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) | 75.78 | -4.58 | 47.72 | -5.75 | 16.49 | 5.64 | 2.09 | 171.43 | 0.14 | 180.0 | 0 | 0 | 0.12 | 20.0 | 0.06 | 500.0 | 0.7 | 27.27 | -0.01 | 0 | 0 | 0 | -0.1 | 0 | 5.89 | 0.68 | 17.45 | -8.25 | 13.82 | -7.37 | 3.63 | -11.68 | 20.78 | -3.84 | 7.77 | -7.28 | 4.48 | -12.5 | 0.00 | 0 | 177 | 0.0 | 19.25 | -5.78 |
| 2022 (9) | 79.42 | 27.19 | 50.63 | 21.94 | 15.61 | 13.86 | 0.77 | 60.42 | 0.05 | 0 | 0 | 0 | 0.1 | -9.09 | 0.01 | -50.0 | 0.55 | 34.15 | -0.26 | 0 | 0 | 0 | 3.26 | 0 | 5.85 | 83.96 | 19.02 | 83.06 | 14.92 | 72.29 | 4.11 | 137.57 | 21.61 | 29.63 | 8.38 | 72.43 | 5.12 | 65.16 | 0.00 | 0 | 177 | 0.0 | 20.43 | 75.82 |
| 2021 (8) | 62.44 | 4.98 | 41.52 | 9.12 | 13.71 | 9.77 | 0.48 | -42.86 | 0 | 0 | 0 | 0 | 0.11 | -38.89 | 0.02 | 100.0 | 0.41 | 0.0 | -0.01 | 0 | 0 | 0 | -0.48 | 0 | 3.18 | -13.59 | 10.39 | -17.61 | 8.66 | -13.14 | 1.73 | -34.72 | 16.67 | -20.62 | 4.86 | -13.06 | 3.10 | -12.68 | 0.00 | 0 | 177 | 0.0 | 11.62 | -14.31 |
| 2020 (7) | 59.48 | 6.08 | 38.05 | 4.79 | 12.49 | -5.45 | 0.84 | -3.45 | 0 | 0 | 0 | 0 | 0.18 | 28.57 | 0.01 | 0 | 0.41 | -4.65 | 0 | 0 | 0.09 | 0 | -1.24 | 0 | 3.68 | 39.92 | 12.61 | 37.36 | 9.97 | 47.92 | 2.65 | 8.61 | 21.00 | -20.84 | 5.59 | 99.64 | 3.55 | 53.02 | 0.00 | 0 | 177 | -25.94 | 13.56 | 33.73 |
| 2019 (6) | 56.07 | -9.36 | 36.31 | -13.81 | 13.21 | 2.72 | 0.87 | 19.18 | 0 | 0 | 0 | 0 | 0.14 | -22.22 | 0 | 0 | 0.43 | -65.6 | -0.02 | 0 | 0 | 0 | 0.16 | -89.74 | 2.63 | -59.35 | 9.18 | -31.18 | 6.74 | -24.94 | 2.44 | -44.04 | 26.53 | -18.84 | 2.80 | -1.41 | 2.32 | 63.38 | 0.00 | 0 | 239 | -23.64 | 10.14 | -30.17 |
| 2018 (5) | 61.86 | -10.3 | 42.13 | -9.59 | 12.86 | 2.55 | 0.73 | 35.19 | 0.14 | 366.67 | 0 | 0 | 0.18 | 80.0 | 0.01 | 0.0 | 1.25 | 38.89 | 0 | 0 | 0 | 0 | 1.56 | 0 | 6.47 | 240.53 | 13.34 | 13.82 | 8.98 | -2.81 | 4.36 | 75.81 | 32.69 | 54.49 | 2.84 | 1.43 | 1.42 | -65.78 | 0.00 | 0 | 313 | -4.57 | 14.52 | 13.0 |
| 2017 (4) | 68.96 | -9.79 | 46.6 | -7.76 | 12.54 | -0.16 | 0.54 | -29.87 | 0.03 | -90.32 | 0 | 0 | 0.1 | 0 | 0.01 | 0 | 0.9 | -28.57 | 0 | 0 | 0 | 0 | -2.03 | 0 | 1.9 | -53.32 | 11.72 | -32.76 | 9.24 | -32.41 | 2.48 | -33.87 | 21.16 | -1.76 | 2.80 | -32.2 | 4.15 | -23.43 | 0.00 | 0 | 328 | 0.0 | 12.85 | -31.9 |
| 2016 (3) | 76.44 | 12.0 | 50.52 | 10.84 | 12.56 | -1.64 | 0.77 | -47.97 | 0.31 | -71.56 | 0 | 0 | 0 | 0 | 0 | 0 | 1.26 | -20.25 | -0.01 | 0 | 0.08 | -94.7 | -0.15 | 0 | 4.07 | -14.5 | 17.43 | 18.81 | 13.67 | 17.14 | 3.75 | 25.0 | 21.54 | 5.23 | 4.13 | 17.66 | 5.42 | 38.97 | 0.00 | 0 | 328 | 0.0 | 18.87 | 11.39 |
