Income Statement | 2014 Y | 2015 Y | 2016 Y | 2017 Y | 2018 Y | 2019 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | |
---|---|---|---|---|---|---|---|---|---|---|---|
12,542 | 12,413 | 12,394 | 12,960 | 6,778 | 7,098 | 5,259 | 4,972 | 5,663 | 6,640 | ||
12,542 | 12,413 | 12,394 | 12,960 | 6,778 | 7,098 | 5,259 | 4,972 | 5,663 | 6,640 | ||
10,349 | 10,104 | 9,696 | 10,221 | 5,114 | 5,214 | 3,878 | 3,596 | 4,103 | 4,773 | ||
10,349 | 10,104 | 9,696 | 10,221 | 5,114 | 5,214 | 3,878 | 3,596 | 4,103 | 4,773 | ||
2,193 | 2,309 | 2,698 | 2,739 | 1,664 | 1,884 | 1,381 | 1,376 | 1,560 | 1,867 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
1,329 | 1,442 | 1,589 | 1,375 | 718 | 747 | 583 | 546 | 577 | 651 | ||
770 | 765 | 924 | 715 | 363 | 424 | 287 | 259 | 280 | 343 | ||
123 | 169 | 130 | 109 | 41 | 28 | 17 | 17 | 32 | 36 | ||
436 | 508 | 535 | 551 | 314 | 295 | 279 | 270 | 265 | 272 | ||
864 | 867 | 1,109 | 1,364 | 946 | 1,137 | 798 | 830 | 983 | 1,216 | ||
751 | 684 | 695 | 894 | 518 | 927 | 627 | 506 | 377 | 241 | ||
423 | 457 | 483 | 477 | 355 | 314 | 312 | 257 | 223 | 195 | ||
442 | 473 | 499 | 496 | 377 | 338 | 317 | 259 | 229 | 218 | ||
19 | 16 | 16 | 19 | 22 | 24 | 5 | 2 | 6 | 23 | ||
328 | 227 | 212 | 417 | 163 | 613 | 315 | 249 | 154 | 46 | ||
113 | 183 | 414 | 470 | 428 | 210 | 171 | 324 | 606 | 975 | ||
174 | 339 | 1,476 | 544 | 119 | 84 | -40 | 66 | 137 | 210 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
-61 | -156 | -1,062 | -74 | 309 | 126 | 211 | 258 | 469 | 765 | ||
-420 | 291 | -58 | - - | -333 | -344 | -50 | - - | - - | - - | ||
238 | -41 | 184 | - - | 333 | 344 | 50 | - - | - - | - - | ||
-658 | 332 | -242 | - - | -666 | -688 | -100 | - - | - - | - - | ||
359 | -447 | -1,004 | -74 | 642 | 470 | 261 | 258 | 469 | 765 | ||
91 | -125 | -63 | - - | - - | - - | - - | - - | - - | - - | ||
268 | -322 | -941 | -74 | 642 | 470 | 261 | 258 | 469 | 765 | ||
21 | 69 | 69 | 53 | 2 | 2 | 2 | 2 | 2 | 2 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
247 | -391 | -1,010 | -127 | 640 | 468 | 259 | 256 | 467 | 763 | ||
439 | 439 | 438 | 451 | 483 | 446 | 435 | 430 | 416 | 412 | ||
0.56 | -0.89 | -2.31 | -0.28 | 1.33 | 1.05 | 0.6 | 0.6 | 1.12 | 1.85 | ||
-0.14 | -0.36 | -2.42 | -0.16 | 0.64 | 0.28 | 0.49 | 0.6 | 1.13 | 1.86 | ||
439 | 439 | 438 | 451 | 503 | 463 | 439 | 435 | 421 | 416 | ||
0.56 | -0.89 | -2.31 | -0.28 | 1.27 | 1.01 | 0.59 | 0.59 | 1.11 | 1.83 | ||
-0.14 | -0.36 | -2.42 | -0.16 | 0.61 | 0.27 | 0.48 | 0.59 | 1.11 | 1.84 | ||
2,236 | 2,147 | 2,241 | 1,915 | 1,522 | 1,673 | 1,136 | 1,100 | 1,248 | 1,488 | ||
17.83 | 17.3 | 18.08 | 14.78 | 22.46 | 23.57 | 21.6 | 22.12 | 22.04 | 22.41 | ||
864 | 867 | 1,109 | 1,364 | 946 | 1,137 | 798 | 830 | 983 | 1,216 | ||
864 | 867 | 1,109 | 1,364 | 946 | 1,137 | 798 | 830 | 983 | 1,216 | ||
17.49 | 18.6 | 21.77 | 21.13 | 24.55 | 26.54 | 26.26 | 27.67 | 27.55 | 28.12 | ||
