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) | 1848.17 | 22.62 | 1609.86 | 15.52 | 136.73 | 55.64 | 18.03 | 181.72 | 15.13 | 23.51 | 14.87 | -0.07 | 0 | 0 | 0.22 | 69.23 | 3.81 | -59.29 | 5.54 | -5.78 | 0.03 | 0 | 8.09 | 1.51 | -8.52 | 0 | 93.05 | 249.68 | 68.19 | 138.43 | 18.34 | 341.93 | 19.71 | 26.27 | 1.11 | 136.17 | 1.27 | 176.09 | 0.00 | 0 | 6029 | 0.55 | 425.71 | 19.82 |
| 2022 (9) | 1507.22 | 8.56 | 1393.52 | 20.66 | 87.85 | 4.76 | 6.4 | 310.26 | 12.25 | 18.93 | 14.88 | 4.79 | 0 | 0 | 0.13 | 8.33 | 9.36 | 21.56 | 5.88 | 0 | 0 | 0 | 7.97 | 0 | 0.76 | 0 | 26.61 | -76.09 | 28.6 | -69.51 | 4.15 | -80.88 | 15.61 | -19.95 | 0.47 | -69.48 | 0.46 | -79.0 | 0.00 | 0 | 5996 | 6.77 | 355.29 | -18.29 |
| 2021 (8) | 1388.41 | 20.47 | 1154.87 | 9.96 | 83.86 | 4.37 | 1.56 | -44.88 | 10.3 | -23.82 | 14.2 | -20.45 | 0 | 0 | 0.12 | -47.83 | 7.7 | 118.75 | -9.33 | 0 | -0.01 | 0 | -0.03 | 0 | -38.41 | 0 | 111.27 | 0 | 93.8 | 6600.0 | 21.7 | 0 | 19.50 | 0 | 1.54 | 5033.33 | 2.19 | 346.94 | 0.00 | 0 | 5616 | 3.64 | 434.84 | 28.73 |
| 2020 (7) | 1152.51 | -31.58 | 1050.31 | -30.79 | 80.35 | -42.69 | 2.83 | -32.13 | 13.52 | 8.42 | 17.85 | -16.55 | 0 | 0 | 0.23 | 9.52 | 3.52 | 46.06 | 0.13 | -40.91 | 0 | 0 | 5.27 | 0 | -28.38 | 0 | -6.54 | 0 | 1.4 | 0 | -3.74 | 0 | 0.00 | 0 | 0.03 | 0 | 0.49 | 88.46 | 0.00 | 0 | 5419 | 0.02 | 337.78 | -6.28 |
| 2019 (6) | 1684.44 | -1.33 | 1517.57 | -1.14 | 140.21 | 6.34 | 4.17 | 25.98 | 12.47 | -12.31 | 21.39 | 0 | 0 | 0 | 0.21 | 110.0 | 2.41 | -5.49 | 0.22 | 0 | 0.08 | -98.22 | -1.42 | 0 | -27.63 | 0 | -0.97 | 0 | -12.0 | 0 | 5.78 | -28.55 | 0.00 | 0 | -0.22 | 0 | 0.26 | -42.22 | 0.00 | 0 | 5418 | -0.66 | 360.43 | 50.32 |
| 2018 (5) | 1707.12 | 9.35 | 1535.04 | 14.43 | 131.85 | 0.3 | 3.31 | 57.62 | 14.22 | -9.02 | 0 | 0 | 0 | 0 | 0.1 | 0.0 | 2.55 | -17.21 | -6.4 | 0 | 4.5 | 345.54 | 0.42 | 0 | -9.41 | 0 | 30.81 | -12.57 | 17.9 | -18.93 | 8.09 | -21.68 | 26.24 | -10.5 | 0.32 | -17.95 | 0.45 | -64.0 | 0.00 | 0 | 5454 | -0.26 | 239.78 | 2.16 |
| 2017 (4) | 1561.22 | 10.66 | 1341.49 | 9.0 | 131.46 | -2.19 | 2.1 | -13.58 | 15.63 | -8.81 | 0 | 0 | 0 | 0 | 0.1 | -83.05 | 3.08 | 6.57 | 2.59 | 388.68 | 1.01 | 0 | -0.52 | 0 | -53.02 | 0 | 35.24 | 87.45 | 22.08 | 286.01 | 10.33 | -11.63 | 29.32 | -52.85 | 0.39 | 290.0 | 1.25 | 131.48 | 0.00 | 0 | 5468 | 0.0 | 234.7 | 12.48 |
