損益表僅顯示部份重要科目, 完整財報可參考這裡 玩股撇步(動畫小學堂)
- 要留意股本持續膨脹, 但獲利能否跟著提升
- 匯回海外所得, 有可能使得所得稅率提高
| 營收 YoY | 營業成本 YoY | 營業費用 YoY | 利息收入 YoY | 利息支出(不含租賃負債) YoY | 利息支出－租賃負債 YoY | 租金收入 YoY | 股利收入 YoY | 其他收入 YoY | 處分不動產、廠房及設備 YoY | 處分投資 YoY | 外幣兌換 YoY | 營業外收入及支出 YoY | 稅前淨利 YoY | 稅後淨利 YoY | 所得稅費用 YoY | 所得稅率 (%) YoY | EPS YoY | 本業EPS YoY | 累計EPS YoY | 加權平均股數 YoY | EBITDA YoY | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 (10) | 97.55 | -9.26 | 90.59 | -11.37 | 1.94 | 2.65 | 0.01 | 0 | 0.55 | 71.88 | 0.03 | 0.0 | 0.58 | 1.75 | 1.38 | -50.89 | 0.07 | 0.0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 5.27 | 0 | 10.29 | 414.5 | 9.48 | 0 | 0.87 | -20.91 | 8.41 | -84.75 | 2.23 | 0 | 0.99 | 296.0 | 0.00 | 0 | 424 | 0.0 | 12.97 | 192.78 |
| 2022 (9) | 107.5 | 2.53 | 102.21 | 7.66 | 1.89 | -8.25 | 0 | 0 | 0.32 | 100.0 | 0.03 | 0.0 | 0.57 | 11.76 | 2.81 | 82.47 | 0.07 | -30.0 | 1.51 | 7450.0 | 0 | 0 | 0.01 | -66.67 | -1.41 | 0 | 2.0 | -89.21 | -0.36 | 0 | 1.1 | -45.54 | 55.14 | 405.41 | -0.09 | 0 | 0.25 | -66.67 | 0.00 | 0 | 424 | 0.0 | 4.43 | -78.55 |
| 2021 (8) | 104.85 | 40.93 | 94.94 | 33.85 | 2.06 | 17.71 | 0 | 0 | 0.16 | -15.79 | 0.03 | -25.0 | 0.51 | 18.6 | 1.54 | -14.44 | 0.1 | 42.86 | 0.02 | 100.0 | 0 | 0 | 0.03 | -75.0 | 10.69 | 319.22 | 18.54 | 334.19 | 13.88 | 328.4 | 2.02 | 260.71 | 10.91 | -16.14 | 3.25 | 327.63 | 0.75 | 368.75 | 0.00 | 0 | 424 | 0.0 | 20.65 | 234.68 |
| 2020 (7) | 74.4 | -5.02 | 70.93 | -8.3 | 1.75 | 0.0 | 0 | 0 | 0.19 | 5.56 | 0.04 | 0.0 | 0.43 | 16.22 | 1.8 | 122.22 | 0.07 | 0.0 | 0.01 | 0 | 0 | 0 | 0.12 | 0 | 2.55 | -65.54 | 4.27 | -35.69 | 3.24 | -59.14 | 0.56 | 0 | 13.01 | 0 | 0.76 | -59.14 | 0.16 | 33.33 | 0.00 | 0 | 424 | 0.0 | 6.17 | -27.24 |
| 2019 (6) | 78.33 | -8.49 | 77.35 | -6.05 | 1.75 | 2.94 | 0 | 0 | 0.18 | 12.5 | 0.04 | 0 | 0.37 | 42.31 | 0.81 | -57.37 | 0.07 | -41.67 | -0.01 | 0 | 0 | 0 | 0 | 0 | 7.4 | 0 | 6.64 | 0 | 7.93 | 0 | -0.69 | 0 | 0.00 | 0 | 1.86 | 0 | 0.12 | -40.0 | 0.00 | 0 | 424 | 0.0 | 8.48 | 0 |
| 2018 (5) | 85.6 | 3.14 | 82.33 | 6.22 | 1.7 | -9.09 | 0 | 0 | 0.16 | -11.11 | 0 | 0 | 0.26 | 23.81 | 1.9 | 153.33 | 0.12 | -7.69 | 0.01 | -50.0 | 0 | 0 | 0.04 | -20.0 | -7.03 | 0 | -5.46 | 0 | -6.18 | 0 | 0.14 | -78.46 | 0.00 | 0 | -1.46 | 0 | 0.20 | -28.57 | 0.00 | 0 | 424 | 0.0 | -3.82 | 0 |
