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) | 146.16 | -6.83 | 101.23 | -2.08 | 27.24 | 6.45 | 0.43 | 115.0 | 0.74 | 155.17 | 0.07 | -30.0 | 0.08 | -11.11 | 0 | 0 | 0.44 | 18.92 | 0 | 0 | 0 | 0 | 0.61 | -76.72 | 0.69 | -69.06 | 18.38 | -39.02 | 7.19 | -54.0 | 5.28 | -36.92 | 28.72 | 3.42 | 2.88 | -53.77 | 2.61 | -51.49 | 0.00 | 0 | 249 | 0.0 | 29.08 | -27.03 |
| 2022 (9) | 156.87 | 19.05 | 103.38 | 14.23 | 25.59 | 15.32 | 0.2 | 33.33 | 0.29 | 38.1 | 0.1 | -16.67 | 0.09 | 0.0 | 0 | 0 | 0.37 | 0.0 | -0.05 | 0 | 0 | 0 | 2.62 | 1441.18 | 2.23 | 471.79 | 30.14 | 54.72 | 15.63 | 77.01 | 8.37 | 47.88 | 27.77 | -4.41 | 6.23 | 76.99 | 5.38 | 58.7 | 0.00 | 0 | 249 | 0.0 | 39.85 | 40.47 |
| 2021 (8) | 131.77 | 26.82 | 90.5 | 25.36 | 22.19 | 16.18 | 0.15 | 7.14 | 0.21 | -61.82 | 0.12 | -14.29 | 0.09 | -10.0 | 0 | 0 | 0.37 | -36.21 | -0.04 | 0 | 0 | 0 | 0.17 | 0 | 0.39 | -41.79 | 19.48 | 46.58 | 8.83 | 64.43 | 5.66 | 68.45 | 29.05 | 14.73 | 3.52 | 62.21 | 3.39 | 79.37 | 0.00 | 0 | 249 | 5.96 | 28.37 | 26.65 |
| 2020 (7) | 103.9 | -1.09 | 72.19 | 1.06 | 19.1 | -7.42 | 0.14 | -17.65 | 0.55 | -9.84 | 0.14 | -12.5 | 0.1 | 0.0 | 0 | 0 | 0.58 | 41.46 | -0.07 | 0 | 0.06 | 100.0 | -0.18 | 0 | 0.67 | 6600.0 | 13.29 | 2.31 | 5.37 | 1.7 | 3.36 | 16.67 | 25.32 | 14.26 | 2.17 | -0.46 | 1.89 | -10.85 | 0.00 | 0 | 235 | 2.17 | 22.4 | 7.69 |
| 2019 (6) | 105.04 | 9.3 | 71.43 | 17.44 | 20.63 | 13.41 | 0.17 | -34.62 | 0.61 | 38.64 | 0.16 | 0 | 0.1 | 0 | 0 | 0 | 0.41 | 36.67 | 0.01 | 0 | 0.03 | 50.0 | 0.01 | -98.92 | 0.01 | -98.51 | 12.99 | -26.82 | 5.28 | -34.98 | 2.88 | -45.25 | 22.16 | -25.19 | 2.18 | -35.12 | 2.12 | -29.1 | 0.00 | 0 | 230 | 0.0 | 20.8 | -7.8 |
| 2018 (5) | 96.1 | 6.85 | 60.82 | 6.98 | 18.19 | 7.51 | 0.26 | 30.0 | 0.44 | 62.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 11.11 | -0.44 | 0 | 0.02 | 0 | 0.93 | 190.62 | 0.67 | 55.81 | 17.75 | 6.86 | 8.12 | -6.45 | 5.26 | 31.5 | 29.62 | 23.01 | 3.36 | -10.16 | 2.99 | -9.67 | 0.00 | 0 | 230 | -0.43 | 22.56 | 9.46 |
| 2017 (4) | 89.94 | 3.36 | 56.85 | 2.52 | 16.92 | 2.48 | 0.2 | -9.09 | 0.27 | -41.3 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.27 | 12.5 | -0.03 | 0 | 0 | 0 | 0.32 | 0 | 0.43 | 152.94 | 16.61 | 9.06 | 8.68 | 12.29 | 4.0 | -0.99 | 24.08 | -9.2 | 3.74 | 13.33 | 3.31 | 8.88 | 0.00 | 0 | 231 | 0.0 | 20.61 | 6.51 |
| 2016 (3) | 87.02 | 12.36 | 55.45 | 9.46 | 16.51 | 34.23 | 0.22 | 0.0 | 0.46 | 109.09 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0.24 | -60.0 | 0 | 0 | 0.01 | 0.0 | -0.05 | 0 | 0.17 | -77.63 | 15.23 | -0.13 | 7.73 | 0.91 | 4.04 | 2.28 | 26.52 | 2.51 | 3.30 | 1.23 | 3.04 | 9.75 | 0.00 | 0 | 231 | 0.0 | 19.35 | 4.26 |
