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) | 220.79 | 13.37 | 123.41 | 11.49 | 65.44 | 13.59 | 0.21 | 200.0 | 0.28 | -3.45 | 1.4 | 5.26 | 0.77 | 60.42 | 0 | 0 | 0.38 | -19.15 | -0.14 | 0 | 0 | 0 | 0 | 0 | -0.41 | 0 | 31.53 | 21.83 | 25.25 | 22.1 | 6.27 | 20.58 | 19.89 | -0.95 | 24.31 | 20.53 | 24.91 | 20.69 | 0.00 | 0 | 103 | 0.98 | 58.48 | 13.82 |
| 2022 (9) | 194.76 | 11.49 | 110.69 | 12.88 | 57.61 | 7.88 | 0.07 | 250.0 | 0.29 | 61.11 | 1.33 | -1.48 | 0.48 | 29.73 | 0 | 0 | 0.47 | 0.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.58 | 0 | 25.88 | 12.52 | 20.68 | 12.39 | 5.2 | 13.04 | 20.08 | 0.35 | 20.17 | 10.95 | 20.64 | 14.1 | 0.00 | 0 | 102 | 0.99 | 51.38 | 8.65 |
| 2021 (8) | 174.69 | -0.4 | 98.06 | -1.61 | 53.4 | 8.47 | 0.02 | -33.33 | 0.18 | 50.0 | 1.35 | 11.57 | 0.37 | 15.62 | 0 | 0 | 0.47 | 46.88 | 0 | 0 | 0 | 0 | 0 | 0 | -0.23 | 0 | 23.0 | -11.74 | 18.4 | -12.8 | 4.6 | -7.26 | 20.01 | 5.09 | 18.18 | -15.6 | 18.09 | -13.49 | 0.00 | 0 | 101 | 3.06 | 47.29 | -0.21 |
| 2020 (7) | 175.39 | 11.09 | 99.66 | 11.19 | 49.23 | 12.01 | 0.03 | 0.0 | 0.12 | 50.0 | 1.21 | 13.08 | 0.32 | 6.67 | 0 | 0 | 0.32 | 39.13 | -0.04 | 0 | 0 | 0 | 0 | 0 | -0.44 | 0 | 26.06 | 10.47 | 21.1 | 11.82 | 4.96 | 5.08 | 19.04 | -4.85 | 21.54 | 11.95 | 20.91 | 10.05 | 0.00 | 0 | 98 | 0.0 | 47.39 | 12.19 |
| 2019 (6) | 157.88 | 12.1 | 89.63 | 13.23 | 43.95 | 7.93 | 0.03 | 0.0 | 0.08 | -52.94 | 1.07 | 0 | 0.3 | 15.38 | 0 | 0 | 0.23 | 0.0 | -0.13 | 0 | 0 | 0 | 0 | 0 | -0.7 | 0 | 23.59 | 10.6 | 18.87 | 10.42 | 4.72 | 11.58 | 20.01 | 0.81 | 19.24 | 10.45 | 19.00 | 17.0 | 0.00 | 0 | 98 | 0.0 | 42.24 | 59.28 |
| 2018 (5) | 140.84 | 6.2 | 79.16 | 4.39 | 40.72 | 2.91 | 0.03 | 50.0 | 0.17 | 21.43 | 0 | 0 | 0.26 | 4.0 | 0 | 0 | 0.23 | -4.17 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.36 | 3500.0 | 21.33 | 23.8 | 17.09 | 19.59 | 4.23 | 43.88 | 19.85 | 16.42 | 17.42 | 19.48 | 16.24 | 17.17 | 0.00 | 0 | 98 | 0.0 | 26.52 | 21.71 |
| 2017 (4) | 132.62 | 6.75 | 75.83 | 3.65 | 39.57 | 5.6 | 0.02 | 0.0 | 0.14 | 40.0 | 0 | 0 | 0.25 | 4.17 | 0 | 0 | 0.24 | 4.35 | -0.38 | 0 | 0 | 0 | 0 | 0 | 0.01 | -97.96 | 17.23 | 22.2 | 14.29 | 22.24 | 2.94 | 21.99 | 17.05 | -0.12 | 14.58 | 20.6 | 13.86 | 27.51 | 0.00 | 0 | 98 | 2.08 | 21.79 | 20.65 |
| 2016 (3) | 124.24 | 16.24 | 73.16 | 15.94 | 37.47 | 15.33 | 0.02 | -33.33 | 0.1 | 25.0 | 0 | 0 | 0.24 | 84.62 | 0 | 0 | 0.23 | 9.52 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0.49 | 145.0 | 14.1 | 22.72 | 11.69 | 22.79 | 2.41 | 22.34 | 17.07 | -0.35 | 12.09 | 21.39 | 10.87 | 20.11 | 0.00 | 0 | 96 | 1.05 | 18.06 | 19.92 |