| 2017 (4) | 82.99 | 17.15 | 77.51 | 12.12 | 1.87 | 5.65 | 0 | 0 | 0.18 | -18.18 | 0 | 0 | 0.21 | 10.53 | 0.75 | 2.74 | 0.13 | 85.71 | 0.02 | 0 | 1.47 | -18.33 | 0.05 | -50.0 | 3.2 | 363.77 | 6.81 | 980.95 | 4.4 | 348.98 | 0.65 | -12.16 | 9.55 | 0 | 1.03 | 347.83 | 0.28 | 300.0 | 0.00 | 0 | 424 | 0.0 | 8.63 | 211.55 |
| 2016 (3) | 70.84 | -18.33 | 69.13 | -21.2 | 1.77 | -1.12 | 0 | 0 | 0.22 | -24.14 | 0 | 0 | 0.19 | 26.67 | 0.73 | -15.12 | 0.07 | -30.0 | 0 | 0 | 1.8 | 2900.0 | 0.1 | -28.57 | 0.69 | 0 | 0.63 | 0 | 0.98 | 0 | 0.74 | 0 | 0.00 | 0 | 0.23 | 0 | 0.07 | 0 | 0.00 | 0 | 424 | 0.0 | 2.77 | 0 |
| 2015 (2) | 86.74 | -12.53 | 87.73 | -11.0 | 1.79 | -9.6 | 0 | 0 | 0.29 | 3.57 | 0 | 0 | 0.15 | 0.0 | 0.86 | -65.87 | 0.1 | -33.33 | 0 | 0 | 0.06 | 0 | 0.14 | 75.0 | -1.25 | 0 | -4.03 | 0 | -1.42 | 0 | -0.41 | 0 | 0.00 | 0 | -0.33 | 0 | -0.04 | 0 | 0.00 | 0 | 424 | 0.0 | -1.54 | 0 |
| 2014 (1) | 99.17 | -10.2 | 98.57 | -10.9 | 1.98 | -12.78 | 0 | 0 | 0.28 | 0 | 0 | 0 | 0.15 | -46.43 | 2.52 | -9.03 | 0.15 | -11.76 | 0.04 | 0 | -0.02 | 0 | 0.08 | -61.9 | 2.36 | -66.38 | 0.97 | -78.68 | -0.07 | 0 | 0.17 | 70.0 | 17.76 | 689.33 | -0.02 | 0 | -0.57 | 0 | 0.00 | 0 | 424 | -2.97 | 3.81 | -48.79 |
| 營收 QoQ YoY | 營業成本 QoQ YoY | 營業費用 QoQ YoY | 利息收入 QoQ YoY | 利息支出(不含租賃負債) QoQ YoY | 利息支出－租賃負債 QoQ YoY | 租金收入 QoQ YoY | 股利收入 QoQ YoY | 其他收入 QoQ YoY | 處分不動產、廠房及設備 QoQ YoY | 處分投資 QoQ YoY | 外幣兌換 QoQ YoY | 營業外收入及支出 QoQ YoY | 稅前淨利 QoQ YoY | 稅後淨利 QoQ YoY | 所得稅費用 QoQ YoY | 所得稅率 (%) QoQ YoY | EPS QoQ YoY | 本業EPS QoQ YoY | 累計EPS QoQ YoY | 加權平均股數 QoQ YoY | EBITDA QoQ YoY | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 23Q4 (20) | 25.68 | 5.98 | 5.72 | 23.77 | 6.4 | 4.81 | 0.52 | 6.12 | 10.64 | 0.01 | 0 | 0 | 0.13 | 0.0 | 8.33 | 0.01 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.01 | -75.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -350.0 | -100.0 | 1.35 | 513.64 | 58.82 | 2.74 | 69.14 | 37.69 | 2.95 | 321.43 | 69.54 | -0.04 | -108.89 | -140.0 | 0.00 | -100.0 | -100.0 | 0.70 | 311.76 | 70.73 | 0.38 | 245.45 | 80.95 | 2.23 | 44.81 | 2577.78 | 424 | 0.0 | 0.0 | 3.4 | 48.47 | 28.79 |
