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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
4,700 | 8,612 | 9,081 | 9,337 | 10,180 | 11,081 | 11,401 | 12,261 | 13,600 | 14,198 | 14,539 | 16,205 | 19,374 | 17,873 | 17,859 | ||
4,700 | 8,612 | 9,081 | 9,337 | 10,180 | 11,081 | 11,401 | 12,261 | 13,600 | 14,198 | 14,539 | 16,205 | 19,374 | 17,873 | 17,859 | ||
477 | 4,100 | 4,229 | 4,493 | 4,825 | 5,212 | 5,450 | 6,454 | 7,062 | 6,993 | 7,394 | 8,222 | 9,918 | 9,446 | 9,512 | ||
477 | 4,100 | 4,229 | 4,493 | 4,825 | 5,212 | 5,450 | 6,454 | 7,062 | 6,993 | 7,394 | 8,222 | 9,918 | 9,446 | 9,512 | ||
4,223 | 4,512 | 4,852 | 4,844 | 5,355 | 5,869 | 5,951 | 5,807 | 6,538 | 7,205 | 7,145 | 7,983 | 9,456 | 8,427 | 8,347 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
2,923 | 1,514 | 1,571 | 1,320 | 1,374 | 1,345 | 1,287 | 1,174 | 1,271 | 1,688 | 1,510 | 1,670 | 1,968 | 1,938 | 2,014 | ||
2,676 | 1,354 | 1,415 | 1,146 | 1,182 | 1,152 | 1,135 | 1,075 | 1,182 | 1,638 | 1,413 | 1,564 | 1,821 | 1,787 | 1,863 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
247 | 160 | 156 | 174 | 192 | 193 | 152 | 99 | 89 | 50 | 97 | 106 | 147 | 151 | 151 | ||
1,300 | 2,998 | 3,281 | 3,524 | 3,981 | 4,524 | 4,664 | 4,633 | 5,267 | 5,517 | 5,635 | 6,313 | 7,488 | 6,489 | 6,333 | ||
28 | -23 | 146 | 54 | 8 | 129 | 62 | 178 | 8 | 139 | -152 | -211 | -685 | 199 | -822 | ||
48 | 121 | 142 | 179 | 189 | 203 | 178 | 165 | 156 | 80 | 106 | 143 | 118 | 60 | -181 | ||
68 | 150 | 176 | 215 | 211 | 232 | 204 | 205 | 205 | 184 | 203 | 205 | 205 | 212 | 292 | ||
20 | 29 | 34 | 36 | 22 | 29 | 26 | 40 | 49 | 104 | 97 | 62 | 87 | 152 | 473 | ||
-20 | -144 | 4 | -125 | -181 | -74 | -116 | 13 | -148 | 59 | -258 | -354 | -803 | 139 | -641 | ||
1,272 | 3,021 | 3,135 | 3,470 | 3,973 | 4,395 | 4,602 | 4,455 | 5,259 | 5,378 | 5,787 | 6,524 | 8,173 | 6,290 | 7,155 | ||
375 | 971 | 796 | 1,030 | 1,022 | 1,131 | 1,250 | 1,289 | 270 | 1,076 | 1,261 | 1,238 | 1,968 | 1,296 | 1,479 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
897 | 2,050 | 2,339 | 2,440 | 2,951 | 3,264 | 3,352 | 3,166 | 4,989 | 4,302 | 4,526 | 5,286 | 6,205 | 4,994 | 5,676 | ||
44 | -26 | 4 | -36 | 38 | -60 | 14 | -4 | 74 | -6 | 100 | 708 | 608 | -368 | 348 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
44 | -26 | 4 | -36 | 38 | -60 | 14 | -4 | 74 | -6 | 100 | 708 | 608 | -368 | 348 | ||
853 | 2,076 | 2,335 | 2,476 | 2,913 | 3,324 | 3,338 | 3,170 | 4,915 | 4,308 | 4,426 | 4,578 | 5,597 | 5,362 | 5,328 | ||
