AES Corp
AES12.410USD
-0.850-6.41%
종가 07/10, 16:00（ET）시세는 15분 지연됩니다
13.260USD+0.810+6.51%장외 거래 07/11, 20:00 (ET)
8.83B시가총액
6.83P/E TTM
분기별
분기별+연간
분기별
연간
YOY
빈 행 숨기기
FY2025Q1
FY2024Q4
FY2024Q3
FY2024Q2
FY2024Q1
FY2023Q4
FY2023Q3
FY2023Q2
FY2023Q1
FY2022Q4
FY2022Q3
FY2022Q2
FY2022Q1
FY2021Q4
FY2021Q3
FY2021Q2
FY2021Q1
FY2020Q4
FY2020Q3
FY2020Q2
FY2020Q1
FY2019Q4
FY2019Q3
FY2019Q2
FY2019Q1
FY2018Q4
FY2018Q3
FY2018Q2
FY2018Q1
FY2017Q4
FY2017Q3
FY2017Q2
FY2017Q1
FY2016Q4
FY2016Q3
FY2016Q2
FY2016Q1
FY2015Q4
FY2015Q3
FY2015Q2
FY2015Q1
FY2014Q4
FY2014Q3
FY2014Q2
FY2014Q1
FY2013Q4
FY2013Q3
FY2013Q2
FY2013Q1
FY2012Q4
FY2012Q3
FY2012Q2
FY2012Q1
영업활동 현금 흐름 (간접법)
계속 영업활동으로부터의 현금 흐름
89.90%545.00M
50.07%1.09B
-12.21%985.00M
-30.25%392.00M
-54.08%287.00M
-31.99%725.00M
43.11%1.12B
37.75%562.00M
36.76%625.00M
103.82%1.07B
1.16%784.00M
16.24%408.00M
80.63%457.00M
-21.71%523.00M
-38.83%775.00M
-21.48%351.00M
-32.17%253.00M
-3.33%668.00M
66.49%1.27B
37.96%447.00M
-45.94%373.00M
4.38%691.00M
-0.78%761.00M
-18.80%324.00M
33.98%690.00M
-17.56%662.00M
3.79%767.00M
57.09%399.00M
-27.26%515.00M
12.31%803.00M
-9.77%739.00M
-64.87%254.00M
10.63%708.00M
13.67%715.00M
-10.49%819.00M
372.55%723.00M
46.45%640.00M
9.39%629.00M
19.92%915.00M
-34.05%153.00M
97.74%437.00M
-14.81%575.00M
-10.76%763.00M
-59.08%232.00M
-64.24%221.00M
-12.56%675.00M
-15.76%855.00M
-2.24%567.00M
15.73%618.00M
--772.00M
--1.01B
--580.00M
--534.00M
계속 영업 순이익
-126.26%-73.00M
154.90%353.00M
-27.84%210.00M
-105.26%-39.00M
47.09%278.00M
34.79%-643.00M
-34.75%291.00M
86.03%-19.00M
10.53%189.00M
25.86%-986.00M
-8.04%446.00M
-76.62%-136.00M
689.66%171.00M
-431.67%-1.33B
200.83%485.00M
-2666.67%-77.00M
-112.66%-29.00M
434.17%401.00M
-261.41%-481.00M
-95.52%3.00M
-1.72%229.00M
-166.30%-120.00M
56.02%298.00M
-83.89%67.00M
-70.01%233.00M
114.07%181.00M
-26.82%191.00M
177.33%416.00M
692.86%777.00M
-85.57%-1.29B
13.97%261.00M
138.76%150.00M
32.43%98.00M
-1790.24%-693.00M
12.81%229.00M
-246.59%-387.00M
-70.87%74.00M
-86.24%41.00M
-60.04%203.00M
-4.00%264.00M
284.85%254.00M
246.08%298.00M
127.80%508.00M
-17.42%275.00M
-66.83%66.00M
-163.16%-204.00M
115.91%223.00M
60.87%333.00M
-61.36%199.00M
--323.00M
---1.40B
--207.00M
--515.00M
영업 손익
7.82%386.00M
-64.76%357.00M
-13.48%385.00M
17.98%538.00M
22.18%358.00M
-29.41%1.01B
40.82%445.00M
-38.87%456.00M
8.12%293.00M
210.61%1.44B
10.49%316.00M
-34.27%746.00M
-63.77%271.00M
68.61%462.00M
-74.30%286.00M
164.57%1.14B
135.22%748.00M
-36.57%274.00M
324.81%1.11B
12.30%429.00M
29.27%318.00M
3.85%432.00M
-22.26%262.00M
8.83%382.00M
-3.15%246.00M
-25.98%416.00M
10.49%337.00M
-7.63%351.00M
-44.66%254.00M
-39.05%562.00M
-17.57%305.00M
-28.44%380.00M
1.77%459.00M
56.27%922.00M
-28.02%370.00M
58.04%531.00M
47.39%451.00M
52.45%590.00M
49.85%514.00M
-21.13%336.00M
-35.17%306.00M
-41.72%387.00M
-45.56%343.00M
28.31%426.00M
25.20%472.00M
104.31%664.00M
89.76%630.00M
-4.05%332.00M
4.72%377.00M
--325.00M
--332.00M
--346.00M
--360.00M