| 23Q3 (19) | 24.23 | 7.16 | -13.06 | 22.34 | 3.71 | -20.01 | 0.49 | 6.52 | -2.0 | 0 | 0 | 0 | 0.13 | -13.33 | 30.0 | 0.01 | 0.0 | 0.0 | 0.15 | 7.14 | 7.14 | 1.34 | 3250.0 | -51.45 | 0.04 | 300.0 | 33.33 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.04 | 0.0 | -20.0 | 0.22 | -85.14 | -89.67 | 1.62 | -22.12 | 3.85 | 0.7 | -68.89 | 483.33 | 0.45 | 136.84 | 25.0 | 28.00 | 201.4 | 22.75 | 0.17 | -67.92 | 466.67 | 0.11 | -38.89 | 123.4 | 1.54 | 12.41 | 408.0 | 424 | 0.0 | 0.0 | 2.29 | -17.33 | 4.57 |
| 23Q2 (18) | 22.61 | -9.7 | -18.05 | 21.54 | -6.1 | -17.6 | 0.46 | -2.13 | -4.17 | 0 | 0 | 0 | 0.15 | 7.14 | 150.0 | 0.01 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 0.04 | 0 | -20.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.04 | 500.0 | 500.0 | 1.48 | -33.33 | 170.48 | 2.08 | -45.97 | 285.71 | 2.25 | -37.15 | 266.67 | 0.19 | -26.92 | -29.63 | 9.29 | 35.42 | 0 | 0.53 | -36.9 | 265.63 | 0.18 | -43.75 | 0.0 | 1.37 | 63.1 | 363.46 | 424 | 0.0 | 0.0 | 2.77 | -38.72 | 612.96 |
| 23Q1 (17) | 25.04 | 3.09 | -9.77 | 22.94 | 1.15 | -9.9 | 0.47 | 0.0 | 6.82 | 0 | 0 | 0 | 0.14 | 16.67 | 250.0 | 0.01 | 0.0 | 0.0 | 0.14 | -6.67 | 0.0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.01 | 80.0 | -150.0 | 2.22 | 161.18 | 197.37 | 3.85 | 93.47 | 995.35 | 3.58 | 105.75 | 506.82 | 0.26 | 160.0 | -29.73 | 6.86 | 30.42 | 0 | 0.84 | 104.88 | 500.0 | 0.32 | 52.38 | -3.03 | 0.84 | 1033.33 | 500.0 | 424 | 0.0 | 0.0 | 4.52 | 71.21 | 3376.92 |
| 22Q4 (16) | 24.29 | -12.85 | -16.3 | 22.68 | -18.8 | -14.93 | 0.47 | -6.0 | -7.84 | 0 | 0 | 0 | 0.12 | 20.0 | 140.0 | 0.01 | 0.0 | 0.0 | 0.15 | 7.14 | 25.0 | 0 | -100.0 | 0 | 0.01 | -66.67 | -50.0 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | -0.05 | -200.0 | -400.0 | 0.85 | -60.09 | -50.0 | 1.99 | 27.56 | -43.79 | 1.74 | 1350.0 | -43.14 | 0.1 | -72.22 | -56.52 | 5.26 | -76.94 | -20.18 | 0.41 | 1266.67 | -43.06 | 0.21 | 144.68 | -34.38 | -0.09 | 82.0 | -102.75 | 424 | 0.0 | 0.0 | 2.64 | 20.55 | -35.92 |
| 22Q3 (15) | 27.87 | 1.01 | 2.92 | 27.93 | 6.85 | 13.08 | 0.5 | 4.17 | 0.0 | 0 | 0 | 0 | 0.1 | 66.67 | 233.33 | 0.01 | 0.0 | 0.0 | 0.14 | 0.0 | 7.69 | 2.76 | 5420.0 | 84.0 | 0.03 | 200.0 | -25.0 | 0.56 | 12.0 | 5700.0 | 0 | 0 | 100.0 | 0.05 | 600.0 | 0 | 2.13 | 201.43 | 249.18 | 1.56 | 239.29 | -37.35 | 0.12 | 108.89 | -88.35 | 0.36 | 33.33 | 50.0 | 22.81 | 0 | 138.6 | 0.03 | 109.38 | -87.5 | -0.47 | -361.11 | -570.0 | -0.50 | 3.85 | -119.61 | 424 | 0.0 | 0.0 | 2.19 | 505.56 | -27.24 |