| 2015 (2) | 77.45 | 1.37 | 50.66 | -2.35 | 12.3 | 7.05 | 0.22 | 37.5 | 0.22 | -12.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 93.55 | -0.12 | 0 | 0.01 | 0.0 | 0.44 | -16.98 | 0.76 | 15.15 | 15.25 | 11.31 | 7.66 | 28.31 | 3.95 | -13.0 | 25.87 | -21.98 | 3.26 | 31.45 | 2.77 | 30.05 | 0.00 | 0 | 231 | -2.53 | 18.56 | 8.41 |
| 2014 (1) | 76.4 | 7.88 | 51.88 | 3.55 | 11.49 | 8.7 | 0.16 | -5.88 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.31 | 55.0 | -0.07 | 0 | 0.01 | 0 | 0.53 | -3.64 | 0.66 | 0 | 13.7 | 45.28 | 5.97 | 53.87 | 4.54 | 63.9 | 33.16 | 13.02 | 2.48 | 55.0 | 2.13 | 15.14 | 0.00 | 0 | 237 | -1.66 | 17.12 | 27.0 |
| 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) | 34.8 | -7.18 | -13.02 | 24.79 | -3.01 | -6.42 | 6.68 | -9.24 | 0.3 | 0.15 | 87.5 | 66.67 | 0.2 | -9.09 | 66.67 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.08 | -33.33 | -11.11 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.63 | -182.89 | -57.5 | -0.56 | -180.0 | -64.71 | 2.78 | -47.25 | -57.36 | 0.99 | -57.69 | -68.17 | 0.74 | -49.32 | -56.73 | 26.58 | -3.8 | 1.1 | 0.40 | -57.45 | -68.0 | 0.62 | -6.06 | -55.4 | 2.89 | 16.06 | -53.98 | 249 | 0.0 | 0.0 | 5.58 | -29.99 | -38.48 |
| 23Q3 (19) | 37.49 | -0.32 | -5.54 | 25.56 | -1.27 | -1.65 | 7.36 | 7.6 | 15.18 | 0.08 | -33.33 | 100.0 | 0.22 | 22.22 | 175.0 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.12 | 100.0 | 100.0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0.76 | 49.02 | -52.2 | 0.7 | 40.0 | -47.37 | 5.27 | -2.23 | -39.0 | 2.34 | 50.97 | -51.35 | 1.46 | -16.57 | -35.68 | 27.63 | -14.7 | 5.14 | 0.94 | 51.61 | -51.3 | 0.66 | 57.14 | -52.86 | 2.49 | 60.65 | -50.5 | 249 | 0.0 | 0.0 | 7.97 | -0.38 | -28.07 |
| 23Q2 (18) | 37.61 | 3.75 | -5.15 | 25.89 | 3.56 | 0.82 | 6.84 | 7.55 | 5.39 | 0.12 | 50.0 | 200.0 | 0.18 | 20.0 | 200.0 | 0.02 | 0.0 | -33.33 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.06 | -66.67 | -53.85 | 0.01 | 0 | -50.0 | 0 | 0 | 0 | 0.51 | 1800.0 | -32.0 | 0.5 | 900.0 | -23.08 | 5.39 | 9.11 | -33.7 | 1.55 | -32.61 | -59.74 | 1.75 | 30.6 | -26.47 | 32.39 | 19.61 | 10.47 | 0.62 | -33.33 | -60.0 | 0.42 | -53.33 | -67.44 | 1.55 | 66.67 | -50.0 | 249 | 0.0 | 0.0 | 8.0 | 6.24 | -24.03 |
