Skip to content

가치투자 클럽 서비스 안내

문의: 02) 723-9003

媛移섑닾옄겢읇 媛엯 썑 씠슜 媛뒫븳 꽌鍮꾩뒪濡, 븘옒 솕硫댁 誘멸엯 쉶썝遺꾨뱾뿉寃 蹂댁씠뒗 깦뵆 럹씠吏엯땲떎.
쑀猷뚰쉶썝 遺꾧퍡꽌뒗 濡쒓렇씤 썑 꽌鍮꾩뒪 궗슜 媛뒫빀땲떎.

濡쒓렇씤

媛移섑닾옄겢읇 媛엯븯湲

현금흐름표활용법 보기

골드다이아 대표서비스 매뉴얼

삼성전자 005930

차트로 보기 통합검색 보기

스마트폰·반도체·가전제품 만드는 글로벌 기업

주가
2,554,000원
시가총액
3,337,261억
전일대비
0.23%
결산월
12월
주식수
13,067만주
PER
13.54
PBR
1.82
ROE
13.46

* 2017년 03월 실적까지 반영된 지표입니다.

회계기준:
연결기준:
정렬기준:
펼침기준:
소수기준:
  • 데이터
  • 연환산
  • 연간
  • 분기
  • 연환산
  • 연간
  • 분기
  • 성장률
  • 연환산
  • 연간
  • 분기
현금흐름표
영업활동으로인한현금흐름
당기순이익
법인세비용차감전계속사업이익
현금유출이 없는 비용(가산)
유형자산감가상각비
개발비상각
무형자산상각비
대손상각비
금융비용
이자비용
외환거래손실
충당부채전입액
법인세비용
기타
현금유입이 없는 수익(차감)
지분법이익
금융자산평가이익
투자자산평가이익
파생상품이익
금융수익
이자수익
외환거래이익
기타
영업자산·부채 변동
영업활동자산의감소
매출채권감소
재고자산의감소
선급금 감소
선급비용 감소
매각예정자산 감소
기타
영업활동부채의증가
매입채무 증가
선수금 증가
선수수익 증가
예수금의증가
미지급비용 증가
충당부채의증가
퇴직금관련
기타
기타(정부보조금변동 등)
기타(이자, 배당금, 법인세)
이자수취
이자지급
배당금수입
배당금지급
법인세환입
법인세납부
중단사업관련현금흐름
기타
투자활동으로인한현금흐름
투자활동현금유입액(가산)
단기금융자산 감소
매도가능금융자산 감소
지분법 주식 감소
기타
투자활동현금유출액(차감)
단기금융자산 증가
매도가능금융자산 증가
지분법 주식 증가
유형자산의증가
토지의증가
건물및부속설비의증가
구축물의증가
기계장치의증가
중장비의 증가
선박의 증가
항공기의 증가
건설중인자산의증가
기타
기타
기타(이자,배당금,법인세 등)
이자수취
이자지급
배당금수입
배당금지급
법인세환입
법인세납부
중단사업관련현금흐름
기타
재무활동으로인한현금흐름
재무활동현금유입액(가산)
단기차입금의증가
장기차입금의증가
사채의증가
유동성장기부채의증가
상환우선주의 증가
자본금 및 자본잉여금 증가
자기주식의처분
기타
재무활동현금유출액(차감)
단기차입금의감소
장기차입금의감소
사채의감소
유동성장기부채의감소
상환우선주의 감소
자본금 및 자본잉여금 감소
자기주식의취득
기타
기타(이자,배당금,법인세 등)
이자수취
이자지급
배당금수입
배당금지급
법인세환입
법인세납부
중단사업관련현금흐름
기타
기타
영업투자재무활동기타현금흐름
연결범위변동으로인한현금의증가
환율변동효과
기타
현금의 증감
기초의 현금
기말의 현금
Free Cash Flow1
2017.03 2016.12 2016.09 2016.06 2016.03 2015.12 2015.09 2015.06 2015.03 2014.12 2014.09 2014.06 2014.03 2013.12 2013.09 2013.06 2013.03 2012.12 2012.09 2012.06 2012.03 2011.12 2011.09 2011.06 2011.03 2010.12 2010.09 2010.06 2010.03 2009.12 2009.09 2009.06 2009.03 2008.12 2008.09 2008.06 2008.03 2007.12 2007.09 2007.06 2007.03 2006.12 2006.09 2006.06 2006.03 2005.12 2005.09 2005.06 2005.03 2004.12 2004.09 2004.06 2004.03
269,852 239,848 229,603 207,593 216,855 192,875 119,813 135,445 142,627 186,538 256,138 292,735 285,809 284,431 286,693 260,127 252,901 230,656 231,160 202,011 183,507 172,669 160,658 161,012 177,645 181,455 188,014 178,687 157,040 126,719 79,003 75,943 80,069 106,333 143,396 138,558 140,209 132,643 122,966 128,855 122,434 128,742 132,168 125,508 124,827 127,904 111,237 113,806 130,639 148,043 N/A N/A N/A
139,700 115,797 98,813 113,390 122,302 122,385 127,155 113,011 121,151 145,918 151,127 180,147 186,865 179,295 189,078 191,108 176,967 173,985 155,124 128,503 117,638 100,482 103,519 117,333 122,671 132,365 129,265 130,994 121,973 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 N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
184,173 181,908 168,017 163,356 163,219 155,077 160,286 147,132 148,082 152,782 179,481 181,142 180,073 172,662 145,732 143,871 141,777 143,278 137,906 142,484 133,675 126,610 92,721 102,105 109,410 119,261 140,959 121,151 105,894 96,954 104,369 104,495 106,484 99,194 96,642 91,741 89,520 85,194 79,121 74,921 71,720 68,198 62,437 63,537 63,696 69,839 72,323 67,931 64,839 57,804 N/A N/A N/A