이연 세금
-95.50%10.00M
-750.00%-312.00M
1323.53%242.00M
62.04%-41.00M
2118.18%222.00M
1100.00%48.00M
-60.47%17.00M
-200.00%-108.00M
-57.14%-11.00M
101.22%4.00M
1175.00%43.00M
61.70%-36.00M
-133.33%-7.00M
-401.83%-329.00M
98.99%-4.00M
-280.77%-94.00M
950.00%21.00M
1008.33%109.00M
-3500.00%-396.00M
210.64%52.00M
-96.77%2.00M
-113.04%-12.00M
-128.95%-11.00M
-1666.67%-47.00M
-65.56%62.00M
-86.37%92.00M
153.33%38.00M
125.00%3.00M
3100.00%180.00M
312.26%675.00M
146.88%15.00M
97.47%-12.00M
-119.35%-6.00M
-657.14%-318.00M
-28.00%-32.00M
-1734.48%-474.00M
358.33%31.00M
-16.67%-42.00M
-180.65%-25.00M
825.00%29.00M
-121.43%-12.00M
52.63%-36.00M
186.11%31.00M
93.22%-4.00M
330.77%56.00M
-224.59%-76.00M
-224.14%-36.00M
-103.45%-59.00M
-87.13%13.00M
--61.00M
--29.00M
---29.00M
--101.00M
기타 비현금 항목
114.81%232.00M
-52.07%162.00M
-16.60%196.00M
-117.34%-30.00M
-23.40%108.00M
28.52%338.00M
235.71%235.00M
44.17%173.00M
-18.50%141.00M
-85.79%263.00M
-23.91%70.00M
266.67%120.00M
108.43%173.00M
1264.15%1.85B
-75.07%92.00M
-185.71%-72.00M
822.22%83.00M
-327.14%-159.00M
100.54%369.00M
-14.29%84.00M
-92.04%9.00M
2433.33%70.00M
62.83%184.00M
437.93%98.00M
120.70%113.00M
-102.54%-3.00M
303.57%113.00M
-123.20%-29.00M
-1369.77%-546.00M
14.56%118.00M
-44.00%28.00M
3.31%125.00M
178.18%43.00M
1571.43%103.00M
163.16%50.00M
1310.00%121.00M
-160.44%-55.00M
97.87%-7.00M
-86.71%19.00M
70.59%-10.00M
-49.72%91.00M
-800.00%-329.00M
375.00%143.00M
-123.94%-34.00M
40.31%181.00M
74.07%47.00M
-116.67%-52.00M
31.48%142.00M
660.87%129.00M
--27.00M
---24.00M
--108.00M
---23.00M
운전자본의 변동
100.83%5.00M
218.00%477.00M
-92.24%9.00M
-20.00%28.00M
-6833.33%-606.00M
-52.68%150.00M
200.87%116.00M
111.55%35.00M
104.79%9.00M
314.19%317.00M
-210.81%-115.00M
48.73%-303.00M
67.92%-188.00M
-43.69%-148.00M
-105.61%-37.00M
-380.49%-591.00M
-309.79%-586.00M
-209.57%-103.00M
2765.22%659.00M
33.51%-123.00M
-593.10%-143.00M
4800.00%94.00M
-68.06%23.00M
-77.88%-185.00M
119.08%29.00M
-101.75%-2.00M
-37.39%72.00M
73.74%-104.00M
-249.02%-152.00M
28.09%114.00M
-39.47%115.00M
-393.33%-396.00M
-26.62%102.00M
78.00%89.00M
-1.55%190.00M
128.85%135.00M
165.57%139.00M
173.53%50.00M
116.85%193.00M
-6.12%-468.00M
64.78%-212.00M
-137.99%-68.00M
61.82%89.00M
-173.91%-441.00M
-304.03%-602.00M
3680.00%179.00M
-73.30%55.00M
-377.59%-161.00M
54.43%-149.00M
---5.00M
--206.00M
--58.00M
---327.00M
-채권 변동
57.33%-99.00M
48.28%215.00M
-665.91%-337.00M
-105.74%-7.00M
-274.19%-232.00M
217.89%145.00M
70.07%-44.00M
165.95%122.00M
19.48%-62.00M
-136.54%-123.00M
-7450.00%-147.00M
-351.22%-185.00M
2.53%-77.00M
-159.09%-52.00M
120.00%2.00M
-510.00%-41.00M
-97.50%-79.00M
91.30%88.00M
-158.82%-10.00M
900.00%10.00M
-544.44%-40.00M
156.79%46.00M
112.98%17.00M
-97.78%1.00M
123.08%9.00M
-179.41%-81.00M
17.61%-131.00M
126.47%45.00M
-178.00%-39.00M
204.08%102.00M
-412.90%-159.00M
-151.67%-170.00M
35.14%50.00M
-53.13%-98.00M
-123.85%-31.00M
407.48%329.00M
110.98%37.00M
-146.15%-64.00M
171.43%130.00M
