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) | 189.51 | -16.61 | 129.82 | -16.72 | 18.31 | -0.97 | 1.46 | 114.71 | 0.49 | -18.33 | 0.14 | -6.67 | 0 | 0 | 0 | 0 | 0.06 | 0.0 | -0.02 | 0 | 0 | 0 | 1.0 | 13.64 | 2.45 | 113.04 | 43.82 | -18.9 | 36.23 | -18.27 | 7.6 | -21.65 | 17.34 | -3.45 | 41.31 | -18.54 | 38.83 | -21.76 | 0.00 | 0 | 87 | 0.0 | 48.08 | -17.16 |
| 2022 (9) | 227.25 | 34.02 | 155.88 | 23.26 | 18.49 | 33.41 | 0.68 | -5.56 | 0.6 | 122.22 | 0.15 | 7.14 | 0 | 0 | 0 | 0 | 0.06 | -33.33 | 0 | 0 | 0 | 0 | 0.88 | 0 | 1.15 | 0 | 54.03 | 86.96 | 44.33 | 87.92 | 9.7 | 82.67 | 17.96 | -2.29 | 50.71 | 88.02 | 49.63 | 80.41 | 0.00 | 0 | 87 | 0.0 | 58.04 | 79.63 |
| 2021 (8) | 169.57 | 24.2 | 126.46 | 31.26 | 13.86 | 7.61 | 0.72 | 18.03 | 0.27 | 0.0 | 0.14 | -6.67 | 0 | 0 | 0 | 0 | 0.09 | 12.5 | -0.01 | 0 | 0 | 0 | -0.92 | 0 | -0.34 | 0 | 28.9 | 9.06 | 23.59 | 7.37 | 5.31 | 17.48 | 18.38 | 7.67 | 26.97 | 7.28 | 27.51 | 5.08 | 0.00 | 0 | 87 | 0.0 | 32.31 | 10.31 |
| 2020 (7) | 136.53 | 5.54 | 96.34 | 5.28 | 12.88 | 4.89 | 0.61 | 8.93 | 0.27 | -32.5 | 0.15 | 25.0 | 0 | 0 | 0 | 0 | 0.08 | -33.33 | 0 | 0 | 0 | 0 | -1.53 | 0 | -0.81 | 0 | 26.5 | 1.3 | 21.97 | 3.1 | 4.52 | -6.8 | 17.07 | -7.88 | 25.14 | -2.29 | 26.18 | 9.91 | 0.00 | 0 | 87 | 6.1 | 29.29 | 2.95 |
| 2019 (6) | 129.36 | 13.39 | 91.51 | 10.21 | 12.28 | 23.54 | 0.56 | 30.23 | 0.4 | 150.0 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0.12 | 20.0 | -0.05 | 0 | 0 | 0 | 0.17 | -67.92 | 0.59 | -59.31 | 26.16 | 15.96 | 21.31 | 17.48 | 4.85 | 9.48 | 18.53 | -5.56 | 25.73 | 11.72 | 23.82 | 24.19 | 0.00 | 0 | 82 | 5.13 | 28.45 | 21.01 |
| 2018 (5) | 114.08 | 15.68 | 83.03 | 15.83 | 9.94 | 14.78 | 0.43 | 30.3 | 0.16 | 60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 66.67 | -0.01 | 0 | 0 | 0 | 0.53 | 0 | 1.45 | 0 | 22.56 | 36.31 | 18.14 | 32.99 | 4.43 | 51.71 | 19.62 | 11.41 | 23.03 | 32.58 | 19.18 | 8.55 | 0.00 | 0 | 78 | 0.0 | 23.51 | 35.97 |
| 2017 (4) | 98.62 | 21.45 | 71.68 | 27.2 | 8.66 | 7.44 | 0.33 | -19.51 | 0.1 | 42.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 200.0 | -0.01 | 0 | 0 | 0 | -2.28 | 0 | -1.73 | 0 | 16.55 | -3.89 | 13.64 | -4.48 | 2.92 | -0.68 | 17.61 | 3.22 | 17.37 | -4.56 | 17.67 | 10.99 | 0.00 | 0 | 78 | 0.0 | 17.29 | -3.3 |
