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) | 456.19 | 4.01 | 410.52 | 4.22 | 49.73 | -7.24 | 0.64 | -13.51 | 6.6 | 20.22 | 0.03 | 200.0 | 0.8 | -25.23 | 0.01 | -95.65 | 7.01 | 0.86 | 0 | 0 | 0 | 0 | -0.22 | 0 | 5.64 | -58.74 | 2.87 | -53.86 | 0.35 | 0 | 2.62 | -79.89 | 91.33 | 0 | 0.01 | 0 | -0.18 | 0 | 0.00 | 0 | 2908 | 0.0 | 57.16 | -7.25 |
| 2022 (9) | 438.59 | -18.16 | 393.91 | 8.43 | 53.61 | -7.44 | 0.74 | 15.62 | 5.49 | 9.15 | 0.01 | -50.0 | 1.07 | 8.08 | 0.23 | 76.92 | 6.95 | 17.8 | 0 | 0 | 2.09 | -83.66 | -2.47 | 0 | 13.67 | -38.0 | 6.22 | -95.45 | -7.21 | 0 | 13.03 | -21.84 | 0.00 | 0 | -0.25 | 0 | -0.72 | 0 | 0.00 | 0 | 2908 | 0.0 | 61.63 | -67.8 |
| 2021 (8) | 535.92 | 28.08 | 363.28 | 4.41 | 57.92 | 28.4 | 0.64 | 39.13 | 5.03 | -26.78 | 0.02 | 0.0 | 0.99 | -7.48 | 0.13 | -7.14 | 5.9 | -9.23 | 0 | 0 | 12.79 | 83.24 | 0.55 | -83.92 | 22.05 | 261.48 | 136.67 | 337.2 | 114.77 | 364.84 | 16.67 | 215.12 | 12.20 | -27.9 | 3.94 | 363.53 | 3.19 | 398.44 | 0.00 | 0 | 2908 | 0.0 | 191.42 | 118.74 |
| 2020 (7) | 418.41 | 0.16 | 347.93 | -9.28 | 45.11 | -1.31 | 0.46 | -51.06 | 6.87 | -16.22 | 0.02 | 0.0 | 1.07 | 105.77 | 0.14 | 100.0 | 6.5 | 17.54 | 0 | 0 | 6.98 | 0 | 3.42 | 0 | 6.1 | 0 | 31.26 | 0 | 24.69 | 0 | 5.29 | 72.88 | 16.92 | 0 | 0.85 | 0 | 0.64 | 0 | 0.00 | 0 | 2908 | 0.0 | 87.51 | 80.25 |
| 2019 (6) | 417.76 | -9.36 | 383.51 | -1.04 | 45.71 | -8.82 | 0.94 | 84.31 | 8.2 | 12.02 | 0.02 | 0 | 0.52 | 372.73 | 0.07 | -50.0 | 5.53 | -7.53 | 0 | 0 | 0 | 0 | -1.87 | 0 | -1.31 | 0 | -13.0 | 0 | -14.48 | 0 | 3.06 | -41.49 | 0.00 | 0 | -0.50 | 0 | -0.45 | 0 | 0.00 | 0 | 2908 | 0.0 | 48.55 | -34.77 |
| 2018 (5) | 460.91 | 2.72 | 387.55 | 4.09 | 50.13 | 0.3 | 0.51 | 82.14 | 7.32 | -0.81 | 0 | 0 | 0.11 | 37.5 | 0.14 | 16.67 | 5.98 | 90.45 | 0 | 0 | 0 | 0 | -3.37 | 0 | -7.69 | 0 | 15.55 | -34.96 | 10.66 | -49.81 | 5.23 | 143.26 | 33.62 | 273.97 | 0.37 | -49.32 | 0.63 | -23.17 | 0.00 | 0 | 2908 | 0.0 | 74.43 | -11.97 |
| 2017 (4) | 448.7 | 4.11 | 372.32 | 0.29 | 49.98 | -4.67 | 0.28 | 12.0 | 7.38 | -10.76 | 0 | 0 | 0.08 | 14.29 | 0.12 | 0.0 | 3.14 | 2.95 | 0 | 0 | 0 | 0 | 3.57 | 0 | -2.5 | 0 | 23.91 | 0 | 21.24 | 0 | 2.15 | 40.52 | 8.99 | 0 | 0.73 | 0 | 0.82 | 182.76 | 0.00 | 0 | 2908 | 10.36 | 84.55 | 70.98 |
