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

재무상태표활용법 보기

골드다이아 대표서비스 매뉴얼

삼성전자 005930

차트로 보기 통합검색 보기

스마트폰·반도체·가전제품 만드는 글로벌 기업

주가
2,765,000원
시가총액
3,569,560억
전일대비
1.18%
결산월
12월
주식수
12,910만주
PER
9.97
PBR
1.77
ROE
17.81

* 2017년 09월 실적까지 반영된 지표입니다.

회계기준:
연결기준:
정렬기준:
펼침기준:
소수기준:
  • 데이터
  • 연환산
  • 연간
  • 분기
  • 구성비율
  • 연환산
  • 연간
  • 분기
  • 성장률
  • 연환산
  • 연간
  • 분기
재무상태표
유동자산
당좌자산
현금및현금성자산
단기금융자산
단기금융상품
단기매매금융자산
단기매도가능금융자산
기타
매출채권및기타채권
매출채권
미수금
단기미청구공사
기타
재고자산
원재료
재공품
반제품
제품
상품
저장품
용지
완성건물
미완성건물,공사
기타
기타
선급법인세
선급금등
선급비용
유동생물자산
매각예정자산
기타
비유동자산
투자자산
관계기업등지분관련투자자산
관계기업투자(지분법)
종속기업투자
기타
장기매도가능금융자산
주식
수익증권
채권
기타
장기만기보유금융자산
당기손익인식금융자산
기타
유형자산
토지
건물
구축물
기계장치
중장비,선박,항공기
중장비
선박
항공기
건설중인자산
임대자산
기타
무형자산
영업권
특허권
개발비
산업재산권
컴퓨터소프트웨어
브랜드
기타
생물자산
투자부동산
토지
건물
기타
이연법인세자산
기타
자산총계
자산총계(지분법적용, 주석)
유동부채
매입채무및기타채무
매입채무
미지급금
미지급비용
미지급배당금
예수금
부가세예수금
초과청구공사
기타
단기차입금
단기사채
유동성장기부채
유동성사채
유동성장기차입금
유동성외화장기차입금
기타
단기금융부채
단기충당부채
당기법인세부채
선수금
선수수익
매각예정부채
기타
비유동부채
회사채
사채
CB
BW
EB
기타
장기차입금
장기금융부채
장기충당부채
장기매입채무및기타채무
장기매입채무
장기미지급금
장기미지급비용
기타
장기선수금
장기선수수익
이연법인세부채
퇴직급여충당부채
기타
부채총계
부채총계(지분법적용, 주석)
지배주주지분
자본금
보통주자본금
우선주자본금
자본잉여금
주식발행초과금
자기주식처분이익
기타
기타자본
자기주식
자기주식처분손실
기타
기타포괄이익누계액
금융자산평가손익
매도가능금융자산평가손익
관계기업등기타포괄이익
해외사업환산손익
보험수리적손익
현금흐름위험회피평가손익
재평가잉여금
기타
이익잉여금
신종자본증권
비지배주주지분
자본총계
자본총계(지분법적용, 주석)
BPS(Adj., 지분법적용, 주석)
2017.09 2016.12 2015.12 2014.12 2013.12 2012.12 2011.12 2010.12 2009.12 2008.12 2007.12 2006.12 2005.12 2004.12 2003.12 2002.12 2001.12 2000.12 1999.12 1998.12
657,823 699,811 670,021 620,548 606,037 439,523 394,963 362,431 271,732 177,908 166,211 147,142 142,233 139,585 134,824 120,686 67,556 77,564 61,972 59,681
545,838 597,828 564,140 523,947 514,657 359,832 314,410 289,030 201,217 108,602 107,723 93,843 94,875 101,135 103,673 92,715 43,843 46,767 36,323 39,030
29,560 37,784 30,630 16,433 20,303 22,694 27,187 18,264 21,422 23,602 20,268 9,780 10,536 9,578 12,682 14,094 9,904 5,219 467 9,058
201,103 301,707 307,848 285,916 289,519 146,594 119,255 120,898 104,337 44,072 59,528 54,982 58,830 65,399 67,734 60,199 18,377 20,841 13,668 3,852
201,103 301,707 277,636 264,541 274,633 134,006 112,695 109,307 81,969 33,063 48,629 33,351 38,979 41,867 42,468 42,730 18,325 14,099 11,284 2,817
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 33 6,733 2,375 987
N/A N/A 30,212 21,375 14,885 12,589 6,560 11,591 21,044 9,821 9,228 20,588 19,171 22,894 24,706 17,335 N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A 1,325 1,188 1,671 1,043 679 638 560 134 19 9 9 48
315,176 258,338 225,663 221,598 204,836 190,543 167,968 149,869 75,458 40,928 27,927 29,081 25,510 26,158 23,257 18,422 15,563 20,707 22,188 26,120
302,659 235,140 202,515 189,408 177,490 172,966 152,162 133,777 62,913 30,898 17,805 18,424 14,969 13,316 13,814 11,049 8,877 11,625 13,350 16,202
12,517 23,198 23,148 32,190 27,346 17,576 15,806 15,970 12,545 10,030 8,137 8,647 8,428 9,377 7,158 4,048 4,191 6,597 6,905 7,980
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A 121 N/A N/A 1,985 2,010 2,112 3,466 2,284 3,326 2,495 2,486 1,933 1,938