99,274 99,485 100,555 101,551 102,210 100,897 98,766 96,237 93,544 92,194 90,915 89,285 87,783 86,989 86,730 86,461 84,796 85,804 86,551 86,899 88,803 87,605 85,390 82,120 78,740 75,325 73,015 72,792 73,176 74,390 75,685 76,102 75,591 74,636 73,600 72,522 71,210 69,090 66,473 62,862 59,228 55,509 52,704 51,253 50,483 49,510 48,615 47,062 45,518 44,390 N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
11,547 11,434 10,997 10,816 10,428 10,005 9,650 9,583 9,390 8,915 8,474 7,948 7,582 7,447 7,209 6,729 6,383 6,109 5,924 5,799 5,673 5,472 5,313 5,258 5,147 4,945 4,029 3,134 2,295 1,591 1,601 1,595 1,581 1,556 1,530 1,510 1,493 1,478 1,447 1,404 1,353 1,297 1,243 1,194 1,145 1,094 1,037 983 925 871 N/A N/A N/A
1,863 2,159 1,930 2,066 1,831 1,565 1,815 1,500 2,096 2,763 3,030 3,042 2,841 2,328 1,991 2,027 1,830 1,655 1,423 1,451 1,148 829 767 587 669 1,142 1,087 1,018 871 570 371 236 359 201 266 300 94 40 158 120 122 91 13 15 28 55 -7 39 43 44 N/A N/A N/A
6,689 10,565 2,885 8,424 12,887 7,950 12,972 8,029 8,252 6,818 3,041 2,172 3,774 3,412 6,350 5,883 3,872 4,576 -2,196 5,981 4,564 5,549 10,080 3,055 6,266 6,065 18,725 18,281 15,367 11,657 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -66 0 149 149 186 149 N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -1,697 3,280 4,461 9,100 11,455 10,085 8,997 6,299 5,877 2,313 2,211 460 175 116 145 290 339 287 186 312 519 599 610 419 N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -31,209 -14,529 -10,153 0 49,044 32,363 27,987 17,835 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
38,849 31,453 18,395 21,689 21,828 21,141 23,505 17,896 20,354 26,889 61,353 67,541 67,427 62,877 33,758 32,485 34,301 33,493 33,228 27,581 18,871 14,701 8,840 12,742 15,321 17,929 25,776 20,248 14,381 8,489 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
25,950 26,810 33,255 18,809 14,034 13,517 13,579 13,888 14,445 15,203 12,669 11,154 10,667 9,610 9,695 10,286 10,595 11,642 12,976 14,772 14,617 12,454 13,540 12,872 13,420 13,854 -29,020 -29,963 -32,643 -26,677 15,257 16,478 19,956 16,502 15,370 15,096 14,512 14,126 10,868 10,419 10,872 11,011 8,137 10,788 11,920 18,867 22,010 19,098 17,557 11,931 N/A N/A N/A
36,742 32,807 24,591 18,478 24,379 24,202 41,058 44,485 44,239 43,835 45,141 44,479 40,975 39,638 21,330 21,745 20,713 29,462 35,866 40,453 39,089 33,280 34,853 30,441 31,574 35,086 25,562 41,399 54,299 53,149 50,291 40,857 30,030 23,787 29,112 19,743 21,603 21,734 19,712 23,559 19,446 17,466 14,355 11,906 13,878 15,172 16,401 17,396 13,362 8,496 N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 5,879 19,767 31,990 38,962 30,308 24,594 16,819 14,816 24,242 18,083 18,391 18,368 16,594 19,235 16,218 14,407 10,766 8,808 10,242 11,310 12,351 13,144 9,971 5,769 N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14,213 