Skip to content

가치투자클럽 프리미엄

  • 유망기업 분석
  • 월별 투자전략
  • 추천 포트 만들기
  • 추천 포트 실전 운용NEW
  • 포트 편입 종목
  • 편입 종목 매매 전략
  • SMS 발송 내용

가치투자클럽 다이아몬드

  • 주식 MRI 솔루션
    • 전체 순위 검색
    • 개별 종목 검색
    • 실전 투자 활용법
  • 피트로스키 솔루션
    • 전체 순위 검색
    • 개별 종목 검색
    • 실전 투자 활용법
  • 매트릭스 솔루션
    • 고ROE, 저PBR 종목
    • 성장률 대비 저평가주
    • 저PER, 고배당 종목
    • 실전 투자 활용법

가치투자클럽

공지사항

가치투자 클럽 서비스 안내

문의: 02) 723-9003

손익계산서활용법 보기

삼성전자 005930

차트로 보기 통합검색 보기

스마트폰·반도체·가전제품 만드는 글로벌 기업

주가
1,504,000원
시가총액
2,215,377억
전일대비
0.27%
결산월
12월
주식수
14,730만주
PER
9.58
PBR
1.90
ROE
19.80
회계기준:
연결기준:
정렬기준:
펼침기준:

10년 손익계산서

(단위: 억원)
  • 데이터
  • 연환산
  • 연간
  • 분기
  • 구성비율
  • 연환산
  • 연간
  • 분기
  • 성장률
  • 연환산
  • 연간
  • 분기
손익계산서
매출액(수익)
제품&상품매출액
공사수익
분양수익
기타 매출액
매출원가
제품&상품매출원가
공사원가
분양원가
기타 매출원가
매출총이익
판매비와관리비
급여
복리후생비
임차료
수도광열비
전산처리비
지급수수료
용역비
판매수수료
판매촉진비
광고선전비
애프터서비스비
운반비
포장비
연구개발비
개발비상각
대손상각비
감가상각비
무형자산상각비
기타
영업이익
금융손익
금융수익
이자수익
외환차익
외화환산이익
배당금수익
금융자산처분이익
금융자산평가이익
파생상품이익
지분법이익
대손충당금환입액
매출채권처분이익
금융자산손상차손환입
금융부채관련이익
사채상환이익
기타 금융수익
금융비용
이자비용
외환차손
외화환산손실
대손상각비
금융자산처분손실
금융자산평가손실
파생상품손실
지분법손실
매출채권처분손실
금융자산손상차손
금융부채관련손실
사채상환손실
기타 금융비용
기타영업외손익
기타영업외수익
외환차익
외화환산이익
수수료수익
임대료
로열티수익
투자부동산처분이익
투자자산처분이익
유형,리스자산처분이익
파생상품이익
자산손상차손환입
대손충당금환입
기타
기타영업외비용
외환차손
외화환산손실
기타대손상각비
기부금
투자부동산처분손실
투자자산처분손실
유형,리스자산처분손실
파생상품손실
자산손상차손
기타
종속기업관련손익
지분법손익
지분법이익
지분법이익(지분법적용,주석)
지분법손실
지분법손실(지분법적용,주석)
기타
관계기업처분손익
관계기업처분이익
관계기업처분손실
기타
종속기업관련손익
종속기업처분이익
종속기업처분손실
기타
기타
법인세비용차감전계속사업이익
법인세비용
당기순이익
지배지분 순이익
비지배지분 순이익
*지배지준 연결순이익
당기순이익(지분법적용,주석)
기타포괄이익
금융자산평가손익
매도가능금융자산평가손익
관계기업등기타포괄이익
해외사업환산손익
현금흐름위험회피평가손익
재평가손익
기타포괄이익관련법인세
기타
총포괄이익
지배지분 총포괄이익
비지배지분 총포괄이익
EPS(Adj.,지분법적용,주석)
*순이익(지분법적용,아이투자)
2012.12월 2012.09월 2012.06월 2012.03월 2011.12월 2011.09월 2011.06월 2011.03월 2010.12월 2010.09월 2010.06월 2010.03월 2009.12월 2009.09월 2009.06월 2009.03월 2008.12월 2008.09월 2008.06월 2008.03월 2007.12월 2007.09월 2007.06월 2007.03월 2006.12월 2006.09월 2006.06월 2006.03월 2005.12월 2005.09월 2005.06월 2005.03월 2004.12월 2004.09월 2004.06월 2004.03월 2003.12월 2003.09월 2003.06월 2003.03월 2002.12월 2002.09월 2002.06월 2002.03월
1,412,064 1,371,996 1,315,925 1,290,056 1,208,160 1,169,448 1,161,880 1,144,629 1,122,495 1,079,510 1,019,570 959,831 897,728 828,982 772,924 744,119 729,530 719,791 694,035 658,973 631,760 613,886 599,245 593,995 589,728 588,031 581,246 576,047 574,577 558,335 556,394 570,309 576,324 566,220 535,392 483,969 435,820 407,196 393,826 394,814 398,131 382,733 355,835 336,672
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
1,412,064 1,371,996 1,315,925 1,290,056 1,208,160 1,169,448 1,161,880 1,144,629 1,122,495 1,079,510 1,019,570 959,831 897,728 828,982 772,924 744,119 729,530 719,791 694,035 658,973 631,760 613,886 599,245 593,995 589,728 588,031 581,246 576,047 574,577 558,335 556,394 570,309 576,324 566,220 535,392 483,969 435,820 407,196 393,826 394,814 398,131 382,733 355,835 336,672