| 2015 (2) | 68.25 | 7.13 | 45.58 | 4.83 | 12.77 | -4.56 | 1.48 | -32.42 | 1.09 | -26.85 | 0 | 0 | 0 | 0 | 0 | 0 | 1.58 | -17.28 | -0.02 | 0 | 1.51 | 21.77 | -1.09 | 0 | 4.76 | -56.13 | 14.67 | -17.12 | 11.67 | -21.2 | 3.0 | 3.81 | 20.47 | 25.35 | 3.51 | -21.12 | 3.90 | 74.11 | 0.00 | 0 | 328 | 0.0 | 16.94 | -17.08 |
| 2014 (1) | 63.71 | 30.29 | 43.48 | 30.85 | 13.38 | 15.84 | 2.19 | 14.66 | 1.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.91 | -12.39 | 1.22 | 1255.56 | 1.24 | 1277.78 | 1.03 | 10.75 | 10.85 | 12.9 | 17.7 | 29.01 | 14.81 | 32.11 | 2.89 | 12.89 | 16.33 | -12.58 | 4.45 | 25.0 | 2.24 | 148.89 | 0.00 | 0 | 328 | 5.81 | 20.43 | 31.72 |
| 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) | 16.51 | -11.19 | -24.72 | 9.83 | -12.7 | -30.82 | 4.49 | 6.15 | -2.39 | 0.57 | 3.64 | 72.73 | 0.05 | 66.67 | 66.67 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0.11 | -38.89 | 266.67 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | -2.27 | -228.98 | -530.56 | -0.96 | -130.77 | -247.69 | 1.24 | -80.0 | -67.11 | 1.71 | -64.96 | -43.75 | -0.46 | -134.85 | -163.89 | 0.00 | -100.0 | -100.0 | 0.97 | -64.86 | -43.6 | 1.51 | 52.53 | 11.85 | 7.83 | 14.14 | -7.34 | 177 | 0.0 | 0.0 | 1.73 | -73.98 | -58.31 |
| 23Q3 (19) | 18.59 | -2.87 | -26.93 | 11.26 | -8.08 | -28.1 | 4.23 | 12.5 | -3.42 | 0.55 | 3.77 | 189.47 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.06 | 0 | 0 | 0.18 | 20.0 | -43.75 | -0.02 | 0 | 0 | 0 | 0 | 0 | 1.76 | 220.0 | -2.22 | 3.12 | 38.67 | 19.08 | 6.2 | 15.24 | -22.69 | 4.88 | 41.45 | -20.26 | 1.32 | -31.61 | -30.89 | 21.23 | -40.8 | -10.69 | 2.76 | 41.54 | -20.23 | 0.99 | 45.59 | -50.0 | 6.86 | 67.32 | 1.93 | 177 | 0.0 | 0.0 | 6.65 | 14.46 | -20.64 |
| 23Q2 (18) | 19.14 | -11.14 | 16.0 | 12.25 | -14.81 | 17.22 | 3.76 | -6.23 | 9.62 | 0.53 | 20.45 | 307.69 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.15 | -44.44 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.55 | 492.86 | -45.0 | 2.25 | 52.03 | 78.57 | 5.38 | 16.2 | 38.66 | 3.45 | -8.97 | 4.23 | 1.93 | 127.06 | 238.6 | 35.86 | 96.28 | 141.97 | 1.95 | -8.88 | 4.28 | 0.68 | -48.09 | -41.38 | 4.10 | 91.59 | 25.77 | 177 | 0.0 | 0.0 | 5.81 | 14.6 | 38.0 |
| 23Q1 (17) | 21.54 | -1.78 | 38.43 | 14.38 | 1.2 | 39.48 | 4.01 | -12.83 | 24.92 | 0.44 | 33.33 | 266.67 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | -100.0 | 0 | 0.27 | 800.0 | 92.86 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | -0.14 | 61.11 | -116.87 | 1.48 | 127.69 | 12.12 | 4.63 | 22.81 | 37.8 | 3.79 | 24.67 | 54.69 | 0.85 | 18.06 | -6.59 | 18.27 | -4.79 | -32.33 | 2.14 | 24.42 | 53.96 | 1.31 | -2.96 | 104.69 | 2.14 | -74.67 | 53.96 | 177 | 0.0 | 0.0 | 5.07 | 22.17 | 37.4 |