14,187 10,492 8,441 10,301 11,392 9,017 10,690 14,476 13,267 15,600 14,913 11,161 10,936 12,105 11,287 9,193 8,035 408 5,738 5,961 7,417 11,840 8,128 7,959 7,868 22,288 19,740 19,390 13,975 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 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 5 25 53 77 107 149 179 219 218 216 213 199 195 179 -39 -32 -5 26 N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -1,333 5,288 10,003 11,908 13,873 8,512 3,969 2,762 1,775 437 970 484 948 1,176 497 1,250 1,078 806 640 902 1,885 2,026 2,098 1,385 N/A N/A N/A
22,529 18,620 14,099 10,037 14,077 12,810 32,041 33,795 29,763 30,568 29,541 29,565 29,815 28,703 9,225 10,458 11,520 21,427 35,458 34,715 33,128 25,863 23,013 22,313 23,615 27,218 -1,271 -3,397 -7,083 -11,696 6,111 7,749 9,237 6,184 3,042 1,146 2,135 2,734 1,991 2,928 2,512 1,593 2,297 2,093 2,801 2,781 2,204 2,258 1,298 1,315 N/A N/A N/A
-2,393 -15,884 -1,123 -33,026 -27,263 -55,690 -120,634 -78,535 -77,221 -46,319 -4,392 3,804 -821 2,890 1,428 -30,035 -37,683 -57,428 -29,195 -32,106 -29,375 -8,764 1,646 -26,991 -28,975 -44,063 -53,287 -29,377 -14,551 -13,580 -40,810 -28,387 -35,961 -24,333 -1,736 -20,767 -7,841 -5,067 -11,934 2,048 -6,152 -1,155 2,648 -4,535 -5,254 -3,165 -13,707 -13,806 -12,302 -9,133 N/A N/A N/A
4,112 -37,014 12,944 -26,328 -24,911 -24,636 -82,191 -16,371 -10,160 -28,679 7,707 6,591 -41,756 -20,948 -43,339 -80,182 -60,084 -59,678 -55,137 -61,211 -49,310 -24,499 -12,392 -20,249 -34,458 -63,496 -85,821 -71,001 -56,845 -61,967 -45,866 -32,679 -44,078 -27,698 -33,065 -35,367 -12,882 -7,074 -11,457 -7,890 -14,969 -11,049 -12,947 -11,625 -9,733 -4,965 -2,786 -277 -4,874 -12,633 N/A N/A N/A
3,825 -30,761 22,726 -16,989 -10,192 -14,581 -68,896 -8,203 -5,907 -8,351 27,712 23,672 -11,111 -9,723 -35,190 -61,668 -48,990 -52,222 -39,240 -50,489 -38,762 -14,352 -17,725 -7,965 -15,259 -37,743 -34,703 -32,038 -26,649 -36,605 -38,074 -26,802 -34,569 -17,866 -19,634 -23,466 -5,809 -1,784 -4,429 -5,077 -12,244 -6,489 -10,376 -5,731 -1,774 -2,846 431 1,177 -1,410 -3,101 N/A N/A N/A
-10,795 -7,747 -5,360 -6,329 -11,599 -13,147 -20,669 -16,515 -10,125 -1,257 4,877 9,740 -1,204 -6,875 -8,377 -14,872 -9,337 -5,729 -13,651 -10,690 -11,568 -13,048 -4,663 -11,569 -13,863 -16,143 -15,503 -11,813 -3,676 -645 -1,236 -3,669 -8,716 -9,862 -12,611 -9,584 -5,975 -3,660 -3,878 -2,320 -3,053 -5,174 -3,440 -4,300 -4,530 249 -1,550 -1,632 -4,152 -8,546 N/A N/A N/A
359 2,779 1,328 949 955 -1,282 -1,302 -771 -537 303 -574 -500 -1,575 -1,265 315 28 580 322 -41 -747 -540 -489 192 810 -60 4,277 2,008 1,175 2,013 -2,649 -1,255 -916 -1,686 -2,078 -2,976 -3,076 -2,943 -3,098 -2,291 -1,420 -356 106 -490 -1,011 -1,670 -2,034 -1,114 -984 -1,118 -1,138 N/A N/A N/A