66,002 59,816 65,781 55,538 58,805 53,264 54,514 47,510 36,336 38,178 33,379 32,195 29,094 31,543 24,800 22,727 19,649 28,028 22,614 18,696
15,251 10,102 10,399 11,455 14,769 15,051 15,317 16,661 9,929 11,574 11,178 10,030 9,557 8,954 8,040 7,025 5,676 8,556 8,428 4,319
N/A N/A N/A N/A N/A N/A N/A N/A 14,346 17,378 14,055 13,151 11,090 14,613 10,679 8,351 7,623 9,619 6,531 4,784
35,612 29,645 38,439 31,808 29,139 23,356 21,372 18,574 14,346 N/A N/A N/A N/A N/A 142 453 205 207 134 351
12,104 16,446 15,199 9,423 12,414 12,624 16,181 11,098 5,919 5,513 3,928 4,864 4,346 4,521 2,952 3,554 2,782 4,515 2,426 2,550
N/A N/A N/A N/A N/A N/A N/A N/A 1,769 1,394 1,334 1,249 1,426 945 628 1,152 1,647 2,861 3,303 4,949
N/A N/A N/A N/A N/A N/A N/A N/A 2,507 1,797 1,719 1,804 1,442 1,519 1,320 1,333 928 967 671 946
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
3,034 3,623 1,744 2,853 2,484 2,234 1,644 1,176 -12,480 522 1,163 1,097 1,233 991 1,039 860 788 1,304 1,120 798
45,984 42,167 40,099 41,062 32,575 26,427 26,039 25,891 34,179 31,128 25,109 21,104 18,263 6,906 6,351 5,243 4,064 2,770 3,035 1,955
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12,147 8,143 11,052 9,771 10,077 8,839 9,587 9,046 13,323 10,680 8,622 5,541 5,647 3,635 2,509 1,580 801 443 909 1,070
24,769 23,755 19,803 18,464 13,731 10,918 11,217 10,974 7,719 4,373 4,071 4,008 3,539 3,272 3,842 3,623 3,232 2,189 2,032 867
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
2,837 2,837 771 4,617 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
6,232 7,432 8,473 8,211 8,767 6,671 5,235 5,872 13,136 16,076 12,416 11,554 9,077 N/A N/A 41 31 138 94 18
1,230,272 1,048,218 1,019,676 1,020,058 942,223 893,118 781,035 709,359 588,509 547,284 486,042 430,950 363,155 298,581 257,210 223,710 211,638 191,386 185,126 148,079
567,592 496,571 473,127 489,637 462,150 430,970 284,338 253,222 266,241 216,531 171,215 126,453 99,846 88,882 72,273 71,350 65,383 54,701 64,177 49,718
556,886 487,431 441,074 418,574 422,580 394,783 254,648 226,314 251,995 203,902 150,085 112,651 88,919 83,532 66,106 65,489 N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A 251,995 203,902 150,085 112,651 88,919 83,532 66,106 65,489 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
556,886 487,431 441,074 418,574 422,580 394,783 254,648 226,314 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
10,706 9,140 32,053 71,062 39,570 36,187 29,690 26,908 13,152 11,289 19,362 11,489 9,774 4,632 5,713 5,472 64,996 54,097 60,500 44,426
9,591 9,098 31,932 40,637 30,034 36,083 29,263 26,472 12,745 11,284 19,357 789 9,625 4,501 5,641 5,275 64,852 54,006 58,777 N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A 42 121 30,425 9,535 104 427 397 305 5 5 136 33 30 5 114 N/A N/A N/A N/A
1,115 N/A N/A N/A N/A N/A N/A 40 102 N/A N/A 10,565 116 101 67 82 144 92 1,723 44,426
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A 1,094 1,340 1,769 2,312 1,153 718 453 389 387 603 3,676 5,292
