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) | 35.53 | -14.32 | 27.76 | -16.56 | 4.62 | -17.06 | 0.19 | 216.67 | 0.08 | 33.33 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0.46 | 253.85 | 0 | 0 | 0 | 0 | 0.05 | -89.8 | 0.81 | 30.65 | 3.97 | 22.15 | 2.84 | 33.96 | 1.13 | 0.0 | 28.39 | -18.09 | 4.79 | 34.17 | 3.44 | 35.43 | 0.00 | 0 | 59 | 0.0 | 4.67 | 17.34 |
| 2022 (9) | 41.47 | -2.72 | 33.27 | -9.0 | 5.57 | 19.78 | 0.06 | 100.0 | 0.06 | 100.0 | 0.03 | 200.0 | 0 | 0 | 0.02 | 0.0 | 0.13 | -76.79 | -0.01 | 0 | 0 | 0 | 0.49 | 2350.0 | 0.62 | 58.97 | 3.25 | 79.56 | 2.12 | 61.83 | 1.13 | 126.0 | 34.66 | 25.76 | 3.57 | 50.0 | 2.54 | 62.82 | 0.00 | 0 | 59 | 7.27 | 3.98 | 63.11 |
| 2021 (8) | 42.63 | 25.75 | 36.56 | 31.46 | 4.65 | 16.25 | 0.03 | 50.0 | 0.03 | 0 | 0.01 | 0.0 | 0 | 0 | 0.02 | 100.0 | 0.56 | 40.0 | 0.01 | -50.0 | 0 | 0 | 0.02 | 0 | 0.39 | 0 | 1.81 | -10.84 | 1.31 | -16.03 | 0.5 | 6.38 | 27.56 | 20.14 | 2.38 | -17.65 | 1.56 | -43.27 | 0.00 | 0 | 55 | 1.85 | 2.44 | -5.43 |
| 2020 (7) | 33.9 | 1.01 | 27.81 | 4.35 | 4.0 | -21.1 | 0.02 | -33.33 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0.4 | 135.29 | 0.02 | 0 | 0 | 0 | -0.55 | 0 | -0.06 | 0 | 2.03 | -10.57 | 1.56 | -8.24 | 0.47 | -18.97 | 22.94 | -9.36 | 2.89 | -7.67 | 2.75 | 27.91 | 0.00 | 0 | 54 | 0.0 | 2.58 | -6.52 |
| 2019 (6) | 33.56 | 16.97 | 26.65 | 14.53 | 5.07 | 32.38 | 0.03 | 50.0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.01 | 0.0 | 0.17 | -43.33 | 0 | 0 | 0 | 0 | 0.2 | -42.86 | 0.43 | 330.0 | 2.27 | 35.12 | 1.7 | 46.55 | 0.58 | 11.54 | 25.31 | -18.3 | 3.13 | 42.92 | 2.15 | 19.44 | 0.00 | 0 | 54 | 1.89 | 2.76 | 38.69 |
| 2018 (5) | 28.69 | 21.26 | 23.27 | 22.54 | 3.83 | 2.41 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.3 | 25.0 | -0.01 | 0 | 0 | 0 | 0.35 | 0 | 0.1 | 0 | 1.68 | 82.61 | 1.16 | 61.11 | 0.52 | 173.68 | 30.98 | 46.2 | 2.19 | 46.0 | 1.80 | 45.16 | 0.00 | 0 | 53 | 10.42 | 1.99 | 59.2 |
| 2017 (4) | 23.66 | 21.27 | 18.99 | 26.35 | 3.74 | 7.78 | 0.01 | -50.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 118.18 | -0.01 | 0 | 0 | 0 | -0.19 | 0 | -0.01 | 0 | 0.92 | 8.24 | 0.72 | 22.03 | 0.19 | -29.63 | 21.19 | -31.95 | 1.50 | 15.38 | 1.24 | -0.8 | 0.00 | 0 | 48 | 6.67 | 1.25 | 9.65 |
| 2016 (3) | 19.51 | 25.63 | 15.03 | 31.38 | 3.47 | 10.86 | 0.02 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 22.22 | 0 | 0 | 0 | 0 | 0.13 | 0.0 | -0.15 | 0 | 0.85 | -25.44 | 0.59 | -33.71 | 0.27 | 8.0 | 31.14 | 41.42 | 1.30 | -35.64 | 1.25 | 4.17 | 0.00 | 0 | 45 | 2.27 | 1.14 | -12.98 |
| 2015 (2) | 15.53 | 13.36 | 11.44 | 12.05 | 3.13 | 13.41 | 0.06 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 28.57 | -0.01 | 0 | 0.03 | 200.0 | 0.13 | 18.18 | 0.18 | 5.88 | 1.14 | 26.67 | 0.89 | 36.92 | 0.25 | 0.0 | 22.02 | -21.75 | 2.02 | 30.32 | 1.20 | 48.15 | 0.00 | 0 | 44 | 4.76 | 1.31 | 15.93 |
