{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["영업규모","신기술금융현황","자본의 적정성","수익성","건전성","연체채권","재무제표","자회사 경영실적"],"not_rendered":{"external_links":1,"comments":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"영업규모","index":0,"n_rows":42,"n_cols":6,"rows_kept":42,"merged":[[4,0,4,5],[5,0,5,1],[5,2,5,3],[5,4,5,5],[16,0,16,1],[17,0,17,1],[21,0,21,1],[22,0,22,1],[23,0,23,1],[24,0,24,1],[31,0,31,5],[32,0,32,1],[32,2,32,3],[32,4,32,5],[41,0,41,1]],"flags":["formulas_cached_only"]}
["영업규모"]
[]
["I. 취급업무별 영업실적 (년간 취급액 기준)"]
[]
["(단위 : 억원, %)"]
["업종별",null,"FY2004",null,"FY2005 상반기"]
[null,null,"금액","구성비","금액","구성비"]
["카드","일시불",693,{"v":0.05714521316071576,"d":"5.7%"},320,{"v":0.04763322417386127,"d":"4.8%"}]
[null,"할부",43,{"v":0.0035458068772161295,"d":"0.4%"},14,{"v":0.0020839535576064306,"d":"0.2%"}]
[null,"현금서비스"]
[null,"카드론"]
[null,"소계",736,{"v":0.060691020037931885,"d":"6.1%"},334,{"v":0.0497171777314677,"d":"5.0%"}]
["리스","금융",{"v":3123,"d":"3,123"},{"v":0.2575245320359528,"d":"25.8%"},{"v":1802,"d":"1,802"},{"v":0.2682345936290563,"d":"26.8%"}]
[null,"운용",319,{"v":0.026304939391440588,"d":"2.6%"},396,{"v":0.05894611491515332,"d":"5.9%"}]
[null,"연불판매",0,{"v":0,"d":"0.0%"},0]
[null,"소계",{"v":3442,"d":"3,442"},{"v":0.2838294714273934,"d":"28.4%"},{"v":2198,"d":"2,198"},{"v":0.3271807085442096,"d":"32.7%"}]
["할부금융"]
["팩토링",null,441,{"v":0.03636513564772821,"d":"3.6%"},490,{"v":0.07293837451622506,"d":"7.3%"}]
["신기술금융","투자(조합포함)",547,{"v":0.04510596190319122,"d":"4.5%"},287,{"v":0.04272104793093182,"d":"4.3%"}]
[null,"융자",838,{"v":0.06910200379318875,"d":"6.9%"},349,{"v":0.051949985114617445,"d":"5.2%"}]
[null,"소계",{"v":1385,"d":"1,385"},{"v":0.11420796569637998,"d":"11.4%"},636,{"v":0.09467103304554927,"d":"9.5%"}]
["CRC",null,{"v":1663,"d":"1,663"},{"v":0.13713201946070752,"d":"13.7%"},976,{"v":0.14528133373027688,"d":"14.5%"}]
["대출금",null,{"v":4460,"d":"4,460"},{"v":0.367774387729859,"d":"36.8%"}]
["기타부수업무"]
["합계",null,{"v":12127,"d":"12,127"},{"v":1,"d":"100.0%"},{"v":6718,"d":"6,718"},{"v":1,"d":"100.0%"}]
["* 팩토링, 카드는 평잔기준"]
[]
[]
["II. 부문별 영업실적"]
[]
["1. 리스현황 (년간 취급액 기준)"]
["(단위 : 억원, %)"]
["업종별",null,"FY2004",null,"FY2005 상반기"]
[null,null,"금액","구성비","금액","구성비"]
["물건별","국산",{"v":1249,"d":"1,249"},{"v":0.362870424171993,"d":"36.3%"},452,{"v":0.20564149226569609,"d":"20.6%"}]
[null,"외산",{"v":2193,"d":"2,193"},{"v":0.637129575828007,"d":"63.7%"},{"v":1746,"d":"1,746"},{"v":0.7943585077343039,"d":"79.4%"}]
["이용자별","대기업",123,{"v":0.035735037768739104,"d":"3.6%"},268,{"v":0.12192902638762511,"d":"12.2%"}]