| 2016 (3) | 430.98 | 4.39 | 371.24 | -4.9 | 52.43 | -0.15 | 0.25 | -75.73 | 8.27 | -4.17 | 0 | 0 | 0.07 | 0.0 | 0.12 | -14.29 | 3.05 | -62.35 | 0 | 0 | 0 | 0 | -10.38 | 0 | -24.81 | 0 | -17.5 | 0 | -16.42 | 0 | 1.53 | -51.89 | 0.00 | 0 | -0.62 | 0 | 0.29 | 0 | 0.00 | 0 | 2635 | 10.53 | 49.45 | 168.17 |
| 2015 (2) | 412.86 | -0.68 | 390.36 | 0.65 | 52.51 | 1.72 | 1.03 | 17.05 | 8.63 | -2.82 | 0 | 0 | 0.07 | -87.27 | 0.14 | 40.0 | 8.1 | 231.97 | 0 | 0 | 0 | 0 | -12.04 | 0 | -18.9 | 0 | -49.08 | 0 | -46.88 | 0 | 3.18 | 102.55 | 0.00 | 0 | -1.97 | 0 | -0.96 | 0 | 0.00 | 0 | 2384 | 0.25 | 18.44 | -68.61 |
| 2014 (1) | 415.7 | 12.09 | 387.85 | 13.04 | 51.62 | 8.1 | 0.88 | -2.22 | 8.88 | 0 | 0 | 0 | 0.55 | -29.49 | 0.1 | 0.0 | 2.44 | -89.92 | 40.91 | 0 | 1.48 | 492.0 | -2.0 | 0 | 23.31 | 47.53 | -1.66 | 0 | 1.53 | 0 | 1.57 | -73.07 | 0.00 | 0 | 0.06 | 0 | -0.75 | 0 | 0.00 | 0 | 2378 | 0.0 | 58.75 | -1.62 |
| 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) | 120.25 | -3.17 | 5.6 | 102.53 | -5.18 | -9.64 | 13.0 | 0.0 | -6.61 | 0.24 | 84.62 | 20.0 | 1.63 | -1.21 | 5.16 | 0.01 | 0.0 | 0 | 0.23 | 43.75 | 15.0 | 0 | -100.0 | 0 | 2.01 | 10.44 | -7.37 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.87 | -196.67 | 29.84 | 1.59 | -1.85 | -52.54 | 6.28 | 35.05 | 166.04 | 5.88 | 89.68 | 160.06 | 0.12 | -91.37 | -82.86 | 1.93 | -93.52 | 0 | 0.20 | 81.82 | 158.82 | 0.15 | 200.0 | 133.33 | 0.01 | 105.26 | 104.0 | 2908 | 0.0 | 0.0 | 19.66 | 9.77 | 410.65 |
| 23Q3 (19) | 124.19 | 8.88 | 36.46 | 108.13 | 6.56 | 22.67 | 13.0 | 9.61 | 6.91 | 0.13 | -18.75 | -38.1 | 1.65 | -5.71 | 0.0 | 0.01 | 0.0 | 0 | 0.16 | -33.33 | -33.33 | 0.01 | 0 | -95.65 | 1.82 | 18.95 | 18.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 410.34 | 189.11 | 1.62 | 495.12 | 26.56 | 4.65 | 481.25 | 159.16 | 3.1 | 2484.62 | 120.68 | 1.39 | 43.3 | -80.17 | 29.77 | 0 | 0 | 0.11 | 0 | 121.15 | 0.05 | 400.0 | 108.93 | -0.19 | 36.67 | -311.11 | 2908 | 0.0 | 0.0 | 17.91 | 25.51 | 171.78 |