994,320 989,005 972,828 971,109 904,062 866,863 836,105 810,347 779,807 746,768 717,477 700,180 684,025 652,687 620,740 585,502 553,806 530,311 500,693 483,252 468,465 450,197 440,160 431,232 423,598 421,831 413,304 406,605 401,582 392,587 386,320 382,382 372,797 357,113 338,015 314,901 295,188 279,531 270,055 264,956 263,006 263,849 256,732 251,009
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
994,320 989,005 972,828 971,109 904,062 866,863 836,105 810,347 779,807 746,768 717,477 700,180 684,025 652,687 620,740 585,502 553,806 530,311 500,693 483,252 468,465 450,197 440,160 431,232 423,598 421,831 413,304 406,605 401,582 392,587 386,320 382,382 372,797 357,113 338,015 314,901 295,188 279,531 270,055 264,956 263,006 263,849 256,732 251,009
417,744 382,991 343,098 318,947 304,098 302,585 325,775 334,283 342,688 332,741 302,093 259,652 213,703 176,295 152,184 158,617 175,724 189,480 193,342 175,721 163,294 163,689 159,085 162,764 166,130 166,200 167,942 169,442 172,995 165,748 170,074 187,927 203,527 209,107 197,377 169,068 140,633 127,665 123,771 129,858 135,125 118,884 99,104 85,662
232,639 228,056 216,078 209,241 206,517 208,931 217,773 220,452 219,503 207,378 187,149 168,593 150,218 145,881 139,209 137,340 134,383 120,937 114,373 106,583 103,866 101,567 99,129 97,733 96,791 96,034 95,019 94,204 92,397 91,175 89,330 86,348 83,358 78,000 73,156 70,571 68,706 64,565 63,552 62,536 60,344 60,850 58,544 57,811
13,156 14,049 13,687 13,053 12,533 12,417 14,170 14,432 14,151 19,880 14,878 11,856 8,758 8,662 8,662 8,662 8,662 8,143 8,143 8,143 8,143 7,454 7,454 7,454 7,454 7,842 7,842 7,842 7,842 8,567 8,567 8,567 8,567 6,056 6,056 6,056 6,056 5,361 5,361 5,361 5,361 1,270 2,450 3,538
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 154 252 386
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 26 57 88
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 63 78 88
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
37,542 35,915 32,119 30,962 33,912 35,484 41,742 44,190 44,775 72,901 58,787 47,512 37,292 23,107 23,107 23,107 23,107 18,695 18,695 18,695 18,695 15,948 15,948 15,948 15,948 14,461 14,461 14,461 14,461 12,021 12,021 12,021 12,021 12,904 12,904 12,904 12,904 10,314 10,314 10,314 10,314 2,396 4,318 6,478
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
11,405 11,601 11,698 11,850 12,567 11,200 11,772 11,665 12,403 24,080 20,567 18,154 15,087 13,392 13,392 13,392 13,392 6,160 6,160 6,160 6,160 4,650 4,650 4,650 4,650 6,543 6,543 6,543 6,543 5,442 5,442 5,442 5,442 3,702 3,702 3,702 3,702 2,929 2,929 2,929 2,929 1,931 2,100 5,173
32,633 27,911 23,412 20,234 18,472 23,661 24,861 27,140 28,048 37,851 31,850 25,729 22,375 25,742 25,742 25,742 25,742 14,468 14,468 14,468 14,468 15,150 15,150 15,150 15,150 10,694 10,694 10,694 10,694 6,550 6,550 6,550 6,550 9,813 9,813 9,813 9,813 9,671 9,671 9,671 9,671 3,157 5,632 6,410