| 2016 (3) | 1410.79 | -2.74 | 1230.73 | -1.37 | 134.41 | 10.73 | 2.43 | -47.97 | 17.14 | -19.19 | 0 | 0 | 0 | 0 | 0.59 | -96.87 | 2.89 | -58.48 | 0.53 | 307.69 | 0 | 0 | -6.3 | 0 | -26.85 | 0 | 18.8 | -73.65 | 5.72 | -90.08 | 11.69 | -3.31 | 62.18 | 267.06 | 0.10 | -90.0 | 0.54 | -51.79 | 0.00 | 0 | 5468 | 0.64 | 208.66 | -20.51 |
| 2015 (2) | 1450.56 | -3.67 | 1247.88 | -8.88 | 121.39 | 9.23 | 4.67 | 5.66 | 21.21 | -4.59 | 0 | 0 | 0 | 0 | 18.84 | 6180.0 | 6.96 | 62.62 | 0.13 | -75.0 | 0 | 0 | 2.44 | 0 | -9.94 | 0 | 71.35 | 1870.99 | 57.64 | 0 | 12.09 | 25.94 | 16.94 | 0 | 1.00 | 0 | 1.12 | 386.96 | 0.00 | 0 | 5433 | 4.5 | 262.5 | 31.92 |
| 2014 (1) | 1505.82 | 6.27 | 1369.5 | 4.8 | 111.13 | 7.88 | 4.42 | 22.44 | 22.23 | 0 | 0 | 0 | 0 | 0 | 0.3 | -54.55 | 4.28 | -56.94 | 0.52 | 766.67 | 0.07 | -99.06 | -0.44 | 0 | -21.56 | 0 | 3.62 | 0 | -7.49 | 0 | 9.6 | 63.27 | 0.00 | 0 | -0.14 | 0 | 0.23 | 0 | 0.00 | 0 | 5199 | 0.04 | 198.98 | 4.41 |
| 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) | 472.5 | -0.91 | 21.34 | 426.18 | 2.23 | 13.81 | 35.48 | 1.0 | 12.39 | 4.79 | -2.44 | 43.84 | 3.42 | -11.4 | -5.52 | 3.72 | 3.62 | -7.46 | 0 | 0 | 0 | 0.07 | -12.5 | -41.67 | 1.01 | 23.17 | 42.25 | 4.54 | 100.88 | -0.22 | 0 | 0 | 0 | 1.1 | -69.7 | -66.87 | -8.56 | -230.09 | -277.23 | 2.27 | -92.77 | 119.22 | -0.79 | -103.44 | 89.59 | 1.59 | -73.41 | 155.79 | 69.69 | 265.83 | 0 | -0.01 | -102.63 | 92.31 | 0.13 | -51.85 | 161.9 | 1.13 | -1.74 | 135.42 | 6029 | -0.23 | 0.55 | 81.22 | -29.0 | 11.46 |
| 23Q3 (19) | 476.82 | 1.04 | 26.48 | 416.87 | 6.38 | 15.74 | 35.13 | 8.43 | 74.17 | 4.91 | 3.81 | 192.26 | 3.86 | -3.26 | 27.81 | 3.59 | -1.37 | -8.88 | 0 | 0 | 0 | 0.08 | 14.29 | 0 | 0.82 | 49.09 | -82.63 | 2.26 | 266.18 | 73.85 | 0 | -100.0 | 0 | 3.63 | 46.96 | 39.62 | 6.58 | 218.13 | 230.65 | 31.39 | -25.44 | 2374.64 | 22.97 | -30.27 | 1723.02 | 5.98 | -19.73 | 570.87 | 19.05 | 7.57 | 0 | 0.38 | -30.91 | 1800.0 | 0.27 | -57.81 | 2800.0 | 1.15 | 49.35 | 91.67 | 6043 | 0.5 | 0.53 | 114.39 | -10.3 | 40.15 |