[null,"중소기업",{"v":2871,"d":"2,871"},{"v":0.8341080766995933,"d":"83.4%"},{"v":1717,"d":"1,717"},{"v":0.781164695177434,"d":"78.1%"}]
[null,"공공기타",448,{"v":0.13015688553166763,"d":"13.0%"},213,{"v":0.09690627843494086,"d":"9.7%"}]
["업종별","제조업",270,{"v":0.07844276583381755,"d":"7.8%"},242,{"v":0.11010009099181074,"d":"11.0%"}]
[null,"비제조업",{"v":3172,"d":"3,172"},{"v":0.9215572341661824,"d":"92.2%"},{"v":1956,"d":"1,956"},{"v":0.8898999090081893,"d":"89.0%"}]
["합계",null,{"v":3442,"d":"3,442"},{"v":1,"d":"100.0%"},{"v":2198,"d":"2,198"},{"v":1,"d":"100.0%"}]

{"sheet":"신기술금융현황","index":1,"n_rows":31,"n_cols":4,"rows_kept":31,"merged":[[3,0,3,3],[4,1,4,3],[9,0,9,3],[10,1,10,3],[21,0,21,3]],"flags":["formulas_cached_only"]}
["신기술금융현황"]
[]
["  1) 투자주식 실적 (잔액 기준)"]
["(단위 : 억원)"]
["구분","2005년도 상반기"]
[null,"투자액","시가","평가손익"]
["투자주식",739,553,"▲186"]
[]
["  2) 재원별 대출금 (년간 취급액 기준)"]
["(단위 : 억원)"]
["구분","2005년도 상반기"]
[null,"계정과목","금액","평균이자율"]
["원화","단기대출",27,{"v":0.076,"d":"7.6%"}]
[null,"장기대출",30,{"v":0.084,"d":"8.4%"}]
[null,"에너지대",282,{"v":0.032,"d":"3.2%"}]
[null,"정보대",0,{"v":0,"d":"0.0%"}]
[null,"과기대",10,{"v":0.024,"d":"2.4%"}]
["외화표시","미불화표시",0,{"v":0,"d":"0.0%"}]
["합계",null,349]
[" "]
["  3) 영업수익발생 원천별 실적"]
["(단위 : 억원)"]
["구분","2004년도","2005년도 상반기","증감"]
["카드수익"]
["리스수익"]
["할부금융수익"]
["신기술금융수익"]
["부수업무수익"]
["기타수익"]
["합계"]
[" "]

{"sheet":"자본의 적정성","index":2,"n_rows":42,"n_cols":6,"rows_kept":42,"merged":[[4,0,4,5],[5,0,5,2],[6,0,20,0],[6,1,10,1],[11,1,14,1],[15,1,19,1],[20,1,20,2],[21,0,28,0],[21,1,21,2],[22,1,26,1],[27,1,27,2],[28,1,28,2],[29,0,29,2],[33,0,33,5],[34,0,34,2],[35,0,39,0],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,0,41,2]],"flags":["formulas_cached_only"]}
[" 자본의 적정성관련 지표 "]
[]
[]
["1. 조정자기자본비율"]
["                      (단위: 백만원, %)"]
["구 분",null,null,"FY2004","FY2005 상반기","증감"]
["조정\n자기\n자본","기본\n자본","납입자본금",{"v":310877,"d":"310,877"},{"v":310877,"d":"310,877"},0]
[null,null,"자본잉여금",0,0,0]
[null,null,"이익잉여금",{"v":-8096,"d":"-8,096"},{"v":10516,"d":"10,516"},{"v":18612,"d":"18,612"}]
[null,null,"자본조정",{"v":-51433,"d":"-51,433"},{"v":-32364,"d":"-32,364"},{"v":19069,"d":"19,069"}]
[null,null,"기본자본계(A)",{"v":251348,"d":"251,348"},{"v":289029,"d":"289,029"},{"v":37681,"d":"37,681"}]
[null,"보완자본\n(기본자본 범위내)","대손충당금",{"v":12330,"d":"12,330"},{"v":19833,"d":"19,833"},{"v":7503,"d":"7,503"}]
[null,null,"무보증후순위채무",0,0,0]
[null,null,"기본자본 초과금액(△)",null,null,0]
[null,null,"보완자본계(B)",{"v":12330,"d":"12,330"},{"v":19833,"d":"19,833"},{"v":7503,"d":"7,503"}]
[null,"공제\n항목","이연법인세차",0,0,0]
[null,null,"개발비",{"v":1779,"d":"1,779"},{"v":1382,"d":"1,382"},-397]
[null,null,"환율조정차(외화환산차)",0,0,0]
[null,null,"영업권",0,0,0]