| 22Q4 (16) | 21.93 | -13.8 | 34.46 | 14.21 | -9.26 | 21.87 | 4.6 | 5.02 | 40.67 | 0.33 | 73.68 | 175.0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0.01 | 0 | 0.0 | 0.03 | -90.62 | -70.0 | -0.26 | 0 | -2500.0 | 0 | 0 | 0 | -0.36 | -120.0 | -80.0 | 0.65 | -75.19 | 80.56 | 3.77 | -52.99 | 116.67 | 3.04 | -50.33 | 75.72 | 0.72 | -62.3 | 0 | 19.19 | -19.27 | 14661.54 | 1.72 | -50.29 | 75.51 | 1.35 | -31.82 | 75.32 | 8.45 | 25.56 | 72.45 | 177 | 0.0 | 0.0 | 4.15 | -50.48 | 99.52 |
| 22Q3 (15) | 25.44 | 54.18 | 62.45 | 15.66 | 49.86 | 50.43 | 4.38 | 27.7 | 25.5 | 0.19 | 46.15 | 72.73 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 50.0 | 0 | 0 | -100.0 | 0.32 | 433.33 | 166.67 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 | 80.0 | 17900.0 | 2.62 | 107.94 | 194.38 | 8.02 | 106.7 | 201.5 | 6.12 | 84.89 | 190.05 | 1.91 | 235.09 | 247.27 | 23.77 | 60.39 | 14.5 | 3.46 | 85.03 | 190.76 | 1.98 | 70.69 | 186.96 | 6.73 | 106.44 | 71.68 | 177 | 0.0 | 0.0 | 8.38 | 99.05 | 181.21 |
| 22Q2 (14) | 16.5 | 6.04 | 1.85 | 10.45 | 1.36 | 0.58 | 3.43 | 6.85 | -9.97 | 0.13 | 8.33 | 8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -50.0 | 0 | 0 | 0 | 0.06 | -57.14 | -33.33 | 0 | -100.0 | 0 | 0 | 0 | 0 | 1.0 | 20.48 | 370.27 | 1.26 | -4.55 | 59.49 | 3.88 | 15.48 | 39.07 | 3.31 | 35.1 | 47.77 | 0.57 | -37.36 | 3.64 | 14.82 | -45.11 | -25.04 | 1.87 | 34.53 | 47.24 | 1.16 | 81.25 | 41.46 | 3.26 | 134.53 | 19.41 | 177 | 0.0 | 0.0 | 4.21 | 14.09 | 36.25 |
| 22Q1 (13) | 15.56 | -4.6 | 9.04 | 10.31 | -11.58 | 13.92 | 3.21 | -1.83 | 1.9 | 0.12 | 0.0 | -7.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.14 | 40.0 | 40.0 | 0.01 | 200.0 | 0 | 0 | 0 | 0 | 0.83 | 515.0 | 1085.71 | 1.32 | 266.67 | 15.79 | 3.36 | 93.1 | 5.0 | 2.45 | 41.62 | -5.04 | 0.91 | 0 | 44.44 | 27.00 | 20669.23 | 38.11 | 1.39 | 41.84 | -4.79 | 0.64 | -16.88 | -20.99 | 1.39 | -71.63 | -4.79 | 177 | 0.0 | 0.0 | 3.69 | 77.4 | 6.65 |
| 21Q4 (12) | 16.31 | 4.15 | -7.75 | 11.66 | 12.01 | 4.29 | 3.27 | -6.3 | -18.25 | 0.12 | 9.09 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -60.0 | 0.01 | 0.0 | 0 | 0.1 | -16.67 | 152.63 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.2 | -2100.0 | 72.22 | 0.36 | -59.55 | -32.08 | 1.74 | -34.59 | -42.57 | 1.73 | -18.01 | -34.72 | 0 | -100.0 | -100.0 | 0.13 | -99.37 | -98.96 | 0.98 | -17.65 | -34.67 | 0.77 | 11.59 | -35.83 | 4.90 | 25.0 | -13.12 | 177 | 0.0 | 0.0 | 2.08 | -30.2 | -36.59 |