6.89 | 6.98 | 8.95 | 10.52 | 13.96 | 16.02 | 15.17 | 16.69 | 17.36 | 18.31 | ||
2.14 | -2.59 | -7.59 | -0.57 | 9.47 | 6.62 | 4.96 | 5.19 | 8.28 | 11.52 | ||
- - | - - | 298,651 | 312,289 | 157,628 | 170,216 | 266,954 | 249,849 | 264,626 | 286,207 | ||
0.37 | 0.51 | 0.52 | 0.36 | 0.25 | 0.13 | 0.03 | 0.04 | 0.11 | 0.18 | ||
1,372 | 1,280 | 1,132 | 551 | 576 | 536 | 338 | 270 | 265 | 272 |
Balance Sheet | 2014 Y | 2015 Y | 2016 Y | 2017 Y | 2018 Y | 2019 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | |
---|---|---|---|---|---|---|---|---|---|---|---|
- - | 7,953 | 5,892 | 6,378 | 6,581 | 5,843 | 3,672 | 2,737 | 3,143 | 3,316 | ||
- - | 1,362 | 1,863 | 2,150 | 2,277 | 1,577 | 1,610 | 720 | 791 | 610 | ||
- - | 1,362 | 1,863 | 2,150 | 2,277 | 1,577 | 1,610 | 720 | 791 | 610 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | 1,354 | 1,451 | 1,374 | 1,498 | 932 | 357 | 420 | 537 | 692 | ||
- - | 960 | 974 | 1,035 | 1,047 | 583 | 328 | 367 | 506 | 675 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | 394 | 477 | 339 | 451 | 349 | 29 | 53 | 31 | 17 | ||
- - | 2,284 | 2,253 | 2,480 | 2,492 | 1,607 | 1,488 | 1,402 | 1,609 | 1,765 | ||
- - | 497 | 484 | 462 | 453 | 342 | 331 | 293 | 371 | 423 | ||
- - | 1,115 | 1,144 | 1,349 | 1,371 | 741 | 629 | 631 | 748 | 891 | ||
- - | 672 | 625 | 669 | 668 | 524 | 528 | 478 | 490 | 451 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | 2,953 | 325 | 374 | 314 | 1,727 | 217 | 195 | 206 | 249 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | 28,524 | 14,146 | 12,340 | 12,112 | 11,719 | 7,771 | 7,482 | 7,112 | 7,112 | ||
- - | 5,425 | 5,499 | 5,594 | 5,704 | 2,629 | 2,723 | 2,575 | 2,443 | 2,456 | ||
- - | 11,568 | 11,572 | 11,986 | 12,473 | 5,078 | 5,349 | 5,347 | 5,301 | 5,537 | ||
- - | 6,143 | 6,073 | 6,392 | 6,769 | 2,449 | 2,626 | 2,772 | 2,858 | 3,081 | ||
- - | 193 | 1,020 | - - | - - | - - | - - | - - | - - | - - | ||
- - | 193 | 1,020 | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | 22,906 | 7,627 | 6,746 | 6,408 | 9,090 | 5,048 | 4,907 | 4,669 | 4,656 | ||
- - | 6,353 | 6,136 | 5,522 | 5,419 | 4,666 | 4,673 | 4,616 | 4,534 | 4,540 | ||
- - | 5,249 | 5,148 | 4,535 | 4,500 | 4,067 | 4,102 | 4,067 | 4,013 | 4,035 | ||
- - | 1,104 | 988 | 987 | 919 | 599 | 571 | 549 | 521 | 505 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | 16,553 | 1,491 | 1,224 | 989 | 4,424 | 375 | 291 | 135 | 116 | ||
- - | 36,477 | 20,038 | 18,718 | 18,693 | 17,562 | 11,443 | 10,219 | 10,255 | 10,428 | ||
- - | 1,783 | 1,982 | 2,038 | 2,360 | 1,153 | 790 | 867 | 1,085 | 1,115 | ||
- - | 1,510 | 1,744 | 1,839 | 2,129 | 976 | 599 | 732 | 962 | 982 | ||
- - | 103 | 85 | 75 | 118 | 65 | 102 | 61 | 48 | 68 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | 170 | 153 | 124 | 113 | 112 | 89 | 74 | 75 | 65 | ||
- - | 41 | 40 | 38 | 434 | 1,034 | 414 | 38 | 32 | 238 | ||