[null,null,"공제항목계(C)",{"v":1779,"d":"1,779"},{"v":1382,"d":"1,382"},-397]
[null,"조정자기자본 계(D=A+B-C)",null,{"v":261899,"d":"261,899"},{"v":307480,"d":"307,480"},{"v":45581,"d":"45,581"}]
["조정\n총자산","총자산(E)",null,{"v":2047344,"d":"2,047,344"},{"v":2236687,"d":"2,236,687"},{"v":189343,"d":"189,343"}]
[null,"공제\n항목","현금",6,6,0]
[null,null,"담보약정이 없는 단기성예금",{"v":224684,"d":"224,684"},{"v":159840,"d":"159,840"},{"v":-64844,"d":"-64,844"}]
[null,null,"만기3개월이내의 국,공채 ",2,487,485]
[null,null,"조정자기자본의 공제항목계",{"v":1779,"d":"1,779"},{"v":1382,"d":"1,382"},-397]
[null,null,"공제항목계(F)",{"v":226471,"d":"226,471"},{"v":161715,"d":"161,715"},{"v":-64756,"d":"-64,756"}]
[null,"유동화자산 (G)",{"$nulls":3},0]
[null,"조정총자산 계(H=E-F+G)",null,{"v":1820873,"d":"1,820,873"},{"v":2074972,"d":"2,074,972"},{"v":254099,"d":"254,099"}]
["조정자기자본비율(D/H)",null,null,{"v":14.383155771984098,"d":"14.38"},{"v":14.81851321367228,"d":"14.82"},{"v":0.4353574416881809,"d":"0.44"}]
[]
[]
["  2. 단순자기자본비율"]
["                      (단위: 백만원, %)"]
["구 분",null,null,"FY2004","FY2005 상반기","증감"]
["A.자기자본","납입자본금",null,{"v":310877,"d":"310,877"},{"v":310877,"d":"310,877"},0]
[null,"자본잉여금",null,0,0,0]
[null,"이익잉여금",null,{"v":-8096,"d":"-8,096"},{"v":10516,"d":"10,516"},{"v":18612,"d":"18,612"}]
[null,"자본조정",null,{"v":-51433,"d":"-51,433"},{"v":-32364,"d":"-32,364"},{"v":19069,"d":"19,069"}]
[null,"합계",null,{"v":251348,"d":"251,348"},{"v":289029,"d":"289,029"},{"v":37681,"d":"37,681"}]
["B.총자산","자산총계",null,{"v":2047344,"d":"2,047,344"},{"v":2236687,"d":"2,236,687"},{"v":189343,"d":"189,343"}]
["C. 단순자기자본비율(A/B)",null,null,{"v":0.12276783969865347,"d":"12.28%"},{"v":0.129221925106195,"d":"12.92%"},{"v":0.0064540854075415405,"d":"0.01"}]

{"sheet":"수익성","index":3,"n_rows":24,"n_cols":5,"rows_kept":24,"merged":[[4,0,4,4],[5,0,5,1],[6,0,9,0],[10,0,10,1],[11,0,11,1],[16,0,16,1],[17,0,21,0],[22,0,22,1],[23,0,23,1]],"flags":["formulas_cached_only"]}
[" 수익성관련지표"]
[]
[]
["1. 총자산 순이익율"]
["(단위 : 백만원, %)"]
[null,null,"FY2004","FY2005 상반기","증감"]
["1년간 \n당기\n순이익","(올해 기초~당분기말) 당기순이익",{"v":24684,"d":"24,684"},{"v":18612,"d":"18,612"},{"v":-6072,"d":"-6,072"}]
[null,"(전년 회계연도) 당기순이익",{"v":11418,"d":"11,418"},{"v":24684,"d":"24,684"},{"v":13266,"d":"13,266"}]
[null,"(전년 기초~전년 동기말) 당기순이익",{"v":11418,"d":"11,418"},{"v":11154,"d":"11,154"},-264]
[null,"소계",{"v":24684,"d":"24,684"},{"v":32142,"d":"32,142"},{"v":7458,"d":"7,458"}]
["1년간 총자산(평잔)",null,{"v":1676473.9230769235,"d":"1,676,474"},{"v":1932141.4019569468,"d":"1,932,141"},{"v":255667.47888002335,"d":"255,667"}]
["총자산순이익률",null,{"v":1.472376018512481,"d":"1.47"},{"v":1.663542842539648,"d":"1.66"},{"v":0.1911668240271669,"d":"0.19"}]