-15.05%-107.00M
-53.88%-337.00M
-336.36%-26.00M
-225.00%-182.00M
-162.42%-93.00M
-621.43%-219.00M
122.00%11.00M
-250.00%-56.00M
964.29%149.00M
122.22%42.00M
---50.00M
---16.00M
--14.00M
---189.00M
-재고 자산 변동
-138.89%-28.00M
-47.17%28.00M
217.39%27.00M
-148.24%-41.00M
-62.30%72.00M
194.64%53.00M
82.84%-23.00M
146.45%85.00M
534.09%191.00M
-143.48%-56.00M
-74.03%-134.00M
-2514.29%-183.00M
-414.29%-44.00M
-360.00%-23.00M
-348.39%-77.00M
89.86%-7.00M
-39.13%14.00M
-116.13%-5.00M
210.71%31.00M
-260.47%-69.00M
227.78%23.00M
234.78%31.00M
-240.00%-28.00M
352.94%43.00M
-12.50%-18.00M
-160.53%-23.00M
186.96%20.00M
37.04%-17.00M
0.00%-16.00M
533.33%38.00M
-195.83%-23.00M
-175.00%-27.00M
33.33%-16.00M
140.00%6.00M
-44.19%24.00M
289.47%36.00M
31.43%-24.00M
-155.56%-15.00M
219.44%43.00M
29.63%-19.00M
-191.67%-35.00M
22.73%27.00M
-700.00%-36.00M
-237.50%-27.00M
-200.00%-12.00M
-35.29%22.00M
-81.82%6.00M
75.00%-8.00M
63.64%-4.00M
--34.00M
--33.00M
---32.00M
---11.00M
-선급 비용 변경
333.33%169.00M
492.11%149.00M
-360.00%-13.00M
1242.86%94.00M
-39.06%39.00M
-150.00%-38.00M
-92.96%5.00M
102.85%7.00M
8.47%64.00M
157.58%76.00M
408.70%71.00M
-602.86%-246.00M
168.18%59.00M
-560.00%-132.00M
---23.00M
-162.50%-35.00M
195.65%22.00M
-133.90%-20.00M
100.00%0.00
366.67%56.00M
-148.94%-23.00M
259.46%59.00M
-147.78%-43.00M
50.00%-21.00M
242.42%47.00M
-12.12%-37.00M
792.31%90.00M
-200.00%-42.00M
-129.73%-33.00M
-116.50%-33.00M
-106.60%-13.00M
-78.89%42.00M
-59.49%111.00M
-28.06%200.00M
-19.59%197.00M
210.94%199.00M
302.94%274.00M
555.74%278.00M
308.33%245.00M
3100.00%64.00M
191.89%68.00M
-35.56%-61.00M
-82.76%60.00M
-99.19%2.00M
61.46%-74.00M
-250.00%-45.00M
383.33%348.00M
82.96%247.00M
-64.10%-192.00M
--30.00M
--72.00M
--135.00M
---117.00M
-기타 유동 자산 변동
119.78%18.00M
-2877.78%-250.00M
266.67%130.00M
475.00%138.00M
-282.00%-91.00M
-95.05%9.00M
-149.68%-78.00M
-76.92%24.00M
600.00%50.00M
158.71%182.00M
823.53%157.00M
552.17%104.00M
-132.26%-10.00M
-362.71%-310.00M
109.60%17.00M
-675.00%-23.00M
139.24%31.00M
661.90%118.00M
-1670.00%-177.00M
-55.56%4.00M
-4050.00%-79.00M
-110.00%-21.00M
72.97%-10.00M
325.00%9.00M
-89.47%2.00M
65.52%-10.00M
66.67%-37.00M
96.43%-4.00M
144.19%19.00M
-107.14%-29.00M
-70.77%-111.00M
25.83%-112.00M
-104.76%-43.00M
93.07%-14.00M
77.43%-65.00M
71.24%-151.00M
92.76%-21.00M
28.87%-202.00M
-134.15%-288.00M
-510.16%-525.00M
34.68%-290.00M
-717.39%-284.00M
-6050.00%-123.00M
225.49%128.00M
-886.67%-444.00M
121.90%46.00M
97.67%-2.00M
25.55%-102.00M
71.15%-45.00M
---210.00M
---86.00M
---137.00M
---156.00M
-기타 유동 부담 변동
38.89%25.00M
190.63%29.00M
-51.67%58.00M
149.56%56.00M
-72.73%18.00M
84.31%-32.00M
6100.00%120.00M
-313.21%-113.00M
6500.00%66.00M
-178.76%-204.00M
96.36%-2.00M
128.96%53.00M
100.69%1.00M
234.20%259.00M
-107.82%-55.00M
-369.23%-183.00M
-471.79%-145.00M
-183.82%-193.00M
3600.00%703.00M
-69.57%-39.00M
4000.00%39.00M
-1800.00%-68.00M
-72.06%19.00M
---23.00M
94.12%-1.00M
118.18%4.00M