| 23Q2 (18) | 471.93 | 10.54 | 28.06 | 391.87 | 4.52 | 14.74 | 32.4 | -3.94 | 86.42 | 4.73 | 31.75 | 359.22 | 3.99 | 3.1 | 27.07 | 3.64 | -7.38 | 1.68 | 0 | 0 | 0 | 0.07 | 0 | 600.0 | 0.55 | -61.54 | -63.58 | -1.36 | -1460.0 | -13700.0 | 0.03 | 0 | 0 | 2.47 | 177.53 | 447.89 | -5.57 | -474.23 | -4.7 | 42.1 | 143.49 | 883.64 | 32.94 | 152.22 | 684.29 | 7.45 | 124.4 | 776.47 | 17.71 | -7.86 | -11.23 | 0.55 | 150.0 | 685.71 | 0.64 | 178.26 | 300.0 | 0.77 | 250.0 | 32.76 | 6013 | 0.03 | 0.27 | 127.52 | 24.31 | 49.06 |
| 23Q1 (17) | 426.92 | 9.64 | 14.66 | 374.94 | 0.13 | 18.15 | 33.73 | 6.84 | 80.09 | 3.59 | 7.81 | 897.22 | 3.87 | 6.91 | 55.42 | 3.93 | -2.24 | 17.66 | 0 | 0 | 0 | 0 | -100.0 | 0 | 1.43 | 101.41 | -41.15 | 0.1 | -97.8 | 233.33 | 0 | 0 | 0 | 0.89 | -73.19 | -67.75 | -0.97 | -120.08 | -31.08 | 17.29 | 246.4 | -51.32 | 13.06 | 272.07 | -57.49 | 3.32 | 216.49 | -55.26 | 19.22 | 0 | -7.95 | 0.22 | 269.23 | -57.69 | 0.23 | 209.52 | -55.77 | 0.22 | -54.17 | -57.69 | 6011 | 0.25 | 0.77 | 102.58 | 40.77 | -10.99 |
| 22Q4 (16) | 389.39 | 3.29 | -17.44 | 374.46 | 3.96 | 10.53 | 31.57 | 56.52 | 3.85 | 3.33 | 98.21 | 464.41 | 3.62 | 19.87 | 39.23 | 4.02 | 2.03 | 30.52 | 0 | 0 | 0 | 0.12 | 0 | 1100.0 | 0.71 | -84.96 | -85.51 | 4.55 | 250.0 | 400.0 | 0 | 0 | 0 | 3.32 | 27.69 | 1975.0 | 4.83 | 142.71 | 224.16 | -11.81 | -755.8 | -111.98 | -7.59 | -702.38 | -109.7 | -2.85 | -124.41 | -114.26 | 0.00 | 0 | -100.0 | -0.13 | -750.0 | -109.35 | -0.21 | -2000.0 | -115.44 | 0.48 | -20.0 | -71.26 | 5996 | -0.25 | 6.77 | 72.87 | -10.72 | -58.76 |
| 22Q3 (15) | 376.98 | 2.3 | 9.35 | 360.18 | 5.46 | 24.6 | 20.17 | 16.05 | 27.5 | 1.68 | 63.11 | 630.43 | 3.02 | -3.82 | 42.45 | 3.94 | 10.06 | 5.91 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 4.72 | 212.58 | 337.04 | 1.3 | 12900.0 | 482.35 | 0 | 0 | 0 | 2.6 | 466.2 | 1629.41 | 1.99 | 137.41 | 123.89 | -1.38 | -132.24 | -104.38 | 1.26 | -70.0 | -95.68 | -1.27 | -249.41 | -136.08 | 0.00 | -100.0 | -100.0 | 0.02 | -71.43 | -96.08 | -0.01 | -106.25 | -101.61 | 0.60 | 3.45 | 114.29 | 6011 | 0.23 | 5.0 | 81.62 | -4.59 | -24.89 |
