Skip to content

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
검색

반도체·스마트폰·가전제품 만드는 글로벌 기업

주가
69,500원
시가총액
4,148,998억
전일대비
2.51%
결산월
12월
주식수
596,978만주
PER
16.68
PBR
1.55
ROE
9.28

* 2020년 09월 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
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)
유동금융자산의감소
매도가능금융자산 감소
지분법 주식 감소
기타
투자활동현금유출액(차감)
유동금융자산의증가
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
2020.09 2020.06 2020.03 2019.12 2019.09 2019.06 2019.03 2018.12 2018.09 2018.06 2018.03 2017.12 2017.09 2017.06 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 2003.12 2003.09 2003.06 2003.03 2002.12 2002.09 2002.06 2002.03 2001.12 2001.09 2001.06 2001.03 2000.12 2000.09 2000.06 2000.03 1999.12 1999.09 1999.06 1999.03 1998.12 1998.09 1998.06 1998.03
604,896 601,718 519,685 453,829 480,939 498,169 566,598 670,319 662,953 681,927 671,811 621,620 514,564 483,459 492,646 473,856 487,561 462,933 436,581 400,618 331,110 316,795 298,845 369,754 418,451 464,169 461,010 467,074 485,064 450,320 423,652 379,728 332,184 283,654 270,011 229,179 236,207 236,914 229,441 238,268 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
250,277 219,547 215,802 217,389 249,740 318,371 376,999 443,449 481,378 461,805 461,909 421,867 370,197 303,641 251,576 227,261 188,615 197,822 196,871 190,601 211,835 199,472 204,457 233,944 253,488 293,712 308,943 304,748 302,120 285,322 259,518 238,453 208,330 177,098 160,228 137,590 131,532 141,669 149,375 161,465 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
468,924 439,398 434,328 424,268 411,629 437,231 464,420 484,356 490,738 475,402 445,227 413,191 393,150 377,024 365,422 367,817 375,414 375,756 370,052 352,421 319,685 290,169 282,306 286,015 289,845 295,036 297,325 285,002 279,307 276,360 268,372 261,753 251,262 248,352 228,846 210,712 153,518 164,047 172,717 186,830 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
265,819 262,923 263,242 265,738 266,249 265,604 260,927 251,671 242,763 230,657 217,394 205,936 195,402 189,767 189,606 193,125 197,071 201,039 202,205 196,625 189,926 182,149 174,693 169,100 164,761 160,893 156,986 154,700 152,603 151,892 151,207 148,350 145,883 140,386 134,454 129,343 123,155 116,506 110,729 108,474 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
46,213 41,430 35,835 30,238 11,212 11,420 12,186 13,149 13,890 14,299 15,029 15,238 15,347 14,861 14,255 14,004 13,559 13,399 13,093 12,683 12,319 12,251 11,970 11,434 10,947 10,365 9,961 9,754 9,408 8,802 8,330 7,870 7,623 7,361 6,983 6,578 6,126 5,922 5,726 5,465 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
611 29 110 0 -467 420 155 0 -2,902 -1,879 -583 2,066 1,528 1,471 1,979 1,172 6,012 5,917 5,009 3,888 3,702 3,080 3,094 3,657 3,646 3,464 3,375 2,830 2,549 2,470 2,325 2,054 1,806 1,775 1,266 938 839 665 740 1,151 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
21,202 21,295 30,067 20,345 18,708 12,545 18,493 20,926 27,019 35,436 26,116 25,907 27,968 23,024 19,743 25,000 16,263 25,209 29,931 24,660 29,396 23,458 22,841 19,336 15,087 12,171 15,185 15,687 18,441 18,198 15,768 17,557 8,441 21,285 18,308 16,612 22,051 12,518 16,708 14,254 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