-4.23%68.00M
-100.00%0.00
-162.96%-17.00M
8.33%-22.00M
-21.11%71.00M
-88.54%36.00M
-70.97%27.00M
-129.63%-24.00M
9100.00%90.00M
-4.56%314.00M
-25.00%93.00M
-58.88%81.00M
-100.40%-1.00M
157.03%329.00M
300.00%124.00M
50.38%197.00M
1388.24%253.00M
1380.00%128.00M
-6100.00%-62.00M
118.33%131.00M
-43.33%17.00M
-104.90%-10.00M
-102.44%-1.00M
--60.00M
--30.00M
--204.00M
--41.00M
비경상적 투자활동으로 인한 현금 유입
영업활동으로 인한 현금 흐름
89.90%545.00M
50.07%1.09B
-12.21%985.00M
-30.25%392.00M
-54.08%287.00M
-31.99%725.00M
43.11%1.12B
37.75%562.00M
36.76%625.00M
103.82%1.07B
1.16%784.00M
16.24%408.00M
80.63%457.00M
-21.71%523.00M
-38.83%775.00M
-21.48%351.00M
-32.17%253.00M
-3.33%668.00M
66.49%1.27B
37.96%447.00M
-45.94%373.00M
4.38%691.00M
-0.78%761.00M
-18.80%324.00M
33.98%690.00M
-17.56%662.00M
3.79%767.00M
57.09%399.00M
-27.26%515.00M
12.31%803.00M
-9.77%739.00M
-64.87%254.00M
10.63%708.00M
13.67%715.00M
-10.49%819.00M
372.55%723.00M
46.45%640.00M
9.39%629.00M
19.92%915.00M
-34.05%153.00M
97.74%437.00M
-14.81%575.00M
-10.76%763.00M
-59.08%232.00M
-64.24%221.00M
-12.56%675.00M
-15.76%855.00M
-2.24%567.00M
15.73%618.00M
--772.00M
--1.01B
--580.00M
--534.00M
현금 흐름 투자
계속적인 투자활동으로부터의 순현금 흐름
-41.62%1.25B
-28.90%1.73B
-3.53%1.83B
-8.67%1.69B
38.49%2.15B
32.01%2.43B
80.51%1.90B
106.61%1.84B
102.48%1.55B
216.15%1.84B
96.64%1.05B
57.50%893.00M
77.31%766.00M
7.38%582.00M
29.54%535.00M
47.66%567.00M
-22.99%432.00M
-32.25%542.00M
-25.18%413.00M
-30.05%384.00M
11.31%561.00M
47.06%800.00M
-7.69%552.00M
13.43%549.00M
1.82%504.00M
-7.80%544.00M
28.88%598.00M
-25.42%484.00M
4.43%495.00M
2.61%590.00M
-9.90%464.00M
5.53%649.00M
-25.94%474.00M
-7.41%575.00M
-0.77%515.00M
12.02%615.00M
3.39%640.00M
0.49%621.00M
10.90%519.00M
10.46%549.00M
56.71%619.00M
-4.63%618.00M
2.86%468.00M
75.62%497.00M
0.00%395.00M
33.61%648.00M
-10.43%455.00M
-42.48%283.00M
-31.30%395.00M
--485.00M
--508.00M
--492.00M
--575.00M
자본 지출
-41.62%1.25B
-28.90%1.73B
-3.53%1.83B
-8.67%1.69B
38.49%2.15B
32.01%2.43B
80.51%1.90B
106.61%1.84B
102.48%1.55B
216.15%1.84B
96.64%1.05B
57.50%893.00M
77.31%766.00M
7.38%582.00M
29.54%535.00M
46.89%567.00M
-25.00%432.00M
-32.25%542.00M
-25.99%413.00M
-31.80%386.00M
14.29%576.00M
47.06%800.00M
-6.69%558.00M
13.43%566.00M
1.82%504.00M
-7.80%544.00M
28.88%598.00M
-23.11%499.00M
4.43%495.00M
2.61%590.00M
-9.90%464.00M
5.53%649.00M
-25.94%474.00M
-7.41%575.00M
-0.77%515.00M
12.02%615.00M
3.39%640.00M
-0.96%621.00M
7.90%519.00M
7.86%549.00M
55.14%619.00M
-4.71%627.00M
3.66%481.00M
59.06%509.00M
-0.50%399.00M
24.86%658.00M
-9.02%464.00M
-34.96%320.00M
-30.74%401.00M
--527.00M
--510.00M
--492.00M
--579.00M
유형자산 처분으로 인한 순현금 흐름
-41.62%1.25B
-28.90%1.73B
-3.53%1.83B
-8.67%1.69B
38.49%2.15B
32.01%2.43B
80.51%1.90B
106.61%1.84B
102.48%1.55B
216.15%1.84B
96.64%1.05B
57.50%893.00M
77.31%766.00M
7.38%582.00M
29.54%535.00M
47.66%567.00M
-22.99%432.00M
-32.25%542.00M
-25.18%413.00M
-30.05%384.00M
11.31%561.00M
47.06%800.00M
-7.69%552.00M
13.43%549.00M