- - | 41 | 40 | 38 | 434 | 1,034 | 376 | 5 | - - | 206 | ||
- - | - - | - - | - - | - - | 71 | 38 | 33 | 32 | 32 | ||
- - | 3,387 | 727 | 748 | 726 | 1,938 | 456 | 348 | 365 | 431 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | 3,387 | 727 | 748 | 726 | 1,938 | 456 | 348 | 365 | 431 | ||
- - | 5,211 | 2,749 | 2,824 | 3,520 | 4,125 | 1,660 | 1,253 | 1,482 | 1,784 | ||
- - | 8,786 | 8,044 | 6,806 | 5,896 | 4,906 | 4,799 | 4,308 | 4,245 | 3,597 | ||
- - | 8,786 | 8,044 | 6,806 | 5,896 | 4,906 | 4,699 | 4,227 | 4,162 | 3,500 | ||
- - | - - | - - | - - | - - | 194 | 100 | 81 | 83 | 97 | ||
- - | 8,349 | 4,104 | 4,164 | 3,692 | 3,926 | 1,407 | 1,150 | 927 | 1,010 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | 3,079 | 3,450 | 3,623 | 2,953 | 1,230 | 1,183 | 924 | 742 | 756 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | 5,270 | 654 | 541 | 739 | 2,696 | 224 | 226 | 185 | 254 | ||
- - | 17,135 | 12,148 | 10,970 | 9,588 | 8,832 | 6,206 | 5,458 | 5,172 | 4,607 | ||
- - | 22,346 | 14,897 | 13,794 | 13,108 | 12,957 | 7,866 | 6,711 | 6,654 | 6,391 | ||
- - | 58 | 58 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | ||
- - | 11,410 | 8,652 | 8,747 | 8,802 | 7,752 | 5,101 | 4,713 | 4,359 | 4,092 | ||
- - | 1,391 | 438 | 481 | 483 | 433 | 433 | 422 | 412 | 410 | ||
- - | 10,019 | 8,214 | 8,266 | 8,319 | 7,319 | 4,668 | 4,291 | 3,947 | 3,682 | ||
- - | 2,825 | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | 8,834 | -1,027 | -1,248 | -358 | 113 | 364 | 603 | 1,028 | 1,720 | ||
- - | -5,431 | -2,568 | -2,644 | -2,926 | -3,329 | -1,943 | -1,863 | -1,841 | -1,830 | ||
- - | 12,046 | 5,115 | 4,910 | 5,573 | 4,591 | 3,577 | 3,508 | 3,601 | 4,037 | ||
- - | 2,085 | 26 | 14 | 12 | 14 | - - | - - | - - | - - | ||
- - | 14,131 | 5,141 | 4,924 | 5,585 | 4,605 | 3,577 | 3,508 | 3,601 | 4,037 | ||
- - | 36,477 | 20,038 | 18,718 | 18,693 | 17,562 | 11,443 | 10,219 | 10,255 | 10,428 | ||
439 | 439 | 439 | 481 | 483 | 433 | 433 | 422 | 412 | 410 | ||
- - | - - | - - | - - | - - | 265 | 138 | 114 | 115 | 129 | ||
- - | 7,465 | 6,221 | 4,694 | 4,053 | 4,363 | 3,465 | 3,512 | 3,371 | 3,096 | ||
- - | 52.83 | 121.01 | 95.33 | 72.57 | 94.74 | 96.87 | 100.11 | 93.61 | 76.69 | ||
- - | 25.63 | -7.57 | -4.95 | 0.84 | -0.9 | -17 | -20.76 | -17.27 | -9.48 | ||
- - | 1.53 | 2.14 | 2.26 | 1.87 | 1.42 | 2.21 | 2.18 | 2.12 | 1.86 | ||
- - | 33.12 | 52.43 | 50.21 | 92.22 | 54.48 | 100.8 | 102.98 | 90.33 | 89.49 | ||
- - | - - | 41,500 | 41,500 | 43,000 | 41,700 | 19,700 | 19,900 | 21,400 | 23,200 |
Cash Flow Statement | 2014 Y | 2015 Y | 2016 Y | 2017 Y | 2018 Y | 2019 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | |
---|---|---|---|---|---|---|---|---|---|---|---|
177 | -197 | -878 | -74 | 642 | 470 | 261 | 258 | 469 | 765 | ||
1,372 | 1,280 | 1,132 | 551 | 576 | 536 | 338 | 270 | 265 | 272 | ||
1,256 | 1,404 | 1,431 | 891 | 7 | 528 | 72 | 266 | 202 | 209 | ||
