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) | 841.88 | 9.04 | 649.26 | 6.99 | 77.62 | 12.72 | 6.39 | 256.98 | 0.23 | -17.86 | 0.51 | 34.21 | 0 | 0 | 0.15 | 15.38 | 0.32 | -13.51 | 0 | 0 | 0 | 0 | -4.33 | 0 | 2.31 | -64.07 | 117.32 | 14.17 | 89.2 | 9.23 | 28.12 | 33.27 | 23.97 | 16.76 | 15.86 | 9.76 | 15.57 | 15.5 | 0.00 | 0 | 558 | 0.0 | 127.59 | 13.81 |
| 2022 (9) | 772.05 | 29.54 | 606.87 | 25.77 | 68.86 | 16.63 | 1.79 | 459.38 | 0.28 | 75.0 | 0.38 | 46.15 | 0 | 0 | 0.13 | 44.44 | 0.37 | -61.86 | 0 | 0 | 0 | 0 | 5.01 | 0 | 6.43 | 121.72 | 102.76 | 79.31 | 81.66 | 73.56 | 21.1 | 105.65 | 20.53 | 14.69 | 14.45 | 72.85 | 13.48 | 70.42 | 0.00 | 0 | 558 | 0.0 | 112.11 | 71.42 |
| 2021 (8) | 595.99 | 9.43 | 482.54 | 12.46 | 59.04 | 14.62 | 0.32 | -64.44 | 0.16 | -11.11 | 0.26 | 30.0 | 0 | 0 | 0.09 | -10.0 | 0.97 | 73.21 | 0 | 0 | 0 | 0 | -0.45 | 0 | 2.9 | 0 | 57.31 | -7.76 | 47.05 | -6.79 | 10.26 | -11.86 | 17.90 | -4.48 | 8.36 | -6.9 | 7.91 | -15.76 | 0.00 | 0 | 558 | 0.36 | 65.4 | -5.57 |
| 2020 (7) | 544.63 | -1.69 | 429.09 | -3.36 | 51.51 | 3.87 | 0.9 | -10.0 | 0.18 | 350.0 | 0.2 | 42.86 | 0 | 0 | 0.1 | 11.11 | 0.56 | -18.84 | 0 | 0 | 0 | 0 | -3.5 | 0 | -1.9 | 0 | 62.13 | 1.35 | 50.48 | 1.98 | 11.64 | -1.36 | 18.74 | -2.65 | 8.98 | 2.51 | 9.39 | 7.81 | 0.00 | 0 | 556 | 0.0 | 69.26 | 3.57 |
| 2019 (6) | 554.01 | 28.56 | 444.02 | 25.74 | 49.59 | 15.14 | 1.0 | 42.86 | 0.04 | 33.33 | 0.14 | 0 | 0 | 0 | 0.09 | -10.0 | 0.69 | -1.43 | 0 | 0 | 0.03 | 0 | -0.87 | 0 | 0.9 | -60.0 | 61.3 | 65.77 | 49.5 | 67.68 | 11.8 | 58.18 | 19.25 | -4.51 | 8.76 | 67.5 | 8.71 | 78.12 | 0.00 | 0 | 556 | 0.36 | 66.87 | 67.43 |
| 2018 (5) | 430.92 | 18.23 | 353.12 | 20.68 | 43.07 | 9.54 | 0.7 | 16.67 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0.1 | 11.11 | 0.7 | 75.0 | 0 | 0 | -0.03 | 0 | 1.38 | 0 | 2.25 | 0 | 36.98 | 14.21 | 29.52 | 15.36 | 7.46 | 9.06 | 20.16 | -4.5 | 5.23 | 15.2 | 4.89 | 6.07 | 0.00 | 0 | 554 | 1.28 | 39.94 | 13.56 |
| 2017 (4) | 364.47 | 24.1 | 292.61 | 25.25 | 39.32 | 9.8 | 0.6 | 53.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 28.57 | 0.4 | -14.89 | 0 | 0 | 1.22 | 12100.0 | -2.08 | 0 | -0.16 | 0 | 32.38 | 29.94 | 25.59 | 35.54 | 6.84 | 13.25 | 21.11 | -12.98 | 4.54 | 34.72 | 4.61 | 41.41 | 0.00 | 0 | 547 | 1.67 | 35.17 | 25.16 |
| 2016 (3) | 293.69 | 18.72 | 233.63 | 16.54 | 35.81 | 11.52 | 0.39 | -7.14 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.07 | 40.0 | 0.47 | 4600.0 | 0 | 0 | 0.01 | 0.0 | 0.91 | -9.9 | 0.67 | 3250.0 | 24.92 | 68.04 | 18.88 | 61.92 | 6.04 | 90.54 | 24.26 | 13.52 | 3.37 | 56.74 | 3.26 | 55.98 | 0.00 | 0 | 538 | 0.94 | 28.1 | 53.13 |
