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) | 819.66 | 0.12 | 552.79 | 10.69 | 80.8 | 23.76 | 33.15 | 184.31 | 7.71 | 47.14 | 0.21 | 110.0 | 0 | 0 | 4.49 | 10.32 | 0 | 0 | 1.32 | 21.1 | 21.49 | 2553.09 | 2.35 | -94.11 | 59.43 | 0 | 245.49 | 17.86 | 98.44 | 12.94 | 67.71 | 45.05 | 27.58 | 23.07 | 16.89 | 14.51 | 6.74 | -70.63 | 0.00 | 0 | 579 | -1.19 | 340.41 | 18.8 |
| 2022 (9) | 818.71 | 18.93 | 499.42 | 12.7 | 65.29 | 1.27 | 11.66 | 687.84 | 5.24 | 63.24 | 0.1 | -9.09 | 0 | 0 | 4.07 | 42.31 | 0 | 0 | 1.09 | 505.56 | 0.81 | -28.32 | 39.87 | 581.54 | -45.71 | 0 | 208.29 | 21.06 | 87.16 | 27.97 | 46.68 | 1.7 | 22.41 | -16.0 | 14.75 | 27.6 | 22.95 | 72.95 | 0.00 | 0 | 586 | 0.0 | 286.53 | 19.14 |
| 2021 (8) | 688.41 | 12.12 | 443.15 | 10.01 | 64.47 | 4.29 | 1.48 | -43.08 | 3.21 | 237.89 | 0.11 | 0.0 | 0 | 0 | 2.86 | 2100.0 | 0 | 0 | 0.18 | 0 | 1.13 | 232.35 | 5.85 | 0 | -8.74 | 0 | 172.06 | 5.96 | 68.11 | 7.67 | 45.9 | 30.14 | 26.68 | 22.84 | 11.56 | 7.94 | 13.27 | 53.06 | 0.00 | 0 | 586 | 0.17 | 240.49 | 6.92 |
| 2020 (7) | 613.97 | -6.28 | 402.84 | -12.89 | 61.82 | 7.48 | 2.6 | -65.7 | 0.95 | -31.16 | 0.11 | -8.33 | 0 | 0 | 0.13 | 44.44 | 0 | 0 | -0.01 | 0 | 0.34 | -53.42 | -5.01 | 0 | 13.06 | 219.32 | 162.38 | 16.62 | 63.26 | 181.41 | 35.27 | -29.87 | 21.72 | -39.87 | 10.71 | 179.63 | 8.67 | 172.64 | 0.00 | 0 | 585 | 0.34 | 224.92 | 15.52 |
| 2019 (6) | 655.1 | -5.39 | 462.43 | -8.61 | 57.52 | 5.27 | 7.58 | 56.94 | 1.38 | -34.91 | 0.12 | 0 | 0 | 0 | 0.09 | -74.29 | 0 | 0 | 0 | 0 | 0.73 | 0 | -2.36 | 0 | 4.09 | 190.07 | 139.24 | 4.55 | 22.48 | 15.22 | 50.29 | 7.39 | 36.12 | 2.73 | 3.83 | 14.67 | 3.18 | 1.6 | 0.00 | 0 | 583 | 0.34 | 194.7 | -0.22 |
| 2018 (5) | 692.39 | 16.62 | 505.97 | 5.48 | 54.64 | 7.6 | 4.83 | 265.91 | 2.12 | -58.1 | 0 | 0 | 0 | 0 | 0.35 | 133.33 | 0 | 0 | 0 | 0 | 0 | 0 | -0.39 | 0 | 1.41 | 0 | 133.18 | 159.81 | 19.51 | 88.32 | 46.83 | 191.41 | 35.16 | 12.15 | 3.34 | 86.59 | 3.13 | -18.91 | 0.00 | 0 | 581 | 0.69 | 195.13 | 64.35 |
| 2017 (4) | 593.71 | 87.89 | 479.68 | 70.32 | 50.78 | 49.66 | 1.32 | 500.0 | 5.06 | 192.49 | 0 | 0 | 0 | 0 | 0.15 | 7.14 | 0 | 0 | 0 | 0 | 0 | 0 | -5.97 | 0 | -11.99 | 0 | 51.26 | 0 | 10.36 | 0 | 16.07 | 271.13 | 31.35 | 0 | 1.79 | 0 | 3.86 | 0 | 0.00 | 0 | 577 | 0.52 | 118.73 | 472.47 |