-22 | 13 | -2 | 18 | -19 | 30 | -7 | 2 | -37 | 3 | -50 | -354 | -304 | 184 | -174 | ||
875 | 2,063 | 2,337 | 2,458 | 2,932 | 3,294 | 3,345 | 3,168 | 4,952 | 4,305 | 4,476 | 4,932 | 5,901 | 5,178 | 5,502 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
875 | 2,063 | 2,337 | 2,458 | 2,932 | 3,294 | 3,345 | 3,168 | 4,952 | 4,305 | 4,476 | 4,932 | 5,901 | 5,178 | 5,502 | ||
137 | 191 | 184 | 175 | 170 | 168 | 166 | 164 | 162 | 160 | 156 | - - | - - | - - | - - | ||
6.4 | 10.83 | 12.68 | 14.05 | 17.23 | 19.58 | 20.1 | 19.27 | 30.54 | 26.86 | 28.69 | - - | - - | - - | - - | ||
6.56 | 10.76 | 12.69 | 13.95 | 17.34 | 19.4 | 20.15 | 19.25 | 30.77 | 26.84 | 29.01 | - - | - - | - - | - - | ||
139 | 193 | 187 | 178 | 174 | 171 | 169 | 167 | 164 | 162 | 157 | - - | - - | - - | - - | ||
6.27 | 10.71 | 12.49 | 13.81 | 16.87 | 19.25 | 19.79 | 19.02 | 30.12 | 26.58 | 28.43 | - - | - - | - - | - - | ||
6.43 | 10.64 | 12.5 | 13.71 | 16.98 | 19.08 | 19.83 | 19.01 | 30.35 | 26.56 | 28.74 | - - | - - | - - | - - | ||
1,539 | 3,308 | 3,580 | 3,819 | 4,272 | 4,802 | 4,959 | 4,896 | 5,507 | 5,737 | 5,931 | 6,671 | 7,903 | 6,907 | 6,760 | ||
32.74 | 38.41 | 39.42 | 40.9 | 41.96 | 43.34 | 43.5 | 39.93 | 40.49 | 40.41 | 40.79 | 41.17 | 40.79 | 38.64 | 37.85 | ||
1,300 | 2,998 | 3,281 | 3,524 | 3,981 | 4,524 | 4,664 | 4,633 | 5,267 | 5,517 | 5,635 | 6,313 | 7,488 | 6,489 | 6,333 | ||
1,300 | 2,998 | 3,281 | 3,524 | 3,981 | 4,524 | 4,664 | 4,633 | 5,267 | 5,517 | 5,635 | 6,313 | 7,488 | 6,489 | 6,333 | ||
89.85 | 52.39 | 53.43 | 51.88 | 52.6 | 52.96 | 52.2 | 47.36 | 48.07 | 50.75 | 49.14 | 49.26 | 48.81 | 47.15 | 46.74 | ||
27.66 | 34.81 | 36.13 | 37.74 | 39.11 | 40.83 | 40.91 | 37.79 | 38.73 | 38.86 | 38.76 | 38.96 | 38.65 | 36.31 | 35.46 | ||
18.62 | 23.95 | 25.74 | 26.33 | 28.8 | 29.73 | 29.34 | 25.84 | 36.41 | 30.32 | 30.79 | 30.44 | 30.46 | 28.97 | 30.81 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
3.09 | 4.07 | 5.5 | 6.06 | 6.86 | 7.95 | 8.87 | 9.4 | 10.25 | 12.28 | 13.43 | - - | - - | - - | - - | ||
239 | 310 | 299 | 295 | 291 | 278 | 295 | 263 | 240 | 220 | 296 | 358 | 415 | 418 | 427 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
6,615 | 5,705 | 28,219 | 32,438 | 30,911 | 45,095 | 40,834 | 37,090 | 35,420 | 29,800 | 23,474 | 28,706 | 20,193 | 17,867 | 19,173 | ||
4,708 | 3,460 | 3,560 | 4,903 | 4,551 | 6,001 | 6,231 | 6,175 | 7,038 | 6,488 | 4,829 | 8,664 | 9,323 | 8,747 | 10,607 | ||
4,708 | 3,460 | 3,560 | 4,903 | 4,551 | 6,001 | 6,231 | 6,175 | 7,038 | 6,488 | 4,829 | 8,664 | 9,323 | 7,416 | 8,736 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 1,331 | 1,871 | ||