| 23Q2 (18) | 114.06 | 16.75 | -4.62 | 101.47 | 3.13 | -0.32 | 11.86 | -0.08 | -12.34 | 0.16 | 45.45 | -11.11 | 1.75 | 11.46 | 33.59 | 0.01 | 0 | 0 | 0.24 | 41.18 | -11.11 | 0 | 0 | 0 | 1.53 | -7.27 | -14.04 | 0 | 0 | 0 | 0 | 0 | 0 | -0.29 | -825.0 | 70.71 | -0.41 | -114.44 | -108.52 | 0.8 | 109.03 | -91.78 | -0.13 | 98.47 | -102.12 | 0.97 | 592.86 | -70.34 | 0.00 | 0 | -100.0 | 0.00 | 100.0 | -100.0 | 0.01 | 102.56 | -80.0 | -0.30 | -3.45 | -150.0 | 2908 | 0.0 | 0.0 | 14.27 | 168.74 | -39.69 |
| 23Q1 (17) | 97.7 | -14.2 | -14.39 | 98.39 | -13.29 | 8.73 | 11.87 | -14.73 | -15.27 | 0.11 | -45.0 | -26.67 | 1.57 | 1.29 | 60.2 | 0 | 0 | 0 | 0.17 | -15.0 | -52.78 | 0 | 0 | 0 | 1.65 | -23.96 | 12.24 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.04 | 103.23 | -94.81 | 2.84 | -15.22 | -33.02 | -8.86 | 6.83 | -163.97 | -8.51 | 13.07 | -174.26 | 0.14 | -80.0 | -93.17 | 0.00 | 0 | -100.0 | -0.29 | 14.71 | -174.36 | -0.39 | 13.33 | -256.0 | -0.29 | -16.0 | -174.36 | 2908 | 0.0 | 0.0 | 5.31 | 37.92 | -80.71 |
| 22Q4 (16) | 113.87 | 25.12 | -15.36 | 113.47 | 28.72 | 18.48 | 13.92 | 14.47 | -27.5 | 0.2 | -4.76 | 11.11 | 1.55 | -6.06 | 46.23 | 0 | 0 | 0 | 0.2 | -16.67 | -16.67 | 0 | -100.0 | 0 | 2.17 | 40.91 | 5.34 | 0 | 0 | 0 | 2.09 | 0 | -83.66 | -1.24 | -22.77 | -513.33 | 3.35 | 161.72 | -80.85 | -9.51 | -20.99 | -125.67 | -9.79 | 34.69 | -131.36 | 0.7 | -90.01 | -78.98 | 0.00 | 0 | -100.0 | -0.34 | 34.62 | -131.78 | -0.45 | 19.64 | -195.74 | -0.25 | -377.78 | -106.33 | 2908 | 0.0 | 0.0 | 3.85 | -41.58 | -92.42 |
| 22Q3 (15) | 91.01 | -23.89 | -32.01 | 88.15 | -13.41 | 6.12 | 12.16 | -10.13 | 25.1 | 0.21 | 16.67 | 31.25 | 1.65 | 25.95 | 41.03 | 0 | 0 | 0 | 0.24 | -11.11 | -14.29 | 0.23 | 0 | 76.92 | 1.54 | -13.48 | 9.22 | 0 | 0 | 0 | 0 | 0 | 0 | -1.01 | -2.02 | -1022.22 | 1.28 | -73.39 | -50.19 | -7.86 | -180.78 | -118.01 | -14.99 | -344.93 | -142.2 | 7.01 | 114.37 | -10.01 | 0.00 | -100.0 | -100.0 | -0.52 | -347.62 | -142.62 | -0.56 | -1220.0 | -149.56 | 0.09 | -85.0 | -96.86 | 2908 | 0.0 | 0.0 | 6.59 | -72.15 | -88.49 |
| 22Q2 (14) | 119.58 | 4.78 | -20.88 | 101.8 | 12.5 | 0.48 | 13.53 | -3.43 | -18.1 | 0.18 | 20.0 | -5.26 | 1.31 | 33.67 | -12.67 | 0 | 0 | 0 | 0.27 | -25.0 | 22.73 | 0 | 0 | 0 | 1.78 | 21.09 | 24.48 | 0 | 0 | 0 | 0 | 0 | 0 | -0.99 | -228.57 | -230.26 | 4.81 | 13.44 | 117.65 | 9.73 | -29.75 | -72.59 | 6.12 | -46.6 | -79.71 | 3.27 | 59.51 | -9.67 | 33.58 | 127.35 | 229.22 | 0.21 | -46.15 | -79.81 | 0.05 | -80.0 | -94.79 | 0.60 | 53.85 | -63.64 | 2908 | 0.0 | 0.0 | 23.66 | -14.06 | -52.04 |