| 2016 (3) | 315.99 | 11.78 | 281.64 | 17.36 | 33.93 | 66.73 | 0.22 | -51.11 | 1.73 | 124.68 | 0 | 0 | 0 | 0 | 0.14 | -12.5 | 0 | 0 | 0 | 0 | 0.81 | 0 | 0.19 | -75.95 | -8.98 | 0 | -8.56 | 0 | -15.89 | 0 | 4.33 | -52.1 | 0.00 | 0 | -2.77 | 0 | -1.19 | 0 | 0.00 | 0 | 574 | -0.69 | 20.74 | -50.96 |
| 2015 (2) | 282.69 | 1.61 | 239.98 | -1.34 | 20.35 | -0.78 | 0.45 | -8.16 | 0.77 | -42.54 | 0 | 0 | 0 | 0 | 0.16 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.79 | -82.83 | -2.76 | 0 | 19.6 | 1.82 | 5.35 | -52.57 | 9.04 | 44.41 | 46.11 | 41.83 | 0.92 | -55.34 | 1.40 | 25.0 | 0.00 | 0 | 578 | 5.67 | 42.29 | -0.8 |
| 2014 (1) | 278.21 | 25.24 | 243.24 | 23.0 | 20.51 | 13.31 | 0.49 | 188.24 | 1.34 | 0 | 0 | 0 | 0 | 0 | 0.12 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 4.6 | 318.18 | 4.78 | 0 | 19.25 | 1403.91 | 11.28 | 282.37 | 6.26 | 603.37 | 32.51 | -53.32 | 2.06 | 261.4 | 1.12 | -18.25 | 0.00 | 0 | 547 | 4.79 | 42.63 | 12.93 |
| 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) | 211.43 | 7.87 | -0.29 | 155.79 | 19.44 | 15.08 | 24.91 | 30.35 | 28.67 | 8.69 | 7.15 | 43.87 | 2.16 | 14.89 | 41.18 | 0.07 | 40.0 | 133.33 | 0 | 0 | 0 | 0.04 | -86.21 | 33.33 | 0 | 0 | 0 | 0.61 | 79.41 | 5.17 | 21.49 | 0 | 0 | -2.82 | -271.95 | -182.7 | 10.91 | -54.82 | -55.05 | 41.63 | -41.05 | -48.98 | 22.48 | -16.56 | -11.32 | 12.8 | -20.4 | -56.39 | 30.75 | 35.05 | -14.49 | 3.88 | -15.65 | -10.19 | 2.00 | 316.67 | 952.63 | 16.99 | 31.1 | 14.26 | 579 | -1.19 | -1.19 | 67.74 | -28.14 | -34.55 |
| 23Q3 (19) | 196.01 | -3.53 | -9.36 | 130.43 | -2.27 | -0.37 | 19.11 | 1.49 | 1.87 | 8.11 | -8.36 | 145.76 | 1.88 | -1.05 | 44.62 | 0.05 | 0.0 | 66.67 | 0 | 0 | 0 | 0.29 | -92.98 | 866.67 | 0 | 0 | 0 | 0.34 | -33.33 | 3300.0 | 0 | 0 | 0 | 1.64 | -36.68 | -90.42 | 24.15 | 48.34 | 194.51 | 70.62 | 5.14 | -5.56 | 26.94 | 10.77 | -12.96 | 16.08 | -19.16 | -15.06 | 22.77 | -23.1 | -10.07 | 4.60 | 10.84 | -12.88 | 0.48 | -65.47 | -87.79 | 12.96 | 55.02 | 22.96 | 586 | 0.0 | 0.0 | 94.27 | 4.76 | -1.05 |