| 2014 (1) | 13.7 | 28.76 | 10.21 | 22.72 | 2.76 | 21.05 | 0.07 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -30.0 | -0.01 | 0 | 0.01 | -75.0 | 0.11 | 266.67 | 0.17 | -22.73 | 0.9 | 246.15 | 0.65 | 225.0 | 0.25 | 316.67 | 28.14 | 27.5 | 1.55 | 216.33 | 0.81 | 0 | 0.00 | 0 | 42 | 2.44 | 1.13 | 182.5 |
| 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) | 7.99 | -16.86 | -12.39 | 6.19 | -16.01 | -12.69 | 1.16 | -10.77 | -4.13 | 0.06 | 20.0 | 100.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.34 | 580.0 | 580.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | -81.82 | 48.72 | 0.13 | 62.5 | 176.47 | 0.77 | -25.24 | 18.46 | 0.21 | -75.58 | 31.25 | 0.55 | 223.53 | 12.24 | 72.00 | 335.31 | -4.23 | 0.36 | -75.34 | 28.57 | 0.14 | -89.39 | -75.0 | 4.82 | 8.07 | 33.89 | 59 | 0.0 | 0.0 | 0.94 | -22.31 | 11.9 |
| 23Q3 (19) | 9.61 | -1.44 | -12.0 | 7.37 | -4.53 | -15.58 | 1.3 | 12.07 | -10.34 | 0.05 | -16.67 | 400.0 | 0.02 | 0.0 | 100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.05 | 150.0 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | -128.21 | -125.58 | 0.08 | -86.44 | -78.38 | 1.03 | -29.45 | -7.21 | 0.86 | -28.33 | 1.18 | 0.17 | -34.62 | -34.62 | 16.54 | -7.34 | -28.52 | 1.46 | -28.08 | 1.39 | 1.32 | 28.16 | 62.96 | 4.46 | 48.67 | 34.34 | 59 | 0.0 | 0.0 | 1.21 | -25.77 | -6.2 |
| 23Q2 (18) | 9.75 | 19.19 | -15.51 | 7.72 | 19.14 | -16.18 | 1.16 | 16.0 | -31.76 | 0.06 | 100.0 | 500.0 | 0.02 | 0.0 | 100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -66.67 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.39 | 1400.0 | 14.71 | 0.59 | 2850.0 | 90.32 | 1.46 | 105.63 | 55.32 | 1.2 | 110.53 | 69.01 | 0.26 | 85.71 | 13.04 | 17.85 | -11.81 | -27.64 | 2.03 | 111.46 | 69.17 | 1.03 | 10.75 | 51.47 | 3.00 | 212.5 | 59.57 | 59 | 0.0 | 0.0 | 1.63 | 85.23 | 44.25 |
| 23Q1 (17) | 8.18 | -10.31 | -17.29 | 6.48 | -8.6 | -21.26 | 1.0 | -17.36 | -18.03 | 0.03 | 0.0 | 200.0 | 0.02 | 0.0 | 100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 20.0 | 100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.03 | 92.31 | -127.27 | 0.02 | 111.76 | -80.0 | 0.71 | 9.23 | 31.48 | 0.57 | 256.25 | 42.5 | 0.14 | -71.43 | -6.67 | 20.24 | -73.08 | -24.17 | 0.96 | 242.86 | 41.18 | 0.93 | 66.07 | 82.35 | 0.96 | -73.33 | 41.18 | 59 | 0.0 | 0.0 | 0.88 | 4.76 | 20.55 |
| 22Q4 (16) | 9.12 | -16.48 | -15.4 | 7.09 | -18.79 | -23.93 | 1.21 | -16.55 | 0.0 | 0.03 | 200.0 | 200.0 | 0.02 | 100.0 | 100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.05 | 25.0 | -64.29 | 0 | 0 | 0 | 0 | 0 | 0 | -0.39 | -190.7 | -875.0 | -0.17 | -145.95 | -666.67 | 0.65 | -41.44 | 132.14 | 0.16 | -81.18 | 45.45 | 0.49 | 88.46 | 172.22 | 75.18 | 224.89 | 20.85 | 0.28 | -80.56 | 47.37 | 0.56 | -30.86 | 300.0 | 3.60 | 8.43 | 50.63 | 59 | 0.0 | 7.27 | 0.84 | -34.88 | 82.61 |
| 22Q3 (15) | 10.92 | -5.37 | -3.36 | 8.73 | -5.21 | -9.25 | 1.45 | -14.71 | 10.69 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.0 | 0.04 | 100.0 | -77.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0.43 | 26.47 | 4200.0 | 0.37 | 19.35 | 54.17 | 1.11 | 18.09 | 85.0 | 0.85 | 19.72 | 80.85 | 0.26 | 13.04 | 100.0 | 23.14 | -6.2 | 5.95 | 1.44 | 20.0 | 63.64 | 0.81 | 19.12 | 107.69 | 3.32 | 76.6 | 48.21 | 59 | 0.0 | 9.26 | 1.29 | 14.16 | 67.53 |