[]
[]
["2. 총자산경비율"]
[{"$nulls":4},"                                 (단위: 백만원, %)"]
[null,null,"FY2004","FY2005 상반기","증 감"]
["연간\n총경비","인건비",{"v":10641,"d":"10,641"},{"v":12525,"d":"12,525"},{"v":1884,"d":"1,884"}]
[null,"복리후생비",0,0,0]
[null,"제상각 및 제세공과",833,719,-114]
[null,"기타 판매비와 일반관리비",{"v":10232,"d":"10,232"},{"v":10015,"d":"10,015"},-217]
[null,"소계",{"v":21706,"d":"21,706"},{"v":23259,"d":"23,259"},{"v":1553,"d":"1,553"}]
["연간총자산 평잔",null,{"v":1676473.9230769235,"d":"1,676,474"},{"v":1932141.4019569468,"d":"1,932,141"},{"v":255667.47888002335,"d":"255,667"}]
["총자산경비율",null,{"v":1.2947412841448676,"d":"1.29"},{"v":1.2037938826031258,"d":"1.20"},{"v":-0.09094740154174175,"d":"-0.09"}]

{"sheet":"건전성","index":4,"n_rows":35,"n_cols":8,"rows_kept":35,"merged":[[7,0,7,2],[15,0,15,2],[30,0,30,1],[31,0,32,0],[33,0,34,0]],"flags":["formulas_cached_only"]}
[" 건전성 관련지표"]
[]
["1. 손실위험도 가중부실채권비율"]
[{"$nulls":4},"                                 (단위: 백만원, %)"]
[{"$nulls":3},"FY2004","FY2005 상반기","증감"]
["A. 총채권등",null,null,{"v":42750.85,"d":"42,751"},{"v":51659.8,"d":"51,660"},{"v":8908.950000000004,"d":"8,909"}]
["B. 가중부실채권등",null,null,{"v":1383983,"d":"1,383,983"},{"v":1685006,"d":"1,685,006"},{"v":301023,"d":"301,023"}]
["C. 손실위험도 가중부실채권 비율(B/A)*100",null,null,{"v":3.088972191132405,"d":"3.09"},{"v":3.065852584501183,"d":"3.07"},{"v":-0.023119606631222034,"d":"-0.02"}]
[]
[]
["2. 자기계열 여신비율"]
[{"$nulls":4},"                                 (단위: 백만원, %)"]
[{"$nulls":3},"FY2004","FY2005 상반기","증감"]
["  A. 자기자본",null,null,{"v":251348,"d":"251,348"},{"v":289029,"d":"289,029"},{"v":37681,"d":"37,681"}]
["  B. 자기계열에 대한 여신",null,null,0,0,0]
["  C. 자기계열에 대한 여신비율(B/A)",null,null,0,0,0]
[]
[]
["3. 고정이하채권비율"]
[{"$nulls":4},"                                 (단위: 백만원, %)"]
[{"$nulls":3},"FY2004","FY2005 상반기","증감"]
["A. 총채권등",null,null,{"v":1383983,"d":"1,383,983"},{"v":1685006,"d":"1,685,006"},{"v":301023,"d":"301,023"}]
["B. 고정이하분류채권등",null,"고정",{"v":15468,"d":"15,468"},{"v":2207,"d":"2,207"},{"v":-13261,"d":"-13,261"}]
[null,null,"회수의문",{"v":26552,"d":"26,552"},{"v":46974,"d":"46,974"},{"v":20422,"d":"20,422"}]
[null,null,"추정손실",{"v":19804,"d":"19,804"},{"v":16038,"d":"16,038"},{"v":-3766,"d":"-3,766"}]
[null,null,"합계",{"v":61824,"d":"61,824"},{"v":65219,"d":"65,219"},{"v":3395,"d":"3,395"}]
["C. 고정이하채권비율(B/A)*100",null,null,{"v":4.46710689365404,"d":"4.47"},{"v":3.870550015845641,"d":"3.87"},{"v":-0.5965568778083989,"d":"-0.60"}]
[]
["4. 대손충당금비율"]
[{"$nulls":7},"(단위 : 백만원)"]
[null,null,"정상","요주의","고정","회수의문","추정손실","합계"]