| 21Q3 (11) | 15.66 | -3.33 | 1.75 | 10.41 | 0.19 | 5.69 | 3.49 | -8.4 | 21.6 | 0.11 | -8.33 | -62.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | -60.0 | 0.01 | 0 | 0.0 | 0.12 | 33.33 | -45.45 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.01 | 102.7 | 101.64 | 0.89 | 12.66 | 36.92 | 2.66 | -4.66 | -19.64 | 2.11 | -5.8 | -17.9 | 0.55 | 0.0 | -25.68 | 20.76 | 5.01 | -7.45 | 1.19 | -6.3 | -17.93 | 0.69 | -15.85 | -36.11 | 3.92 | 43.59 | -5.31 | 177 | 0.0 | 0.0 | 2.98 | -3.56 | -16.06 |
| 21Q2 (10) | 16.2 | 13.52 | -0.74 | 10.39 | 14.81 | -1.8 | 3.81 | 20.95 | 27.0 | 0.12 | -7.69 | -42.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | 0.0 | 0 | 0 | 0 | 0.09 | -10.0 | -67.86 | 0 | 0 | 0 | 0 | 0 | 0 | -0.37 | -628.57 | -117.65 | 0.79 | -30.7 | -29.46 | 2.79 | -12.81 | -27.53 | 2.24 | -13.18 | -17.34 | 0.55 | -12.7 | -51.75 | 19.77 | 1.13 | -33.32 | 1.27 | -13.01 | -16.99 | 0.82 | 1.23 | -8.89 | 2.73 | 86.99 | 1.87 | 177 | 0.0 | 0.0 | 3.09 | -10.69 | -24.45 |
| 21Q1 (9) | 14.27 | -19.29 | 41.57 | 9.05 | -19.05 | 40.53 | 3.15 | -21.25 | 20.69 | 0.13 | -13.33 | -31.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | -50.0 | 0 | 0 | 0 | 0.1 | 152.63 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.07 | 109.72 | -73.08 | 1.14 | 115.09 | -17.39 | 3.2 | 5.61 | 32.23 | 2.58 | -2.64 | 26.47 | 0.63 | 65.79 | 65.79 | 19.55 | 56.27 | 22.8 | 1.46 | -2.67 | 26.96 | 0.81 | -32.5 | 118.92 | 1.46 | -74.11 | 26.96 | 177 | 0.0 | 0.0 | 3.46 | 5.49 | 30.57 |
| 20Q4 (8) | 17.68 | 14.88 | 39.1 | 11.18 | 13.5 | 34.54 | 4.0 | 39.37 | 14.94 | 0.15 | -48.28 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.0 | 150.0 | 0 | -100.0 | 0 | -0.19 | -186.36 | -290.0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | -0.72 | -18.03 | -50.0 | 0.53 | -18.46 | 145.69 | 3.03 | -8.46 | 1362.5 | 2.65 | 3.11 | 779.49 | 0.38 | -48.65 | 153.33 | 12.51 | -44.23 | 0 | 1.50 | 3.45 | 1037.5 | 1.20 | 11.11 | 172.73 | 5.64 | 36.23 | 100.0 | 177 | 0.0 | -25.94 | 3.28 | -7.61 | 0 |
| 20Q3 (7) | 15.39 | -5.7 | 6.43 | 9.85 | -6.9 | 9.69 | 2.87 | -4.33 | -12.77 | 0.29 | 38.1 | 7.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | 0.0 | 0.01 | 0 | 0 | 0.22 | -21.43 | 214.29 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.61 | -258.82 | -238.64 | 0.65 | -41.96 | -58.86 | 3.31 | -14.03 | -12.2 | 2.57 | -5.17 | -6.55 | 0.74 | -35.09 | -27.45 | 22.43 | -24.35 | -16.99 | 1.45 | -5.23 | 36.79 | 1.08 | 20.0 | 63.64 | 4.14 | 54.48 | 51.09 | 177 | 0.0 | -31.92 | 3.55 | -13.2 | -11.25 |