| 23Q2 (18) | 203.18 | -2.8 | 0.23 | 133.46 | 0.26 | 11.16 | 18.83 | 4.96 | 28.88 | 8.85 | 18.0 | 486.09 | 1.9 | 6.74 | 53.23 | 0.05 | 0.0 | 150.0 | 0 | 0 | 0 | 4.13 | 20550.0 | 2.99 | 0 | 0 | 0 | 0.51 | 492.31 | 2450.0 | 0 | 0 | -100.0 | 2.59 | 175.53 | -74.05 | 16.28 | 100.99 | 170.29 | 67.17 | 1.65 | 49.67 | 24.32 | -1.5 | 33.55 | 19.89 | 5.02 | 54.67 | 29.61 | 3.31 | 3.31 | 4.15 | -1.43 | 33.44 | 1.39 | -51.57 | -80.56 | 8.36 | 98.57 | 58.94 | 586 | 0.0 | 0.0 | 89.99 | 1.79 | 42.68 |
| 23Q1 (17) | 209.04 | -1.42 | 11.38 | 133.11 | -1.67 | 17.72 | 17.94 | -7.33 | 42.72 | 7.5 | 24.17 | 825.93 | 1.78 | 16.34 | 52.14 | 0.05 | 66.67 | 150.0 | 0 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | -0.13 | -122.41 | -126.53 | 0 | 0 | 0 | 0.94 | -72.43 | -89.96 | 8.1 | -66.63 | 114.72 | 66.08 | -19.01 | 839.97 | 24.69 | -2.6 | 95.18 | 18.94 | -35.47 | 230.98 | 28.66 | -20.3 | 0 | 4.21 | -2.55 | 94.91 | 2.87 | 1410.53 | -75.45 | 4.21 | -71.69 | 94.91 | 586 | 0.0 | 0.0 | 88.41 | -14.58 | 258.23 |
| 22Q4 (16) | 212.05 | -1.95 | 17.26 | 135.37 | 3.4 | 20.72 | 19.36 | 3.2 | 2.54 | 6.04 | 83.03 | 941.38 | 1.53 | 17.69 | 21.43 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.58 | 5700.0 | 241.18 | 0 | 0 | -100.0 | 3.41 | -80.08 | 487.93 | 24.27 | 195.98 | 336.55 | 81.59 | 9.11 | 106.24 | 25.35 | -18.09 | 80.68 | 29.35 | 55.04 | 93.86 | 35.96 | 42.02 | -6.04 | 4.32 | -18.18 | 80.75 | 0.19 | -95.17 | -95.48 | 14.87 | 41.08 | 27.97 | 586 | 0.0 | 0.0 | 103.5 | 8.64 | 80.82 |
| 22Q3 (15) | 216.26 | 6.68 | 23.42 | 130.92 | 9.05 | 17.74 | 18.76 | 28.41 | 18.73 | 3.3 | 118.54 | 534.62 | 1.3 | 4.84 | 17.12 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0 | 0.03 | -99.25 | -57.14 | 0 | 0 | 0 | 0.01 | -50.0 | 104.55 | 0 | -100.0 | -100.0 | 17.12 | 71.54 | 3621.74 | 8.2 | 135.41 | 218.5 | 74.78 | 66.62 | 81.02 | 30.95 | 69.96 | 69.31 | 18.93 | 47.2 | 143.32 | 25.32 | -11.65 | 34.39 | 5.28 | 69.77 | 69.23 | 3.93 | -45.03 | -9.66 | 10.54 | 100.38 | 14.32 | 586 | 0.0 | 0.0 | 95.27 | 51.05 | 62.8 |