10,724 -1,285 -5,750 -3,959 -4,076 4,374 8,677 9,117 6,410 -19,374 -24,308 -26,322 -27,866 -3,085 -88 -3,670 -2,337 -2,049 -2,205 714 1,661 3,390 2,605 -3,236 -6,613 -13,887 -30,878 -27,522 -28,597 -23,665 -6,574 -2,452 -22 948 620 -467 764 535 -1,367 -191 -693 -225 733 -1,205 -1,887 -2,152 -1,503 920 1,383 1,344 N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -101 0 7,199 1,711 1,338 0 -6,745 -802 64 1,597 1,273 1,160 915 1,159 1,536 1,227 1,081 932 509 1,118 1,377 731 625 621 128 1,818 949 242 423 -1,194 N/A N/A N/A
-6,139 16,899 -15,749 -6,397 -3,131 -26,884 -38,398 -63,551 -67,531 -18,733 -14,094 -4,457 38,142 23,505 40,737 48,457 23,545 2,914 22,835 32,188 20,798 15,622 22,674 -5,902 6,322 20,273 32,535 41,624 42,294 48,387 5,056 4,293 8,117 3,365 31,329 14,599 5,041 2,007 -477 9,937 8,817 9,894 15,595 7,090 4,479 1,800 -10,921 -13,530 -7,428 3,501 N/A N/A N/A
12,133 40,220 5,977 4,598 4,403 -6,194 -7,009 -28,514 -24,144 4,120 4,666 9,145 43,069 7,080 10,487 14,979 -7,315 -12,133 320 13,537 11,181 7,690 -7,253 -25,132 -4,772 23,349 59,455 63,237 54,204 39,385 8,348 10,375 8,908 13,714 27,850 14,079 6,378 -2,685 -4,184 467 3,725 3,698 2,577 1,568 3,093 5,422 3,556 -2,836 -2,397 -1,254 N/A N/A N/A
451 399 -208 233 283 212 694 -74 -61 -18 -103 -497 -328 -751 -579 -237 -328 -275 2,660 2,842 3,093 3,907 766 722 215 -1,145 -465 -2,167 -2,627 1,360 -660 282 1,887 -1,316 1,315 632 -784 258 -100 1,170 1,655 974 5,054 4,662 4,139 4,025 -691 -143 616 35 N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -112 81 133 574 1,752 1,653 1,599 1,174 134 83 97 82 -1 -34 -87 4 114 126 189 -125 -141 -180 -201 29 N/A N/A N/A
-112 478 -1,363 -2,265 -2,454 -2,570 -592 -183 -430 845 63 227 679 548 875 -4 -264 -1,025 -573 -459 809 1,623 2,757 3,404 3,262 249 436 478 -40 1,449 741 262 744 855 140 323 -73 235 42 -92 10 -380 -383 -327 -300 -1,839 -135 -448 -2,376 79 N/A N/A N/A
-6,065 223 4,236 6,204 5,111 -12,195 -94 -2,570 -3,315 16,140 -2,600 -700 -253 6,788 12,142 17,977 17,780 7,353 14,010 6,201 4,182 3,666 3,706 5,274 3,264 5,986 -14,610 -10,722 -4,270 13,101 10,635 5,890 7,558 -473 6,106 8,466 5,667 9,478 6,383 5,864 6,064 5,691 7,195 5,912 4,623 3,169 -528 227 525 2,799 N/A N/A N/A
-8,138 -20,946 -19,830 -10,326 -5,631 -1,217 2,693 1,608 -6,204 -6,746 -7,402 -4,263 3,084 17,940 24,045 21,681 19,583 15,077 13,567 10,812 8,501 5,639 27,037 20,877 10,192 -2,273 -11,166 -9,039 -3,245 -967 -924 -644 -749 17 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-4,408 -3,475 -4,561 -4,841 -4,843 -4,921 -34,091 -33,817 -33,377 -33,076 -8,718 -8,368 -8,108 -8,099 -6,233 -5,938 -5,911 -6,084 -7,149 -7,086 -7,158 -6,902 -4,696 -4,799 -5,714 -5,893 -4,571 -4,922 -4,241 -5,806 -5,641 -5,712 -5,637 -3,912 -5,083 -5,201 -5,095 -5,148 -2,518 -2,080 -3,497 -3,268 -3,151 -3,147 -2,798 -2,864 -3,555 -3,684 -2,856 -2,971 N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 6,342 190 0 358 -6,247 -124 0 3,568 4,678 2,381 -709 -9,196 -7,813 -6,193 -6,694 867 -3,784 -1,150 -212 -99 4,642 947 3,176 4,189 -1,704 -4,466 -5,987 -9,426 -6,466 -738 4,784 N/A N/A N/A