9,380 11,373 11,747 11,682 11,016 9,809 9,234 8,851 8,109 12,206 9,939 8,355 7,124 6,222 6,222 6,222 6,222 4,558 4,558 4,558 4,558 4,023 4,023 4,023 4,023 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
6,832 7,105 7,202 7,630 8,097 8,696 9,343 9,742 10,039 15,542 12,964 10,381 8,074 8,269 8,269 8,269 8,269 6,919 6,919 6,919 6,919 6,650 6,650 6,650 6,650 6,885 6,885 6,885 6,885 5,994 5,994 5,994 5,994 4,737 4,737 4,737 4,737 3,946 3,946 3,946 3,946 987 1,772 2,599
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
102,392 101,421 97,807 96,502 93,335 90,756 90,281 88,609 85,896 102,163 80,229 58,538 39,168 37,840 37,840 37,840 37,840 34,116 34,116 34,116 34,116 33,023 33,023 33,023 33,023 31,332 31,332 31,332 31,332 26,874 26,874 26,874 26,874 20,173 20,173 20,173 20,173 17,598 17,598 17,598 17,598 4,251 8,197 12,166
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A 696 696 696 696 92 297 493 994 1,397 1,192 996 495 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -83 -61 89
1,851 1,849 1,904 1,952 1,917 1,979 1,946 1,925 1,923 3,259 2,790 2,328 1,854 1,317 1,317 1,317 1,317 1,244 1,244 1,244 1,244 1,074 1,074 1,074 1,074 1,452 1,452 1,452 1,452 1,230 1,230 1,230 1,230 1,104 1,104 1,104 1,104 1,111 1,111 1,111 1,111 343 622 880
2,443 2,318 2,241 2,198 2,180 2,162 2,164 2,140 1,972 1,929 1,383 862 491 470 470 470 470 435 435 435 435 370 370 370 370 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 27 53 80
15,006 13,818 13,566 12,480 11,793 12,678 11,963 11,265 11,193 -83,830 -47,431 -16,118 9,500 20,859 14,188 12,319 9,362 26,199 19,635 11,845 9,127 13,224 10,786 9,390 8,448 16,825 15,811 14,995 13,189 24,495 22,650 19,668 16,678 19,511 14,668 12,083 10,217 13,636 12,623 11,607 9,414 46,328 33,075 19,836
185,104 154,935 127,020 109,706 97,581 93,653 108,003 113,831 123,185 125,363 114,944 91,059 63,485 30,415 12,975 21,277 41,341 68,543 78,969 69,138 59,429 62,122 59,957 65,031 69,339 70,166 72,923 75,238 80,598 74,573 80,745 101,579 120,169 131,108 124,221 98,497 71,927 63,100 60,219 67,322 74,782 58,034 40,560 27,851
-17 -63 -2,971 -1,378 -2,085 -954 2,500 326 1,052 1,011 168 1,870 665 1,131 1,452 1,862 2,339 1,864 1,254 641 -23 -360 -367 -26 101 86 192 -29 136 561 970 1,451 1,638 -1,592 -1,995 -2,100 -2,265 -291 88 1 -549 -237 -897 -1,500
32,040 30,021 41,433 41,529 40,031 40,825 33,733 42,330 44,560 36,841 26,834 12,188 3,222 3,788 4,200 4,625 5,181 4,771 4,355 3,886 3,315 2,964 2,846 3,152 3,164 2,970 2,887 2,617 2,629 2,873 3,158 3,514 3,608 3,596 3,392 3,147 3,035 2,783 3,004 2,921 2,492 2,028 1,492 1,260
3,517 3,677 3,765 3,977 3,948 3,906 4,033 3,997 4,117 4,059 3,663 3,272 2,691 2,791 3,077 3,455 4,010 3,994 3,690 3,253 2,787 2,389 2,240 2,332 2,387 2,262 2,211 2,168 2,096 2,146 2,455 2,632 2,802 2,795 2,559 2,375 2,390 2,466 2,708 2,825 2,453 2,016 1,523 1,241