| 22Q2 (14) | 202.71 | 8.0 | 17.97 | 120.06 | 6.18 | 5.93 | 14.61 | 16.23 | -4.82 | 1.51 | 86.42 | 586.36 | 1.24 | 5.98 | 125.45 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 4.01 | 0 | 43.21 | 0 | 0 | 0 | 0.02 | -95.92 | -89.47 | 0.81 | 0 | 0 | 9.98 | 6.62 | 861.83 | -23.16 | 57.91 | -294.3 | 44.88 | 538.41 | -18.49 | 18.21 | 43.95 | -14.06 | 12.86 | 188.93 | -11.55 | 28.66 | 0 | 8.52 | 3.11 | 43.98 | -13.85 | 7.15 | -38.84 | 346.88 | 5.26 | 143.52 | -13.91 | 586 | 0.0 | 0.0 | 63.07 | 155.55 | -12.17 |
| 22Q1 (13) | 187.69 | 3.79 | 16.93 | 113.07 | 0.83 | 6.2 | 12.57 | -33.42 | -12.95 | 0.81 | 39.66 | 440.0 | 1.17 | -7.14 | 290.0 | 0.02 | -33.33 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.49 | 188.24 | 1125.0 | 0 | -100.0 | 0 | 9.36 | 1513.79 | 52.69 | -55.02 | -436.26 | -1481.03 | 7.03 | -82.23 | -80.54 | 12.65 | -9.84 | -13.42 | -14.46 | -195.51 | -271.33 | 0.00 | -100.0 | -100.0 | 2.16 | -9.62 | -13.25 | 11.69 | 178.33 | 274.68 | 2.16 | -81.41 | -13.25 | 586 | 0.0 | 0.0 | 24.68 | -56.88 | -53.35 |
| 21Q4 (12) | 180.84 | 3.21 | 15.16 | 112.14 | 0.85 | 8.85 | 18.88 | 19.49 | -13.71 | 0.58 | 11.54 | 141.67 | 1.26 | 13.51 | 500.0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.17 | 177.27 | 221.43 | 1.11 | 3600.0 | 226.47 | 0.58 | 26.09 | 122.66 | -10.26 | -48.27 | -206.21 | 39.56 | -4.24 | -5.31 | 14.03 | -23.25 | -20.01 | 15.14 | 94.6 | 102.14 | 38.27 | 103.13 | 113.56 | 2.39 | -23.4 | -20.33 | 4.20 | -3.45 | 208.82 | 11.62 | 26.03 | 7.39 | 586 | 0.0 | 0.17 | 57.24 | -2.19 | -3.05 |
| 21Q3 (11) | 175.22 | 1.97 | 13.93 | 111.19 | -1.9 | 11.07 | 15.8 | 2.93 | 13.51 | 0.52 | 136.36 | 73.33 | 1.11 | 101.82 | 382.61 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.07 | -97.5 | 250.0 | 0 | 0 | 0 | -0.22 | -215.79 | 60.0 | 0.03 | 0 | 0 | 0.46 | 135.11 | 150.55 | -6.92 | -158.05 | -1672.73 | 41.31 | -24.97 | 2.74 | 18.28 | -13.73 | 9.33 | 7.78 | -46.49 | 11.46 | 18.84 | -28.66 | 8.53 | 3.12 | -13.57 | 9.09 | 4.35 | 171.87 | 54.8 | 9.22 | 50.9 | 17.9 | 586 | 0.0 | 0.34 | 58.52 | -18.51 | 1.84 |
| 21Q2 (10) | 171.83 | 7.05 | 14.26 | 113.34 | 6.45 | 16.33 | 15.35 | 6.3 | 22.12 | 0.22 | 46.67 | -78.22 | 0.55 | 83.33 | 175.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 2.8 | 0 | 0 | 0 | 0 | 0 | 0.19 | 375.0 | 1800.0 | 0 | 0 | 0 | -1.31 | -121.37 | 14.38 | 11.92 | 442.53 | 626.83 | 55.06 | 52.39 | 31.06 | 21.19 | 45.04 | 39.78 | 14.54 | 72.27 | 41.3 | 26.41 | 13.1 | 7.8 | 3.61 | 44.98 | 39.38 | 1.60 | -48.72 | -31.62 | 6.11 | 145.38 | 23.19 | 586 | 0.0 | 0.34 | 71.81 | 35.72 | 27.32 |