| 23Q1 (17) | 36.25 | -9.4 | -3.38 | 25.0 | -5.62 | -0.87 | 6.36 | -4.5 | 5.3 | 0.08 | -11.11 | 166.67 | 0.15 | 25.0 | 275.0 | 0.02 | 0.0 | -33.33 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.18 | 100.0 | 80.0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | -0.03 | 92.5 | -104.41 | 0.05 | 114.71 | -91.53 | 4.94 | -24.23 | -27.88 | 2.3 | -26.05 | -40.41 | 1.34 | -21.64 | -33.0 | 27.08 | 3.0 | -7.32 | 0.93 | -25.6 | -40.0 | 0.90 | -35.25 | -31.3 | 0.93 | -85.19 | -40.0 | 249 | 0.0 | 0.0 | 7.53 | -16.98 | -17.97 |
| 22Q4 (16) | 40.01 | 0.81 | 11.6 | 26.49 | 1.92 | 8.97 | 6.66 | 4.23 | 10.82 | 0.09 | 125.0 | 350.0 | 0.12 | 50.0 | 200.0 | 0.02 | 0.0 | -33.33 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.09 | 50.0 | 212.5 | -0.03 | 0.0 | -50.0 | 0 | 0 | 0 | -0.4 | -125.16 | -2100.0 | -0.34 | -125.56 | -277.78 | 6.52 | -24.54 | 19.63 | 3.11 | -35.34 | 14.34 | 1.71 | -24.67 | 10.32 | 26.29 | 0.04 | -7.66 | 1.25 | -35.23 | 14.68 | 1.39 | -0.71 | 23.01 | 6.28 | 24.85 | 76.9 | 249 | 0.0 | 0.0 | 9.07 | -18.14 | 17.49 |
| 22Q3 (15) | 39.69 | 0.1 | 13.99 | 25.99 | 1.21 | 7.44 | 6.39 | -1.54 | 15.34 | 0.04 | 0.0 | -20.0 | 0.08 | 33.33 | 33.33 | 0.02 | -33.33 | -33.33 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.06 | -53.85 | -57.14 | -0.03 | -250.0 | -200.0 | 0 | 0 | 0 | 1.59 | 112.0 | 960.0 | 1.33 | 104.62 | 411.54 | 8.64 | 6.27 | 61.19 | 4.81 | 24.94 | 92.4 | 2.27 | -4.62 | 50.33 | 26.28 | -10.37 | -6.87 | 1.93 | 24.52 | 93.0 | 1.40 | 8.53 | 55.56 | 5.03 | 62.26 | 104.47 | 249 | 0.0 | -0.4 | 11.08 | 5.22 | 46.56 |
| 22Q2 (14) | 39.65 | 5.68 | 22.72 | 25.68 | 1.82 | 15.83 | 6.49 | 7.45 | 15.48 | 0.04 | 33.33 | 0.0 | 0.06 | 50.0 | 50.0 | 0.03 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.13 | 30.0 | -23.53 | 0.02 | 300.0 | 0 | 0 | 0 | 0 | 0.75 | 10.29 | 1600.0 | 0.65 | 10.17 | 550.0 | 8.13 | 18.69 | 75.97 | 3.85 | -0.26 | 113.89 | 2.38 | 19.0 | 61.9 | 29.32 | 0.34 | -7.97 | 1.55 | 0.0 | 115.28 | 1.29 | -1.53 | 89.71 | 3.10 | 100.0 | 112.33 | 249 | 0.0 | -0.4 | 10.53 | 14.71 | 54.85 |
| 22Q1 (13) | 37.52 | 4.66 | 30.32 | 25.22 | 3.74 | 27.18 | 6.04 | 0.5 | 20.32 | 0.03 | 50.0 | 0.0 | 0.04 | 0.0 | -42.86 | 0.03 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.1 | 225.0 | -28.57 | -0.01 | 50.0 | 0 | 0 | 0 | 0 | 0.68 | 3300.0 | 1033.33 | 0.59 | 755.56 | 436.36 | 6.85 | 25.69 | 69.14 | 3.86 | 41.91 | 113.26 | 2.0 | 29.03 | 78.57 | 29.22 | 2.63 | 5.45 | 1.55 | 42.2 | 109.46 | 1.31 | 15.93 | 92.65 | 1.55 | -56.34 | 109.46 | 249 | 0.0 | 1.63 | 9.18 | 18.91 | 45.95 |