584,933 472,288 451,486 437,443 414,394 398,089 430,325 387,089 285,024 312,498 297,774 288,204 249,194 200,398 171,892 142,257 132,325 123,244 98,223 75,027
N/A 62,761 62,891 62,955 59,463 57,011 69,308 63,398 30,253 29,213 29,362 27,871 25,732 20,588 19,421 18,889 18,261 17,785 17,088 12,744
N/A 113,767 112,381 84,596 83,213 63,353 87,669 75,910 75,111 67,918 59,066 54,564 45,459 38,802 33,487 29,180 26,304 21,294 18,600 17,312
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 2,712 2,586 2,673 2,480 2,061 1,696 1,248 1,085 1,055 1,050
N/A 179,555 215,789 190,455 213,214 239,491 217,623 190,810 146,010 177,257 174,764 162,220 126,551 113,541 96,775 74,103 73,423 66,551 47,900 32,576
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A 110,048 54,578 92,906 52,484 32,434 47,516 50,522 28,556 31,564 23,597 31,377 37,893 14,221 13,351 12,797 8,723 11,603 9,437 5,645
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
584,933 6,157 5,848 6,530 6,020 5,801 8,209 6,449 5,095 6,547 8,273 9,587 10,886 10,765 6,797 5,592 4,366 4,925 4,143 5,701
26,880 28,918 34,072 30,516 24,953 24,649 24,478 24,395 6,404 6,531 5,683 5,224 4,658 3,994 3,331 2,933 2,374 2,654 2,461 2,197
N/A N/A N/A 793 793 1,619 2,872 4,703 N/A 1 5 9 17 37 43 65 89 63 18 27
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A 11,806 16,975 12,399 7,527 6,023 4,730 3,346 2,145 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A 9,442 9,505 9,257 8,280 7,710 6,328 4,724 3,986 3,854 3,050 2,518 2,311 2,118 2,088 2,194 2,260 2,563 2,432 2,129
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
26,880 7,671 7,592 8,066 8,354 9,298 10,547 11,622 273 2,675 2,628 2,697 2,330 1,839 1,200 674 25 28 11 41
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
691 1,102 8,659 N/A N/A 1,423 2,022 N/A N/A N/A N/A N/A N/A N/A 3,604 N/A 3,763 1,782 10,805 N/A
50,176 49,339 52,331 62,463 40,726 37,986 39,872 44,652 30,840 11,725 11,369 11,069 9,457 5,307 6,109 7,170 7,793 9,005 9,460 21,137
1,888,095 1,748,030 1,689,696 1,640,606 1,548,260 1,332,641 1,175,998 1,071,790 860,242 725,192 652,253 578,091 505,388 438,165 392,034 344,396 279,194 268,950 247,098 207,761
N/A 2,621,743 2,421,795 2,304,230 2,140,750 1,810,716 1,556,313 1,342,887 860,242 725,192 652,253 578,091 505,388 438,165 392,034 344,396 279,194 268,950 247,098 207,761
420,715 340,761 296,305 282,086 275,979 247,703 269,699 249,917 165,500 117,214 108,023 96,350 83,453 87,209 91,919 75,900 63,142 86,084 67,809 54,156
202,450 204,726 163,084 191,470 176,137 161,378 190,946 166,755 147,771 105,900 91,248 81,701 74,655 71,367 70,597 57,920 50,359 50,554 43,603 29,557
74,544 61,627 38,880 46,775 57,421 57,851 69,835 60,225 47,853 23,881 19,357 18,691 18,672 18,233 18,612 16,573 15,271 14,920 14,050 10,946
89,118 76,357 59,522 64,602 54,046 44,235 65,092 58,930 45,959 37,874 29,585 32,918 29,177 25,956 26,870 18,688 14,684 16,975 16,140 10,068
34,926 62,846 61,264 74,131 59,527 54,698 50,278 44,448 50,060 41,695 40,711 28,731 25,065 23,598 21,614 18,772 14,044 11,620 7,336 6,557