| 22Q2 (14) | 11.54 | 16.68 | 2.58 | 9.21 | 11.91 | -3.76 | 1.7 | 39.34 | 50.44 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | -90.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.34 | 209.09 | 477.78 | 0.31 | 210.0 | 3200.0 | 0.94 | 74.07 | 74.07 | 0.71 | 77.5 | 65.12 | 0.23 | 53.33 | 109.09 | 24.67 | -7.57 | 19.41 | 1.20 | 76.47 | 50.0 | 0.68 | 33.33 | -9.33 | 1.88 | 176.47 | 38.24 | 59 | 0.0 | 9.26 | 1.13 | 54.79 | 66.18 |
| 22Q1 (13) | 9.89 | -8.26 | 6.34 | 8.23 | -11.7 | 2.36 | 1.22 | 0.83 | 23.23 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -78.57 | -25.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.11 | 375.0 | -15.38 | 0.1 | 233.33 | -16.67 | 0.54 | 92.86 | 42.11 | 0.4 | 263.64 | 33.33 | 0.15 | -16.67 | 87.5 | 26.69 | -57.1 | 28.19 | 0.68 | 257.89 | 21.43 | 0.51 | 264.29 | 64.52 | 0.68 | -71.55 | 21.43 | 59 | 7.27 | 9.26 | 0.73 | 58.7 | 37.74 |
| 21Q4 (12) | 10.78 | -4.6 | -5.77 | 9.32 | -3.12 | -6.89 | 1.21 | -7.63 | 10.0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.14 | -22.22 | -44.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.04 | -500.0 | 90.0 | 0.03 | -87.5 | 137.5 | 0.28 | -53.33 | 12.0 | 0.11 | -76.6 | -45.0 | 0.18 | 38.46 | 260.0 | 62.21 | 184.84 | 216.59 | 0.19 | -78.41 | -48.65 | 0.14 | -64.1 | -70.21 | 2.39 | 6.7 | -17.59 | 55 | 1.85 | 1.85 | 0.46 | -40.26 | 17.95 |
| 21Q3 (11) | 11.3 | 0.44 | 10.89 | 9.62 | 0.52 | 18.33 | 1.31 | 15.93 | 20.18 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 100.0 | 0.18 | -10.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 111.11 | 103.7 | 0.24 | 2500.0 | 250.0 | 0.6 | 11.11 | -25.93 | 0.47 | 9.3 | -26.56 | 0.13 | 18.18 | -23.53 | 21.84 | 5.71 | 3.02 | 0.88 | 10.0 | -25.42 | 0.39 | -48.0 | -71.32 | 2.24 | 64.71 | -11.46 | 54 | 0.0 | 0.0 | 0.77 | 13.24 | -18.95 |
| 21Q2 (10) | 11.25 | 20.97 | 72.28 | 9.57 | 19.03 | 90.26 | 1.13 | 14.14 | 21.51 | 0.01 | 0.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -169.23 | 0 | -0.01 | -108.33 | -125.0 | 0.54 | 42.11 | -11.48 | 0.43 | 43.33 | -4.44 | 0.11 | 37.5 | -31.25 | 20.66 | -0.77 | -20.81 | 0.80 | 42.86 | -4.76 | 0.75 | 141.94 | 8.7 | 1.36 | 142.86 | 0.74 | 54 | 0.0 | 0.0 | 0.68 | 28.3 | -9.33 |
| 21Q1 (9) | 9.3 | -18.71 | 61.74 | 8.04 | -19.68 | 72.9 | 0.99 | -10.0 | 12.5 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -84.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.13 | 132.5 | 0 | 0.12 | 250.0 | -7.69 | 0.38 | 52.0 | 5.56 | 0.3 | 50.0 | 7.14 | 0.08 | 60.0 | -11.11 | 20.82 | 5.95 | -12.59 | 0.56 | 51.35 | 9.8 | 0.31 | -34.04 | 24.0 | 0.56 | -80.69 | 9.8 | 54 | 0.0 | 0.0 | 0.53 | 35.9 | 8.16 |
| 20Q4 (8) | 11.44 | 12.27 | 32.87 | 10.01 | 23.12 | 46.13 | 1.1 | 0.92 | -20.29 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.25 | 177.78 | 177.78 | 0.02 | 0 | 0 | 0 | 0 | 0 | -0.4 | -48.15 | -110.53 | -0.08 | 50.0 | 20.0 | 0.25 | -69.14 | -10.71 | 0.2 | -68.75 | -13.04 | 0.05 | -70.59 | 0.0 | 19.65 | -7.31 | 20.18 | 0.37 | -68.64 | -13.95 | 0.47 | -65.44 | -16.07 | 2.90 | 14.62 | -7.94 | 54 | 0.0 | 0.0 | 0.39 | -58.95 | -9.3 |
