | 0 | 170,028 | 0 | 151,261 | 0 | 116,313 | 0 | 84,873 | 0 | 91,380 | 0 | 98,415 | 120,038 | 128,726 | 126,084 | 111,426 | 92,463 | 78,416 | 97,807 | 102,606 | 94,006 | 95,475 | 68,818 | 63,482 | 62,582 | 63,534 | 83,945 | 81,754 | 89,340 | 73,127 | 65,310 | 64,786 | 56,813 | 65,701 | 72,678 | 67,291 | 67,236 | 66,990 |