| 22Q2 (14) | 368.52 | -1.02 | 25.46 | 341.54 | 7.63 | 28.69 | 17.38 | -7.21 | 6.82 | 1.03 | 186.11 | 202.94 | 3.14 | 26.1 | 16.3 | 3.58 | 7.19 | -1.1 | 0 | 0 | 0 | 0.01 | 0 | 0 | 1.51 | -37.86 | 24.79 | 0.01 | -66.67 | 100.1 | 0 | 0 | 100.0 | -0.71 | -125.72 | -156.35 | -5.32 | -618.92 | 69.7 | 4.28 | -87.95 | 177.82 | 4.2 | -86.33 | 222.45 | 0.85 | -88.54 | 230.77 | 19.95 | -4.45 | 0 | 0.07 | -86.54 | 216.67 | 0.16 | -69.23 | -30.43 | 0.58 | 11.54 | 332.0 | 5997 | 0.54 | 9.55 | 85.55 | -25.77 | 11.29 |
| 22Q1 (13) | 372.33 | -21.06 | 33.8 | 317.34 | -6.33 | 21.31 | 18.73 | -38.39 | -12.35 | 0.36 | -38.98 | -12.2 | 2.49 | -4.23 | -13.24 | 3.34 | 8.44 | -11.64 | 0 | 0 | 0 | 0 | -100.0 | 0 | 2.43 | -50.41 | 376.47 | 0.03 | -96.7 | 108.33 | 0 | 0 | 0 | 2.76 | 1625.0 | 315.62 | -0.74 | 80.98 | 91.43 | 35.52 | -63.96 | 366.67 | 30.72 | -60.74 | 401.47 | 7.42 | -62.86 | 745.22 | 20.88 | 3.01 | 0 | 0.52 | -62.59 | 373.68 | 0.52 | -61.76 | 1833.33 | 0.52 | -68.86 | 373.68 | 5965 | 6.21 | 10.08 | 115.25 | -34.77 | 58.72 |
| 21Q4 (12) | 471.67 | 36.82 | 58.46 | 338.8 | 17.2 | 32.16 | 30.4 | 92.16 | 122.71 | 0.59 | 156.52 | 47.5 | 2.6 | 22.64 | -20.97 | 3.08 | -17.2 | -18.09 | 0 | 0 | 0 | 0.01 | -91.67 | 0.0 | 4.9 | 353.7 | 444.44 | 0.91 | 367.65 | 0 | 0 | 0 | 0 | 0.16 | 194.12 | -94.92 | -3.89 | 53.3 | 54.71 | 98.57 | 212.72 | 417.16 | 78.25 | 168.26 | 261.93 | 19.98 | 467.61 | 1151.58 | 20.27 | 81.63 | 0 | 1.39 | 172.55 | 247.5 | 1.36 | 119.35 | 172.0 | 1.67 | 496.43 | 5466.67 | 5616 | -1.9 | 3.64 | 176.68 | 62.58 | 78.12 |
| 21Q3 (11) | 344.74 | 17.37 | 29.54 | 289.07 | 8.92 | 13.77 | 15.82 | -2.77 | 1.35 | 0.23 | -32.35 | -63.49 | 2.12 | -21.48 | -31.83 | 3.72 | 2.76 | -18.78 | 0 | 0 | 0 | 0.12 | 0 | -20.0 | 1.08 | -10.74 | 3.85 | -0.34 | 96.43 | -585.71 | 0 | 100.0 | 0 | -0.17 | -113.49 | -110.56 | -8.33 | 52.56 | -55.7 | 31.52 | 673.09 | 452.97 | 29.17 | 950.44 | 512.01 | 3.52 | 641.54 | 563.16 | 11.16 | 0 | 0 | 0.51 | 950.0 | 492.31 | 0.62 | 169.57 | 2166.67 | 0.28 | 212.0 | 175.68 | 5725 | 4.59 | 5.65 | 108.67 | 41.37 | 39.64 |