| 22Q2 (14) | 27.59 | -0.58 | 5.1 | 26.14 | 2.67 | 11.14 | 0.48 | 9.09 | 2.13 | 0 | 0 | 0 | 0.06 | 50.0 | 50.0 | 0.01 | 0.0 | 0.0 | 0.14 | 0.0 | 7.69 | 0.05 | 0 | 66.67 | 0.01 | -50.0 | -50.0 | 0.5 | 8.7 | 0 | 0 | 0 | -100.0 | -0.01 | -150.0 | 0 | -2.1 | 7.89 | -483.33 | -1.12 | -160.47 | -158.95 | -1.35 | -53.41 | -229.81 | 0.27 | -27.03 | -25.0 | 0.00 | 0 | -100.0 | -0.32 | -52.38 | -228.0 | 0.18 | -45.45 | -45.45 | -0.52 | -147.62 | -122.51 | 424 | 0.0 | 0.0 | -0.54 | -515.38 | -122.31 |
| 22Q1 (13) | 27.75 | -4.38 | 23.33 | 25.46 | -4.5 | 26.92 | 0.44 | -13.73 | -22.81 | 0 | 0 | 0 | 0.04 | -20.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.14 | 16.67 | 16.67 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0.46 | 0 | 2200.0 | 0 | -100.0 | 100.0 | 0.02 | 300.0 | -50.0 | -2.28 | -234.12 | -126.09 | -0.43 | -112.15 | -104.05 | -0.88 | -128.76 | -110.06 | 0.37 | 60.87 | -69.17 | 0.00 | -100.0 | -100.0 | -0.21 | -129.17 | -110.19 | 0.33 | 3.13 | 0 | -0.21 | -106.42 | -110.19 | 424 | 0.0 | 0.0 | 0.13 | -96.84 | -98.83 |
| 21Q4 (12) | 29.02 | 7.16 | 47.83 | 26.66 | 7.94 | 46.48 | 0.51 | 2.0 | 2.0 | 0 | 0 | 0 | 0.05 | 66.67 | 66.67 | 0.01 | 0.0 | 0.0 | 0.12 | -7.69 | 0.0 | 0 | -100.0 | 0 | 0.02 | -50.0 | 0.0 | 0 | 100.0 | 0 | 0.04 | 200.0 | 0 | -0.01 | 0 | -120.0 | 1.7 | 178.69 | -59.62 | 3.54 | 42.17 | -31.13 | 3.06 | 197.09 | -32.3 | 0.23 | -4.17 | 76.92 | 6.59 | -31.07 | 168.98 | 0.72 | 200.0 | -32.08 | 0.32 | 220.0 | 357.14 | 3.27 | 28.24 | 330.26 | 424 | 0.0 | 0.0 | 4.12 | 36.88 | -26.43 |
| 21Q3 (11) | 27.08 | 3.16 | 35.81 | 24.7 | 5.02 | 35.27 | 0.5 | 6.38 | 21.95 | 0 | 0 | 0 | 0.03 | -25.0 | -40.0 | 0.01 | 0.0 | 0.0 | 0.13 | 0.0 | 18.18 | 1.5 | 4900.0 | 6.38 | 0.04 | 100.0 | 33.33 | -0.01 | 0 | 0 | -0.04 | -233.33 | 0 | 0 | 0 | -100.0 | 0.61 | 269.44 | -68.06 | 2.49 | 31.05 | -21.7 | 1.03 | -0.96 | -48.24 | 0.24 | -33.33 | 0.0 | 9.56 | -48.82 | 26.12 | 0.24 | -4.0 | -48.94 | 0.10 | -69.7 | 400.0 | 2.55 | 10.39 | 950.0 | 424 | 0.0 | 0.0 | 3.01 | 24.38 | -17.76 |