| 2015 (2) | 247.39 | 8.28 | 200.47 | 3.54 | 32.11 | -0.5 | 0.42 | -14.29 | 0.01 | -50.0 | 0 | 0 | 0.01 | 0.0 | 0.05 | 25.0 | 0.01 | -99.75 | 0 | 0 | 0.01 | -83.33 | 1.01 | 124.44 | 0.02 | -99.55 | 14.83 | 110.65 | 11.66 | 81.06 | 3.17 | 419.67 | 21.37 | 147.62 | 2.15 | 82.2 | 2.09 | 480.56 | 0.00 | 0 | 533 | 0.57 | 18.35 | 70.7 |
| 2014 (1) | 228.48 | 0.93 | 193.62 | 1.81 | 32.27 | -0.12 | 0.49 | 104.17 | 0.02 | 0 | 0 | 0 | 0.01 | -98.51 | 0.04 | -50.0 | 3.99 | 1634.78 | 0 | 0 | 0.06 | -96.95 | 0.45 | -22.41 | 4.45 | 46.38 | 7.04 | 1.29 | 6.44 | 15.21 | 0.61 | -55.8 | 8.63 | -56.68 | 1.18 | 14.56 | 0.36 | -21.74 | 0.00 | 0 | 530 | 0.95 | 10.75 | -3.15 |
| 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) | 219.56 | -2.1 | -1.09 | 166.66 | -3.46 | -3.49 | 20.58 | -1.2 | 9.7 | 2.01 | 39.58 | 73.28 | 0.04 | 0.0 | -60.0 | 0.18 | 63.64 | 63.64 | 0 | 0 | 0 | 0.08 | 14.29 | 700.0 | -0.17 | -241.67 | -200.0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.96 | -604.35 | -87.1 | -4.99 | -263.07 | -81.45 | 27.34 | -19.28 | -1.62 | 22.52 | -5.62 | -3.97 | 4.82 | -51.85 | 10.8 | 17.63 | -40.36 | 12.65 | 4.04 | -5.61 | -3.81 | 4.93 | 32.17 | 4.89 | 15.99 | 33.81 | 9.22 | 558 | 0.0 | 0.0 | 30.12 | -17.25 | -0.46 |
| 23Q3 (19) | 224.27 | 11.47 | 8.97 | 172.63 | 10.5 | 7.57 | 20.83 | 9.86 | 8.94 | 1.44 | -5.88 | 278.95 | 0.04 | 0.0 | -42.86 | 0.11 | 0.0 | 22.22 | 0 | 0 | 0 | 0.07 | 0 | -41.67 | 0.12 | -55.56 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.38 | -53.69 | -78.4 | 3.06 | -35.03 | -53.07 | 33.87 | 10.25 | 3.48 | 23.86 | 6.28 | -3.05 | 10.01 | 21.04 | 23.28 | 29.56 | 9.81 | 19.19 | 4.28 | 6.47 | -2.95 | 3.73 | 17.3 | 15.12 | 11.95 | 55.8 | 14.46 | 558 | 0.0 | 0.0 | 36.4 | 9.74 | 3.79 |
| 23Q2 (18) | 201.2 | 2.2 | 7.62 | 156.23 | 1.62 | 6.85 | 18.96 | 9.91 | 16.53 | 1.53 | 9.29 | 856.25 | 0.04 | -63.64 | 0.0 | 0.11 | 0.0 | 22.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0.27 | 170.0 | 350.0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.98 | 272.25 | 81.71 | 4.71 | 1102.13 | 154.59 | 30.72 | 20.99 | 16.72 | 22.45 | 10.21 | 8.3 | 8.27 | 64.74 | 47.94 | 26.92 | 36.17 | 26.74 | 4.02 | 10.14 | 8.06 | 3.18 | -14.75 | -5.92 | 7.67 | 110.14 | 27.41 | 558 | 0.0 | 0.0 | 33.17 | 18.93 | 15.98 |
| 23Q1 (17) | 196.86 | -11.32 | 25.15 | 153.74 | -10.97 | 20.59 | 17.25 | -8.05 | 17.27 | 1.4 | 20.69 | 1300.0 | 0.11 | 10.0 | 57.14 | 0.11 | 0.0 | 37.5 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.1 | -41.18 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.73 | 53.49 | -347.14 | -0.47 | 82.91 | -157.32 | 25.39 | -8.64 | 59.59 | 20.37 | -13.13 | 58.28 | 5.02 | 15.4 | 65.13 | 19.77 | 26.33 | 3.4 | 3.65 | -13.1 | 58.01 | 3.73 | -20.64 | 72.69 | 3.65 | -75.07 | 58.01 | 558 | 0.0 | 0.0 | 27.89 | -7.83 | 53.49 |