| 21Q2 (10) | 293.73 | 5.55 | 11.62 | 265.4 | 1.45 | 22.58 | 16.27 | -23.87 | -15.13 | 0.34 | -17.07 | 0 | 2.7 | -5.92 | -24.16 | 3.62 | -4.23 | -21.13 | 0 | 0 | 0 | 0 | 0 | 0 | 1.21 | 137.25 | 0 | -9.53 | -2547.22 | 0 | -0.01 | 0 | 0 | 1.26 | 198.44 | 0 | -17.56 | -103.48 | -188.82 | -5.5 | 58.71 | -125.7 | -3.43 | 66.34 | -113.95 | -0.65 | 43.48 | 42.48 | 0.00 | 0 | 0 | -0.06 | 68.42 | -113.33 | 0.23 | 866.67 | -54.9 | -0.25 | -31.58 | -4.17 | 5474 | 1.01 | 0.16 | 76.87 | 5.87 | -29.13 |
| 21Q1 (9) | 278.28 | -6.51 | -14.53 | 261.6 | 2.04 | -19.1 | 21.37 | 56.56 | -33.05 | 0.41 | 2.5 | 0 | 2.87 | -12.77 | -19.38 | 3.78 | 0.53 | -23.17 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.51 | -43.33 | 0 | -0.36 | 0 | 0 | 0 | 0 | 0 | -1.28 | -140.63 | 0 | -8.63 | -0.47 | -3.23 | -13.32 | -169.88 | 65.0 | -10.19 | -147.13 | 72.99 | -1.15 | 39.47 | -2975.0 | 0.00 | 0 | 0 | -0.19 | -147.5 | 72.86 | -0.03 | -106.0 | 93.88 | -0.19 | -733.33 | 72.86 | 5419 | 0.0 | 0.0 | 72.61 | -26.8 | 38.78 |
| 20Q4 (8) | 297.66 | 11.85 | -29.37 | 256.36 | 0.89 | -34.42 | 13.65 | -12.56 | -57.09 | 0.4 | -36.51 | 0 | 3.29 | 5.79 | 0 | 3.76 | -17.9 | 0 | 0 | 0 | 0 | 0.01 | -93.33 | 0 | 0.9 | -13.46 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 3.15 | 95.65 | 0 | -8.59 | -60.56 | -72.14 | 19.06 | 313.44 | 403.02 | 21.62 | 405.37 | 353.46 | -1.9 | -150.0 | -282.69 | 0.00 | 0 | 0 | 0.40 | 407.69 | 350.0 | 0.50 | 1766.67 | 933.33 | 0.03 | 108.11 | 113.64 | 5419 | 0.0 | 0.02 | 99.19 | 27.46 | 20.16 |
| 20Q3 (7) | 266.12 | 1.12 | -38.12 | 254.09 | 17.36 | -32.92 | 15.61 | -18.57 | -57.41 | 0.63 | 0 | -32.26 | 3.11 | -12.64 | 0 | 4.58 | -0.22 | 0 | 0 | 0 | 0 | 0.15 | 0 | 36.36 | 1.04 | 0 | 20.93 | 0.07 | 0 | -65.0 | 0 | 0 | 0 | 1.61 | 0 | 247.71 | -5.35 | 12.01 | 32.28 | -8.93 | -141.73 | -232.89 | -7.08 | -128.79 | -308.24 | -0.76 | 32.74 | -143.18 | 0.00 | 0 | -100.0 | -0.13 | -128.89 | -316.67 | -0.03 | -105.88 | -115.79 | -0.37 | -54.17 | -516.67 | 5419 | -0.84 | 0.02 | 77.82 | -28.25 | -19.06 |
| 20Q2 (6) | 263.16 | -19.17 | -38.65 | 216.51 | -33.04 | -43.9 | 19.17 | -39.94 | -48.52 | 0 | 0 | -100.0 | 3.56 | 0.0 | 0 | 4.59 | -6.71 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -6.08 | 27.27 | 19.36 | 21.4 | 156.23 | 1275.82 | 24.59 | 165.17 | 655.08 | -1.13 | -2925.0 | -203.67 | 0.00 | 0 | 0 | 0.45 | 164.29 | 662.5 | 0.51 | 204.08 | 920.0 | -0.24 | 65.71 | -84.62 | 5465 | 0.85 | 0.87 | 108.46 | 107.3 | 20.54 |