N/A -19,686 -8,170 2,955 N/A 28,985 25,604 34,371 36,692 78,372 70,236 55,406 50,979 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A -8,810 -3,794 -1,335 N/A 7,045 3,513 3,365 3,318 16,991 15,508 16,252 11,908 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A 13 13 13 248 235 235 235 237 237 237 249 143 161 161 149 187 169 169 169 201 201 201 266 152 152 152 119 112 112 112 95 33 33 33 51
N/A N/A N/A N/A N/A N/A N/A N/A N/A 63 80 132 283 762 888 936 934 540 428 384 385 415 445 671 590 539 507 281 333 526 502 616 654 650 681 654 532 223 186 45 6 2 1 -73
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -3 -2 -42 N/A -37 -66 42
35 -58 229 451 600 686 371 165 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -15 N/A -1 N/A 15 N/A -1
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -0 N/A -0 N/A 0 0 1
28,488 54,898 49,403 35,482 35,482 204 212 433 433 -62,658 -62,666 -62,887 -62,887 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -0 N/A N/A N/A 0 N/A
32,057 30,084 44,403 42,907 42,116 41,779 31,232 42,005 43,508 35,830 26,666 10,318 2,557 2,657 2,748 2,763 2,842 2,907 3,101 3,245 3,338 3,324 3,213 3,178 3,063 2,883 2,694 2,646 2,493 2,311 2,188 2,063 1,970 5,188 5,388 5,247 5,300 3,074 2,916 2,921 3,041 2,265 2,389 2,760
1,349 1,731 2,058 2,327 2,524 2,715 2,901 2,968 3,067 2,751 2,251 1,807 1,242 847 667 576 500 500 497 474 478 510 496 498 489 473 477 445 422 350 415 547 660 819 861 892 957 972 976 968 1,005 1,209 1,537 1,770
N/A -22,269 -9,411 1,775 N/A 31,699 28,177 35,739 37,443 84,611 75,275 61,238 56,599 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A -8,709 -1,921 -814 N/A 6,833 -543 3,061 2,674 13,649 14,238 11,888 9,100 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 0 0 18 18 38 49 37 37 18 16 185 215 267 261 182 152 131 413 318 317 286 N/A N/A N/A N/A N/A 37
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -2 -2 -1 N/A 3 2 2
261 -44 -215 233 206 484 421 72 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -31 N/A 20 -115 -18
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A 241 551 925 1,315 1,810 2,080 2,187 2,342 2,407 2,604 2,754 2,842 2,776 2,667 2,643 2,537 2,393 2,201 2,015 1,855 1,592 1,410 1,232 1,056 895 770 681 629 693 694 765 834 779 819 809
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 102 102 102 102 3,343 3,343 3,355 3,396 1,133 1,255 1,220 1,202 246 137 160
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -8 -8 N/A N/A 8 8 N/A
30,447 59,374 53,893 39,386 39,386 48 276 165 325 -65,421 -65,649 -65,539 -65,698 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
22,391 33,480 32,035 28,181 19,687 19,660 19,572 23,835 26,056 9,372 7,689 3,216 -3,096 -63 -670 -479 -2,520 -1,156 -366 1,287 3,512 4,542 5,804 4,766 5,662 7,429 6,280 6,304 6,382 4,260 4,643 4,023 3,669 3,123 2,958 3,578 1,672 987 1,071 2,328 3,794 5,462 4,761 3,537