| 21Q1 (9) | 160.52 | 2.22 | 5.07 | 106.47 | 3.35 | 4.1 | 14.44 | -34.0 | 7.44 | 0.15 | -37.5 | -85.85 | 0.3 | 42.86 | -3.23 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.04 | 128.57 | -93.94 | 0 | -100.0 | 0 | 6.13 | 339.45 | 61400.0 | -3.48 | -136.02 | -363.64 | 36.13 | -13.52 | -5.86 | 14.61 | -16.7 | 5.56 | 8.44 | 12.68 | -19.7 | 23.35 | 30.3 | -14.72 | 2.49 | -17.0 | 5.06 | 3.12 | 129.41 | 44.44 | 2.49 | -76.99 | 5.06 | 586 | 0.17 | 0.34 | 52.91 | -10.38 | 1.73 |
| 20Q4 (8) | 157.03 | 2.11 | 3.02 | 103.02 | 2.91 | 4.08 | 21.88 | 57.18 | 37.01 | 0.24 | -20.0 | -83.56 | 0.21 | -8.7 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0.11 | 450.0 | 144.0 | 0 | 0 | 0 | -0.14 | 74.55 | 76.27 | 0.34 | 0 | 0 | -2.56 | -181.32 | -224.05 | 9.66 | 2095.45 | 678.44 | 41.78 | 3.9 | 16.7 | 17.54 | 4.9 | 61.66 | 7.49 | 7.31 | -30.58 | 17.92 | 3.23 | -40.54 | 3.00 | 4.9 | 61.29 | 1.36 | -51.6 | -37.04 | 10.82 | 38.36 | 180.31 | 585 | 0.17 | 0.34 | 59.04 | 2.75 | 18.82 |
| 20Q3 (7) | 153.79 | 2.27 | -4.52 | 100.11 | 2.75 | -5.2 | 13.92 | 10.74 | -4.98 | 0.3 | -70.3 | -85.58 | 0.23 | 15.0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | -94.12 | 0 | 0 | 0 | -0.55 | -5600.0 | -339.13 | 0 | 0 | -100.0 | -0.91 | 40.52 | -464.0 | 0.44 | -73.17 | -79.15 | 40.21 | -4.28 | -6.34 | 16.72 | 10.29 | 4.04 | 6.98 | -32.17 | -34.27 | 17.36 | -29.14 | -29.86 | 2.86 | 10.42 | 3.62 | 2.81 | 20.09 | 16.6 | 7.82 | 57.66 | 291.0 | 584 | 0.0 | 0.17 | 57.46 | 1.88 | 0.1 |
| 20Q2 (6) | 150.38 | -1.57 | -9.71 | 97.43 | -4.74 | -34.06 | 12.57 | -6.47 | -0.08 | 1.01 | -4.72 | -53.24 | 0.2 | -35.48 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -98.48 | -96.77 | 0 | 0 | 0 | -1.53 | -15200.0 | 26.44 | 1.64 | 24.24 | 0.61 | 42.01 | 9.46 | 435.16 | 15.16 | 9.54 | 166.43 | 10.29 | -2.09 | -23.04 | 24.50 | -10.52 | 0 | 2.59 | 9.28 | 166.07 | 2.34 | 8.33 | 155.45 | 4.96 | 109.28 | 752.63 | 584 | 0.0 | 0.17 | 56.4 | 8.44 | 160.15 |
