Income Statement | 2009 Y | 2010 Y | 2011 Y | 2012 Y | 2013 Y | 2014 Y | 2015 Y | 2016 Y | 2017 Y | 2018 Y | 2019 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
7,230 | 13,461 | 14,216 | 14,189 | 14,586 | 14,428 | 14,813 | 14,832 | 15,124 | 15,986 | 16,088 | 15,472 | 15,633 | 16,034 | 17,293 | ||
7,230 | 13,461 | 14,216 | 14,189 | 14,586 | 14,428 | 14,813 | 14,832 | 15,124 | 15,986 | 16,088 | 15,472 | 15,633 | 16,034 | 17,293 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
4,700 | 5,215 | 5,726 | 5,761 | 6,019 | 5,845 | 5,837 | 5,809 | 6,033 | 6,145 | 6,063 | 5,966 | 6,337 | 6,585 | 6,828 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
-4,700 | -5,215 | -5,726 | -5,761 | -6,019 | -5,845 | -5,837 | -5,809 | -6,033 | -6,145 | -6,063 | -5,966 | -6,337 | -6,585 | -6,828 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
2,208 | -3,694 | -3,617 | -3,357 | -3,777 | -3,563 | -4,235 | -4,725 | -4,610 | -5,192 | -5,587 | -4,468 | -4,648 | -3,328 | -4,088 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
2,208 | -3,694 | -3,617 | -3,357 | -3,777 | -3,563 | -4,235 | -4,725 | -4,610 | -5,192 | -5,587 | -4,468 | -4,648 | -3,328 | -4,088 | ||
-2,208 | 3,694 | 3,617 | 3,357 | 3,777 | 3,563 | 4,235 | 4,725 | 4,610 | 5,192 | 5,587 | 4,468 | 4,648 | 3,328 | 4,088 | ||
-1,395 | 1,047 | 1,048 | 842 | 1,592 | 912 | 1,013 | 1,177 | 496 | 938 | 1,120 | 842 | 877 | 768 | 800 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
-813 | 2,647 | 2,569 | 2,515 | 2,185 | 2,651 | 3,222 | 3,548 | 4,114 | 4,254 | 4,467 | 3,626 | 3,771 | 2,560 | 3,288 | ||
272 | 192 | 106 | 156 | 162 | 168 | 128 | 2 | 48 | -24 | 52 | 18 | 24 | -26 | 4 | ||
-270 | -66 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
542 | 258 | 106 | 156 | 162 | 168 | 128 | 2 | 48 | -24 | 52 | 18 | 24 | -26 | 4 | ||
-1,085 | 2,455 | 2,463 | 2,359 | 2,023 | 2,483 | 3,094 | 3,546 | 4,066 | 4,278 | 4,415 | 3,608 | 3,747 | 2,586 | 3,284 | ||
-1 | -63 | -53 | -78 | -81 | -84 | -64 | -1 | -24 | 12 | -26 | -9 | -12 | 13 | -2 | ||
-1,084 | 2,518 | 2,516 | 2,437 | 2,104 | 2,567 | 3,158 | 3,547 | 4,090 | 4,266 | 4,441 | 3,617 | 3,759 | 2,573 | 3,286 | ||
283 | - - | - - | 18 | 64 | 73 | 105 | 122 | 175 | 169 | 169 | 194 | 207 | 211 | 235 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
-1,367 | 2,518 | 2,516 | 2,419 | 2,040 | 2,494 | 3,053 | 3,425 | 3,915 | 4,097 | 4,272 | 3,423 | 3,552 | 2,362 | 3,051 | ||
1,179 | 1,213 | 1,221 | 1,163 | 1,151 | 1,130 | 1,105 | 1,066 | 1,034 | 1,034 | 940 | 891 | 852 | 811 | 784 | ||
-1.16 | 2.08 | 2.06 | 2.08 | 1.77 | 2.21 | 2.76 | 3.21 | 3.79 | 3.96 | 4.55 | 3.84 | 4.17 | 2.91 | 3.89 | ||
-0.69 | 2.18 | 2.1 | 2.16 | 1.9 | 2.35 | 2.92 | 3.33 | 3.98 | 4.11 | 4.75 | 4.07 | 4.43 | 3.16 | 4.19 | ||
1,179 | 1,216 | 1,223 | 1,163 | 1,154 | 1,137 | 1,113 | 1,072 | 1,040 | 1,040 | 943 | 893 | 856 | 815 | 788 | ||
-1.16 | 2.07 | 2.06 | 2.08 | 1.77 | 2.19 | 2.74 | 3.19 | 3.76 | 3.94 | 4.53 | 3.84 | 4.15 | 2.9 | 3.87 | ||
-0.69 | 2.18 | 2.1 | 2.16 | 1.89 | 2.33 | 2.9 | 3.31 | 3.95 | 4.09 | 4.74 | 4.06 | 4.4 | 3.14 | 4.17 | ||
711 | 629 | 776 | 1,246 | 1,389 | 1,292 | 1,457 | 1,502 | 1,474 | 1,339 | 1,315 | 1,630 | 1,867 | 1,636 | 1,748 | ||
9.83 | 4.67 | 5.46 | 8.78 | 9.52 | 8.95 | 9.84 | 10.13 | 9.75 | 8.38 | 8.17 | 10.54 | 11.94 | 10.2 | 10.11 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
