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

현금흐름표활용법 보기

삼성전자 005930

차트로 보기 통합검색 보기

스마트폰·반도체·가전제품 만드는 글로벌 기업

주가
1,486,000원
시가총액
2,188,863억
전일대비
0.13%
결산월
12월
주식수
14,730만주
PER
8.65
PBR
1.76
ROE
20.38
회계기준:
연결기준:
정렬기준:
펼침기준:

10년 현금흐름표

(단위: 억원)
  • 데이터
  • 연환산
  • 연간
  • 분기
  • 연환산
  • 연간
  • 분기
  • 성장률
  • 연환산
  • 연간
  • 분기
현금흐름표
영업활동으로인한현금흐름
당기순이익
현금유출이 없는 비용
유형자산감가상각비
개발비상각
무형자산상각비
대손상각비
금융비용
이자비용
외환거래손실
충당부채전입액
법인세비용
기타
현금유입이 없는 수익
지분법이익
금융자산평가이익
투자자산평가이익
파생상품이익
금융수익
이자수익
외환거래이익
기타
영업자산·부채 변동
영업활동자산의감소
매출채권감소
재고자산의감소
선급금 감소
선급비용 감소
매각예정자산 감소
기타 영업자산 감소
영업활동부채의증가
매입채무 증가
선수금 증가
선수수익 증가
미지급비용 증가
기타 영업부채 증가
투자활동으로인한현금흐름
투자활동현금유입액
단기금융자산 감소
매도가능금융자산 감소
지분법 주식 감소
기타 투자활동 감소
투자활동현금유출액
단기금융자산 증가
매도가능금융자산 증가
지분법 주식 증가
토지의증가
건물및부속설비의증가
구축물의증가
기계장치의증가
중장비의 증가
선박의 증가
항공기의 증가
건설중인자산의증가
기타 투자활동 증가
재무활동으로인한현금흐름
재무활동현금유입액
단기차입금의증가
장기차입금의증가
사채의증가
유동성장기부채의증가
상환우선주의 증가
자본금 및 자본잉여금 증가
자기주식의처분
기타 재무활동 현금유입
재무활동현금유출액
단기차입금의감소
장기차입금의감소
사채의감소
유동성장기부채의감소
상환우선주의 감소
자본금 및 자본잉여금 감소
자기주식의취득
기타 재무활동 현금유출
현금의 증감
기초의 현금
기말의 현금
FreeCashFlow1
2013.03월 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
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 80,069 106,333 143,396 138,558 140,209 132,643 122,966 128,855 122,434 128,742 132,168 125,508 124,827 127,904 111,237 113,806 130,639 148,043 158,931 159,257 141,362 102,717 63,357 29,849 6,667
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 91,464 107,867 108,220 99,724 79,696 59,590 40,984 22,586 11,281
140,523 142,025 137,906 142,484 133,675 126,610 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 60,336 58,729 55,487 50,511 34,001 22,044 11,290
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 42,853 41,280 39,232 36,912 26,542 17,038 8,123
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
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 1,037 983 925 871 824 778 732 699 510 333 165
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 44 122 -35 -492 44 13 123 563
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 -66 N/A 149 149 186 149 47 125 244 304 257 179 89
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 2,211 460 175 116 145 290 339 287 186 312 519 599 610 419 317 370 75 342 238 173 536
N/A N/A N/A N/A N/A N/A -31,209 -14,529 -10,153 N/A 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 N/A N/A N/A N/A
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 N/A N/A N/A N/A
9,341 10,388 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 16,173 16,211 15,695 12,210 6,441 4,199 1,813
19,459 28,208 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 5,427 3,063 4,318 5,149 4,710 3,375 1,720
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 3,492 N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
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 1 5 25 53 77 107 149 179 219 218 216 213 199 195 179 -39 -32 -5 26 234 109 31 45 N/A 69 89
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 1,385 290 403 546 134 308 176 102
10,266 20,173 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 1,410 2,552 3,741 4,970 4,402 3,130 1,530
-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 -4,198 3,867 10,497 -2,234 -6,918 -11,406 -14,185
-59,900 -59,495 -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 -19,340 -18,509 -8,559 -9,242 -1,794 -487 -4,084
-48,806 -52,038 -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 -8,131 -7,210 305 -6,510 -1,500 -2,112 -5,997
-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 -10,543 -10,052 -6,794 -3,670 -219 945 1,004
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 -1,430 -1,462 -1,458 -1,174 -911 -557 -252
-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 1,344 764 222 -90 1,114 140 465 -180
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 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 N/A 7,199 1,711 1,338 N/A -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 -1 -7 -522 998 696 772 1,340
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 15,142 22,376 19,056 7,008 -5,124 -10,919 -10,100