1.82%504.00M
-7.80%544.00M
28.88%598.00M
-25.42%484.00M
4.43%495.00M
2.61%590.00M
-9.90%464.00M
5.53%649.00M
-25.94%474.00M
-7.41%575.00M
-0.77%515.00M
12.02%615.00M
3.39%640.00M
0.49%621.00M
10.90%519.00M
10.46%549.00M
56.71%619.00M
-4.63%618.00M
2.86%468.00M
75.62%497.00M
0.00%395.00M
33.61%648.00M
-10.43%455.00M
-42.48%283.00M
-31.30%395.00M
--485.00M
--508.00M
--492.00M
--575.00M
사업 거래로 인한 순현금 흐름
102.17%1.00M
426.67%245.00M
71.43%-6.00M
94.48%-16.00M
-146.94%-46.00M
41.86%-75.00M
-200.00%-21.00M
-173.58%-290.00M
--98.00M
77.01%-129.00M
-133.33%-7.00M
-360.87%-106.00M
----
-752.33%-561.00M
261.54%21.00M
23.33%-23.00M
100.00%0.00
146.74%86.00M
77.97%-13.00M
-113.10%-30.00M
---10.00M
-182.14%-184.00M
-63.89%-59.00M
-60.92%229.00M
-100.00%0.00
348.00%224.00M
93.81%-36.00M
2070.37%586.00M
29400.00%1.18B
-87.18%50.00M
-1087.76%-582.00M
-25.00%27.00M
-96.33%4.00M
828.57%390.00M
-151.58%-49.00M
3500.00%36.00M
741.18%109.00M
-69.78%42.00M
-87.79%95.00M
-99.25%1.00M
-158.62%-17.00M
14000.00%139.00M
2331.25%778.00M
1.53%133.00M
2800.00%29.00M
-100.49%-1.00M
-66.32%32.00M
-48.83%131.00M
-98.41%1.00M
--205.00M
--95.00M
--256.00M
--63.00M
투자 상품으로 인한 순현금 흐름
600.00%15.00M
-119.58%-28.00M
-50.00%76.00M
-145.27%-67.00M
95.16%-3.00M
2483.33%143.00M
272.73%152.00M
173.63%148.00M
58.11%-62.00M
89.29%-6.00M
-192.63%-88.00M
-191.30%-201.00M
-216.54%-148.00M
-169.14%-56.00M
533.33%95.00M
30.30%-69.00M
652.17%127.00M
244.64%81.00M
-67.39%15.00M
-312.50%-99.00M
67.14%-23.00M
-158.33%-56.00M
-85.40%46.00M
92.59%-24.00M
64.29%-70.00M
346.15%96.00M
46.51%315.00M
-136.50%-324.00M
-202.62%-196.00M
80.20%-39.00M
3683.33%215.00M
-324.59%-137.00M
281.90%191.00M
-603.57%-197.00M
94.64%-6.00M
-63.69%61.00M
-577.27%-105.00M
59.42%-28.00M
65.43%-112.00M
-22.58%168.00M
-60.71%22.00M
-138.12%-69.00M
-67.88%-324.00M
149.43%217.00M
135.67%56.00M
1.69%181.00M
-2512.50%-193.00M
-87.46%87.00M
55.14%-157.00M
--178.00M
--8.00M
--694.00M
---350.00M
기타 투자활동으로 인한 순현금 흐름
76.72%-44.00M
34.42%-101.00M
33.55%-103.00M
49.64%-70.00M
-73.39%-189.00M
-327.78%-154.00M
-63.16%-155.00M
39.57%-139.00M
54.39%-109.00M
70.97%-36.00M
42.07%-95.00M
-132.32%-230.00M
-191.46%-239.00M
-93.75%-124.00M
-95.24%-164.00M
12.39%-99.00M
41.84%-82.00M
-313.33%-64.00M
-154.55%-84.00M
-6.60%-113.00M
-58.43%-141.00M
132.97%30.00M
-466.67%-33.00M
-43.24%-106.00M
-21.92%-89.00M
-40.00%-91.00M
132.14%9.00M
-270.00%-74.00M
-92.11%-73.00M
-156.52%-65.00M
-203.70%-28.00M
92.31%-20.00M
-143.18%-38.00M
195.83%115.00M
181.82%27.00M
-966.67%-260.00M
183.02%88.00M
-146.88%-120.00M
-180.49%-33.00M
-63.41%30.00M
-562.50%-106.00M
756.41%256.00M
-25.45%41.00M
-3.53%82.00M
46.67%-16.00M
66.67%-39.00M
-32.10%55.00M
200.00%85.00M
-121.90%-30.00M
---117.00M
--81.00M
---85.00M
--137.00M
비유동 투자활동으로 인한 현금
투자활동으로 인한 순현금 흐름
46.27%-1.28B
35.94%-1.61B
3.02%-1.86B
13.55%-1.84B
-46.92%-2.39B
-25.06%-2.52B
-54.83%-1.92B
-48.67%-2.13B
-40.85%-1.62B
-52.00%-2.01B
-113.04%-1.24B
-88.65%-1.43B