| 2015 (2) | 106.88 | 16.58 | 63.1 | 15.63 | 32.49 | 15.38 | 0.03 | 50.0 | 0.08 | 0.0 | 0 | 0 | 0.13 | 8.33 | 0 | 0 | 0.21 | -12.5 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0.2 | -52.38 | 11.49 | 22.63 | 9.52 | 23.32 | 1.97 | 19.39 | 17.13 | -2.45 | 9.96 | 21.61 | 9.05 | 27.64 | 0.00 | 0 | 95 | 1.06 | 15.06 | 21.35 |
| 2014 (1) | 91.68 | 26.47 | 54.57 | 24.76 | 28.16 | 23.56 | 0.02 | 0.0 | 0.08 | 0 | 0 | 0 | 0.12 | 9.09 | 0 | 0 | 0.24 | -67.57 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0.42 | -46.15 | 9.37 | 39.02 | 7.72 | 38.1 | 1.65 | 43.48 | 17.56 | 2.57 | 8.19 | 36.27 | 7.09 | 51.82 | 0.00 | 0 | 94 | 1.08 | 12.41 | 35.33 |
| 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) | 56.35 | -4.0 | 9.63 | 30.63 | -5.99 | 9.94 | 17.18 | 0.94 | 13.03 | 0.1 | 900.0 | 100.0 | 0.08 | 14.29 | 14.29 | 0.37 | 5.71 | 15.62 | 0.23 | 15.0 | 64.29 | 0 | 0 | 0 | 0.12 | 50.0 | 0.0 | -0.08 | -60.0 | -300.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 77.78 | 55.56 | 8.5 | -4.6 | 3.03 | 6.8 | -4.63 | 3.66 | 1.7 | -4.49 | 0.59 | 20.02 | 0.0 | -2.25 | 6.57 | -4.64 | 2.18 | 6.64 | -6.48 | 2.79 | 24.41 | 36.83 | 20.48 | 103 | 0.0 | 0.98 | 15.42 | -1.53 | 5.18 |
| 23Q3 (19) | 58.7 | 11.15 | 11.79 | 32.58 | 5.27 | 8.93 | 17.02 | 7.04 | 16.1 | 0.01 | -88.89 | 0 | 0.07 | 16.67 | 0.0 | 0.35 | 2.94 | 6.06 | 0.2 | 25.0 | 66.67 | 0 | 0 | 0 | 0.08 | 0.0 | 0.0 | -0.05 | -400.0 | -600.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 | -157.14 | 0.0 | 8.91 | 51.27 | 14.97 | 7.13 | 50.11 | 15.0 | 1.78 | 56.14 | 14.84 | 20.02 | 3.41 | 0.05 | 6.89 | 50.11 | 13.51 | 7.10 | 51.71 | 14.7 | 17.84 | 62.92 | 28.99 | 103 | 0.0 | 0.98 | 15.66 | 24.58 | 10.91 |
| 23Q2 (18) | 52.81 | -0.23 | 20.79 | 30.95 | 5.81 | 18.63 | 15.9 | 3.58 | 13.98 | 0.09 | 800.0 | 800.0 | 0.06 | 0.0 | -25.0 | 0.34 | 0.0 | 0.0 | 0.16 | -5.88 | 33.33 | 0 | 0 | 0 | 0.08 | -20.0 | -38.46 | -0.01 | 0 | -200.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | 41.67 | 46.15 | 5.89 | -28.35 | 65.45 | 4.75 | -27.81 | 65.51 | 1.14 | -30.49 | 65.22 | 19.36 | -3.25 | -0.41 | 4.59 | -28.62 | 61.62 | 4.68 | -28.0 | 60.82 | 10.95 | 70.3 | 39.67 | 103 | 0.98 | 1.98 | 12.57 | -15.24 | 26.33 |