| 22Q4 (16) | 221.98 | 7.86 | 29.49 | 172.68 | 7.6 | 26.64 | 18.76 | -1.88 | 8.06 | 1.16 | 205.26 | 1557.14 | 0.1 | 42.86 | 150.0 | 0.11 | 22.22 | 37.5 | 0 | 0 | 0 | 0.01 | -91.67 | 0 | 0.17 | 70.0 | -77.03 | 0 | 0 | 0 | 0 | 0 | 0 | -3.72 | -158.22 | -1671.43 | -2.75 | -142.18 | -510.45 | 27.79 | -15.09 | 51.11 | 23.45 | -4.71 | 53.57 | 4.35 | -46.43 | 39.42 | 15.65 | -36.9 | -7.83 | 4.20 | -4.76 | 53.28 | 4.70 | 45.06 | 79.39 | 14.64 | 40.23 | 73.46 | 558 | 0.0 | 0.0 | 30.26 | -13.72 | 47.25 |
| 22Q3 (15) | 205.81 | 10.08 | 35.37 | 160.48 | 9.75 | 29.89 | 19.12 | 17.52 | 27.72 | 0.38 | 137.5 | 322.22 | 0.07 | 75.0 | 75.0 | 0.09 | 0.0 | 28.57 | 0 | 0 | 0 | 0.12 | 0 | 33.33 | 0.1 | 66.67 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 6.39 | 289.63 | 7887.5 | 6.52 | 252.43 | 2228.57 | 32.73 | 24.35 | 137.0 | 24.61 | 18.72 | 124.54 | 8.12 | 45.26 | 184.91 | 24.80 | 16.76 | 20.16 | 4.41 | 18.55 | 125.0 | 3.24 | -4.14 | 69.63 | 10.44 | 73.42 | 83.16 | 558 | 0.0 | 0.0 | 35.07 | 22.62 | 121.4 |
| 22Q2 (14) | 186.96 | 18.86 | 33.04 | 146.22 | 14.69 | 26.07 | 16.27 | 10.61 | 21.42 | 0.16 | 60.0 | 77.78 | 0.04 | -42.86 | 0.0 | 0.09 | 12.5 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 50.0 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.64 | 134.29 | 665.52 | 1.85 | 125.61 | 640.0 | 26.32 | 65.43 | 131.08 | 20.73 | 61.07 | 115.94 | 5.59 | 83.88 | 212.29 | 21.24 | 11.09 | 35.11 | 3.72 | 61.04 | 116.28 | 3.38 | 56.48 | 101.19 | 6.02 | 160.61 | 60.96 | 558 | 0.0 | 0.18 | 28.6 | 57.4 | 114.23 |
| 22Q1 (13) | 157.3 | -8.24 | 19.18 | 127.49 | -6.5 | 19.54 | 14.71 | -15.26 | 10.52 | 0.1 | 42.86 | 25.0 | 0.07 | 75.0 | 75.0 | 0.08 | 0.0 | 60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -94.59 | -42.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 433.33 | 2433.33 | 0.82 | 22.39 | -52.05 | 15.91 | -13.49 | 15.88 | 12.87 | -15.72 | 14.6 | 3.04 | -2.56 | 21.6 | 19.12 | 12.6 | 5.11 | 2.31 | -15.69 | 14.36 | 2.16 | -17.56 | 26.32 | 2.31 | -72.63 | 14.36 | 558 | 0.0 | 0.18 | 18.17 | -11.58 | 16.03 |
| 21Q4 (12) | 171.43 | 12.75 | 9.09 | 136.36 | 10.37 | 9.56 | 17.36 | 15.97 | 24.0 | 0.07 | -22.22 | -50.0 | 0.04 | 0.0 | 0.0 | 0.08 | 14.29 | 33.33 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.74 | 516.67 | 469.23 | 0 | 0 | 0 | 0 | 0 | 0 | -0.21 | -362.5 | 90.23 | 0.67 | 139.29 | 134.72 | 18.39 | 33.16 | 9.79 | 15.27 | 39.32 | 12.2 | 3.12 | 9.47 | -0.64 | 16.98 | -17.73 | -9.49 | 2.74 | 39.8 | 11.84 | 2.62 | 37.17 | -5.76 | 8.44 | 48.07 | -6.95 | 558 | 0.0 | 0.36 | 20.55 | 29.73 | 10.54 |