-366 4,231 1,682 -301 779 -4,170 -45 1,387 470 1,093 1,995 1,670 2,792 332 4,029 1,689 -1,144 -663 3,108 -3,083 -863 112 -8,636 -840 -840 -840 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-14,887 -9,167 -11,513 -17,649 -17,024 -4,694 -5,936 -1,679 -5,146 -22,008 -24,937 -27,879 -39,333 -30,779 -28,215 -23,071 -7,446 282 3,190 3,583 658 -12,379 -2,375 -994 6,114 8,978 -3,361 -2,682 -1,977 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5,785 6,221 6,492 7,544 8,324 8,905 9,573 9,576 9,228 8,549 7,834 6,357 5,082 4,417 3,081 2,948 3,097 3,290 3,713 3,928 3,772 4,398 4,320 3,940 4,149 2,982 4,045 3,450 2,501 1,874 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-2,071 -2,080 -1,844 -1,782 -1,717 -1,532 -1,459 -1,269 -1,085 -918 -908 -836 -727 -655 -580 -550 -630 -777 -913 -1,110 -1,174 -1,048 -2,045 -18 -951 -1,740 -3,020 -4,679 -3,467 -2,560 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
5,500 9,038 6,431 6,162 5,733 19,149 27,177 29,416 31,625 15,051 11,026 8,789 7,023 7,119 5,865 6,464 8,267 16,051 19,280 20,028 18,875 12,811 19,444 18,108 18,402 19,085 13,567 13,364 10,966 8,083 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-24,101 -22,345 -22,593 -29,573 -29,364 -31,216 -41,227 -39,403 -44,914 -44,690 -42,889 -42,189 -50,711 -41,660 -36,581 -31,933 -18,181 -18,283 -18,891 -19,263 -20,815 -28,540 -24,095 -23,024 -15,486 -11,349 -17,080 -13,944 -11,105 -6,524 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -872 -872 -872 -872 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-185,685 -142,405 -123,508 -99,784 -124,806 -140,040 -78,124 -85,926 -105,266 -159,512 -251,351 -284,366 -275,681 -273,258 -272,892 -260,596 -231,660 -212,064 -189,759 -165,280 -150,958 -155,614 -153,340 -139,466 -163,085 -175,254 -175,398 -183,423 -157,749 -124,054 -73,964 -66,967 -61,979 -92,897 -130,609 -129,221 -136,690 -96,884 -95,402 -94,019 -78,318 -104,812 -98,257 -84,698 -97,721 -99,453 -67,639 -74,920 -74,398 -87,917 N/A N/A N/A
109,936 72,001 78,481 53,175 34,192 49,114 81,485 98,015 114,054 49,991 19,905 18,973 18,675 19,234 -33,050 -59,032 -41,397 3,609 26,961 48,503 46,996 26,420 41,258 29,890 26,982 26,515 32,568 49,555 39,087 32,352 42,574 42,420 62,854 56,395 41,238 29,248 15,117 40,296 35,797 55,978 74,534 47,800 48,196 51,477 36,832 45,502 49,216 38,591 42,370 35,997 N/A N/A N/A
88,595 30,100 31,025 6,740 -13,546 21,434 65,638 89,275 109,039 46,634 1,582 323 326 336 -33,405 -59,376 -44,489 0 10,107 29,137 25,768 5,255 28,888 14,795 14,804 9,816 18,081 41,314 31,432 29,153 44,251 36,543 57,566 51,722 30,376 24,821 7,048 31,518 28,412 48,648 69,094 43,361 42,926 45,570 31,568 38,628 40,819 30,421 32,220 25,786 N/A N/A N/A
5,784 6,925 6,828 1,731 1,778 789 892 659 335 187 16,049 16,026 16,037 16,064 86 91 86 28 836 1,691 2,872 2,871 2,087 1,223 58 67 49 56 28 19 937 950 952 992 141 123 262 219 144 143 1 32 32 114 222 216 565 496 930 1,027 N/A N/A N/A