| 2016 (3) | 81.2 | 1.01 | 56.35 | 0.59 | 8.06 | 6.19 | 0.41 | -4.65 | 0.07 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.01 | -97.67 | 0.43 | -47.56 | 17.22 | -2.21 | 14.28 | 0.78 | 2.94 | -14.53 | 17.06 | -12.69 | 18.20 | -4.11 | 15.92 | 3.78 | 0.00 | 0 | 78 | 5.41 | 17.88 | -2.13 |
| 2015 (2) | 80.39 | 19.57 | 56.02 | 12.9 | 7.59 | 21.25 | 0.43 | 26.47 | 0.06 | 20.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0 | 0 | 0.43 | -28.33 | 0.82 | -15.46 | 17.61 | 42.94 | 14.17 | 42.41 | 3.44 | 45.76 | 19.54 | 1.88 | 18.98 | 33.1 | 15.34 | 48.64 | 0.00 | 0 | 74 | 7.25 | 18.27 | 41.3 |
| 2014 (1) | 67.23 | 22.44 | 49.62 | 19.05 | 6.26 | 11.79 | 0.34 | 240.0 | 0.05 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.03 | 0 | 0.01 | 0 | 0 | 0 | 0.6 | 0 | 0.97 | 0 | 12.32 | 63.61 | 9.95 | 62.85 | 2.36 | 66.2 | 19.18 | 1.54 | 14.26 | 40.77 | 10.32 | 44.54 | 0.00 | 0 | 69 | 15.0 | 12.93 | 60.02 |
| 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) | 45.94 | 2.94 | -19.38 | 32.28 | 6.82 | -11.51 | 4.27 | -2.51 | -26.76 | 0.46 | 187.5 | 130.0 | 0.13 | 18.18 | 0.0 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.46 | 121.9 | 136.51 | 0.86 | 147.51 | 173.5 | 10.25 | 24.7 | -24.07 | 9.25 | 46.83 | -19.35 | 1.0 | -47.92 | -50.98 | 9.75 | -58.3 | -35.39 | 10.60 | 46.81 | -19.45 | 9.64 | 3.43 | -33.65 | 41.52 | 34.28 | -18.43 | 87 | 0.0 | 0.0 | 11.3 | 21.9 | -22.28 |
| 23Q3 (19) | 44.63 | -14.14 | -30.32 | 30.22 | -14.78 | -28.57 | 4.38 | -11.87 | -7.2 | 0.16 | -69.23 | 0.0 | 0.11 | -15.38 | -38.89 | 0.03 | -25.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.1 | -156.15 | -223.53 | -1.81 | -142.19 | -202.26 | 8.22 | -48.14 | -56.28 | 6.3 | -52.34 | -58.17 | 1.92 | -27.0 | -48.66 | 23.38 | 40.84 | 17.55 | 7.22 | -52.37 | -58.24 | 9.32 | -9.16 | -39.01 | 30.92 | 30.41 | -18.09 | 87 | 0.0 | 0.0 | 9.27 | -45.21 | -53.37 |
| 23Q2 (18) | 51.98 | 10.69 | -18.1 | 35.46 | 11.3 | -21.32 | 4.97 | 5.97 | 12.19 | 0.52 | 62.5 | 205.88 | 0.13 | 8.33 | -31.58 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 3.74 | 443.12 | 169.06 | 4.29 | 576.67 | 200.0 | 15.85 | 66.67 | 2.92 | 13.22 | 77.21 | 3.28 | 2.63 | 28.29 | 1.15 | 16.60 | -22.9 | -1.54 | 15.16 | 77.31 | 3.06 | 10.26 | 6.76 | -21.5 | 23.71 | 177.31 | 15.88 | 87 | 0.0 | 0.0 | 16.92 | 59.77 | 3.3 |