1,907 | 2,245 | 3,741 | 4,514 | 4,572 | 5,440 | 3,267 | 3,123 | 4,192 | 2,657 | 3,179 | 3,535 | 3,789 | 3,264 | 3,916 | ||
1,718 | 2,095 | 1,960 | 2,250 | 2,247 | 2,120 | 2,237 | 2,115 | 2,699 | 2,657 | 3,179 | 3,535 | 3,789 | 3,264 | 3,916 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | 1,639 | 2,264 | 2,325 | 3,320 | 1,030 | 1,008 | 1,493 | 2,680 | - - | - - | - - | - - | - - | ||
189 | 150 | 142 | - - | - - | - - | - - | - - | - - | -2,680 | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | 20,918 | 23,021 | 21,788 | 33,654 | 31,336 | 27,792 | 24,190 | 20,655 | 15,466 | 16,507 | 7,081 | 5,856 | 4,650 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
171,509 | 172,754 | 151,677 | 168,013 | 188,962 | 194,697 | 184,427 | 183,087 | 184,821 | 129,773 | 145,148 | 148,276 | 132,455 | 99,761 | 104,038 | ||
443 | 428 | 537 | 557 | 525 | 467 | 581 | 559 | 592 | 643 | 715 | 1,330 | 2,383 | 2,547 | 2,533 | ||
746 | 854 | 1,020 | 1,129 | 1,136 | 1,054 | 1,151 | 1,160 | 1,250 | 1,393 | 1,595 | 2,428 | 3,639 | 3,937 | 3,972 | ||
303 | 426 | 483 | 572 | 611 | 587 | 570 | 601 | 658 | 750 | 880 | 1,098 | 1,256 | 1,390 | 1,439 | ||
1,049 | 2,852 | 1,631 | 1,750 | 2,151 | 1,921 | 1,578 | 1,595 | 1,981 | 4,476 | 5,489 | 6,919 | 7,262 | 6,044 | 7,777 | ||
1,049 | 2,852 | 1,631 | 1,750 | 2,151 | 1,921 | 1,578 | 1,595 | 1,981 | 4,476 | 5,489 | 6,919 | 7,262 | 6,044 | 7,777 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
170,017 | 169,474 | 149,509 | 165,706 | 186,286 | 192,309 | 182,268 | 180,933 | 182,248 | 124,654 | 138,944 | 140,027 | 122,810 | 91,170 | 93,728 | ||
30,346 | 30,317 | 30,148 | 30,312 | 30,481 | 30,305 | 30,495 | 30,481 | 30,609 | 31,365 | 32,931 | 32,814 | 33,804 | 33,643 | 33,782 | ||
12,680 | 12,805 | 12,792 | 12,910 | 12,980 | 12,961 | 13,123 | 13,118 | 13,220 | 13,526 | 14,562 | 14,551 | 15,351 | 15,341 | 15,524 | ||
17,666 | 17,512 | 17,356 | 17,402 | 17,501 | 17,344 | 17,372 | 17,363 | 17,389 | 17,839 | 18,369 | 18,263 | 18,453 | 18,302 | 18,258 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
139,671 | 139,157 | 119,361 | 135,394 | 155,805 | 162,004 | 151,773 | 150,452 | 151,639 | 93,289 | 106,013 | 107,213 | 89,006 | 57,527 | 59,946 | ||
178,124 | 178,459 | 179,896 | 200,451 | 219,873 | 239,792 | 225,261 | 220,177 | 220,241 | 159,573 | 168,622 | 176,982 | 152,648 | 117,628 | 123,211 | ||
2,827 | 2,645 | 945 | 1,055 | 1,084 | 1,035 | 1,068 | 880 | 1,161 | 1,292 | 1,167 | 1,028 | 1,397 | 1,294 | 1,240 | ||