| 21Q2 (10) | 26.25 | 16.67 | 48.14 | 23.52 | 17.25 | 41.94 | 0.47 | -17.54 | 17.5 | 0 | 0 | 0 | 0.04 | 0.0 | -20.0 | 0.01 | 0.0 | 0.0 | 0.13 | 8.33 | 18.18 | 0.03 | 0 | -90.91 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.03 | 200.0 | 0 | 0 | -100.0 | 0 | -0.36 | -104.12 | -105.13 | 1.9 | -82.09 | -75.58 | 1.04 | -88.11 | -85.75 | 0.36 | -70.0 | 100.0 | 18.68 | 65.6 | 701.72 | 0.25 | -87.86 | -85.47 | 0.33 | 0 | 371.43 | 2.31 | 12.14 | 400.0 | 424 | 0.0 | 0.0 | 2.42 | -78.2 | -70.7 |
| 21Q1 (9) | 22.5 | 14.62 | 31.5 | 20.06 | 10.22 | 12.07 | 0.57 | 14.0 | 29.55 | 0 | 0 | 0 | 0.04 | 33.33 | -20.0 | 0.01 | 0.0 | 0.0 | 0.12 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0.02 | 0 | 0 | -0.03 | 0 | 0 | 0.04 | -20.0 | 0 | 8.74 | 107.6 | 182.53 | 10.61 | 106.42 | 189.76 | 8.75 | 93.58 | 182.78 | 1.2 | 823.08 | 11900.0 | 11.28 | 360.41 | 0 | 2.06 | 94.34 | 182.73 | 0.00 | -100.0 | 0 | 2.06 | 171.05 | 182.73 | 424 | 0.0 | 0.0 | 11.1 | 98.21 | 197.8 |
| 20Q4 (8) | 19.63 | -1.55 | 2.13 | 18.2 | -0.33 | -3.45 | 0.5 | 21.95 | 11.11 | 0 | 0 | 0 | 0.03 | -40.0 | 0 | 0.01 | 0.0 | 0 | 0.12 | 9.09 | 20.0 | 0 | -100.0 | 0 | 0.02 | -33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -16.67 | 0 | 4.21 | 120.42 | -11.18 | 5.14 | 61.64 | 10.3 | 4.52 | 127.14 | -14.88 | 0.13 | -45.83 | 117.81 | 2.45 | -67.68 | 0 | 1.06 | 125.53 | -15.2 | 0.07 | 250.0 | -46.15 | 0.76 | 353.33 | -59.36 | 424 | 0.0 | 0.0 | 5.6 | 53.01 | 9.59 |
| 20Q3 (7) | 19.94 | 12.53 | -4.73 | 18.26 | 10.2 | -13.34 | 0.41 | 2.5 | -6.82 | 0 | 0 | 0 | 0.05 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0.11 | 0.0 | 10.0 | 1.41 | 327.27 | 123.81 | 0.03 | 50.0 | 0.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.06 | 0 | 0 | 1.91 | -72.79 | 496.88 | 3.18 | -59.13 | 1323.08 | 1.99 | -72.74 | 1005.56 | 0.24 | 33.33 | 2500.0 | 7.58 | 225.32 | 0 | 0.47 | -72.67 | 1075.0 | 0.02 | -71.43 | 166.67 | -0.30 | 61.04 | -148.39 | 424 | 0.0 | 0.0 | 3.66 | -55.69 | 1642.86 |
| 20Q2 (6) | 17.72 | 3.57 | -9.31 | 16.57 | -7.43 | -14.89 | 0.4 | -9.09 | -11.11 | 0 | 0 | 0 | 0.05 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0.11 | 0 | 10.0 | 0.33 | 0 | 83.33 | 0.02 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 7.02 | 166.29 | 1504.0 | 7.78 | 165.82 | 984.09 | 7.3 | 169.06 | 1427.27 | 0.18 | 1700.0 | 1000.0 | 2.33 | 0 | 0 | 1.72 | 169.08 | 1423.08 | 0.07 | 0 | 800.0 | -0.77 | 69.08 | -235.09 | 424 | 0.0 | 0.0 | 8.26 | 172.78 | 2114.63 |