135,079 113,721 105,074 107,947 115,926 147,241 172,660 198,609 209,967 196,890 187,271 164,045 152,905 147,901 139,838 134,515 142,509 130,191 119,814 114,564 84,342 69,231 69,707 82,488 95,404 108,144 111,817 102,032 96,306 94,998 90,742 85,922 87,510 77,545 67,835 57,242 1,348 28,436 38,814 57,487 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
44,091 47,429 57,590 49,842 52,972 40,290 47,339 48,310 54,807 62,708 50,805 51,079 51,627 57,048 56,823 60,272 60,728 55,007 59,124 56,311 44,487 49,938 52,018 62,777 71,292 65,330 61,957 46,954 38,969 37,240 34,234 34,158 37,808 46,218 44,853 46,206 42,459 42,803 45,297 45,947 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5,327 4,177 3,959 4,130 5,034 5,113 5,532 5,398 3,685 3,304 2,465 2,014 1,232 478 297 195 10,065 10,252 10,559 11,019 3,602 3,386 3,676 3,425 604 2,080 3,563 5,041 7,579 7,408 7,972 9,866 10,895 12,490 13,909 13,992 17,730 20,388 21,810 22,671 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
35,385 36,853 46,645 38,314 39,159 30,125 36,115 36,880 38,608 45,558 35,576 34,470 36,883 36,479 35,067 35,211 29,764 30,773 32,301 33,393 30,763 31,281 34,142 30,944 31,991 28,872 25,849 25,516 27,014 25,938 22,977 20,689 10,709 19,168 17,795 18,214 21,981 16,481 17,056 14,525 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
3,378 6,399 6,986 7,398 8,779 5,051 5,692 6,032 12,515 13,845 12,764 14,594 13,512 20,091 21,459 24,867 20,900 13,982 16,264 11,899 10,122 15,272 14,200 28,408 38,697 34,379 32,545 16,397 4,376 3,894 3,284 3,603 16,203 14,560 13,150 14,000 2,748 5,934 6,431 8,751 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-34,958 27,597 38,455 -25,458 -11,246 -93,505 -118,660 -99,244 -151,545 -101,099 -142,120 -106,205 -144,876 -87,389 -20,989 -11,810 33,654 -2,548 -20,788 -46,820 -109,540 -76,809 -79,980 -38,371 -6,584 -8,414 -21,894 -13,132 566 -24,500 -37,502 -57,779 -63,788 -68,765 -48,415 -40,573 12,532 -9,507 -41,083 -56,680 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 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-51,614 42,683 68,707 39,635 27,711 -37,192 -47,676 -30,124 -117,866 -99,663 -170,901 -157,837 -132,257 -75,620 -18,504 -14,183 25,278 -6,159 -7,171 -16,321 -51,714 -9,456 -19,907 -26,486 -16,116 -24,447 -76,751 -53,661 -61,925 -82,364 -60,161 -69,295 -88,133 -90,462 -78,943 -62,913 -33,095 -27,805 -48,686 -83,473 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-9,028 40,317 41,066 18,286 65,765 25,092 23,951 45,136 -75,333 -27,623 -96,927 -76,762 -54,214 -6,774 34,795 13,133 32,335 -3,829 -380 4,139 -15,970 -35 -9,425 -8,794 -1,471 1,434 -25,489 -18,017 -16,766 -26,094 -10,709 -25,683 -34,939 -35,915 -36,159 -21,968 -9,813 -8,102 -3,619 -19,356 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-36,255 5,885 31,576 21,346 -25,611 -51,628 -65,724 -59,795 -44,644 -67,139 -67,449 -84,445 -84,530 -79,890 -64,443 -28,306 -3,142 -1,882 -6,246 -26,162 -44,927 -16,650 -14,904 2,670 11,128 1,720 -20,916 -30,978 -42,417 -50,651 -45,976 -40,116 -50,851 -50,951 -39,210 -39,197 -20,778 -17,182 -33,690 -48,128 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