| 22Q1 (13) | 114.12 | -15.17 | -1.95 | 90.49 | -5.51 | 8.85 | 14.01 | -27.03 | 12.26 | 0.15 | -16.67 | 36.36 | 0.98 | -7.55 | -24.62 | 0 | 0 | 0 | 0.36 | 50.0 | 50.0 | 0 | 0 | 0 | 1.47 | -28.64 | 48.48 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.77 | 156.67 | 283.33 | 4.24 | -75.76 | 2027.27 | 13.85 | -62.62 | -32.37 | 11.46 | -63.29 | -35.83 | 2.05 | -38.44 | 6.22 | 14.77 | 64.29 | 56.96 | 0.39 | -63.55 | -36.07 | 0.25 | -46.81 | -59.68 | 0.39 | -90.13 | -36.07 | 2908 | 0.0 | 0.0 | 27.53 | -45.78 | -19.24 |
| 21Q4 (12) | 134.53 | 0.5 | 0.72 | 95.77 | 15.29 | -4.71 | 19.2 | 97.53 | 33.52 | 0.18 | 12.5 | 28.57 | 1.06 | -9.4 | -29.33 | 0 | 0 | 0 | 0.24 | -14.29 | -14.29 | 0 | -100.0 | 0 | 2.06 | 46.1 | -23.13 | 0 | 0 | 0 | 12.79 | 0 | 132.97 | 0.3 | 433.33 | -85.29 | 17.49 | 580.54 | 167.43 | 37.05 | -15.1 | 46.91 | 31.22 | -12.11 | 40.06 | 3.33 | -57.25 | 69.9 | 8.99 | -49.66 | 15.55 | 1.07 | -12.3 | 38.96 | 0.47 | -58.41 | -12.96 | 3.95 | 37.63 | 364.71 | 2908 | 0.0 | 0.0 | 50.77 | -11.29 | 30.48 |
| 21Q3 (11) | 133.86 | -11.43 | 11.29 | 83.07 | -18.0 | -13.39 | 9.72 | -41.16 | -11.64 | 0.16 | -15.79 | 45.45 | 1.17 | -22.0 | -29.52 | 0 | 0 | 0 | 0.28 | 27.27 | 3.7 | 0.13 | 0 | -7.14 | 1.41 | -1.4 | 6.02 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.09 | -111.84 | -103.88 | 2.57 | 16.29 | -18.93 | 43.64 | 22.93 | 162.89 | 35.52 | 17.73 | 154.99 | 7.79 | 115.19 | 281.86 | 17.86 | 75.1 | 45.56 | 1.22 | 17.31 | 154.17 | 1.13 | 17.71 | 205.41 | 2.87 | 73.94 | 3487.5 | 2908 | 0.0 | 0.0 | 57.23 | 16.01 | 87.89 |
| 21Q2 (10) | 151.14 | 29.86 | 60.48 | 101.31 | 21.87 | 19.03 | 16.52 | 32.37 | 75.93 | 0.19 | 72.73 | 0 | 1.5 | 15.38 | -12.79 | 0 | 0 | 0 | 0.22 | -8.33 | 0 | 0 | 0 | 0 | 1.43 | 44.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.76 | 280.95 | 0 | 2.21 | 1104.55 | 278.23 | 35.5 | 73.34 | 1948.96 | 30.17 | 68.92 | 1063.9 | 3.62 | 87.56 | 364.1 | 10.20 | 8.4 | 0 | 1.04 | 70.49 | 1045.45 | 0.96 | 54.84 | 1700.0 | 1.65 | 170.49 | 512.5 | 2908 | 0.0 | 2.11 | 49.33 | 44.71 | 311.08 |