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 2,542 4,227 3,427 878
3,862 3,895 3,418 5,962 5,142 4,595 5,740 3,152 3,899 2,450 1,595 1,361 1,741 3,580 3,501 3,887 3,819 2,811 2,650 1,108
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
126,109 90,612 71,275 29,282 28,116 30,346 42,592 44,151 35,798 N/A N/A N/A N/A N/A N/A N/A N/A 0 0 2,384
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
56 59 57 53 51 52 55 55 56 60 45 N/A N/A N/A 10,452 4,390 9,650 23,572 13,963 20,648
56 59 57 53 51 52 55 55 56 60 45 N/A N/A N/A 10,448 4,301 5,389 14,975 8,807 11,923
N/A N/A 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 69 370 539 928 3,362
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 20 3,891 8,058 4,228 5,363
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
46,068 22,217 42,077 42,461 48,052 31,343 18,589 13,262 2,350 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
43,783 20,558 18,023 17,072 22,071 22,172 6,143 17,134 6,259 4,124 11,140 11,112 7,899 13,784 8,840 12,276 487 8,970 6,069 421
1,711 2,004 1,610 1,398 1,416 2,182 9,794 5,882 7,007 5,647 5,282 3,310 677 1,711 1,712 1,298 2,571 2,854 3,930 1,051
N/A N/A N/A N/A N/A N/A N/A N/A 2,056 1,482 308 226 222 347 318 16 16 13 29 96
N/A N/A N/A 203 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
539 585 178 149 137 230 1,581 2,679 -35,798 N/A N/A N/A N/A N/A N/A N/A 59 122 213 N/A
24,546 31,801 29,109 31,749 48,572 26,059 21,730 22,201 26,494 26,844 28,623 29,765 25,369 6,552 5,970 17,106 21,314 20,938 45,974 83,905
500 585 623 636 661 721 830 873 950 1,082 838 873 956 985 1,139 11,870 16,792 12,167 30,013 49,591
500 585 623 636 661 721 830 873 950 1,082 838 873 956 985 1,139 11,870 11,560 6,915 23,940 50,838
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 5,232 5,252 6,073 -1,248
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 4 439 4,731 13,445 29,565
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5,518 3,125 4,573 4,380 4,157 3,677 3,516 2,954 2,444 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
18,525 28,085 23,879 23,051 7,690 7,756 6,977 8,702 13,480 6,848 4,782 7,069 5,711 1,396 1,572 2,108 2,205 2,592 1,640 2,589
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
18,525 28,085 23,879 23,051 7,690 7,756 6,977 8,702 10,936 5,079 4,390 4,324 4,374 1,396 1,572 2,108 2,041 2,451 1,609 2,589
N/A N/A N/A N/A N/A N/A N/A N/A 2,544 1,769 392 2,745 1,337 N/A N/A N/A 165 140 31 N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 1,687 3,400 5,060 N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A 3,644 19,542 N/A N/A 3,289 5,934 11,942 15,084 12,218 8,658 200 N/A 482 N/A N/A N/A N/A
N/A N/A N/A N/A 15,002 13,781 8,649 4,720 20,455 19,936 17,821 15,526 12,477 9,942 8,163 6,621 4,709 3,634 2,758 2,556
2 6 33 38 1,521 124 1,758 1,663 -16,769 -12,964 -11,589 -9,321 -7,492 -5,971 -4,904 -3,978 -2,831 -2,187 -1,883 -395
445,261 372,562 325,414 313,835 324,552 273,762 291,429 272,118 191,994 144,057 136,646 126,115 108,822 93,761 97,889 93,007 84,457 107,022 113,782 138,061