9,281 24,167 16,744 16,584 18,478 3,113 3,144 2,825 209 214 529 529 471 578 478 653 1,636 1,513 1,663 1,669 3,593 3,593 3,370 5,355 2,532 2,557 2,418 684 507 482 -5,273 189 189 189 2,507 -3,357 0 0 3,403 3,357 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
6,275 10,809 23,883 28,121 27,482 23,778 11,810 5,257 4,471 2,956 1,745 2,094 1,840 2,256 -209 -401 1,371 2,067 14,355 16,006 14,763 14,701 6,914 8,517 9,587 14,076 12,020 7,501 7,120 2,699 2,658 4,738 4,146 3,491 8,213 7,662 7,808 8,558 3,839 3,830 5,438 4,407 5,238 5,794 5,043 6,658 7,832 7,674 9,220 9,184 N/A N/A N/A
295,621 214,406 201,989 152,959 158,998 189,154 159,608 183,941 219,321 209,504 271,256 303,338 294,356 292,493 239,842 201,563 190,263 215,673 216,720 213,782 197,954 182,035 194,598 169,356 190,066 201,769 207,966 232,978 196,836 156,407 116,538 109,387 124,833 149,292 171,846 158,469 151,807 137,179 131,199 149,997 152,851 152,612 146,453 136,175 134,553 144,955 116,855 113,510 116,768 123,913 N/A N/A N/A
N/A 14,071 64,159 30,110 23,095 23,095 -4,788 199 -1,805 15,183 59,872 103,909 134,898 140,628 126,026 78,845 49,860 27,142 5,228 3,385 3,385 3,385 18,068 -9,745 5,138 27,338 52,673 110,512 103,631 86,655 49,881 29,127 27,919 35,800 52,123 46,451 44,706 33,701 27,056 33,554 31,692 37,182 35,345 28,692 35,931 31,724 10,030 13,481 5,844 22,929 N/A N/A N/A
4,733 4,777 368 305 198 173 2,433 4,467 36,708 36,738 46,265 44,244 12,513 12,532 697 686 141 73 97 2,862 2,851 2,886 2,832 692 1,098 3,111 3,808 3,162 2,751 698 123 122 125 126 122 182 198 208 32 130 135 185 431 311 293 301 247 222 284 231 N/A N/A N/A
105,835 46,480 20,494 18,401 14,863 23,349 12,144 13,838 20,531 12,363 20,340 24,314 25,271 28,829 22,972 29,739 24,936 32,793 31,201 23,234 22,052 38,218 38,729 33,954 32,979 5,919 5,049 5,266 6,304 12,327 17,429 18,919 18,338 15,315 17,141 15,151 18,161 15,153 12,014 12,808 11,431 10,538 5,659 5,864 3,637 8,667 9,013 11,857 23,814 19,804 N/A N/A N/A
145,371 121,611 96,579 91,582 107,290 128,880 135,534 131,286 126,377 108,678 109,940 117,370 113,646 102,838 83,699 85,765 100,295 140,948 164,398 168,731 162,155 129,960 124,093 131,604 138,816 148,809 134,322 106,866 76,633 52,368 45,055 54,758 72,540 94,886 99,368 93,655 86,014 85,123 88,418 99,791 105,386 100,782 101,647 97,661 91,494 100,807 94,618 85,079 84,221 78,700 N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
145,371 121,611 96,579 91,582 107,290 128,880 135,534 131,286 126,377 108,678 109,940 117,370 113,646 102,838 83,699 85,765 100,295 140,948 164,398 168,731 162,155 129,960 124,093 131,604 138,816 148,809 134,322 106,866 76,633 52,368 45,055 54,758 72,540 94,886 99,368 93,655 86,014 85,123 88,418 99,791 105,386 100,782 101,647 97,661 91,494 100,807 94,618 85,079 84,221 78,700 N/A N/A N/A