| 23Q1 (17) | 46.96 | -17.59 | 9.87 | 31.86 | -12.66 | -0.5 | 4.69 | -19.55 | 33.62 | 0.32 | 60.0 | 113.33 | 0.12 | -7.69 | 50.0 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | -0.02 | 0 | 0 | 0 | 0 | 0 | -1.09 | 13.49 | -14.74 | -0.9 | 23.08 | -2.27 | 9.51 | -29.56 | 50.24 | 7.46 | -34.96 | 49.2 | 2.05 | 0.49 | 54.14 | 21.53 | 42.68 | 2.57 | 8.55 | -35.03 | 48.7 | 9.61 | -33.86 | 42.16 | 8.55 | -83.2 | 48.7 | 87 | 0.0 | 0.0 | 10.59 | -27.17 | 46.47 |
| 22Q4 (16) | 56.98 | -11.04 | 15.95 | 36.48 | -13.78 | -1.46 | 5.83 | 23.52 | 55.88 | 0.2 | 25.0 | 17.65 | 0.13 | -27.78 | 85.71 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | -1.26 | -174.12 | -121.05 | -1.17 | -166.1 | -143.75 | 13.5 | -28.19 | 70.89 | 11.47 | -23.84 | 81.49 | 2.04 | -45.45 | 29.11 | 15.09 | -24.13 | -24.51 | 13.16 | -23.89 | 81.02 | 14.53 | -4.91 | 85.81 | 50.90 | 34.83 | 87.62 | 87 | 0.0 | 0.0 | 14.54 | -26.86 | 65.6 |
| 22Q3 (15) | 64.05 | 0.91 | 41.67 | 42.31 | -6.12 | 26.15 | 4.72 | 6.55 | 40.9 | 0.16 | -5.88 | -5.88 | 0.18 | -5.26 | 157.14 | 0.04 | 33.33 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | 22.3 | 2328.57 | 1.77 | 23.78 | 785.0 | 18.8 | 22.08 | 120.4 | 15.06 | 17.66 | 118.9 | 3.74 | 43.85 | 126.67 | 19.89 | 17.97 | 41.06 | 17.29 | 17.54 | 118.58 | 15.28 | 16.91 | 98.96 | 37.75 | 84.51 | 89.98 | 87 | 0.0 | 0.0 | 19.88 | 21.37 | 111.71 |
| 22Q2 (14) | 63.47 | 48.5 | 56.37 | 45.07 | 40.76 | 51.44 | 4.43 | 26.21 | 25.5 | 0.17 | 13.33 | 6.25 | 0.19 | 137.5 | 216.67 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.39 | 246.32 | 563.33 | 1.43 | 262.5 | 1291.67 | 15.4 | 143.29 | 114.48 | 12.8 | 156.0 | 107.46 | 2.6 | 95.49 | 157.43 | 16.86 | -19.68 | 19.57 | 14.71 | 155.83 | 107.48 | 13.07 | 93.34 | 80.77 | 20.46 | 255.83 | 71.07 | 87 | 0.0 | 0.0 | 16.38 | 126.56 | 104.24 |
| 22Q1 (13) | 42.74 | -13.02 | 23.42 | 32.02 | -13.51 | 22.54 | 3.51 | -6.15 | 8.0 | 0.15 | -11.76 | -28.57 | 0.08 | 14.29 | 33.33 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.95 | -66.67 | -691.67 | -0.88 | -83.33 | -1860.0 | 6.33 | -19.87 | 19.43 | 5.0 | -20.89 | 18.2 | 1.33 | -15.82 | 24.3 | 20.99 | 5.0 | 4.07 | 5.75 | -20.91 | 18.07 | 6.76 | -13.55 | 40.83 | 5.75 | -78.81 | 18.07 | 87 | 0.0 | 0.0 | 7.23 | -17.65 | 18.33 |
| 21Q4 (12) | 49.14 | 8.69 | 35.9 | 37.02 | 10.38 | 35.85 | 3.74 | 11.64 | 27.21 | 0.17 | 0.0 | -5.56 | 0.07 | 0.0 | 40.0 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.57 | -914.29 | 32.94 | -0.48 | -340.0 | 18.64 | 7.9 | -7.39 | 46.57 | 6.32 | -8.14 | 38.6 | 1.58 | -4.24 | 90.36 | 19.99 | 41.77 | 30.14 | 7.27 | -8.09 | 38.48 | 7.82 | 1.82 | 32.09 | 27.13 | 36.54 | 7.19 | 87 | 0.0 | 0.0 | 8.78 | -6.5 | 42.07 |