87 | 92 | 86 | 67 | 50 | 60 | 45 | 41 | 54 | 50 | ||
-35 | 34 | 1,125 | 434 | 31 | -19 | 2 | 38 | 79 | 108 | ||
- - | 25 | - - | 719 | - - | - - | - - | - - | - - | - - | ||
1,204 | 1,253 | 220 | -329 | -74 | 487 | 25 | 187 | 69 | 51 | ||
-1,131 | -905 | -1,590 | -1,407 | -1,008 | -1,073 | -662 | -345 | -203 | -345 | ||
-312 | 212 | -1,016 | -915 | -1,142 | -977 | -238 | -337 | -161 | -164 | ||
-355 | -64 | -29 | -192 | -74 | -3 | 74 | 60 | -234 | -142 | ||
-25 | 46 | -76 | 11 | -1 | 4 | -2 | 11 | -6 | -24 | ||
-195 | -527 | -162 | -54 | 149 | -43 | -598 | -2 | 269 | 30 | ||
-244 | -572 | -307 | -257 | 60 | -54 | 102 | -77 | -71 | -45 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
1,674 | 1,582 | 95 | -39 | 217 | 461 | 9 | 449 | 733 | 901 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
-1,219 | -1,180 | -1,125 | -596 | -768 | -641 | -267 | -199 | -193 | -219 | ||
-1,219 | -1,180 | -1,125 | -596 | -768 | -641 | -267 | -199 | -193 | -219 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
-138 | -94 | 228 | 888 | 9 | 73 | - - | 6 | - - | 2 | ||
57 | 40 | 280 | 890 | 9 | 73 | - - | 6 | - - | 2 | ||
-195 | -134 | -52 | -2 | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
-2,103 | 214 | 1,488 | 1,028 | 1,324 | 1,096 | 538 | 300 | 58 | 2 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
-3,460 | -1,060 | 591 | 1,320 | 565 | 528 | 271 | 107 | -135 | -215 | ||
-161 | -223 | -228 | -162 | -119 | -57 | -11 | -19 | -44 | -73 | ||
1,155 | -129 | -772 | -818 | -503 | -406 | 357 | -838 | -69 | -476 | ||
2,878 | 1,901 | 1,962 | 816 | 600 | 400 | 2,400 | 700 | - - | 400 | ||
-1,723 | -2,030 | -2,734 | -1,634 | -1,103 | -806 | -2,043 | -1,538 | -69 | -876 | ||
- - | - - | - - | - - | - - | -1,150 | -73 | -430 | -400 | -250 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | -1,150 | -73 | -430 | -400 | -250 | ||
1,256 | -89 | 243 | -35 | -27 | 45 | -642 | -157 | -13 | -69 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
2,250 | -441 | -757 | -1,015 | -649 | -1,568 | -369 | -1,444 | -526 | -868 | ||
-24 | -39 | -8 | 9 | -4 | - - | -3 | -1 | -2 | - - | ||
464 | 81 | -71 | 266 | 133 | -579 | -89 | -888 | 72 | -182 | ||
-1,219 | -1,180 | -1,125 | -596 | -768 | -641 | -267 | -199 | -193 | -219 | ||
2,236 | 2,147 | 2,241 | 1,915 | 1,522 | 1,673 | 1,136 | 1,100 | 1,248 | 1,488 | ||
17.83 | 17.3 | 18.08 | 14.78 | 22.46 | 23.57 | 21.6 | 22.12 | 22.04 | 22.41 | ||
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | ||
455 | 402 | -1,030 | -635 | -551 | -180 | -258 | 250 | 540 | 682 | ||
216 | -1 | -2,310 | -713 | -279 | 23 | - - | 456 | 717 | 853 | ||
- - | 262 | -1,871 | -1,509 | -1,056 | -588 | 97 | -590 | 469 | 204 | ||
1.04 | 0.92 | -2.35 | -1.41 | -1.14 | -0.4 | -0.59 | 0.58 | 1.3 | 1.66 | ||
- - | - - | 5.17 | 17.14 | 6.57 | 9.94 | 45.27 | 21.25 | 17.81 | 20.13 | ||
6.25 | -4.91 | -0.1 | 0.53 | 0.34 | 0.98 | 0.03 | 1.74 | 1.56 | 1.18 |