| 21Q4 (12) | 35.85 | 2.96 | 21.4 | 24.31 | 0.5 | 21.67 | 6.01 | 8.48 | 16.7 | 0.02 | -60.0 | -33.33 | 0.04 | -33.33 | -80.95 | 0.03 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | -0.08 | -157.14 | -214.29 | -0.02 | -100.0 | 0 | 0 | 0 | 0 | 0.02 | -86.67 | 114.29 | -0.09 | -134.62 | -140.91 | 5.45 | 1.68 | 17.97 | 2.72 | 8.8 | 37.37 | 1.55 | 2.65 | 51.96 | 28.47 | 0.89 | 28.47 | 1.09 | 9.0 | 29.76 | 1.13 | 25.56 | 59.15 | 3.55 | 44.31 | 55.02 | 249 | -0.4 | 5.96 | 7.72 | 2.12 | 9.66 |
| 21Q3 (11) | 34.82 | 7.77 | 30.27 | 24.19 | 9.11 | 30.69 | 5.54 | -1.42 | 18.63 | 0.05 | 25.0 | 25.0 | 0.06 | 50.0 | 0.0 | 0.03 | 0.0 | -57.14 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.14 | -17.65 | -50.0 | -0.01 | 0 | 85.71 | 0 | 0 | 0 | 0.15 | 400.0 | 207.14 | 0.26 | 160.0 | 2700.0 | 5.36 | 16.02 | 50.99 | 2.5 | 38.89 | 85.19 | 1.51 | 2.72 | 54.08 | 28.22 | -11.42 | 2.25 | 1.00 | 38.89 | 72.41 | 0.90 | 32.35 | 63.64 | 2.46 | 68.49 | 69.66 | 250 | 0.0 | 6.84 | 7.56 | 11.18 | 27.92 |
| 21Q2 (10) | 32.31 | 12.23 | 35.59 | 22.17 | 11.8 | 32.36 | 5.62 | 11.95 | 26.29 | 0.04 | 33.33 | 0 | 0.04 | -42.86 | 140.0 | 0.03 | 0.0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.17 | 21.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -183.33 | 0 | 0.1 | -9.09 | 66.67 | 4.62 | 14.07 | 72.39 | 1.8 | -0.55 | 71.43 | 1.47 | 31.25 | 96.0 | 31.86 | 14.98 | 13.7 | 0.72 | -2.7 | 60.0 | 0.68 | 0.0 | 70.0 | 1.46 | 97.3 | 67.82 | 250 | 2.04 | 7.76 | 6.8 | 8.11 | 43.76 |
| 21Q1 (9) | 28.79 | -2.51 | 20.86 | 19.83 | -0.75 | 16.92 | 5.02 | -2.52 | 4.15 | 0.03 | 0.0 | -25.0 | 0.07 | -66.67 | -81.58 | 0.03 | 0.0 | -25.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.14 | 100.0 | -67.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 142.86 | -71.43 | 0.11 | -50.0 | -72.5 | 4.05 | -12.34 | 66.67 | 1.81 | -8.59 | 81.0 | 1.12 | 9.8 | 83.61 | 27.71 | 25.05 | 10.66 | 0.74 | -11.9 | 76.19 | 0.68 | -4.23 | 183.33 | 0.74 | -67.69 | 76.19 | 245 | 4.26 | 3.81 | 6.29 | -10.65 | 32.98 |
| 20Q4 (8) | 29.53 | 10.48 | 9.37 | 19.98 | 7.94 | 8.71 | 5.15 | 10.28 | 2.59 | 0.03 | -25.0 | 0 | 0.21 | 250.0 | 0 | 0.03 | -57.14 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.07 | -75.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.14 | 0.0 | 0 | 0.22 | 2300.0 | 633.33 | 4.62 | 30.14 | 26.92 | 1.98 | 46.67 | 40.43 | 1.02 | 4.08 | 13.33 | 22.16 | -19.71 | -10.46 | 0.84 | 44.83 | 37.7 | 0.71 | 29.09 | 29.09 | 2.29 | 57.93 | 0.0 | 235 | 0.43 | 2.17 | 7.04 | 19.12 | 21.8 |
| 20Q3 (7) | 26.73 | 12.17 | 0.64 | 18.51 | 10.51 | 1.15 | 4.67 | 4.94 | -10.02 | 0.04 | 0 | 0.0 | 0.06 | 160.0 | 0 | 0.07 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.28 | 0 | 154.55 | -0.07 | 0 | 0 | 0 | 0 | 100.0 | -0.14 | 0 | 0.0 | -0.01 | -116.67 | 88.89 | 3.55 | 32.46 | 19.53 | 1.35 | 28.57 | 14.41 | 0.98 | 30.67 | 53.12 | 27.60 | -1.5 | 27.9 | 0.58 | 28.89 | 13.73 | 0.55 | 37.5 | 7.84 | 1.45 | 66.67 | -13.69 | 234 | 0.86 | 1.74 | 5.91 | 24.95 | 19.88 |