["FY2004","대손충당금 요적립액",{"v":9098,"d":"9,098"},{"v":1245,"d":"1,245"},{"v":3223,"d":"3,223"},{"v":20704,"d":"20,704"},{"v":25110,"d":"25,110"},{"v":59380,"d":"59,380"}]
[null,"대손충당금 실적립액",{"v":9098,"d":"9,098"},{"v":3486,"d":"3,486"},{"v":7311,"d":"7,311"},{"v":21825,"d":"21,825"},{"v":25110,"d":"25,110"},{"v":66830,"d":"66,830"}]
["FY2005 반기","대손충당금 요적립액",{"v":10334,"d":"10,334"},963,480,{"v":35927,"d":"35,927"},{"v":21703,"d":"21,703"},{"v":69407,"d":"69,407"}]
[null,"대손충당금 실적립액",{"v":10334,"d":"10,334"},{"v":9802,"d":"9,802"},480,{"v":38793,"d":"38,793"},{"v":21703,"d":"21,703"},{"v":81112,"d":"81,112"}]

{"sheet":"연체채권","index":5,"n_rows":43,"n_cols":6,"rows_kept":43,"merged":[[1,0,1,5],[2,0,4,2],[2,3,2,5],[3,3,3,5],[5,0,10,0],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,0,15,0],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,0,22,0],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,0,36,0],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,0,37,2],[38,1,38,2],[39,0,42,0],[39,1,39,2],[40,1,40,2],[41,1,41,2]],"flags":["formulas_cached_only"]}
["연체채권현황"]
["                                 (단위: 백만원, %)"]
[{"$nulls":3},"FY 2005 상반기말 연체채권"]
[{"$nulls":3},"대차대조표 자산"]
[{"$nulls":3},"연체채권액","총채권액","연체채권비율"]
["카드자산","일시불카드대급금",null,{"v":7486,"d":"7,486"},{"v":63625,"d":"63,625"},{"v":11.765815324165029,"d":"11.77"}]
[null,"할부카드대급금",null,{"v":1060,"d":"1,060"},{"v":1810,"d":"1,810"},{"v":58.5635359116022,"d":"58.56"}]
[null,"기타 카드대급금"]
[null,"현금서비스"]
[null,"카드론"]
[null,"소계",null,{"v":8546,"d":"8,546"},{"v":65435,"d":"65,435"},{"v":13.060288836249715,"d":"13.06"}]
["할부금융자산","내구재할부금융"]
[null,"주택할부금융"]
[null,"기계할부금융"]
[null,"기타할부금융"]
[null,"소계"]
["리스자산","운용리스",null,{"v":3514,"d":"3,514"},{"v":80288,"d":"80,288"},{"v":4.376743722598645,"d":"4.38"}]
[null,"금융리스",null,{"v":16924,"d":"16,924"},{"v":569014,"d":"569,014"},{"v":2.974267768455609,"d":"2.97"}]
[null,"해지리스",null,0,0]
[null,"선급리스",null,0,{"v":6142,"d":"6,142"},0]
[null,"렌탈자산",null,0,0]
[null,"관련 미수금",null,0,{"v":4249,"d":"4,249"},0]
[null,"소계",null,{"v":20438,"d":"20,438"},{"v":659693,"d":"659,693"},{"v":3.098107756183558,"d":"3.10"}]
["여신성 \n신기술자산","신기술대출금",null,853,{"v":146364,"d":"146,364"},{"v":0.5827935831215326,"d":"0.58"}]
["여신성\n금융자산","콜론"]
[null,"할인어음"]
[null,"팩토링",null,354,{"v":95394,"d":"95,394"},{"v":0.3710925215422353,"d":"0.37"}]
[null,"장단기대출금",null,{"v":9794,"d":"9,794"},{"v":717092,"d":"717,092"},{"v":1.365794068264602,"d":"1.37"}]
[null,"가계대출금"]
[null,"관계회사대출금"]
[null,"지급보증대지급금"]
[null,"종업원대여금",null,null,9,0]
[null,"지급보증"]
[null,"여신성가지급금",null,null,929,0]
[null,"여신성미수금"]
[null,"기타 여신성 금융자산"]