| 20Q2 (6) | 16.32 | 61.9 | 16.32 | 10.58 | 64.29 | 16.26 | 3.0 | 14.94 | -13.29 | 0.21 | 10.53 | -30.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | -20.0 | 0 | 0 | 0 | 0.28 | 180.0 | 40.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.17 | -165.38 | -136.17 | 1.12 | -18.84 | -28.21 | 3.85 | 59.09 | 27.06 | 2.71 | 32.84 | 19.91 | 1.14 | 200.0 | 48.05 | 29.65 | 86.24 | 16.09 | 1.53 | 33.04 | 101.32 | 0.90 | 143.24 | 125.0 | 2.68 | 133.04 | 81.08 | 177 | 0.0 | -40.0 | 4.09 | 54.34 | 24.7 |
| 20Q1 (5) | 10.08 | -20.69 | -32.17 | 6.44 | -22.5 | -35.02 | 2.61 | -25.0 | -12.42 | 0.19 | 26.67 | 26.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | 100.0 | 0 | 0 | 0 | 0.1 | 0.0 | 42.86 | 0 | 100.0 | 0 | 0.09 | 0 | 0 | 0.26 | 154.17 | 200.0 | 1.38 | 218.97 | 112.31 | 2.42 | 1108.33 | -7.63 | 2.04 | 623.08 | -3.77 | 0.38 | 153.33 | -24.0 | 15.92 | 0 | -16.08 | 1.15 | 818.75 | 59.72 | 0.37 | -15.91 | -55.42 | 1.15 | -59.22 | 59.72 | 177 | -25.94 | -40.0 | 2.65 | 0 | -7.34 |
| 19Q4 (4) | 12.71 | -12.1 | 0.0 | 8.31 | -7.46 | 0.0 | 3.48 | 5.78 | 0.0 | 0.15 | -44.44 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -60.0 | 0.0 | 0 | 0 | 0.0 | 0.1 | 42.86 | 0.0 | -0.02 | 0 | 0.0 | 0 | 0 | 0.0 | -0.48 | -209.09 | 0.0 | -1.16 | -173.42 | 0.0 | -0.24 | -106.37 | 0.0 | -0.39 | -114.18 | 0.0 | 0.15 | -85.29 | 0.0 | 0.00 | -100.0 | 0.0 | -0.16 | -115.09 | 0.0 | 0.44 | -33.33 | 0.0 | 2.82 | 2.92 | 0.0 | 239 | -8.08 | 0.0 | 0 | -100.0 | 0.0 |
| 19Q3 (3) | 14.46 | 3.06 | 0.0 | 8.98 | -1.32 | 0.0 | 3.29 | -4.91 | 0.0 | 0.27 | -10.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.07 | -65.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.44 | -6.38 | 0.0 | 1.58 | 1.28 | 0.0 | 3.77 | 24.42 | 0.0 | 2.75 | 21.68 | 0.0 | 1.02 | 32.47 | 0.0 | 27.02 | 5.79 | 0.0 | 1.06 | 39.47 | 0.0 | 0.66 | 65.0 | 0.0 | 2.74 | 85.14 | 0.0 | 260 | -11.86 | 0.0 | 4.0 | 21.95 | 0.0 |
| 19Q2 (2) | 14.03 | -5.59 | 0.0 | 9.1 | -8.17 | 0.0 | 3.46 | 16.11 | 0.0 | 0.3 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 150.0 | 0.0 | 0 | 0 | 0.0 | 0.2 | 185.71 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.47 | 280.77 | 0.0 | 1.56 | 140.0 | 0.0 | 3.03 | 15.65 | 0.0 | 2.26 | 6.6 | 0.0 | 0.77 | 54.0 | 0.0 | 25.54 | 34.63 | 0.0 | 0.76 | 5.56 | 0.0 | 0.40 | -51.81 | 0.0 | 1.48 | 105.56 | 0.0 | 295 | 0.0 | 0.0 | 3.28 | 14.69 | 0.0 |
| 19Q1 (1) | 14.86 | 0.0 | 0.0 | 9.91 | 0.0 | 0.0 | 2.98 | 0.0 | 0.0 | 0.15 | 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 | 0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.26 | 0.0 | 0.0 | 0.65 | 0.0 | 0.0 | 2.62 | 0.0 | 0.0 | 2.12 | 0.0 | 0.0 | 0.5 | 0.0 | 0.0 | 18.97 | 0.0 | 0.0 | 0.72 | 0.0 | 0.0 | 0.83 | 0.0 | 0.0 | 0.72 | 0.0 | 0.0 | 295 | 0.0 | 0.0 | 2.86 | 0.0 | 0.0 |