28,601 42,527 42,675 40,120 31,605 27,904 27,627 30,536 33,562 26,079 38,323 53,058 68,905 89,064 84,839 70,079 49,261 24,843 15,868 13,391 12,034 11,685 11,848 11,953 12,945 14,411 13,670 13,239 12,774 12,168 12,186 12,134 11,990 9,976 9,390 9,030 8,117 5,893 6,391 7,867 8,070 11,104 10,075 8,654
N/A N/A N/A N/A N/A N/A N/A N/A N/A 7,950 17,023 30,436 50,979 69,197 69,059 59,420 40,496 15,973 8,213 4,651 3,471 3,102 2,749 3,692 4,037 4,420 4,522 4,591 3,996 3,867 3,596 3,368 4,028 3,054 3,077 3,063 2,953 3,432 3,579 3,433 2,927 2,541 2,077 1,839
N/A N/A N/A N/A N/A N/A N/A N/A N/A -1,333 5,288 10,003 11,908 13,873 8,512 3,969 2,762 1,777 440 972 486 948 1,176 498 1,250 1,078 806 640 902 1,885 1,997 2,098 1,385 290 432 546 134 119 -459 508 570 1,061 1,182 178
3,278 3,217 3,283 2,981 2,375 2,393 2,316 2,356 2,339 1,996 1,552 1,185 831 729 658 762 736 1,418 2,195 2,875 3,395 3,463 3,396 3,134 3,152 4,256 4,103 3,897 3,665 2,145 1,929 1,925 2,053 1,990 1,832 1,768 1,691 -924 -59 666 1,130 4,451 3,931 3,699
919 996 1,047 1,089 1,045 1,004 1,006 1,106 1,070 1,131 1,108 1,013 1,022 868 776 675 605 610 586 554 529 499 501 516 533 545 561 566 567 566 563 557 544 516 491 470 446 453 455 449 448 427 427 422
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
1,977 2,756 2,910 1,376 1,402 620 1,112 3,352 4,724 4,693 4,002 1,477 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -1 -1 -1 N/A 1 1 1
769 781 561 576 941 955 1,343 1,403 2,059 2,070 1,734 1,844 1,548 1,605 2,006 1,872 1,059 1,299 945 866 1,016 722 817 1,096 786 739 591 333 413 476 530 664 640 543 532 371 282 285 183 121 128 100 165 176
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A 374 231 73 N/A 481 508 467 386 180 101 47 N/A N/A N/A N/A N/A 19 8 31 36 28 40 17 12 18 18 18 18 19 10 14 19 N/A -106 -30 N/A 2 123 48 13 -80 6 N/A
21,658 34,403 34,644 34,025 25,842 22,451 21,341 21,853 22,983 9,392 7,514 7,055 2,617 2,792 3,830 3,382 3,604 3,747 3,482 3,441 3,102 2,922 3,168 3,000 3,176 3,354 3,070 3,194 3,213 3,210 3,562 3,508 3,321 3,582 3,130 2,843 2,610 2,527 2,570 2,643 2,854 2,605 2,287 2,340
6,210 9,046 10,640 11,939 11,917 8,244 8,056 6,701 7,506 16,707 30,634 49,842 72,001 89,127 85,510 70,558 51,781 25,999 16,234 12,104 8,522 7,144 6,044 7,186 7,283 6,981 7,390 6,934 6,392 7,907 7,543 8,111 8,321 6,853 6,432 5,453 6,445 4,907 5,320 5,539 4,276 5,643 5,314 5,117
N/A N/A N/A N/A N/A N/A N/A N/A N/A 9,660 20,202 37,790 56,599 74,239 71,332 58,018 42,019 16,509 10,326 6,602 4,570 4,207 3,470 4,001 3,918 3,454 3,779 3,836 3,488 4,008 3,560 3,405 3,649 3,212 3,261 3,145 3,558 3,288 3,297 3,065 2,229 2,011 1,932 2,179
N/A N/A N/A N/A N/A N/A N/A N/A N/A -1,697 3,280 4,461 9,100 11,455 10,085 8,997 6,299 5,877 2,313 2,211 460 176 117 145 290 339 287 186 312 519 599 610 419 317 370 75 342 255 156 524 175 238 318 -398