1,873 2,016 1,852 653 -719 -136 1,461 1,554 2,137 -441 -2,448 -2,440 -3,812 -826 400 1,451 904 745 -387 -409 -385 -48 1,477 901 822 -681 -1,620 -1,447 -2,480 -1,837 -2,675 -2,773 -1,776 -2,724 -2,334 -1,474 -202 -494 1,121 2,425 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-8,204 -5,534 -5,787 -651 -11,724 -10,520 -7,364 -17,020 -25 -4,461 -4,077 5,810 10,299 11,870 10,744 -460 -4,818 -1,193 -157 6,111 9,568 7,276 2,946 -21,263 -26,595 -26,920 -28,725 -3,220 -262 -3,782 -800 -723 -567 -872 -1,239 -274 -1,383 -6,083 -11,786 -18,415 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 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A -918 4,056 -711 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
32,939 -10,747 -14,936 -57,967 -19,481 -35,384 -38,363 -37,199 -18,738 10,795 30,170 61,119 7,592 7,083 5,656 -821 8,385 -3,892 -16,503 -28,727 -65,410 -74,588 -65,720 -21,473 -1,824 7,489 46,444 38,936 65,823 65,181 32,369 18,088 29,933 30,553 36,346 26,736 48,523 16,165 5,470 24,660 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
25,724 12,841 -65 -13,050 -6,815 -12,961 -20,186 -24,149 -8,397 8,527 21,334 51,024 17,297 23,262 29,804 13,450 22,146 6,920 -12,795 -12,203 -31,244 -43,337 -26,894 7,873 16,707 23,512 48,685 3,306 16,678 12,098 -17,239 -8,823 -3,379 6,644 20,011 11,255 -2,816 -18,072 -17,363 24,152 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
3,155 2,525 2,470 4,406 783 -49 -597 -2,490 -2,056 -1,438 276 -732 1,213 -1,527 -3,196 -1,055 -2,003 -989 182 -762 -7,055 199 -904 -508 5,411 -2 -904 495 818 -225 1,020 882 5,790 6,040 6,269 5,484 -263 67 2,329 -3,860 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
57 261 -381 -1,655 -376 -1,923 -180 1,319 1,568 6,007 7,471 6,514 292 -4,365 -6,640 -3,029 2,989 2,890 474 -1,631 -1,758 -806 221 -107 -1,680 -803 -605 3,239 1,299 -1,490 -549 -6,637 -4,982 -2,471 -86 5,566 8,265 7,855 6,884 1,928 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
46,498 16,316 17,653 -17,073 7,355 -7,556 37 5,015 3,547 7,453 10,120 12,924 -9,256 -5,366 -1,615 11,364 9,851 8,206 5,532 -12,436 2,969 1,358 1,299 15,862 -3,455 -173 5,525 22,619 26,648 36,018 33,018 21,838 20,156 12,977 7,533 5,087 12,386 1,084 -6,217 11,364 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-12,293 -12,460 -4,439 -1,988 -8,997 -1,539 -6,070 -5,398 -6,667 -3,110 -2,371 -1,061 3,420 837 -6,417 -16,048 -17,760 -13,856 -2,754 5,037 10,288 6,236 -2,057 -7,027 -7,557 -4,032 4,876 20,092 28,365 26,264 23,368 18,247 20,718 12,918 9,200 7,224 37,166 34,749 16,475 -2,016 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-30,202 -30,230 -30,175 -28,607 -11,430 -11,355 -11,367 -11,496 -6,733 -6,646 -6,660 -7,551 -5,374 -5,759 -6,280 -5,504 -6,839 -7,062 -7,143 -6,731 -38,610 -38,238 -37,384 -37,566 -11,251 -11,012 -11,132 -10,815 -7,985 -7,485 -7,250 -7,419 -8,371 -8,279 -8,150 -7,880 -5,333 -5,470 1,097 -6,908 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 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 2,724 1,569 0 -882 -4,047 2,265 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