| 23Q1 (17) | 52.93 | 2.98 | 12.31 | 29.25 | 4.99 | 8.98 | 15.35 | 0.99 | 11.23 | 0.01 | -80.0 | 0.0 | 0.06 | -14.29 | -14.29 | 0.34 | 6.25 | 0.0 | 0.17 | 21.43 | 70.0 | 0 | 0 | 0 | 0.1 | -16.67 | -23.08 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | -33.33 | 33.33 | 8.22 | -0.36 | 30.27 | 6.58 | 0.3 | 30.3 | 1.64 | -2.96 | 30.16 | 20.01 | -2.29 | -0.1 | 6.43 | 0.0 | 28.34 | 6.50 | 0.62 | 27.95 | 6.43 | -68.26 | 28.34 | 102 | 0.0 | 0.99 | 14.83 | 1.16 | 17.14 |
| 22Q4 (16) | 51.4 | -2.11 | 8.32 | 27.86 | -6.85 | 5.25 | 15.2 | 3.68 | 8.49 | 0.05 | 0 | 400.0 | 0.07 | 0.0 | 0.0 | 0.32 | -3.03 | -5.88 | 0.14 | 16.67 | 55.56 | 0 | 0 | 0 | 0.12 | 50.0 | -52.0 | -0.02 | -300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | 50.0 | -125.0 | 8.25 | 6.45 | 19.22 | 6.56 | 5.81 | 18.41 | 1.69 | 9.03 | 21.58 | 20.48 | 2.35 | 2.35 | 6.43 | 5.93 | 17.12 | 6.46 | 4.36 | 19.19 | 20.26 | 46.49 | 11.01 | 102 | 0.0 | 0.99 | 14.66 | 3.82 | 11.4 |
| 22Q3 (15) | 52.51 | 20.11 | 24.79 | 29.91 | 14.64 | 25.78 | 14.66 | 5.09 | 11.06 | 0 | -100.0 | 0 | 0.07 | -12.5 | 16.67 | 0.33 | -2.94 | -2.94 | 0.12 | 0.0 | 33.33 | 0 | 0 | 0 | 0.08 | -38.46 | 166.67 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 | -38.46 | -5.88 | 7.75 | 117.7 | 56.88 | 6.2 | 116.03 | 56.96 | 1.55 | 124.64 | 56.57 | 20.01 | 2.93 | 0.05 | 6.07 | 113.73 | 54.85 | 6.19 | 112.71 | 54.75 | 13.83 | 76.4 | 8.39 | 102 | 0.99 | 0.99 | 14.12 | 41.91 | 27.55 |
| 22Q2 (14) | 43.72 | -7.24 | 15.23 | 26.09 | -2.79 | 20.73 | 13.95 | 1.09 | 8.06 | 0.01 | 0.0 | 0.0 | 0.08 | 14.29 | 166.67 | 0.34 | 0.0 | 0.0 | 0.12 | 20.0 | 20.0 | 0 | 0 | 0 | 0.13 | 0.0 | 44.44 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.13 | 27.78 | -192.86 | 3.56 | -43.58 | 0.0 | 2.87 | -43.17 | 0.7 | 0.69 | -45.24 | -2.82 | 19.44 | -2.95 | -2.75 | 2.84 | -43.31 | -2.41 | 2.91 | -42.72 | 10.65 | 7.84 | 56.49 | -13.94 | 101 | 0.0 | 3.06 | 9.95 | -21.41 | 3.75 |
| 22Q1 (13) | 47.13 | -0.67 | -0.19 | 26.84 | 1.4 | 2.48 | 13.8 | -1.5 | 3.92 | 0.01 | 0.0 | 0 | 0.07 | 0.0 | 133.33 | 0.34 | 0.0 | 3.03 | 0.1 | 11.11 | 11.11 | 0 | 0 | 0 | 0.13 | -48.0 | 30.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 | -350.0 | -12.5 | 6.31 | -8.82 | -16.75 | 5.05 | -8.84 | -16.67 | 1.26 | -9.35 | -17.11 | 20.03 | 0.1 | 0.1 | 5.01 | -8.74 | -19.19 | 5.08 | -6.27 | -15.89 | 5.01 | -72.55 | -19.19 | 101 | 0.0 | 3.06 | 12.66 | -3.8 | -6.01 |
| 21Q4 (12) | 47.45 | 12.76 | 3.85 | 26.47 | 11.31 | 1.69 | 14.01 | 6.14 | 9.28 | 0.01 | 0 | 0.0 | 0.07 | 16.67 | 133.33 | 0.34 | 0.0 | 6.25 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 0.25 | 733.33 | 127.27 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 76.47 | 80.95 | 6.92 | 40.08 | 4.37 | 5.54 | 40.25 | 4.53 | 1.39 | 40.4 | 4.51 | 20.01 | 0.05 | 0.0 | 5.49 | 40.05 | 1.1 | 5.42 | 35.5 | 1.31 | 18.25 | 43.03 | -15.51 | 101 | 0.0 | 3.06 | 13.16 | 18.88 | 6.82 |