25,611 27,467 20,389 12,562 13,552 13,657 14,286 34,152 37,510 36,541 34,839 13,501 8,029 7,666 6,448 6,528 15,030 14,716 15,797 15,570 7,511 7,586 10,876 12,851 12,035 16,593 12,114 7,173 7,517 4,358 4,051 6,462 5,910 3,166 3,093 3,030 2,728 2,994 3,679 3,715 4,208 3,925 3,372 3,647 3,198 3,457 2,947 2,872 2,605 2,250 N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-96,434 -90,370 -143,431 -112,504 -71,223 -38,549 -10,219 -38,059 -39,046 -30,896 -15,265 -2,003 2,613 -13,563 -15,552 -8,598 -27,380 -23,085 -23,328 -22,080 -18,179 -8,131 -15,770 -23,598 -12,757 -9,359 -6,068 -1,233 84 -4,845 -4,958 -7,638 -9,998 -10,102 -9,923 -9,674 219 -25,272 -25,228 -25,524 -43,341 -24,685 -23,893 -38,632 -26,696 -27,494 -49,937 -48,916 -66,446 -63,231 N/A N/A N/A
N/A 17,379 1,293 12,633 33,736 42,391 44,315 16,476 7,062 1,982 437 15,475 3,816 344 497 575 591 885 1,383 1,362 262 1,608 -2,244 2,276 5,895 9,292 12,593 10,683 8,237 3,307 3,167 509 1,764 1,660 1,803 2,026 949 1,173 1,206 1,376 1,246 1,762 2,554 3,151 3,138 2,493 1,526 -3,319 -2,886 1,159 N/A N/A N/A
N/A 17,379 1,263 12,603 33,705 42,361 44,315 16,476 6,924 1,706 0 14,987 3,438 N/A N/A N/A N/A N/A N/A N/A -1,108 0 -3,887 660 3,842 7,449 12,252 7,706 5,631 916 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -3,918 -3,918 0 N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A 30 30 30 30 N/A N/A 139 276 437 487 378 344 497 575 591 885 1,383 1,362 1,370 1,608 1,643 2,532 2,478 1,843 4,304 3,307 3,307 3,307 -1,539 -1,480 0 0 1,803 2,026 1,173 1,173 1,206 1,376 916 1,762 60 658 644 0 1,405 355 202 N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -915 -425 0 -3,963 -330 -702 -916 4,706 1,989 1,764 1,660 0 0 -225 0 0 0 330 N/A 2,493 2,493 2,493 2,493 120 244 831 1,159 N/A N/A N/A
83,202 77,138 114,113 94,451 74,225 50,206 23,800 24,537 24,537 11,306 -5,870 -4,094 -10,863 1,841 3,982 -2,893 19,697 15,695 16,436 15,170 10,195 1,494 5,280 10,909 63 63 63 63 63 63 47 47 47 47 N/A N/A N/A 18,254 18,254 18,695 36,383 18,129 18,129 33,442 21,494 21,494 42,969 29,958 47,922 48,427 N/A N/A N/A
14,588 0 0 4,006 8,268 N/A -736 0 0 0 -5,923 -4,147 -10,916 1,787 3,982 -2,951 17,628 13,626 14,367 13,102 10,138 1,437 5,160 10,846 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -3,918 0 0 N/A N/A N/A
N/A 0 59 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A 59 55 55 55 55 53 53 53 53 54 54 54 54 N/A 58 2,068 2,068 2,068 2,068 57 57 120 63 63 63 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 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 63 63 63 63 63 63 63 47 47 47 47 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 5,000 10,001 10,003 10,012 N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
68,556 77,079 114,000 90,391 65,902 50,151 24,484 24,484 24,484 11,253 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 18,254 18,254 18,695 36,383 18,129 18,129 33,442 21,494 21,494 37,969 23,875 37,919 38,415 N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 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 -63 -63 -63 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 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 N/A N/A N/A