-197.93%-1.15B
-201.37%-1.32B
-17.78%-583.00M
-21.09%-758.00M
47.35%-387.00M
56.53%-439.00M
17.22%-495.00M
-39.11%-626.00M
-10.86%-735.00M
-220.63%-1.01B
-92.90%-598.00M
-52.03%-450.00M
-259.38%-663.00M
51.09%-315.00M
63.91%-310.00M
62.00%-296.00M
231.23%416.00M
-141.20%-644.00M
-58.20%-859.00M
-0.13%-779.00M
42.15%-317.00M
63.27%-267.00M
4.57%-543.00M
-122.29%-778.00M
23.89%-548.00M
-148.97%-727.00M
-2207.41%-569.00M
-438.46%-350.00M
-120.86%-720.00M
42.41%-292.00M
104.81%27.00M
-425.00%-65.00M
43.89%-326.00M
-131.51%-507.00M
-73.15%-561.00M
-94.64%20.00M
19.86%-581.00M
---219.00M
---324.00M
--373.00M
---725.00M
재무활동 현금 흐름
지속적인 재무활동으로 인한 현금 흐름
-49.46%1.32B
-113.45%-224.00M
17.92%1.43B
-23.79%1.15B
156.50%2.61B
86.03%1.67B
28.97%1.21B
36.80%1.51B
24.21%1.02B
224.28%895.00M
683.23%939.00M
455.63%1.11B
-17.62%818.00M
137.55%276.00M
67.86%-161.00M
-342.97%-311.00M
-3.59%993.00M
-1663.83%-735.00M
-107.88%-501.00M
143.54%128.00M
156.22%1.03B
109.79%47.00M
44.47%-241.00M
-196.97%-294.00M
163.81%402.00M
24.41%-480.00M
-170.68%-434.00M
-169.23%-99.00M
-697.47%-630.00M
-29.86%-635.00M
385.58%614.00M
4.38%143.00M
56.11%-79.00M
-743.10%-489.00M
-321.65%-215.00M
210.48%137.00M
-259.29%-180.00M
86.12%-58.00M
116.33%97.00M
-5.08%-124.00M
185.61%113.00M
16.57%-418.00M
-462.20%-594.00M
90.59%-118.00M
-142.58%-132.00M
4.39%-501.00M
134.10%164.00M
-39.49%-1.25B
737.84%310.00M
---524.00M
---481.00M
---899.00M
--37.00M
부채 발행/상환으로 인한 순현금 흐름
-52.47%1.24B
-140.48%-68.00M
-8.91%1.06B
-26.16%1.18B
120.73%2.61B
-78.38%168.00M
26.85%1.17B
45.70%1.59B
-13.79%1.18B
458.99%777.00M
3072.41%920.00M
788.05%1.09B
9892.86%1.37B
116.41%139.00M
123.02%29.00M
-147.32%-159.00M
-101.19%-14.00M
-429.57%-847.00M
-740.00%-126.00M
573.24%336.00M
76.16%1.18B
218.43%257.00M
93.56%-15.00M
-178.89%-71.00M
255.48%667.00M
35.03%-217.00M
-130.94%-233.00M
-80.22%90.00M
-679.73%-429.00M
-20.58%-334.00M
2030.77%753.00M
7.57%455.00M
204.23%74.00M
-347.32%-277.00M
-110.80%-39.00M
208.76%423.00M
-987.50%-71.00M
530.77%112.00M
264.84%361.00M
-31.16%137.00M
-94.81%8.00M
-128.57%-26.00M
-141.87%-219.00M
128.19%199.00M
-69.01%154.00M
140.81%91.00M
357.64%523.00M
-434.85%-706.00M
630.88%497.00M
---223.00M
---203.00M
---132.00M
--68.00M
보통주 발행/자사주 매입으로 인한 순현금 흐름
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
100.00%0.00
100.00%0.00
100.00%0.00
-125.71%-79.00M
55.95%-74.00M
6.48%-101.00M
-750.00%-272.00M
---35.00M
35.14%-168.00M
-140.00%-108.00M
-77.78%-32.00M
----
---259.00M
35.71%-45.00M
92.21%-18.00M
----
--0.00
---70.00M
---231.00M
----
우선주 발행/자사주 매입으로 인한 순현금 흐름
----
----
----
----
----
--418.00M
--0.00
--0.00
-95.00%3.00M
-100.00%0.00
--0.00
-100.00%0.00
-94.10%60.00M
300.00%2.00M
-100.00%0.00
--149.00M
--1.02B
---1.00M
--113.00M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
현금 배당 지급
7.76%125.00M
9.91%122.00M
10.81%123.00M
9.91%122.00M
4.50%116.00M
4.72%111.00M
5.71%111.00M
4.72%111.00M
5.71%111.00M
6.00%106.00M
3.96%105.00M