| 21Q3 (11) | 42.08 | 10.91 | -11.65 | 23.78 | 10.04 | -9.58 | 13.2 | 2.25 | 5.01 | 0 | -100.0 | 0 | 0.06 | 100.0 | 50.0 | 0.34 | 0.0 | 9.68 | 0.09 | -10.0 | 12.5 | 0 | 0 | 0 | 0.03 | -66.67 | -62.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.17 | -221.43 | 0.0 | 4.94 | 38.76 | -42.49 | 3.95 | 38.6 | -42.5 | 0.99 | 39.44 | -42.44 | 20.00 | 0.05 | 0.0 | 3.92 | 34.71 | -44.24 | 4.00 | 52.09 | -41.43 | 12.76 | 40.07 | -21.09 | 101 | 3.06 | 3.06 | 11.07 | 15.43 | -21.21 |
| 21Q2 (10) | 37.94 | -19.65 | -3.71 | 21.61 | -17.49 | -5.67 | 12.91 | -2.79 | 8.4 | 0.01 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.34 | 3.03 | 17.24 | 0.1 | 11.11 | 25.0 | 0 | 0 | 0 | 0.09 | -10.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 187.5 | 75.0 | 3.56 | -53.03 | -23.77 | 2.85 | -52.97 | -28.57 | 0.71 | -53.29 | 4.41 | 19.99 | -0.1 | 37.11 | 2.91 | -53.06 | -28.68 | 2.63 | -56.46 | -30.79 | 9.11 | 46.94 | -0.33 | 98 | 0.0 | 0.0 | 9.59 | -28.8 | -2.64 |
| 21Q1 (9) | 47.22 | 3.35 | 10.69 | 26.19 | 0.61 | 7.25 | 13.28 | 3.59 | 11.41 | 0 | -100.0 | 0 | 0.03 | 0.0 | 50.0 | 0.33 | 3.12 | 17.86 | 0.09 | 0.0 | 12.5 | 0 | 0 | 0 | 0.1 | -9.09 | 66.67 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.16 | 23.81 | -14.29 | 7.58 | 14.33 | 22.65 | 6.06 | 14.34 | 22.67 | 1.52 | 14.29 | 22.58 | 20.01 | 0.0 | 0.0 | 6.20 | 14.18 | 22.53 | 6.04 | 12.9 | 22.52 | 6.20 | -71.3 | 22.53 | 98 | 0.0 | 0.0 | 13.47 | 9.33 | 20.59 |
| 20Q4 (8) | 45.69 | -4.07 | 13.66 | 26.03 | -1.03 | 17.15 | 12.82 | 1.99 | 11.48 | 0.01 | 0 | 0.0 | 0.03 | -25.0 | 0 | 0.32 | 3.23 | 0 | 0.09 | 12.5 | 12.5 | 0 | 0 | 0 | 0.11 | 37.5 | 57.14 | -0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.21 | -23.53 | -50.0 | 6.63 | -22.82 | 4.57 | 5.3 | -22.85 | 4.54 | 1.33 | -22.67 | 4.72 | 20.01 | 0.05 | 0.05 | 5.43 | -22.76 | 4.62 | 5.35 | -21.67 | 5.73 | 21.60 | 33.58 | 11.86 | 98 | 0.0 | 0.0 | 12.32 | -12.31 | 9.8 |
| 20Q3 (7) | 47.63 | 20.89 | 14.88 | 26.3 | 14.8 | 11.21 | 12.57 | 5.54 | 10.55 | 0 | -100.0 | 0 | 0.04 | 33.33 | 0 | 0.31 | 6.9 | 0 | 0.08 | 0.0 | 0.0 | 0 | 0 | 0 | 0.08 | 33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.17 | -312.5 | 0.0 | 8.59 | 83.94 | 37.0 | 6.87 | 72.18 | 37.13 | 1.72 | 152.94 | 36.51 | 20.00 | 37.17 | -0.15 | 7.03 | 72.3 | 37.04 | 6.83 | 79.74 | 35.79 | 16.17 | 76.91 | 14.52 | 98 | 0.0 | 0.0 | 14.05 | 42.64 | 27.61 |