| 21Q3 (11) | 45.21 | 11.38 | 24.55 | 33.54 | 12.7 | 31.84 | 3.35 | -5.1 | 5.02 | 0.17 | 6.25 | 0.0 | 0.07 | 16.67 | 16.67 | 0.03 | -25.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 123.33 | 108.33 | 0.2 | 266.67 | 127.4 | 8.53 | 18.8 | 22.73 | 6.88 | 11.51 | 25.32 | 1.65 | 63.37 | 13.79 | 14.10 | 0.0 | -32.63 | 7.91 | 11.57 | 24.96 | 7.68 | 6.22 | 7.41 | 19.87 | 66.14 | -0.95 | 87 | 0.0 | 0.0 | 9.39 | 17.08 | 21.95 |
| 21Q2 (10) | 40.59 | 17.21 | 5.24 | 29.76 | 13.89 | 14.73 | 3.53 | 8.62 | -1.12 | 0.16 | -23.81 | 6.67 | 0.06 | 0.0 | -14.29 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | -150.0 | -400.0 | -0.12 | -340.0 | -300.0 | 7.18 | 35.47 | -21.27 | 6.17 | 45.86 | -22.0 | 1.01 | -5.61 | -16.53 | 14.10 | -30.09 | 6.02 | 7.09 | 45.59 | -25.91 | 7.23 | 50.63 | -19.84 | 11.96 | 145.59 | -17.12 | 87 | 0.0 | 4.82 | 8.02 | 31.26 | -17.83 |
| 21Q1 (9) | 34.63 | -4.23 | 35.8 | 26.13 | -4.11 | 47.46 | 3.25 | 10.54 | 1.88 | 0.21 | 16.67 | 90.91 | 0.06 | 20.0 | -33.33 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | 85.88 | -152.17 | 0.05 | 108.47 | -88.89 | 5.3 | -1.67 | 5.16 | 4.23 | -7.24 | 5.49 | 1.07 | 28.92 | 3.88 | 20.17 | 31.32 | -1.27 | 4.87 | -7.24 | 0.41 | 4.80 | -18.92 | 17.36 | 4.87 | -80.76 | 0.41 | 87 | 0.0 | 4.82 | 6.11 | -1.13 | 7.95 |
| 20Q4 (8) | 36.16 | -0.39 | 9.01 | 27.25 | 7.11 | 15.71 | 2.94 | -7.84 | -18.78 | 0.18 | 5.88 | 28.57 | 0.05 | -16.67 | 0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.85 | -1.19 | -286.36 | -0.59 | 19.18 | -883.33 | 5.39 | -22.45 | -9.26 | 4.56 | -16.94 | -12.31 | 0.83 | -42.76 | 13.7 | 15.36 | -26.61 | 24.27 | 5.25 | -17.06 | -16.93 | 5.92 | -17.2 | -2.15 | 25.31 | 26.17 | -2.16 | 87 | 0.0 | 6.1 | 6.18 | -19.74 | -5.07 |
| 20Q3 (7) | 36.3 | -5.89 | 9.24 | 25.44 | -1.93 | 10.66 | 3.19 | -10.64 | 2.57 | 0.17 | 13.33 | 70.0 | 0.06 | -14.29 | 0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.84 | -1300.0 | -215.07 | -0.73 | -1316.67 | -200.0 | 6.95 | -23.79 | -11.58 | 5.49 | -30.59 | -13.41 | 1.45 | 19.83 | -3.97 | 20.93 | 57.37 | 8.67 | 6.33 | -33.86 | -17.79 | 7.15 | -20.73 | 10.85 | 20.06 | 39.02 | 2.45 | 87 | 4.82 | 6.1 | 7.7 | -21.11 | -8.55 |