N/A 105 95 56 N/A 85 88 108 136 98 67 39 N/A N/A N/A N/A N/A 5 14 12 17 50 41 43 38 14 14 14 14 -3 6 9 11 23 0 11 20 53 118 103 100 34 74 41
1,728 1,331 2,187 2,334 2,493 2,445 1,971 1,842 1,980 2,261 1,678 1,294 996 971 1,365 1,403 1,389 1,644 1,757 1,769 1,826 1,529 1,363 1,677 1,752 1,906 2,019 1,763 1,736 1,763 1,756 1,813 1,744 1,448 1,098 1,085 1,046 855 687 418 353 290 297 300
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A 22 N/A N/A N/A 80 80 80 80 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -28 N/A N/A N/A 98 73 73
1,031 1,064 1,170 1,222 551 581 571 718 766 930 814 710 642 416 441 355 371 491 512 408 557 446 381 562 379 338 309 149 135 499 593 597 644 278 319 314 306 345 202 239 214 552 584 543
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
3,096 2,026 2,026 2,026 2,026 1,680 1,680 1,680 1,680 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -516 -325 -253 N/A 490 485 474
354 4,498 5,161 6,300 6,847 3,374 3,665 2,274 2,863 5,454 4,593 5,548 4,666 2,046 2,287 1,784 1,702 1,473 1,312 1,101 1,092 735 672 758 905 931 982 987 707 1,121 1,028 1,676 1,854 1,575 1,383 822 1,173 654 1,185 1,443 1,205 1,929 1,552 1,905
N/A N/A N/A N/A N/A N/A N/A N/A N/A 13,854 28,499 42,996 47,351 36,512 25,517 17,093 17,922 22,091 23,750 22,982 23,382 21,621 21,520 18,563 17,060 16,371 10,966 9,860 1,588 -869 3,259 2,514 5,769 2,473 -1,806 -2,877 -2,289 1,080 4,447 8,157 10,678 9,767 9,837 9,560
N/A N/A N/A N/A N/A N/A N/A N/A N/A 13,854 28,499 42,996 47,351 36,512 25,517 17,093 17,922 22,091 23,750 22,982 23,382 21,621 21,520 18,563 17,060 16,371 10,966 9,860 1,588 -869 3,259 2,514 5,769 2,473 -1,806 -2,877 -2,289 1,080 4,447 8,157 10,678 9,767 9,837 9,560
N/A N/A N/A N/A N/A N/A N/A N/A N/A 11,392 25,283 38,434 48,179 40,852 31,713 24,449 21,657 25,628 26,767 26,674 26,272 23,422 22,956 20,022 17,985 14,034 11,310 11,622 11,310 12,351 13,144 9,971 5,769 3,492 N/A N/A N/A 2,351 5,368 8,505 10,678 9,767 9,837 9,560
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A 2,462 3,215 4,562 -828 -4,341 -6,196 -7,356 -3,735 -3,537 -3,001 -3,426 -2,623 -1,535 -1,184 -1,459 -926 2,337 -344 -1,762 -9,722 -13,220 -9,885 -7,457 N/A -1,018 -1,806 -2,877 -2,289 -1,271 -921 -348 N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -15 -267 -267 -267 -251 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
207,479 188,352 156,085 136,509 115,183 112,359 130,075 137,991 150,293 149,600 151,300 139,140 108,405 67,994 39,273 39,753 59,082 91,343 103,607 94,048 86,300 87,925 86,914 88,334 92,162 94,053 90,361 91,374 88,705 78,526 89,617 109,568 131,245 135,112 123,378 97,097 69,045 64,876 65,825 77,807 88,705 73,025 54,261 39,448