| 21Q3 (11) | 152.04 | 8.19 | 5.59 | 123.55 | 6.53 | 12.32 | 14.97 | 11.72 | 9.67 | 0.09 | 0.0 | -30.77 | 0.04 | 0.0 | 0.0 | 0.07 | 16.67 | 16.67 | 0 | 0 | 0 | 0.09 | 0 | 12.5 | 0.12 | 140.0 | 140.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 127.59 | 103.83 | 0.28 | 12.0 | 115.22 | 13.81 | 21.25 | -25.31 | 10.96 | 14.17 | -26.93 | 2.85 | 59.22 | -18.34 | 20.64 | 31.3 | 9.44 | 1.96 | 13.95 | -27.14 | 1.91 | 13.69 | -36.75 | 5.70 | 52.41 | -13.9 | 558 | 0.18 | 0.18 | 15.84 | 18.65 | -22.12 |
| 21Q2 (10) | 140.53 | 6.48 | 11.3 | 115.98 | 8.75 | 15.97 | 13.4 | 0.68 | 8.06 | 0.09 | 12.5 | 0 | 0.04 | 0.0 | -20.0 | 0.06 | 20.0 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.29 | -866.67 | 0 | 0.25 | -85.38 | 108.33 | 11.39 | -17.04 | -18.47 | 9.6 | -14.51 | -16.88 | 1.79 | -28.4 | -26.03 | 15.72 | -13.58 | -9.29 | 1.72 | -14.85 | -16.91 | 1.68 | -1.75 | -18.05 | 3.74 | 85.15 | -4.83 | 557 | 0.0 | -0.18 | 13.35 | -14.75 | -15.29 |
| 21Q1 (9) | 131.98 | -16.01 | 12.57 | 106.65 | -14.31 | 12.71 | 13.31 | -4.93 | 16.04 | 0.08 | -42.86 | 0 | 0.04 | 0.0 | 0.0 | 0.05 | -16.67 | 25.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.07 | -46.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 98.6 | 0 | 1.71 | 188.6 | -2.29 | 13.73 | -18.03 | 6.35 | 11.23 | -17.49 | 8.82 | 2.5 | -20.38 | -3.47 | 18.19 | -3.04 | -9.32 | 2.02 | -17.55 | 8.6 | 1.71 | -38.49 | 11.04 | 2.02 | -77.73 | 8.6 | 557 | 0.18 | 0.18 | 15.66 | -15.76 | 7.48 |
| 20Q4 (8) | 157.14 | 9.13 | 11.99 | 124.46 | 13.15 | 10.49 | 14.0 | 2.56 | 5.82 | 0.14 | 7.69 | -57.58 | 0.04 | 0.0 | 0 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | -75.0 | -33.33 | 0.13 | 160.0 | 30.0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.15 | -2.87 | -34.38 | -1.93 | -4.89 | -58.2 | 16.75 | -9.41 | 26.61 | 13.61 | -9.27 | 26.25 | 3.14 | -10.03 | 28.16 | 18.76 | -0.53 | 1.35 | 2.45 | -8.92 | 26.29 | 2.78 | -7.95 | 29.3 | 9.07 | 37.01 | 1.8 | 556 | -0.18 | 0.0 | 18.59 | -8.6 | 25.95 |
| 20Q3 (7) | 143.99 | 14.04 | -12.42 | 110.0 | 9.99 | -16.0 | 13.65 | 10.08 | 2.4 | 0.13 | 0 | -40.91 | 0.04 | -20.0 | 0 | 0.06 | 20.0 | 0 | 0 | 0 | 0 | 0.08 | 0 | 33.33 | 0.05 | 0 | -87.18 | 0 | 0 | 0 | 0 | 0 | -100.0 | -2.09 | 0 | -367.95 | -1.84 | -1633.33 | -262.83 | 18.49 | 32.36 | -13.03 | 15.0 | 29.87 | -13.39 | 3.49 | 44.21 | -11.42 | 18.86 | 8.83 | 1.67 | 2.69 | 29.95 | -13.78 | 3.02 | 47.32 | 4.14 | 6.62 | 68.45 | -5.02 | 557 | -0.18 | 0.18 | 20.34 | 29.06 | -10.75 |