-14.99 | 18.71 | 17.7 | 17.18 | 14.42 | 17.79 | 21.32 | 23.91 | 27.04 | 26.69 | 27.6 | 23.38 | 24.05 | 16.05 | 19 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
0.57 | 0.36 | 0.49 | 0.55 | 0.65 | 0.74 | 0.78 | 0.84 | 1.04 | 1.18 | 1.37 | 1.45 | 1.55 | 1.7 | 1.9 | ||
711 | 629 | 776 | 1,246 | 1,389 | 1,292 | 1,457 | 1,502 | 1,474 | 1,339 | 1,315 | 1,630 | 1,867 | 1,636 | 1,748 |
Balance Sheet | 2009 Y | 2010 Y | 2011 Y | 2012 Y | 2013 Y | 2014 Y | 2015 Y | 2016 Y | 2017 Y | 2018 Y | 2019 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
119,028 | 135,076 | 209,206 | 231,366 | 225,428 | 221,477 | 210,753 | 151,771 | 188,414 | 173,809 | 203,233 | 270,655 | 223,175 | 193,977 | 169,308 | ||
67,396 | 72,424 | 130,739 | 138,747 | 146,119 | 123,147 | 134,886 | 77,949 | 108,871 | 88,000 | 114,683 | 162,160 | 121,336 | 107,355 | 125,191 | ||
51,632 | 62,652 | 78,467 | 92,619 | 79,309 | 98,330 | 75,867 | 73,822 | 79,543 | 85,809 | 88,550 | 108,495 | 101,839 | 86,622 | 44,117 | ||
9,553 | 9,900 | 10,050 | 10,301 | 8,866 | 9,054 | 7,493 | 7,512 | 8,032 | 6,741 | 5,924 | 5,716 | 5,903 | 6,919 | 8,585 | ||
4,167 | 4,014 | 4,868 | 4,848 | 4,100 | 4,773 | 4,097 | 4,628 | 5,200 | 4,363 | 4,426 | 4,129 | 4,635 | 5,782 | 7,717 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
5,386 | 5,886 | 5,182 | 5,453 | 4,766 | 4,281 | 3,396 | 2,884 | 2,832 | 2,378 | 1,498 | 1,587 | 1,268 | 1,137 | 868 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
-128,581 | -144,976 | -219,256 | -241,667 | -234,294 | -230,531 | -218,246 | -159,283 | -196,446 | -180,550 | -209,157 | -276,371 | -229,078 | -200,896 | -177,893 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
60,304 | 86,056 | 98,215 | 120,045 | 122,579 | 136,253 | 126,610 | 121,470 | 127,820 | 128,090 | 136,898 | 172,301 | 177,055 | 154,192 | 139,048 | ||
60,304 | 86,056 | 98,215 | 120,045 | 122,579 | 136,253 | 126,610 | 121,470 | 127,820 | 128,090 | 136,898 | 172,301 | 177,055 | 154,192 | 139,048 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
-60,304 | -86,056 | -98,215 | -120,045 | -122,579 | -136,253 | -126,610 | -121,470 | -127,820 | -128,090 | -136,898 | -172,301 | -177,055 | -154,192 | -139,048 | ||
22,432 | 24,634 | 24,042 | 24,001 | 23,776 | 23,328 | 22,815 | 22,365 | 22,474 | 22,222 | 22,083 | 22,392 | 22,599 | 21,311 | 21,545 | ||
16,249 | 18,042 | 17,904 | 18,075 | 18,073 | 17,869 | 17,618 | 17,316 | 17,564 | 17,350 | 17,386 | 17,496 | 17,512 | 16,150 | 16,261 | ||
6,183 | 6,592 | 6,138 | 5,926 | 5,703 | 5,459 | 5,197 | 5,049 | 4,910 | 4,872 | 4,697 | 4,896 | 5,087 | 5,161 | 5,284 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
-82,736 | -110,690 | -122,257 | -144,046 | -146,355 | -159,581 | -149,425 | -143,835 | -150,294 | -150,312 | -158,981 | -194,693 | -199,654 | -175,503 | -160,593 | ||
212,224 | 247,259 | 325,266 | 358,990 | 374,516 | 385,303 | 393,780 | 333,469 | 371,758 | 362,873 | 381,508 | 469,633 | 444,438 | 405,783 | 409,953 | ||
15,205 | 16,126 | 18,906 | 23,411 | 22,703 | 28,084 | 27,886 | 26,854 | 26,409 | 25,400 | 24,400 | 30,781 | 30,917 | 28,845 | 23,962 | ||
10,721 | 9,962 | 12,671 | 16,095 | 15,707 | 21,181 | 21,900 | 20,987 | 20,184 | 19,731 | 18,758 | 25,085 | 25,150 | 23,435 | 18,395 | ||
4,484 | 6,164 | 6,235 | 7,316 | 6,996 | 6,903 | 5,986 | 5,867 |