33,493 33,228 27,581 18,871 14,701 8,840 12,742 15,321 17,929 20,335 20,306 17,168 11,910 2,259 -1,418 177 3,823 13,740 16,279 13,914 12,050 12,435 11,469 12,022 12,997 12,614 11,950 11,111 12,303 9,504 12,540 18,104 23,378 26,892 23,655 17,401 9,455 8,860 10,949 15,062 18,187 13,514 7,759 3,361
173,985 155,124 128,503 117,638 100,482 103,519 117,333 122,671 132,365 129,265 130,994 121,973 96,495 65,735 40,691 39,576 55,259 77,602 87,328 80,134 74,250 75,490 75,444 76,312 79,165 81,439 78,411 80,263 76,402 69,022 77,077 91,464 107,867 108,220 99,724 79,696 59,590 56,016 54,876 62,745 70,518 59,511 46,502 36,087
173,985 155,124 128,503 117,638 100,482 103,519 117,333 122,671 132,365 129,265 130,994 121,973 96,495 65,735 40,691 39,576 55,259 77,602 87,328 80,134 74,250 75,490 75,444 76,312 79,165 81,439 78,411 80,263 76,402 69,022 77,077 91,464 107,867 108,220 99,724 79,696 59,590 56,016 54,876 62,745 70,518 59,511 46,502 36,087
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
231,854 202,457 171,210 155,289 133,826 127,713 137,815 144,972 157,990 124,995 81,891 40,164 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
231,854 202,222 170,975 155,054 133,592 127,713 137,815 144,972 157,990 124,995 81,891 40,164 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
4,518 5,364 -3,204 -1,872 -8,867 -1,217 9,135 7,290 8,590 4,719 1,237 2,123 891 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
8,666 8,941 373 1,705 -5,291 -2,315 9,020 6,924 8,590 6,049 1,584 2,720 1,123 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A 1,098 115 366 N/A -1,329 -347 -598 -231 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-4,149 -3,577 -3,577 -3,577 -3,577 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
178,503 160,488 125,299 115,766 91,615 102,302 126,468 129,960 140,955 165,529 126,545 95,874 62,973 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
178,503 160,488 125,299 115,766 91,615 102,302 126,468 129,960 140,955 165,529 126,545 95,874 62,973 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
136,278 118,862 100,495 91,137 78,522 75,067 81,004 85,211 92,863 91,418 87,966 76,685 56,717 38,638 23,917 23,262 32,480 45,613 51,329 47,101 43,642 44,371 44,344 44,854 46,531 47,868 46,088 47,177 44,907 40,569 45,304 53,630 62,880 62,755 57,436 45,577 33,834 31,683 30,904 35,300 39,775 33,603 26,302 20,446
231,854 202,457 171,210 155,289 133,826 127,713 137,815 144,972 157,990 155,532 149,659 130,467 96,495 65,735 40,691 39,576 55,259 77,558 87,283 80,089 74,206 75,586 75,540 76,408 79,261 81,437 78,410 80,262 76,401 69,050 77,105 91,492 107,895 108,253 99,756 79,729 59,622 56,027 54,887 62,756 70,528 60,592 47,583 37,168
  • 주1) 계정과목 앞에 * 표시는 재무제표 원본에는 없지만, 이용자들의 편의를 위해 표시한 계정입니다.
  • 주2) *지배지분 연결순이익은 연결 재무제표에 기록된 지배지분 순이익입니다.
  • 주3) *순이익(지분법적용,아이투자)은 주석사항에 기록된 지분법적용 손익을 반영해 아이투자에서 계산한 순이익으로 과거 GAAP 기준의 순이익과 가장 근접한 개념의 순이익입니다.
  • · 올해(2013년)부터 영업이익 기준이 다시 과거 GAAP 기준으로 산정 방법이 변경되고, 지분법 손익도 정상적으로 반영되게 됩니다.