[null,"소계",null,{"v":10148,"d":"10,148"},{"v":813424,"d":"813,424"},{"v":1.247565845118905,"d":"1.25"}]
["여신성채권의 합계",null,null,{"v":39985,"d":"39,985"},{"v":1684916,"d":"1,684,916"},{"v":2.373115336313502,"d":"2.37"}]
[null,"기타 가지급금",null,null,90,0]
["기타","기타 미수금"]
[null,"기타"]
[null,"소계",null,null,90,0]
[null,null,"여신성가지급금",{"v":39985,"d":"39,985"},{"v":1685006,"d":"1,685,006"},{"v":2.372988582829972,"d":"2.37"}]

{"sheet":"재무제표","index":6,"n_rows":35,"n_cols":3,"rows_kept":35,"merged":[[4,0,5,0],[4,1,5,1],[4,2,5,2],[28,0,29,0],[28,1,29,1],[28,2,29,2]],"flags":["formulas_cached_only"]}
[" 요약 재무제표"]
[]
["1) 대차대조표"]
[null,null,"(단위 : 억원, %)"]
["구분","FY2004","FY2005 상반기"]
[]
["자산총계",{"v":20473.44,"d":"20,473"},{"v":22366.87,"d":"22,367"}]
["Ⅰ. 유동자산",{"v":3323.52,"d":"3,324"},{"v":1886.59,"d":"1,887"}]
["Ⅱ. 유가증권",{"v":1612.85,"d":"1,613"},{"v":2501.27,"d":"2,501"}]
["Ⅲ. 카드자산",{"v":644.05,"d":"644"},{"v":595.57,"d":"596"}]
["Ⅳ.할부금융자산",0,0]
["Ⅴ.리스자산",{"v":5429.07,"d":"5,429"},{"v":6025.32,"d":"6,025"}]
["Ⅵ.신기술금융자산",{"v":2881.85,"d":"2,882"},{"v":2916.45,"d":"2,916"}]
["Ⅶ.여신성 금융자산",{"v":5814.72,"d":"5,815"},{"v":8025.35,"d":"8,025"}]
["Ⅷ.고정자산",{"v":767.38,"d":"767"},{"v":416.32,"d":"416"}]
["부채",{"v":17959.96,"d":"17,960"},{"v":19476.58,"d":"19,477"}]
["Ⅰ. 유동부채",{"v":5203.76,"d":"5,204"},{"v":8034.34,"d":"8,034"}]
["Ⅲ.고정부채",{"v":12756.2,"d":"12,756"},{"v":11442.24,"d":"11,442"}]
["자본",{"v":2513.48,"d":"2,513"},{"v":2890.29,"d":"2,890"}]
["Ⅰ.자본금",{"v":3108.77,"d":"3,109"},{"v":3108.77,"d":"3,109"}]
["Ⅱ.자본잉여금",0,0]
["Ⅲ. 이익잉여금(결손금)",{"v":-80.96,"d":"-81"},{"v":105.16,"d":"105"}]
["Ⅳ.자본조정",{"v":-514.33,"d":"-514"},{"v":-323.64,"d":"-324"}]
["부채 및 자본총계",{"v":20473.44,"d":"20,473"},{"v":22366.87,"d":"22,367"}]
[]
[]
["2) 손익계산서"]
[null,null,"(단위 : 억원, %)"]
["구분","FY2004","FY2005 상반기"]
[]
["Ⅰ.영업수익",{"v":2369.6,"d":"2,370"},{"v":1138.94,"d":"1,139"}]
["Ⅱ.영업비용",{"v":2064.61,"d":"2,065"},{"v":952.93,"d":"953"}]
["Ⅲ.영업이익",{"v":304.99,"d":"305"},{"v":186.01,"d":"186"}]
["Ⅵ.경상이익",{"v":246.84,"d":"247"},{"v":186.12,"d":"186"}]
["XI.당기순이익(손실)",{"v":246.84,"d":"247"},{"v":186.12,"d":"186"}]

{"sheet":"자회사 경영실적","index":7,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[3,0,4,0],[3,1,3,2],[3,3,3,4],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["자회사 경영실적"]
[]
[{"$nulls":6},"(단위 : 현지통화)"]
["자회사명","재무상황",null,"손익상황",null,"결산기준일","비고"]
[null,"총자산","자기자본(자본금)","영업수익","당기순이익"]
["ILFC",{"v":1079,"d":"1,079"},"150(120)",118,24,"2005.7","백만루피"]
["VILC",{"v":27414,"d":"27,414"},"5,437(4,413)",{"v":2742,"d":"2,742"},378,"2004.12","US$천"]
["MILC",279,"222(200)",24,4,"2004.12","백만바트"]