| 21Q1 (9) | 116.39 | -12.86 | 65.35 | 83.13 | -17.28 | 25.18 | 12.48 | -13.21 | 20.7 | 0.11 | -21.43 | -21.43 | 1.3 | -13.33 | -35.0 | 0 | 0 | 0 | 0.24 | -14.29 | 14.29 | 0 | 0 | 0 | 0.99 | -63.06 | -16.1 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.42 | -120.59 | 59.62 | -0.22 | -103.36 | 90.72 | 20.48 | -18.79 | 337.04 | 17.86 | -19.87 | 312.62 | 1.93 | -1.53 | 278.43 | 9.41 | 20.95 | 0 | 0.61 | -20.78 | 310.34 | 0.62 | 14.81 | 395.24 | 0.61 | -28.24 | 310.34 | 2908 | 0.0 | 0.0 | 34.09 | -12.39 | 455.21 |
| 20Q4 (8) | 133.57 | 11.05 | 17.01 | 100.5 | 4.79 | -1.35 | 14.38 | 30.73 | 25.48 | 0.14 | 27.27 | -66.67 | 1.5 | -9.64 | 0 | 0 | 0 | 0 | 0.28 | 3.7 | 100.0 | 0 | -100.0 | 0 | 2.68 | 101.5 | 5.51 | 0 | 0 | 0 | 5.49 | 268.46 | 0 | 2.04 | -12.07 | 213.85 | 6.54 | 106.31 | 321.94 | 25.22 | 51.93 | 1073.02 | 22.29 | 60.01 | 6091.67 | 1.96 | -3.92 | 11.36 | 7.78 | -36.59 | -90.51 | 0.77 | 60.42 | 7600.0 | 0.54 | 45.95 | 1450.0 | 0.85 | 962.5 | 270.0 | 2908 | 0.0 | 0.0 | 38.91 | 27.74 | 121.84 |
| 20Q3 (7) | 120.28 | 27.71 | 7.68 | 95.91 | 12.69 | -6.94 | 11.0 | 17.15 | -1.87 | 0.11 | 0 | -52.17 | 1.66 | -3.49 | 0 | 0 | 0 | 0 | 0.27 | 0 | -15.62 | 0.14 | 0 | 100.0 | 1.33 | 0 | -41.92 | 0 | 0 | 0 | 1.49 | 0 | 0 | 2.32 | 0 | 188.89 | 3.17 | 355.65 | 336.57 | 16.6 | 964.58 | 523.47 | 13.93 | 545.05 | 427.0 | 2.04 | 161.54 | 142.86 | 12.27 | 0 | 0 | 0.48 | 536.36 | 420.0 | 0.37 | 716.67 | 470.0 | 0.08 | 120.0 | 115.69 | 2908 | 2.11 | 0.0 | 30.46 | 153.83 | 168.13 |
| 20Q2 (6) | 94.18 | 33.8 | -8.67 | 85.11 | 28.16 | -12.42 | 9.39 | -9.19 | -17.05 | 0 | -100.0 | -100.0 | 1.72 | -14.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | -1.24 | 47.68 | 55.4 | -1.92 | 77.78 | 76.44 | -3.13 | 62.74 | 59.08 | 0.78 | 52.94 | 1200.0 | 0.00 | 0 | 0 | -0.11 | 62.07 | 57.69 | -0.06 | 71.43 | 64.71 | -0.40 | -37.93 | -11.11 | 2848 | -2.06 | -2.06 | 12.0 | 95.44 | 56.86 |