N/A 692,113 631,197 623,348 640,590 595,914 537,859 449,397 191,994 N/A N/A N/A N/A 93,761 N/A N/A N/A N/A N/A N/A
1,442,834 1,375,468 1,364,283 1,326,771 1,223,708 1,058,879 884,569 799,672 668,247 581,135 515,606 451,976 396,566 344,404 294,145 251,389 194,737 161,928 133,316 69,700
8,975 8,975 8,975 8,975 8,975 8,975 8,975 8,975 8,975 8,975 8,975 8,975 8,975 8,975 8,952 8,891 8,821 8,817 8,755 7,433
7,780 7,780 7,780 7,780 7,780 7,780 7,780 7,780 7,780 7,780 7,780 7,780 7,780 7,780 7,758 7,697 7,627 7,622 7,561 6,239
1,195 1,195 1,195 1,195 1,195 1,195 1,195 1,195 1,195 1,195 1,195 1,195 1,195 1,195 1,195 1,195 1,195 1,195 1,195 1,195
44,039 44,039 44,039 44,039 44,039 44,039 44,039 44,039 66,519 65,896 63,635 63,672 63,653 63,317 62,188 59,249 56,923 56,867 55,549 22,499
44,039 44,039 44,039 44,039 44,039 44,039 44,039 44,039 44,039 44,039 44,039 44,039 44,039 44,039 43,569 40,717 38,488 38,434 37,199 21,518
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A 22,480 21,857 19,596 19,634 19,614 19,278 18,619 18,532 18,435 18,432 18,350 981
-44,541 -79,899 -116,820 -66,447 -55,675 -55,973 -60,647 -63,244 -82,557 -85,970 -86,823 -69,809 -53,540 -34,673 -27,535 -18,736 -6,028 -8,423 -3,462 -2,855
-62,145 -97,503 -134,424 -84,293 -73,234 -73,509 -75,396 -77,619 -84,048 -89,101 -91,575 -75,200 -59,708 -41,596 -34,578 -24,621 -9,622 -9,622 -4,278 -4,278
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17,604 17,604 17,604 17,846 17,560 17,536 14,749 14,376 1,491 3,131 4,752 5,392 6,168 6,923 7,043 5,885 3,594 1,199 817 1,424
-4,649 -5,123 -8,204 -4,438 6,074 8,772 4,847 15,273 32,744 38,074 20,192 5,569 3,818 1,035 6,442 -1,222 1,492 -2,876 20,056 106
N/A 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 6,442 -1,222 1,492 -2,876 20,056 106
3,220 1,996 6,212 12,228 17,017 18,057 9,983 15,273 6,683 5,792 10,830 5,089 3,608 36 N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A 26,061 32,282 9,362 480 211 999 N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 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 -5,136 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-7,868 -7,120 -14,416 -16,666 -10,943 -9,284 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
1,439,009 1,407,476 1,436,292 1,344,642 1,220,294 1,053,065 887,355 794,628 642,566 554,161 509,627 443,568 373,659 305,750 244,097 203,207 133,530 107,544 52,417 42,516
N/A 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 N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
1,442,834 1,375,468 1,364,283 1,326,771 1,223,708 1,058,879 884,569 799,672 668,247 581,135 515,606 451,976 396,566 344,404 294,145 251,389 194,737 161,928 133,316 69,700
N/A 1,864,243 1,728,768 1,621,817 1,444,426 1,170,941 975,998 855,896 668,247 N/A N/A N/A N/A 344,404 N/A N/A N/A N/A N/A N/A
0 1,156,530 1,016,129 953,266 848,999 688,251 573,668 503,075 392,780 341,577 303,061 265,661 233,092 202,433 167,625 141,366 110,381 91,830 76,133 44,882