| 20Q2 (6) | 126.26 | 7.69 | -8.23 | 100.01 | 5.7 | -8.11 | 12.4 | 8.11 | -0.96 | 0 | 0 | -100.0 | 0.05 | 25.0 | 0 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.12 | -93.14 | -87.88 | 13.97 | 8.21 | -18.87 | 11.55 | 11.92 | -16.36 | 2.42 | -6.56 | -29.24 | 17.33 | -13.61 | -12.61 | 2.07 | 11.29 | -16.87 | 2.05 | 33.12 | -10.87 | 3.93 | 111.29 | 2.08 | 558 | 0.36 | 0.36 | 15.76 | 8.17 | -15.27 |
| 20Q1 (5) | 117.24 | -16.45 | 4.97 | 94.62 | -16.0 | 3.31 | 11.47 | -13.3 | 9.13 | 0 | -100.0 | -100.0 | 0.04 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 1.75 | 243.44 | 0 | 12.91 | -2.42 | 34.76 | 10.32 | -4.27 | 35.97 | 2.59 | 5.71 | 30.15 | 20.06 | 8.37 | -3.51 | 1.86 | -4.12 | 35.77 | 1.54 | -28.37 | 13.24 | 1.86 | -79.12 | 35.77 | 556 | 0.0 | 0.18 | 14.57 | -1.29 | 35.79 |
| 19Q4 (4) | 140.32 | -14.65 | 0.0 | 112.64 | -13.98 | 0.0 | 13.23 | -0.75 | 0.0 | 0.33 | 50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | -50.0 | 0.0 | 0.1 | -74.36 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | -1.6 | -305.13 | 0.0 | -1.22 | -207.96 | 0.0 | 13.23 | -37.77 | 0.0 | 10.78 | -37.76 | 0.0 | 2.45 | -37.82 | 0.0 | 18.51 | -0.22 | 0.0 | 1.94 | -37.82 | 0.0 | 2.15 | -25.86 | 0.0 | 8.91 | 27.83 | 0.0 | 556 | 0.0 | 0.0 | 14.76 | -35.23 | 0.0 |
| 19Q3 (3) | 164.41 | 19.49 | 0.0 | 130.95 | 20.31 | 0.0 | 13.33 | 6.47 | 0.0 | 0.22 | -21.43 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 0 | 0.0 | 0.39 | -35.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0.78 | 550.0 | 0.0 | 1.13 | 14.14 | 0.0 | 21.26 | 23.46 | 0.0 | 17.32 | 25.42 | 0.0 | 3.94 | 15.2 | 0.0 | 18.55 | -6.45 | 0.0 | 3.12 | 25.3 | 0.0 | 2.90 | 26.09 | 0.0 | 6.97 | 81.04 | 0.0 | 556 | 0.0 | 0.0 | 22.79 | 22.53 | 0.0 |
| 19Q2 (2) | 137.59 | 23.19 | 0.0 | 108.84 | 18.83 | 0.0 | 12.52 | 19.12 | 0.0 | 0.28 | 75.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.6 | 1400.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.12 | 170.59 | 0.0 | 0.99 | 0 | 0.0 | 17.22 | 79.75 | 0.0 | 13.81 | 81.95 | 0.0 | 3.42 | 71.86 | 0.0 | 19.83 | -4.62 | 0.0 | 2.49 | 81.75 | 0.0 | 2.30 | 69.12 | 0.0 | 3.85 | 181.02 | 0.0 | 556 | 0.18 | 0.0 | 18.6 | 73.35 | 0.0 |
| 19Q1 (1) | 111.69 | 0.0 | 0.0 | 91.59 | 0.0 | 0.0 | 10.51 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.17 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 9.58 | 0.0 | 0.0 | 7.59 | 0.0 | 0.0 | 1.99 | 0.0 | 0.0 | 20.79 | 0.0 | 0.0 | 1.37 | 0.0 | 0.0 | 1.36 | 0.0 | 0.0 | 1.37 | 0.0 | 0.0 | 555 | 0.0 | 0.0 | 10.73 | 0.0 | 0.0 |