| 20Q3 (7) | 10.19 | 56.05 | 5.71 | 8.13 | 61.63 | 6.0 | 1.09 | 17.2 | -26.85 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.09 | 0 | 80.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.27 | 0 | -175.0 | -0.16 | -500.0 | -135.56 | 0.81 | 32.79 | -12.9 | 0.64 | 42.22 | -5.88 | 0.17 | 6.25 | -32.0 | 21.20 | -18.74 | -21.66 | 1.18 | 40.48 | -6.35 | 1.36 | 97.1 | 248.72 | 2.53 | 87.41 | -6.99 | 54 | 0.0 | 0.0 | 0.95 | 26.67 | -8.65 |
| 20Q2 (6) | 6.53 | 13.57 | -23.98 | 5.03 | 8.17 | -26.68 | 0.93 | 5.68 | -20.51 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.04 | -69.23 | -78.95 | 0.61 | 69.44 | -17.57 | 0.45 | 60.71 | -16.67 | 0.16 | 77.78 | -15.79 | 26.09 | 9.53 | -0.65 | 0.84 | 64.71 | -16.83 | 0.69 | 176.0 | 16.95 | 1.35 | 164.71 | -7.53 | 54 | 0.0 | 0.0 | 0.75 | 53.06 | -10.71 |
| 20Q1 (5) | 5.75 | -33.22 | -14.31 | 4.65 | -32.12 | -11.6 | 0.88 | -36.23 | -12.87 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.13 | 230.0 | 218.18 | 0.36 | 28.57 | 9.09 | 0.28 | 21.74 | 12.0 | 0.09 | 80.0 | 0.0 | 23.82 | 45.69 | -7.67 | 0.51 | 18.6 | 10.87 | 0.25 | -55.36 | -59.02 | 0.51 | -83.81 | 10.87 | 54 | 0.0 | 1.89 | 0.49 | 13.95 | 8.89 |
| 19Q4 (4) | 8.61 | -10.68 | 0.0 | 6.85 | -10.69 | 0.0 | 1.38 | -7.38 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.09 | 80.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.19 | -152.78 | 0.0 | -0.1 | -122.22 | 0.0 | 0.28 | -69.89 | 0.0 | 0.23 | -66.18 | 0.0 | 0.05 | -80.0 | 0.0 | 16.35 | -39.58 | 0.0 | 0.43 | -65.87 | 0.0 | 0.56 | 43.59 | 0.0 | 3.15 | 15.81 | 0.0 | 54 | 0.0 | 0.0 | 0.43 | -58.65 | 0.0 |
| 19Q3 (3) | 9.64 | 12.22 | 0.0 | 7.67 | 11.81 | 0.0 | 1.49 | 27.35 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 150.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.36 | 125.0 | 0.0 | 0.45 | 136.84 | 0.0 | 0.93 | 25.68 | 0.0 | 0.68 | 25.93 | 0.0 | 0.25 | 31.58 | 0.0 | 27.06 | 3.05 | 0.0 | 1.26 | 24.75 | 0.0 | 0.39 | -33.9 | 0.0 | 2.72 | 86.3 | 0.0 | 54 | 0.0 | 0.0 | 1.04 | 23.81 | 0.0 |
| 19Q2 (2) | 8.59 | 28.02 | 0.0 | 6.86 | 30.42 | 0.0 | 1.17 | 15.84 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.16 | 223.08 | 0.0 | 0.19 | 272.73 | 0.0 | 0.74 | 124.24 | 0.0 | 0.54 | 116.0 | 0.0 | 0.19 | 111.11 | 0.0 | 26.26 | 1.78 | 0.0 | 1.01 | 119.57 | 0.0 | 0.59 | -3.28 | 0.0 | 1.46 | 217.39 | 0.0 | 54 | 1.89 | 0.0 | 0.84 | 86.67 | 0.0 |
| 19Q1 (1) | 6.71 | 0.0 | 0.0 | 5.26 | 0.0 | 0.0 | 1.01 | 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 | 0 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.13 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | 0.33 | 0.0 | 0.0 | 0.25 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 25.80 | 0.0 | 0.0 | 0.46 | 0.0 | 0.0 | 0.61 | 0.0 | 0.0 | 0.46 | 0.0 | 0.0 | 53 | 0.0 | 0.0 | 0.45 | 0.0 | 0.0 |