| 20Q2 (6) | 23.83 | 0.04 | -10.85 | 16.75 | -1.24 | -7.76 | 4.45 | -7.68 | -15.4 | 0 | -100.0 | -100.0 | -0.1 | -126.32 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0.06 | -85.0 | 300.0 | 2.68 | 10.29 | -18.04 | 1.05 | 5.0 | -16.0 | 0.75 | 22.95 | 4.17 | 28.02 | 11.9 | 27.36 | 0.45 | 7.14 | -16.67 | 0.40 | 66.67 | -21.57 | 0.87 | 107.14 | -25.64 | 232 | -1.69 | 0.87 | 4.73 | 0.0 | -9.21 |
| 20Q1 (5) | 23.82 | -11.78 | -3.8 | 16.96 | -7.73 | 2.23 | 4.82 | -3.98 | -6.59 | 0.04 | 0 | -20.0 | 0.38 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.43 | 0 | 290.91 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0.21 | 0 | 75.0 | 0.4 | 1233.33 | 300.0 | 2.43 | -33.24 | -21.86 | 1.0 | -29.08 | -30.56 | 0.61 | -32.22 | -1.61 | 25.04 | 1.17 | 26.21 | 0.42 | -31.15 | -33.33 | 0.24 | -56.36 | -55.56 | 0.42 | -81.66 | -33.33 | 236 | 2.61 | 2.61 | 4.73 | -18.17 | -3.07 |
| 19Q4 (4) | 27.0 | 1.66 | 0.0 | 18.38 | 0.44 | 0.0 | 5.02 | -3.28 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 100.0 | 0.0 | 0.03 | 133.33 | 0.0 | 3.64 | 22.56 | 0.0 | 1.41 | 19.49 | 0.0 | 0.9 | 40.62 | 0.0 | 24.75 | 14.69 | 0.0 | 0.61 | 19.61 | 0.0 | 0.55 | 7.84 | 0.0 | 2.29 | 36.31 | 0.0 | 230 | 0.0 | 0.0 | 5.78 | 17.24 | 0.0 |
| 19Q3 (3) | 26.56 | -0.64 | 0.0 | 18.3 | 0.77 | 0.0 | 5.19 | -1.33 | 0.0 | 0.04 | -20.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.11 | 37.5 | 0.0 | 0 | 0 | 0.0 | -0.03 | -400.0 | 0.0 | -0.14 | -160.87 | 0.0 | -0.09 | -200.0 | 0.0 | 2.97 | -9.17 | 0.0 | 1.18 | -5.6 | 0.0 | 0.64 | -11.11 | 0.0 | 21.58 | -1.91 | 0.0 | 0.51 | -5.56 | 0.0 | 0.51 | 0.0 | 0.0 | 1.68 | 43.59 | 0.0 | 230 | 0.0 | 0.0 | 4.93 | -5.37 | 0.0 |
| 19Q2 (2) | 26.73 | 7.96 | 0.0 | 18.16 | 9.46 | 0.0 | 5.26 | 1.94 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.08 | -27.27 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | -50.0 | 0.0 | 0.23 | 91.67 | 0.0 | -0.03 | -130.0 | 0.0 | 3.27 | 5.14 | 0.0 | 1.25 | -13.19 | 0.0 | 0.72 | 16.13 | 0.0 | 22.00 | 10.89 | 0.0 | 0.54 | -14.29 | 0.0 | 0.51 | -5.56 | 0.0 | 1.17 | 85.71 | 0.0 | 230 | 0.0 | 0.0 | 5.21 | 6.76 | 0.0 |
| 19Q1 (1) | 24.76 | 0.0 | 0.0 | 16.59 | 0.0 | 0.0 | 5.16 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 3.11 | 0.0 | 0.0 | 1.44 | 0.0 | 0.0 | 0.62 | 0.0 | 0.0 | 19.84 | 0.0 | 0.0 | 0.63 | 0.0 | 0.0 | 0.54 | 0.0 | 0.0 | 0.63 | 0.0 | 0.0 | 230 | 0.0 | 0.0 | 4.88 | 0.0 | 0.0 |