6.00%106.00M
5.00%105.00M
5.26%100.00M
5.21%101.00M
5.26%100.00M
5.26%100.00M
5.56%95.00M
5.49%96.00M
4.40%95.00M
5.56%95.00M
4.65%90.00M
5.81%91.00M
5.81%91.00M
4.65%90.00M
8.86%86.00M
7.50%86.00M
8.86%86.00M
8.86%86.00M
9.72%79.00M
9.59%80.00M
9.72%79.00M
8.22%79.00M
7.46%72.00M
7.35%73.00M
1.41%72.00M
4.29%73.00M
86.11%67.00M
88.89%68.00M
97.22%71.00M
94.44%70.00M
20.00%36.00M
24.14%36.00M
20.00%36.00M
20.00%36.00M
0.00%30.00M
--29.00M
--30.00M
--30.00M
--30.00M
--0.00
--0.00
--0.00
기타 재무활동으로 인한 순현금 흐름
-13.16%-43.00M
-89.69%-497.00M
-512.50%-98.00M
-8.23%-171.00M
34.48%-38.00M
-116.53%-262.00M
-188.89%-16.00M
-172.41%-158.00M
-176.19%-58.00M
-149.79%-121.00M
110.59%18.00M
70.56%-58.00M
-120.39%-21.00M
174.54%243.00M
-11.84%-170.00M
-74.34%-197.00M
306.00%103.00M
-171.67%-326.00M
-12.59%-152.00M
14.39%-113.00M
71.43%-50.00M
32.20%-120.00M
-17.39%-135.00M
-28.16%-132.00M
-52.17%-175.00M
30.86%-177.00M
3.36%-115.00M
55.79%-103.00M
-55.41%-115.00M
-82.86%-256.00M
-15.53%-119.00M
-8.88%-233.00M
-272.09%-74.00M
23.50%-140.00M
-8.42%-103.00M
-360.98%-214.00M
-79.52%43.00M
2.66%-183.00M
58.87%-95.00M
132.93%82.00M
184.00%210.00M
37.95%-188.00M
18.95%-231.00M
50.20%-249.00M
-59.24%-250.00M
-11.81%-303.00M
-37.02%-285.00M
6.72%-500.00M
-406.45%-157.00M
---271.00M
---208.00M
---536.00M
---31.00M
일회성 재무활동으로 인한 순현금 흐름
재무활동으로 인한 순현금 흐름
-49.46%1.32B
-113.45%-224.00M
17.92%1.43B
-23.79%1.15B
156.50%2.61B
86.03%1.67B
28.97%1.21B
36.80%1.51B
24.21%1.02B
224.28%895.00M
683.23%939.00M
455.63%1.11B
-17.62%818.00M
137.55%276.00M
67.86%-161.00M
-342.97%-311.00M
-3.59%993.00M
-1663.83%-735.00M
-107.88%-501.00M
143.54%128.00M
156.22%1.03B
109.79%47.00M
44.47%-241.00M
-196.97%-294.00M
163.81%402.00M
24.41%-480.00M
-170.68%-434.00M
-169.23%-99.00M
-697.47%-630.00M
-29.86%-635.00M
385.58%614.00M
4.38%143.00M
56.11%-79.00M
-743.10%-489.00M
-321.65%-215.00M
210.48%137.00M
-259.29%-180.00M
86.12%-58.00M
116.33%97.00M
-5.08%-124.00M
185.61%113.00M
16.57%-418.00M
-462.20%-594.00M
90.59%-118.00M
-142.58%-132.00M
4.39%-501.00M
134.10%164.00M
-39.49%-1.25B
737.84%310.00M
---524.00M
---481.00M
---899.00M
--37.00M
순현금 흐름
기초 현금 잔액
2.46%2.04B
9.59%2.56B
6.87%2.15B
23.01%2.56B
-4.65%1.99B
14.80%2.33B
21.74%2.01B
32.97%2.08B
40.63%2.09B
3.04%2.03B
-18.51%1.65B
-40.06%1.56B
-18.77%1.48B
-17.09%1.97B
-3.84%2.03B
17.92%2.61B
16.22%1.83B
29.33%2.38B
7.89%2.11B
-6.95%2.21B
-21.52%1.57B
-13.24%1.84B
-8.82%1.95B
9.55%2.38B
12.02%2.00B
-7.66%2.12B
13.88%2.14B
-3.56%2.17B
-8.78%1.79B
13.82%2.30B
48.70%1.88B
90.51%2.25B
55.31%1.96B
40.60%2.02B
24.14%1.26B
-10.27%1.18B
-18.00%1.26B
-14.01%1.44B
-32.74%1.02B
-6.94%1.31B
-6.27%1.54B
-17.41%1.67B
-1.94%1.51B
-38.59%1.41B
-13.58%1.64B
7.38%2.02B
-5.33%1.54B
38.78%2.30B
12.56%1.90B
--1.88B
--1.63B
--1.66B
--1.69B
당기 현금흐름 변동
-6.73%527.00M
-50.72%-520.00M
26.46%411.00M
-507.46%-407.00M
5750.00%565.00M
-750.94%-345.00M
-15.14%325.00M
-175.28%-67.00M
-112.82%-10.00M
110.82%53.00M