-16,283 -4,339 -15,316 -7,125 -19,477 -20,929 -32,621 -31,920 -14,942 -12,230 -1,388 -9,487 -20,211 -18,852 -8,142 3,195 -9 7,503 2,885 -1,772 7,584 7,235 5,647 9,588 11,357 8,545 8,413 1,592 -3,333 -7,316 -9,709 -6,572 -5,588 -8,856 -5,819 -4,396 -2,896 2,133 2,133 2,133 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-35,257 -37,395 -111,310 -112,529 -116,212 -123,638 -108,822 -109,932 -102,810 -91,474 -42,401 -56,154 -52,280 -52,769 -46,539 -49,140 -49,394 -53,090 -50,431 -39,273 -46,383 -46,099 -55,920 -49,056 -47,007 -50,835 -61,407 -62,589 -57,959 -49,622 -32,502 -28,541 -25,813 -26,813 -25,794 -32,344 -18,917 -16,493 -6,272 -7,400 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
21,601 23,164 23,917 23,064 22,007 20,771 18,689 17,885 15,409 15,047 15,336 15,811 16,109 15,211 13,765 14,051 15,190 17,193 19,067 21,517 21,775 20,161 18,553 15,554 14,533 12,807 11,461 10,341 8,795 8,542 8,241 7,894 8,026 7,768 7,289 7,559 6,902 5,955 5,873 4,575 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-4,368 -4,932 -5,600 -5,800 -6,204 -6,485 -5,894 -5,483 -4,885 -5,162 -5,396 -5,427 -5,327 -4,653 -4,148 -4,438 -5,034 -5,866 -6,744 -7,483 -7,001 -6,198 -5,613 -4,637 -4,441 -4,226 -4,157 -4,349 -4,266 -4,732 -5,254 -5,764 -6,494 -7,549 -7,096 -6,415 -6,988 -5,500 -5,525 -5,823 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2,422 2,442 2,470 2,418 2,317 2,299 2,110 2,160 2,154 2,133 1,748 1,733 1,767 1,756 2,460 2,569 2,643 2,707 2,516 2,664 2,639 2,605 2,533 14,957 17,699 17,583 17,515 5,922 7,475 7,471 7,359 11,129 9,272 9,108 9,425 6,286 15,811 15,805 15,481 15,200 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-54,913 -58,069 -132,098 -132,211 -134,332 -140,223 -123,728 -124,494 -115,488 -103,493 -54,089 -68,271 -64,829 -65,083 -58,616 -61,321 -62,194 -67,124 -65,270 -55,972 -63,796 -62,667 -71,393 -74,929 -74,797 -76,999 -86,226 -74,503 -69,963 -60,902 -42,847 -41,800 -36,617 -36,140 -35,412 -39,774 -34,642 -32,753 -22,101 -21,353 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-534,155 -423,602 -432,328 -399,482 -372,254 -412,140 -501,117 -522,405 -548,051 -528,376 -485,934 -493,852 -383,582 -355,844 -354,331 -296,587 -313,793 -271,842 -293,302 -271,678 -209,337 -211,921 -213,775 -328,064 -407,271 -456,629 -458,861 -447,470 -457,799 -415,834 -365,394 -313,216 -258,042 -225,744 -225,206 -211,126 -237,652 -229,848 -227,106 -239,849 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
115,092 60,731 65,116 63,008 74,292 112,433 7,675 9,213 -62,924 -84,311 -17,108 47,434 130,443 180,321 139,797 83,882 87,209 67,878 35,811 74,011 81,248 82,693 109,413 46,962 42,254 43,016 42,169 21,074 -5,079 -34,038 -19,665 8,529 21,278 46,116 41,343 34,568 30,550 18,409 26,153 31,066 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-38,348 -86,183 -29,416 0 38,348 89,576 -5,307 0 -102,370 -122,706 -57,230 8,875 111,245 145,694 107,524 30,100 31,102 15,294 -31,191 21,434 39,974 53,789 95,571 19,542 77 163 244 337 -9,374 -39,046 -27,233 0 -5,599 16,424 12,691 5,941 21,250 7,865 11,311 9,816 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A 76 55 76 216 329 1,409 1,918 5,452 18,694 18,095 20,104 17,262 4,365 4,278 2,005 1,686 1,194 890 2,029 18,126 18,291 18,247 16,915 317 484 868 1,062 2,717 3,630 4,414 4,151 2,509 1,240 80 92 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A 118 121 121 121 3 N/A 1 -5 -0 2,796 3,559 10,994 10,988 8,199 22,802 15,375 15,377 18,137 2,780 2,780 2,778 21 20,144 20,144 20,144 20,137 2 16 86 411 411 3,261 3,358 3,068 3,068 1,013 2,614 2,754 2,779 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