| 20Q1 (5) | 325.57 | -22.74 | -19.42 | 323.36 | -17.28 | -10.65 | 31.92 | 0.35 | -7.53 | 0 | 0 | -100.0 | 3.56 | 0 | 0 | 4.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | -8.36 | -67.54 | -16.27 | -38.06 | -505.09 | -9161.9 | -37.73 | -342.32 | -1446.31 | 0.04 | -96.15 | -97.88 | 0.00 | 0 | 0 | -0.70 | -337.5 | -1650.0 | -0.49 | -716.67 | -712.5 | -0.70 | -218.18 | -1650.0 | 5419 | 0.02 | 0.02 | 52.32 | -36.62 | -42.97 |
| 19Q4 (4) | 421.42 | -2.01 | 0.0 | 390.91 | 3.2 | 0.0 | 31.81 | -13.21 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | -4.99 | 36.84 | 0.0 | -6.29 | -193.6 | 0.0 | -8.53 | -350.88 | 0.0 | 1.04 | -40.91 | 0.0 | 0.00 | -100.0 | 0.0 | -0.16 | -366.67 | 0.0 | -0.06 | -131.58 | 0.0 | -0.22 | -266.67 | 0.0 | 5418 | 0.0 | 0.0 | 82.55 | -14.14 | 0.0 |
| 19Q3 (3) | 430.05 | 0.26 | 0.0 | 378.78 | -1.86 | 0.0 | 36.65 | -1.58 | 0.0 | 0.93 | -4.12 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.11 | 57.14 | 0.0 | 0.86 | 10.26 | 0.0 | 0.2 | 400.0 | 0.0 | 0 | 0 | 0.0 | -1.09 | 9.17 | 0.0 | -7.9 | -4.77 | 0.0 | 6.72 | 469.23 | 0.0 | 3.4 | 176.75 | 0.0 | 1.76 | 61.47 | 0.0 | 26.23 | 0 | 0.0 | 0.06 | 175.0 | 0.0 | 0.19 | 280.0 | 0.0 | -0.06 | 53.85 | 0.0 | 5418 | 0.0 | 0.0 | 96.15 | 6.86 | 0.0 |
| 19Q2 (2) | 428.92 | 6.16 | 0.0 | 385.96 | 6.64 | 0.0 | 37.24 | 7.88 | 0.0 | 0.97 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.07 | 0 | 0.0 | 0.78 | 69.57 | 0.0 | 0.04 | 144.44 | 0.0 | 0 | -100.0 | 0.0 | -1.2 | -344.44 | 0.0 | -7.54 | -4.87 | 0.0 | -1.82 | -533.33 | 0.0 | -4.43 | -81.56 | 0.0 | 1.09 | -42.33 | 0.0 | 0.00 | 0 | 0.0 | -0.08 | -100.0 | 0.0 | 0.05 | -37.5 | 0.0 | -0.13 | -225.0 | 0.0 | 5418 | 0.0 | 0.0 | 89.98 | -1.92 | 0.0 |
| 19Q1 (1) | 404.05 | 0.0 | 0.0 | 361.92 | 0.0 | 0.0 | 34.52 | 0.0 | 0.0 | 0.97 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.46 | 0.0 | 0.0 | -0.09 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | -0.27 | 0.0 | 0.0 | -7.19 | 0.0 | 0.0 | 0.42 | 0.0 | 0.0 | -2.44 | 0.0 | 0.0 | 1.89 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | 5418 | 0.0 | 0.0 | 91.74 | 0.0 | 0.0 |