| 20Q1 (5) | 152.78 | 0.23 | -12.72 | 102.28 | 3.33 | -7.09 | 13.44 | -15.84 | -6.15 | 1.06 | -27.4 | -43.62 | 0.31 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.66 | 211.86 | 1220.0 | 0 | 0 | -100.0 | -0.01 | 98.73 | -103.7 | 1.32 | 179.04 | -34.65 | 38.38 | 7.21 | -27.12 | 13.84 | 27.56 | -24.74 | 10.51 | -2.59 | -32.19 | 27.38 | -9.16 | -7.0 | 2.37 | 27.42 | -24.76 | 2.16 | 0.0 | -23.67 | 2.37 | -38.6 | -24.76 | 584 | 0.17 | 0.17 | 52.01 | 4.67 | -21.11 |
| 19Q4 (4) | 152.43 | -5.36 | 0.0 | 98.98 | -6.27 | 0.0 | 15.97 | 9.01 | 0.0 | 1.46 | -29.81 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.25 | -173.53 | 0.0 | 0 | 0 | 0.0 | -0.59 | -356.52 | 0.0 | 0 | -100.0 | 0.0 | -0.79 | -416.0 | 0.0 | -1.67 | -179.15 | 0.0 | 35.8 | -16.61 | 0.0 | 10.85 | -32.48 | 0.0 | 10.79 | 1.6 | 0.0 | 30.14 | 21.78 | 0.0 | 1.86 | -32.61 | 0.0 | 2.16 | -10.37 | 0.0 | 3.86 | 93.0 | 0.0 | 583 | 0.0 | 0.0 | 49.69 | -13.43 | 0.0 |
| 19Q3 (3) | 161.07 | -3.3 | 0.0 | 105.6 | -28.53 | 0.0 | 14.65 | 16.45 | 0.0 | 2.08 | -3.7 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.34 | 0 | 0.0 | 0 | 0 | 0.0 | 0.23 | -25.81 | 0.0 | 0.03 | 0 | 0.0 | 0.25 | 112.02 | 0.0 | 2.11 | 29.45 | 0.0 | 42.93 | 446.88 | 0.0 | 16.07 | 170.42 | 0.0 | 10.62 | -20.57 | 0.0 | 24.75 | 0 | 0.0 | 2.76 | 170.41 | 0.0 | 2.41 | 157.11 | 0.0 | 2.00 | 363.16 | 0.0 | 583 | 0.0 | 0.0 | 57.4 | 164.76 | 0.0 |
| 19Q2 (2) | 166.56 | -4.85 | 0.0 | 147.76 | 34.23 | 0.0 | 12.58 | -12.15 | 0.0 | 2.16 | 14.89 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.31 | 520.0 | 0.0 | 0 | -100.0 | 0.0 | -2.08 | -870.37 | 0.0 | 1.63 | -19.31 | 0.0 | 7.85 | -85.09 | 0.0 | -22.82 | -224.09 | 0.0 | 13.37 | -13.74 | 0.0 | 0.00 | -100.0 | 0.0 | -3.92 | -224.44 | 0.0 | -4.22 | -249.12 | 0.0 | -0.76 | -124.13 | 0.0 | 583 | 0.0 | 0.0 | 21.68 | -67.12 | 0.0 |
| 19Q1 (1) | 175.05 | 0.0 | 0.0 | 110.08 | 0.0 | 0.0 | 14.32 | 0.0 | 0.0 | 1.88 | 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 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.69 | 0.0 | 0.0 | 0.27 | 0.0 | 0.0 | 2.02 | 0.0 | 0.0 | 52.66 | 0.0 | 0.0 | 18.39 | 0.0 | 0.0 | 15.5 | 0.0 | 0.0 | 29.44 | 0.0 | 0.0 | 3.15 | 0.0 | 0.0 | 2.83 | 0.0 | 0.0 | 3.15 | 0.0 | 0.0 | 583 | 0.0 | 0.0 | 65.93 | 0.0 | 0.0 |