-30,611 -30,611 -30,611 -30,685 -30,734 -30,734 -30,734 -29,998 -21,571 -21,571 -21,571 -21,571 -12,066 -12,066 -12,067 -12,066 -8,275 -8,275 -8,276 -8,272 -8,246 -8,246 -8,246 -14,966 -18,589 -18,589 -18,598 -11,854 -8,089 -8,089 -8,079 -8,100 -11,715 -11,715 -11,726 -11,700 -730 -8,191 -8,180 -8,205 -8,205 -8,318 -8,318 -8,341 -8,341 -8,494 -8,494 -15,638 -15,638 -15,963 N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-30,611 -30,611 -30,611 -30,685 -30,734 -30,734 -30,734 -29,998 -21,571 -21,571 -21,571 -21,571 -12,066 -12,066 -12,067 -12,066 -8,275 -8,275 -8,276 -8,272 -8,246 -8,246 -8,246 -14,966 -18,589 -18,589 -18,598 -11,854 -8,089 -8,089 -8,079 -8,100 -11,715 -11,715 -11,726 -11,700 -730 -8,191 -8,180 -8,205 -8,205 -8,318 -8,318 -8,341 -8,341 -8,494 -8,494 -15,638 -15,638 -15,963 N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
336 81 -448 -281 -426 -90 349 153 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
336 81 -448 -281 -426 -90 349 153 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-11,931 7,154 -37,784 -4,976 20,401 14,196 31,819 11,613 -1,685 -3,870 -10,478 6,366 12,740 -2,391 -1,751 -9,067 -6,138 -4,493 18,072 14,651 14,370 8,924 -8,453 -2,052 1,804 -3,159 6,547 -5,969 -625 -2,180 82 1,339 8,093 3,334 2,864 -337 3,738 10,488 2,336 9,312 775 -756 10,018 2,178 410 957 -6,340 -10,029 -10,205 -3,104 N/A N/A N/A
148,208 141,054 178,838 183,814 163,413 149,217 117,398 105,784 107,469 111,339 121,817 115,450 102,710 105,101 106,852 115,920 122,058 126,551 108,479 93,828 79,458 70,535 78,988 81,039 79,235 82,394 75,847 81,816 82,440 84,620 84,539 83,200 75,107 71,773 68,910 69,247 65,508 55,020 52,685 43,373 42,599 43,354 33,336 31,158 30,748 29,791 36,130 46,159 56,365 59,469 N/A N/A N/A
136,277 148,208 141,054 178,838 183,814 163,413 149,217 117,398 105,784 107,469 111,339 121,817 115,450 102,710 105,101 106,852 115,920 122,058 126,551 108,479 93,828 79,458 70,535 78,988 81,039 79,235 82,394 75,847 81,816 82,440 84,620 84,539 83,200 75,107 71,773 68,910 69,247 65,508 55,020 52,685 43,373 42,599 43,354 33,336 31,158 30,748 29,791 36,130 46,159 56,365 N/A N/A N/A
95,866 82,515 89,050 86,368 80,923 31,023 -34,823 -25,241 -15,959 11,239 77,300 120,751 125,849 174,558 183,868 145,797 114,975 42,511 24,164 1,271 -117 39,641 56,757 21,673 14,517 -5,799 -19,222 23,954 37,989 40,784 9,710 2,331 -5,972 -4,916 35,996 28,220 38,440 34,952 21,675 18,792 5,488 16,922 22,444 21,852 28,533 26,359 16,367 28,238 46,663 64,588 N/A N/A N/A

*FreeCashFlow1 = (영업이익(당기)*(1-(법인세비용(당기)/법인세비용차감전계속사업이익(당기)))+이연법인세부채(당기)-이연법인세부채(전기)+이연법인세자산(전기)-이연법인세자산(당기)+유형자산감가상각비(당기)+개발비상각(당기)+기타무형자산상각비(당기)+영업활동으로인한자산부채변동(운전자본변동)(당기)-유형자산의증가(당기)+유형자산의감소(당기)-무형자산의증가(당기)+무형자산의감소(당기)-(생물자산(당기)-생물자산(전기))-(기타비유동자산(당기)-기타비유동자산(전기))+(기타비유동부채(당기)-기타비유동부채(전기)))*자산총계(전기)/자산총계(전기)