153,440 146,795 94,411 62,886 35,822 22,778 12,928 9,135 39,236 38,067 35,918 33,081 2,753 4,944 5,979 10,876 23,471 32,843 44,586 47,792 36,808 24,932 12,932 5,247 3,906 4,418 3,540 3,820 3,963 4,439 6,290 7,056 20,898 22,703 21,170 21,408 5,778 6,690 12,007 18,379 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
649,247 484,333 497,444 462,489 446,546 524,573 508,792 531,617 485,127 444,065 468,826 541,286 514,025 536,165 494,128 380,469 401,002 339,720 329,113 345,689 290,585 294,613 323,188 375,026 449,525 499,646 501,030 468,544 452,720 381,796 345,729 321,744 279,320 271,859 266,549 245,694 268,203 248,257 253,259 270,915 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
149,988 20,309 26,215 20,309 33,416 123,683 123,683 123,683 90,267 N/A -5,445 0 -36,607 30,694 75,149 89,102 168,402 114,310 82,118 62,721 -15,278 -12,019 -9,099 37,785 101,984 150,305 182,358 193,916 228,649 165,780 123,988 65,547 1,921 N/A N/A N/A 15,302 -12,670 3,860 29,918 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 N/A N/A N/A N/A
N/A N/A N/A N/A N/A 995 -3,442 995 942 2,087 7,733 3,585 12,249 15,803 15,145 14,981 7,668 2,226 1,908 2,325 3,741 5,747 38,095 62,121 71,451 69,469 37,766 15,314 3,761 11,133 10,605 8,702 8,610 4,393 4,057 4,197 4,553 1,906 2,331 4,150 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
800 267 222 128 434 396 376 512 233 296 383 253 328 731 836 843 710 937 761 1,379 2,042 2,173 6,018 7,198 7,973 7,311 3,450 1,813 395 515 2,056 2,790 5,656 6,121 2,116 4,035 1,149 402 2,866 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
348,640 331,247 297,348 253,678 233,235 221,388 239,356 295,564 341,528 397,507 437,086 427,922 423,545 365,434 283,082 241,430 199,077 205,678 228,545 258,802 276,808 254,826 238,654 220,429 225,587 249,011 256,957 231,576 192,304 179,698 186,779 229,653 247,390 246,602 241,272 219,657 226,764 235,576 230,052 216,192 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
348,640 331,247 297,348 253,678 233,235 221,388 239,356 295,564 341,528 397,507 437,086 427,922 423,545 365,434 283,082 241,430 199,077 205,678 228,545 258,802 276,808 254,826 238,654 220,429 225,587 249,011 256,957 231,576 192,304 179,698 186,779 229,653 247,390 246,602 241,272 219,657 226,764 235,576 230,052 216,192 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
149,819 132,509 173,659 188,375 179,460 178,111 148,819 110,863 52,156 44,175 29,068 109,526 114,510 123,503 119,916 34,113 25,145 16,569 15,782 20,461 23,272 43,886 49,520 47,493 42,529 23,548 20,498 25,925 27,611 24,670 22,301 15,052 15,744 14,744 19,103 17,805 20,434 23,043 14,150 20,652 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-67,384 -94,410 -83,606 -94,845 -184,806 -126,459 -122,584 -150,902 -78,050 -127,099 -143,013 -125,609 -88,541 -90,724 -95,968 -86,695 -138,487 -110,453 -82,105 -65,735 -69,430 -84,522 -69,404 -30,571 4,978 -8,425 -2,594 -41,370 -36,715 -12,904 -24,945 -18,645 9,253 5,883 -3,140 31,097 -84 -3,557 23,883 -1,523 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