-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 7,383 13,384 14,247 9,245 2,160 -871 -1,731
-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 35 408 471 192 950 146 2 10
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 20 38 -139 -228 -255 -256 -80
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 4,611 3,612 3,294 2,820 -72 -1,657 -4,922
13,409 7,969 5,844 9,609 2,342 360 25,456 13,234 7,616 -7,917 -11,733 -8,805 -5,146 -6,034 -15,020 -13,907 -11,835 -9,734 -4,076 -8,662 -6,318 -5,125 -2,575 2,471 -2,540 -473 655 -5,177 -7,564 -10,691 -13,116 -10,597 -5,970 1,892 2,721 4,870 1,463 -5,779 -7,103 -8,137 -3,378
-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 -106,732 -113,712 -114,645 -73,426 -45,239 -13,405 4,536
-39,059 5,946 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 41,537 14,167 13,866 38,115 28,799 53,486 36,797
-44,489 N/A 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 50,116 36,998 17,694 32,353 7,280 18,895 24,981
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 1,027 915 1,748 1,607 1,485 1,246 403 N/A
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 N/A N/A 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 N/A N/A N/A N/A
3,709 4,404 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 -9,494 -24,579 -5,435 4,278 20,273 34,188 11,817
192,600 218,010 216,720 213,782 197,954 182,035 194,598 169,356 190,066 201,769 207,966 232,978 196,836 156,407 116,538 109,387 124,833 149,292 171,846 158,469 151,807 137,179 131,199 149,997 152,851 152,612 146,453 136,175 134,553 144,955 116,855 113,510 116,768 123,913 148,269 127,879 128,511 111,541 74,038 66,891 32,261
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 69,118 62,038 58,335 38,964 N/A 184 1,096
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 32 130 135 185 431 311 293 301 247 222 284 231 220 213 172 544 420 416 388
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 19,138 14,897 3,589 2,449 2,117 2,044 519
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
117,663 158,001 180,195 184,301 169,667 137,546 134,969 144,455 150,851 165,402 146,436 114,039 84,150 56,726 49,105 61,219 78,450 98,052 102,461 96,685 88,742 88,118 92,097 103,506 109,594 104,708 105,019 101,308 94,692 104,264 97,565 87,950 86,825 80,950 59,793 50,731 66,416 69,584 71,501 64,247 30,258
-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 -52,471 -37,983 -26,310 -30,703 -20,108 -20,146 -8,703
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 1,159 421 4,751 -1,941 19 637 102 6,206
N/A N/A N/A N/A -1,108 N/A -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 N/A N/A 3,918 -1,628 N/A N/A N/A 5,547
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
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 N/A N/A 1,803 2,026 1,173 1,173 1,206 1,376 916 1,762 60 658 644 N/A 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 -915 -425 N/A -3,963 -330 -702 -916 4,706 1,989 1,764 1,660 N/A N/A -225 N/A N/A N/A 330 N/A 2,493 2,493 2,493 2,493 120 244 831 1,159 421 833 -313 19 637 102 660
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 36,930 33,868 15,490 21,620 11,642 11,961 6,636
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 N/A N/A N/A 3,918 N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A 2,068 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 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 5,017 27 1,560 1,833 1,828 1,817 283
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A 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 21,940 20,279 496 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 9,973 9,643 13,434 19,787 9,814 10,144 6,353
-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 -272 7,561 407 -1,412 -1,989 -3,702 2,500
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 59,741 52,179 51,772 53,184 41,080 30,688 14,094
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 59,741 52,179 51,772 39,090 26,986 16,594
114,975 42,351 24,164 1,271 -117 39,641 68,857 33,772 26,616 6,300 -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 73,050 74,221 58,690 27,157 23,485 21,398 29,811