| 20Q1 (5) | 70.39 | -38.34 | -20.72 | 66.41 | -34.82 | -18.41 | 10.34 | -9.77 | -11.77 | 0.14 | -66.67 | 0.0 | 2.0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 50.0 | 600.0 | 0 | 0 | 0 | 1.18 | -53.54 | 187.8 | 0 | 0 | 0 | 0 | 0 | 0 | -1.04 | -260.0 | -153.06 | -2.37 | -252.9 | -288.1 | -8.64 | -501.86 | -180.52 | -8.4 | -2433.33 | -185.71 | 0.51 | -71.02 | 24.39 | 0.00 | -100.0 | 0 | -0.29 | -3000.0 | -190.0 | -0.21 | -425.0 | -50.0 | -0.29 | 42.0 | -190.0 | 2908 | 0.0 | 0.0 | 6.14 | -64.99 | -48.88 |
| 19Q4 (4) | 114.15 | 2.19 | 0.0 | 101.88 | -1.14 | 0.0 | 11.46 | 2.23 | 0.0 | 0.42 | 82.61 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.14 | -56.25 | 0.0 | 0 | -100.0 | 0.0 | 2.54 | 10.92 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.65 | 124.9 | 0.0 | 1.55 | 215.67 | 0.0 | 2.15 | 154.85 | 0.0 | 0.36 | 108.45 | 0.0 | 1.76 | 109.52 | 0.0 | 81.96 | 0 | 0.0 | 0.01 | 106.67 | 0.0 | -0.04 | 60.0 | 0.0 | -0.50 | 1.96 | 0.0 | 2908 | 0.0 | 0.0 | 17.54 | 54.4 | 0.0 |
| 19Q3 (3) | 111.7 | 8.32 | 0.0 | 103.06 | 6.05 | 0.0 | 11.21 | -0.97 | 0.0 | 0.23 | 53.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.32 | 700.0 | 0.0 | 0.07 | 0 | 0.0 | 2.29 | 689.66 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -2.61 | -39.57 | 0.0 | -1.34 | 51.8 | 0.0 | -3.92 | 51.9 | 0.0 | -4.26 | 44.31 | 0.0 | 0.84 | 1300.0 | 0.0 | 0.00 | 0 | 0.0 | -0.15 | 42.31 | 0.0 | -0.10 | 41.18 | 0.0 | -0.51 | -41.67 | 0.0 | 2908 | 0.0 | 0.0 | 11.36 | 48.5 | 0.0 |
| 19Q2 (2) | 103.12 | 16.14 | 0.0 | 97.18 | 19.4 | 0.0 | 11.32 | -3.41 | 0.0 | 0.15 | 7.14 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 33.33 | 0.0 | 0 | 0 | 0.0 | 0.29 | -29.27 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -1.87 | -195.41 | 0.0 | -2.78 | -320.63 | 0.0 | -8.15 | -164.61 | 0.0 | -7.65 | -160.2 | 0.0 | 0.06 | -85.37 | 0.0 | 0.00 | 0 | 0.0 | -0.26 | -160.0 | 0.0 | -0.17 | -21.43 | 0.0 | -0.36 | -260.0 | 0.0 | 2908 | 0.0 | 0.0 | 7.65 | -36.3 | 0.0 |
| 19Q1 (1) | 88.79 | 0.0 | 0.0 | 81.39 | 0.0 | 0.0 | 11.72 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.41 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 1.96 | 0.0 | 0.0 | 1.26 | 0.0 | 0.0 | -3.08 | 0.0 | 0.0 | -2.94 | 0.0 | 0.0 | 0.41 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.10 | 0.0 | 0.0 | -0.14 | 0.0 | 0.0 | -0.10 | 0.0 | 0.0 | 2908 | 0.0 | 0.0 | 12.01 | 0.0 | 0.0 |