24,258 8,739 8,652 8,658 -31,926 55 51 117 41,211 27,526 33,068 37,347 46,088 30,895 27,202 24,060 7,787 19,309 34,861 33,979 15,951 5,349 10,783 36,017 52,571 48,560 27,980 3,426 4,049 4,162 20,118 19,507 47,820 50,956 31,247 54,270 26,808 32,527 44,779 21,901 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
24,174 8,658 8,658 8,658 -31,982 0 0 0 41,049 24,416 27,307 27,307 31,750 16,401 13,510 13,510 -322 14,305 31,698 32,024 15,939 5,337 10,381 18,334 34,742 30,716 8,279 N/A N/A N/A N/A N/A 9,773 9,773 9,773 9,773 8,682 8,682 8,682 8,682 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 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 2 4 36 -9,734 -6,890 -4,316 0 3,737 3,933 3,201 0 6,030 2,990 1,147 0 -17,395 -17,395 -17,143 0 17,130 17,130 16,877 0 -17,890 -17,890 267 0 -5,567 -3,067 0 0 23,724 21,224 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 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 0 0 9,983 9,983 9,983 9,983 10,417 10,417 10,417 10,417 1,925 1,925 1,925 1,925 17,406 17,406 17,406 17,406 267 267 267 267 18,623 18,623 18,623 18,623 39,254 39,254 19,789 39,254 -7,475 1,005 30,842 11,376 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A 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 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
84 81 -6 0 55 53 46 81 -88 17 95 57 184 144 74 132 124 59 61 N/A 1 1 1 1 -5 -40 2,179 2,816 2,820 2,855 637 N/A 2,977 3,634 316 3,634 234 -915 2,778 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
-4,710 6,732 -4,193 7,111 56,176 29,821 20,726 49,082 31,799 81,434 108,008 94,912 76,157 71,478 92,060 79,608 114,986 98,470 85,636 68,419 53,918 59,123 57,865 44,249 25,628 34,994 18,087 32,300 28,234 4,473 35,280 25,501 25,944 32,451 22,763 14,426 18,452 20,947 1,830 4,248 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
-13,409 -1,265 -11,843 0 33,874 9,279 1,995 20,465 0 28,453 22,173 0 -420 -7,559 21,239 0 420 7,559 14,519 N/A N/A N/A N/A N/A 3,522 18,070 -4,512 18,615 14,706 -9,881 24,007 8,006 4,032 8,826 4,191 0 4,360 9,605 2,935 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
1,588 886 521 0 2,436 676 -1,135 0 -8,689 -8,540 2,629 0 10,872 10,757 -263 0 -17,440 -17,481 -12,782 0 -3,816 1,381 123 0 8,413 3,234 12,943 0 13,362 13,326 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A 7,094 7,094 7,094 19,866 19,866 19,866 19,866 11,408 11,408 11,408 11,408 2,528 2,528 2,528 2,528 18,015 18,015 18,015 18,015 32,996 32,996 32,996 32,996 13,684 13,684 9,648 13,684 49 822 8,970 5,229 6,788 8,678 5,635 11,452 12,885 10,222 -2,312 3,041 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A 8,751 29,079 50,113 71,797 83,504 63,176 65,751 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 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 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 34 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 -9 -14 -17 253 254 262 263 0 8 5 8 N/A 117 206 2,303 12,266 15,124 14,947 12,938 2,975 1,207 1,120 1,207 1,207 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-96,351 -96,417 -96,451 -96,392 -96,704 -96,693 -101,909 -101,937 -87,462 -73,191 -68,074 -68,043 -58,472 -50,142 -31,110 -31,147 -31,289 -31,292 -31,330 -31,295 -31,463 -30,748 -22,321 -22,339 -21,965 -21,991 -12,487 -12,497 -12,529 -12,594 -9,783 -12,651 -12,623 -12,621 -11,624 -8,746 -8,440 -15,138 -19,066 -19,176 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 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-96,351 -96,417 -96,451 -96,392 -96,704 -96,693 -101,909 -101,937 -87,462 -73,191 -68,074 -68,043 -58,472 -50,142 -31,110 -31,147 -31,289 -31,292 -31,330 -31,295 -31,463 -30,748 -22,321 -22,339 -21,965 -21,991 -12,487 -12,497 -12,529 -12,594 -9,783 -12,651 -12,623 -12,621 -11,624 -8,746 -8,440 -15,138 -19,066 -19,176 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 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-3,746 2,071 8,655 5,953 11,290 2,127 826 942 -13,854 -2,901 4,544 -17,823 12,765 -5,228 -14,415 4,172 -18,689 -883 2,566 -5,245 3,700 -2,276 -13,210 -5,559 -11,265 -17,784 -6,434 -3,301 -3,638 2,444 -4,167 -6,870 -5,644 -1,093 479 -147 5,557 2,712 -1,379 -481 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-447 N/A N/A N/A -1,055 -6,385 -4,449 0 1,055 6,385 4,449 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-3,299 2,071 8,655 5,953 12,346 8,512 5,275 942 -14,909 -9,286 95 -17,823 12,765 -5,228 -14,415 4,172 -18,689 -883 2,566 -5,245 3,700 -2,276 -13,210 -5,559 -11,265 -17,784 -6,434 -3,301 -3,638 2,444 -4,167 -6,870 -5,644 -1,093 479 -147 5,557 2,712 -1,379 -481 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
-389 85,777 12,406 -34,545 -64,831 -38,303 -56,277 -2,046 22,999 23,551 47,408 -15,663 55,207 31,663 27,932 94,747 16,592 79,755 63,739 57,960 56,043 18,077 2,456 5,560 4,893 -18,669 -6,879 -25,067 -13,088 24,026 29,146 40,997 77,751 62,700 42,144 49,003 4,028 6,220 24,839 -3,585 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
1,175,173 1,089,396 1,076,990 1,111,535 1,176,366 1,214,669 1,270,946 1,272,992 1,249,993 1,226,442 1,179,034 1,194,697 1,139,490 1,107,827 1,079,895 985,148 968,556 888,801 825,063 767,103 711,060 692,983 690,527 684,967 680,074 698,744 705,622 730,689 743,777 719,751 690,605 649,608 571,857 509,157 467,013 418,010 413,982 407,761 382,922 386,507 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
1,174,784 1,175,173 1,089,396 1,076,990 1,111,535 1,176,366 1,214,669 1,270,946 1,272,992 1,249,993 1,226,442 1,179,034 1,194,697 1,139,490 1,107,827 1,079,895 985,148 968,556 888,801 825,063 767,103 711,060 692,983 690,527 684,967 680,074 698,744 705,622 730,689 743,777 719,751 690,605 649,608 571,857 509,157 467,013 418,010 413,982 407,761 382,922 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
232,216 285,303 304,512 262,607 267,947 237,654 232,363 260,428 221,760 197,511 110,776 130,696 34,722 58,221 163,874 188,254 226,950 219,860 170,455 101,239 46,118 68,237 70,763 102,587 131,014 139,810 126,566 202,322 253,497 223,436 188,204 95,552 38,858 -1,444 -495 2,758 27,196 -6,327 -29,399 -23,363 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 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A

*FreeCashFlow1 = 총현금흐름 - 총투자
= (영업이익(당기)*(1-(법인세비용(당기)/법인세비용차감전계속사업이익(당기)))+이연법인세부채(당기)-이연법인세부채(전기)+이연법인세자산(전기)-이연법인세자산(당기)+유형자산감가상각비(당기)+개발비상각(당기)+기타무형자산상각비(당기)+영업활동으로인한자산부채변동(당기)-유형자산의증가(CAPEX)(당기)+유형자산의처분(당기)-무형자산의순투자(당기)-(생물자산(당기)-생물자산(전기))-(기타비유동자산(당기)-기타비유동자산(전기))+(기타비유동부채(당기)-기타비유동부채(전기))
* 총현금흐름 = NOPLAT+감가상각비+무형자산상각
* 총투자 = (-)영업활동으로인한자산부채변동+CAPEX-유형자산의처분+무형자산의순투자+기타비유동자산의증감-기타비유동부채의증감