| 20Q1 (5) | 17.11 | -10.98 | -8.21 | 17.9 | -5.04 | -0.33 | 0.44 | -2.22 | 7.32 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0.01 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.59 | -323.42 | -471.58 | -11.82 | -353.65 | -480.06 | -10.57 | -299.06 | -454.7 | 0.01 | 101.37 | -87.5 | 0.00 | 0 | -100.0 | -2.49 | -299.2 | -455.71 | 0.00 | -100.0 | -100.0 | -2.49 | -233.16 | -455.71 | 424 | 0.0 | 0.0 | -11.35 | -322.11 | -417.04 |
| 19Q4 (4) | 19.22 | -8.17 | 0.0 | 18.85 | -10.54 | 0.0 | 0.45 | 2.27 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.1 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | -66.67 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 4.74 | 1381.25 | 0.0 | 4.66 | 1892.31 | 0.0 | 5.31 | 2850.0 | 0.0 | -0.73 | -7200.0 | 0.0 | 0.00 | 0 | 0.0 | 1.25 | 3025.0 | 0.0 | 0.13 | 533.33 | 0.0 | 1.87 | 201.61 | 0.0 | 424 | 0.0 | 0.0 | 5.11 | 2333.33 | 0.0 |
| 19Q3 (3) | 20.93 | 7.11 | 0.0 | 21.07 | 8.22 | 0.0 | 0.44 | -2.22 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.63 | 250.0 | 0.0 | 0.03 | 50.0 | 0.0 | -0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.32 | 164.0 | 0.0 | -0.26 | 70.45 | 0.0 | 0.18 | 132.73 | 0.0 | -0.01 | 50.0 | 0.0 | 0.00 | 0 | 0.0 | 0.04 | 130.77 | 0.0 | -0.03 | -200.0 | 0.0 | 0.62 | 8.77 | 0.0 | 424 | 0.0 | 0.0 | 0.21 | 151.22 | 0.0 |
| 19Q2 (2) | 19.54 | 4.83 | 0.0 | 19.47 | 8.41 | 0.0 | 0.45 | 9.76 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.1 | 25.0 | 0.0 | 0.18 | 0 | 0.0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 0 | 0.0 | -0.5 | -117.54 | 0.0 | -0.88 | -128.3 | 0.0 | -0.55 | -118.46 | 0.0 | -0.02 | -125.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.13 | -118.57 | 0.0 | -0.01 | -133.33 | 0.0 | 0.57 | -18.57 | 0.0 | 424 | 0.0 | 0.0 | -0.41 | -111.45 | 0.0 |
| 19Q1 (1) | 18.64 | 0.0 | 0.0 | 17.96 | 0.0 | 0.0 | 0.41 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 2.85 | 0.0 | 0.0 | 3.11 | 0.0 | 0.0 | 2.98 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 2.55 | 0.0 | 0.0 | 0.70 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.70 | 0.0 | 0.0 | 424 | 0.0 | 0.0 | 3.58 | 0.0 | 0.0 |