836.54%383.00M
115.34%89.00M
-89.99%78.00M
11.55%-490.00M
-118.98%-52.00M
-463.11%-580.00M
22.10%779.00M
-105.95%-554.00M
344.64%274.00M
75.59%-103.00M
71.51%638.00M
-126.05%-269.00M
-460.00%-112.00M
-1523.08%-422.00M
-2.11%372.00M
76.67%-119.00M
-104.80%-20.00M
92.92%-26.00M
31.94%380.00M
-764.41%-510.00M
595.00%417.00M
-531.76%-367.00M
474.03%288.00M
67.04%-59.00M
-85.61%60.00M
128.72%85.00M
61.88%-77.00M
-36.64%-179.00M
169.03%417.00M
-390.20%-296.00M
11.79%-202.00M
65.53%-131.00M
-67.64%155.00M
114.78%102.00M
-164.33%-229.00M
-2335.29%-380.00M
84.94%479.00M
-2400.00%-690.00M
1286.67%356.00M
--17.00M
--259.00M
--30.00M
---30.00M
환율 변화의 영향
93.33%-1.00M
90.12%-16.00M
94.37%-4.00M
-47.37%-28.00M
16.67%-15.00M
-1250.00%-162.00M
-173.08%-71.00M
50.00%-19.00M
-190.00%-18.00M
42.86%-12.00M
-23.81%-26.00M
-311.11%-38.00M
190.91%20.00M
-333.33%-21.00M
-625.00%-21.00M
460.00%18.00M
31.25%-22.00M
-10.00%9.00M
115.38%4.00M
-350.00%-5.00M
-700.00%-32.00M
350.00%10.00M
13.33%-26.00M
108.00%2.00M
-180.00%-4.00M
69.23%-4.00M
-300.00%-30.00M
-400.00%-25.00M
-54.55%5.00M
-143.33%-13.00M
1600.00%15.00M
-600.00%-5.00M
57.14%11.00M
350.00%30.00M
95.24%-1.00M
-87.50%1.00M
125.93%7.00M
-400.00%-12.00M
48.78%-21.00M
0.00%8.00M
-22.73%-27.00M
118.18%4.00M
-2150.00%-41.00M
125.81%8.00M
-175.00%-22.00M
-450.00%-22.00M
-66.67%2.00M
-40.91%-31.00M
-132.00%-8.00M
---4.00M
--6.00M
---22.00M
--25.00M
기말 현금 잔액
0.43%2.57B
2.46%2.04B
9.59%2.56B
6.87%2.15B
23.01%2.56B
-4.65%1.99B
14.80%2.33B
21.74%2.01B
32.97%2.08B
40.63%2.09B
3.04%2.03B
-18.51%1.65B
-40.06%1.56B
-18.77%1.48B
-17.09%1.97B
-3.84%2.03B
17.92%2.61B
16.22%1.83B
29.33%2.38B
7.89%2.11B
-6.95%2.21B
-21.52%1.57B
-13.24%1.84B
-8.82%1.95B
9.55%2.38B
12.02%2.00B
-7.66%2.12B
13.88%2.14B
-3.56%2.17B
-8.78%1.79B
73.43%2.30B
48.70%1.88B
89.70%2.25B
55.93%1.96B
-7.73%1.32B
24.14%1.26B
-11.37%1.19B
-18.32%1.26B
-14.01%1.44B
-32.74%1.02B
-5.38%1.34B
-6.27%1.54B
-17.49%1.67B
-5.96%1.51B
-37.37%1.41B
-13.58%1.64B
7.03%2.02B
-4.56%1.61B
36.07%2.26B
--1.90B
--1.89B
--1.69B
--1.66B
자유 현금 흐름
61.90%-709.00M
62.50%-639.00M
-9.01%-847.00M
-0.78%-1.29B
-100.97%-1.86B
-120.16%-1.70B
-189.93%-777.00M
-164.54%-1.28B
-199.68%-926.00M
-1211.86%-774.00M
-211.67%-268.00M
-124.54%-485.00M
-72.63%-309.00M
-146.83%-59.00M
-71.90%240.00M
-454.10%-216.00M
11.82%-179.00M
215.60%126.00M
320.69%854.00M
125.21%61.00M
-209.14%-203.00M
-192.37%-109.00M
20.12%203.00M
-142.00%-242.00M
830.00%186.00M
-44.60%118.00M
-38.55%169.00M
74.68%-100.00M
-91.45%20.00M
52.14%213.00M
-9.54%275.00M
-465.74%-395.00M
--234.00M
1650.00%140.00M
-23.23%304.00M
127.27%108.00M
100.00%0.00
115.38%8.00M
40.43%396.00M
-42.96%-396.00M
-2.25%-182.00M
-405.88%-52.00M
-27.88%282.00M
-212.15%-277.00M
-182.03%-178.00M
-93.06%17.00M
-22.57%391.00M
180.68%247.00M
582.22%217.00M
--245.00M
--505.00M
--88.00M
---45.00M
통화 단위
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
감사 의견
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