| 20Q2 (6) | 39.4 | -7.64 | 3.01 | 22.91 | -6.18 | 3.62 | 11.91 | -0.08 | 11.31 | 0.01 | 0 | 0.0 | 0.03 | 50.0 | 0 | 0.29 | 3.57 | 0 | 0.08 | 0.0 | 14.29 | 0 | 0 | 0 | 0.06 | 0.0 | -14.29 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 157.14 | 157.14 | 4.67 | -24.43 | -11.89 | 3.99 | -19.23 | -5.9 | 0.68 | -45.16 | -35.85 | 14.58 | -27.14 | -27.1 | 4.08 | -19.37 | -5.99 | 3.80 | -22.92 | -10.59 | 9.14 | 80.63 | 1.67 | 98 | 0.0 | 0.0 | 9.85 | -11.82 | -0.1 |
| 20Q1 (5) | 42.66 | 6.12 | 12.35 | 24.42 | 9.9 | 12.74 | 11.92 | 3.65 | 14.84 | 0 | -100.0 | 0 | 0.02 | 0 | 0 | 0.28 | 0 | 0 | 0.08 | 0.0 | 14.29 | 0 | 0 | 0 | 0.06 | -14.29 | 0.0 | 0.01 | 0 | 109.09 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | 0.0 | 44.0 | 6.18 | -2.52 | 8.8 | 4.94 | -2.56 | 8.81 | 1.24 | -2.36 | 8.77 | 20.01 | 0.05 | 0.0 | 5.06 | -2.5 | 8.82 | 4.93 | -2.57 | 6.02 | 5.06 | -73.8 | 8.82 | 98 | 0.0 | 0.0 | 11.17 | -0.45 | 10.05 |
| 19Q4 (4) | 40.2 | -3.04 | 0.0 | 22.22 | -6.05 | 0.0 | 11.5 | 1.14 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.07 | 75.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.14 | 17.65 | 0.0 | 6.34 | 1.12 | 0.0 | 5.07 | 1.2 | 0.0 | 1.27 | 0.79 | 0.0 | 20.00 | -0.15 | 0.0 | 5.19 | 1.17 | 0.0 | 5.06 | 0.6 | 0.0 | 19.31 | 36.76 | 0.0 | 98 | 0.0 | 0.0 | 11.22 | 1.91 | 0.0 |
| 19Q3 (3) | 41.46 | 8.39 | 0.0 | 23.65 | 6.97 | 0.0 | 11.37 | 6.26 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.08 | 14.29 | 0.0 | 0 | 0 | 0.0 | 0.04 | -42.86 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.17 | -21.43 | 0.0 | 6.27 | 18.3 | 0.0 | 5.01 | 18.16 | 0.0 | 1.26 | 18.87 | 0.0 | 20.03 | 0.15 | 0.0 | 5.13 | 18.2 | 0.0 | 5.03 | 18.35 | 0.0 | 14.12 | 57.06 | 0.0 | 98 | 0.0 | 0.0 | 11.01 | 11.66 | 0.0 |
| 19Q2 (2) | 38.25 | 0.74 | 0.0 | 22.11 | 2.08 | 0.0 | 10.7 | 3.08 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.07 | 16.67 | 0.0 | -0.02 | 81.82 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.14 | 44.0 | 0.0 | 5.3 | -6.69 | 0.0 | 4.24 | -6.61 | 0.0 | 1.06 | -7.02 | 0.0 | 20.00 | -0.05 | 0.0 | 4.34 | -6.67 | 0.0 | 4.25 | -8.6 | 0.0 | 8.99 | 93.33 | 0.0 | 98 | 0.0 | 0.0 | 9.86 | -2.86 | 0.0 |
| 19Q1 (1) | 37.97 | 0.0 | 0.0 | 21.66 | 0.0 | 0.0 | 10.38 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.25 | 0.0 | 0.0 | 5.68 | 0.0 | 0.0 | 4.54 | 0.0 | 0.0 | 1.14 | 0.0 | 0.0 | 20.01 | 0.0 | 0.0 | 4.65 | 0.0 | 0.0 | 4.65 | 0.0 | 0.0 | 4.65 | 0.0 | 0.0 | 98 | 0.0 | 0.0 | 10.15 | 0.0 | 0.0 |