| 20Q2 (6) | 38.57 | 51.25 | 12.09 | 25.94 | 46.39 | 6.88 | 3.57 | 11.91 | 18.6 | 0.15 | 36.36 | -6.25 | 0.07 | -22.22 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -66.67 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.06 | -126.09 | -130.0 | 0.06 | -86.67 | -81.25 | 9.12 | 80.95 | 22.25 | 7.91 | 97.26 | 32.5 | 1.21 | 17.48 | -18.79 | 13.30 | -34.9 | -33.37 | 9.57 | 97.32 | 25.59 | 9.02 | 120.54 | 38.98 | 14.43 | 197.53 | 15.72 | 83 | 0.0 | 6.41 | 9.76 | 72.44 | 21.39 |
| 20Q1 (5) | 25.5 | -23.12 | -10.68 | 17.72 | -24.76 | -14.4 | 3.19 | -11.88 | 26.09 | 0.11 | -21.43 | -31.25 | 0.09 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | 204.55 | 143.4 | 0.45 | 850.0 | 212.5 | 5.04 | -15.15 | 2.65 | 4.01 | -22.88 | 5.53 | 1.03 | 41.1 | -7.21 | 20.43 | 65.29 | -9.8 | 4.85 | -23.26 | 0.0 | 4.09 | -32.4 | -15.32 | 4.85 | -81.25 | 0.0 | 83 | 1.22 | 6.41 | 5.66 | -13.06 | 3.28 |
| 19Q4 (4) | 33.17 | -0.18 | 0.0 | 23.55 | 2.44 | 0.0 | 3.62 | 16.4 | 0.0 | 0.14 | 40.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 400.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.22 | -130.14 | 0.0 | -0.06 | -108.22 | 0.0 | 5.94 | -24.43 | 0.0 | 5.2 | -17.98 | 0.0 | 0.73 | -51.66 | 0.0 | 12.36 | -35.83 | 0.0 | 6.32 | -17.92 | 0.0 | 6.05 | -6.2 | 0.0 | 25.87 | 32.12 | 0.0 | 82 | 0.0 | 0.0 | 6.51 | -22.68 | 0.0 |
| 19Q3 (3) | 33.23 | -3.43 | 0.0 | 22.99 | -5.27 | 0.0 | 3.11 | 3.32 | 0.0 | 0.1 | -37.5 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -66.67 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0.73 | 265.0 | 0.0 | 0.73 | 128.12 | 0.0 | 7.86 | 5.36 | 0.0 | 6.34 | 6.2 | 0.0 | 1.51 | 1.34 | 0.0 | 19.26 | -3.51 | 0.0 | 7.70 | 1.05 | 0.0 | 6.45 | -0.62 | 0.0 | 19.58 | 57.02 | 0.0 | 82 | 5.13 | 0.0 | 8.42 | 4.73 | 0.0 |
| 19Q2 (2) | 34.41 | 20.53 | 0.0 | 24.27 | 17.25 | 0.0 | 3.01 | 18.97 | 0.0 | 0.16 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | -25.0 | 0.0 | -0.04 | 0 | 0.0 | 0 | 0 | 0.0 | 0.2 | 137.74 | 0.0 | 0.32 | 180.0 | 0.0 | 7.46 | 51.93 | 0.0 | 5.97 | 57.11 | 0.0 | 1.49 | 34.23 | 0.0 | 19.96 | -11.88 | 0.0 | 7.62 | 57.11 | 0.0 | 6.49 | 34.37 | 0.0 | 12.47 | 157.11 | 0.0 | 78 | 0.0 | 0.0 | 8.04 | 46.72 | 0.0 |
| 19Q1 (1) | 28.55 | 0.0 | 0.0 | 20.7 | 0.0 | 0.0 | 2.53 | 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 | -0.53 | 0.0 | 0.0 | -0.4 | 0.0 | 0.0 | 4.91 | 0.0 | 0.0 | 3.8 | 0.0 | 0.0 | 1.11 | 0.0 | 0.0 | 22.65 | 0.0 | 0.0 | 4.85 | 0.0 | 0.0 | 4.83 | 0.0 | 0.0 | 4.85 | 0.0 | 0.0 | 78 | 0.0 | 0.0 | 5.48 | 0.0 | 0.0 |
