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) | 857.67 | -10.57 | 679.91 | -6.37 | 111.92 | -6.26 | 1.22 | 96.77 | 2.01 | 71.79 | 0.51 | 2.0 | 0.03 | 0.0 | 0 | 0 | 3.6 | -22.91 | -0.38 | 0 | 0 | 0 | 2.79 | -79.91 | 4.97 | -76.64 | 70.81 | -47.45 | 49.75 | -45.22 | 16.35 | -55.93 | 23.09 | -16.13 | 5.04 | -51.07 | 4.54 | -35.6 | 0.00 | 0 | 987 | 11.9 | 103.13 | -37.51 |
| 2022 (9) | 959.03 | 36.32 | 726.17 | 33.36 | 119.4 | 25.39 | 0.62 | 40.91 | 1.17 | 12.5 | 0.5 | 8.7 | 0.03 | -25.0 | 0 | 0 | 4.67 | 5.9 | -0.17 | 0 | 0 | 0 | 13.89 | 0 | 21.28 | 286.21 | 134.74 | 94.49 | 90.82 | 99.96 | 37.1 | 110.08 | 27.53 | 8.0 | 10.30 | 100.0 | 7.05 | 74.5 | 0.00 | 0 | 882 | 0.0 | 165.04 | 71.58 |
| 2021 (8) | 703.5 | 2.02 | 544.51 | 3.72 | 95.22 | 1.35 | 0.44 | -4.35 | 1.04 | 52.94 | 0.46 | -20.69 | 0.04 | -76.47 | 0 | 0 | 4.41 | -39.17 | 0.98 | 0 | 0 | 0 | -0.06 | 0 | 5.51 | -4.51 | 69.28 | -9.39 | 45.42 | -6.91 | 17.66 | -14.02 | 25.49 | -5.1 | 5.15 | -6.87 | 4.04 | -7.34 | 0.00 | 0 | 882 | 0.0 | 96.19 | -5.43 |
| 2020 (7) | 689.6 | -6.72 | 524.96 | -6.12 | 93.95 | -2.46 | 0.46 | -36.11 | 0.68 | -18.07 | 0.58 | 9.43 | 0.17 | -37.04 | 0 | 0 | 7.25 | -35.33 | -0.17 | 0 | 0 | 0 | -1.77 | 0 | 5.77 | -58.96 | 76.46 | -21.87 | 48.79 | -21.7 | 20.54 | -26.17 | 26.86 | -5.52 | 5.53 | -34.79 | 4.36 | -10.84 | 0.00 | 0 | 882 | 20.0 | 101.71 | -15.54 |
| 2019 (6) | 739.3 | 14.62 | 559.18 | 14.76 | 96.32 | 14.1 | 0.72 | 67.44 | 0.83 | 25.76 | 0.53 | 0 | 0.27 | 575.0 | 0 | 0 | 11.21 | 9.58 | -0.37 | 0 | 0 | 0 | 0.38 | -84.1 | 14.06 | 6.03 | 97.86 | 13.08 | 62.31 | 18.39 | 27.82 | -0.11 | 28.43 | -11.65 | 8.48 | 7.61 | 4.89 | 22.56 | 0.00 | 0 | 735 | 10.03 | 120.42 | 13.92 |
| 2018 (5) | 644.98 | 10.0 | 487.28 | 7.91 | 84.42 | 9.86 | 0.43 | 79.17 | 0.66 | 20.0 | 0 | 0 | 0.04 | -20.0 | 0.09 | 50.0 | 10.23 | 30.99 | -0.34 | 0 | 0 | 0 | 2.39 | 0 | 13.26 | 118.81 | 86.54 | 35.2 | 52.63 | 19.75 | 27.85 | 74.5 | 32.18 | 29.08 | 7.88 | 19.76 | 3.99 | 3.91 | 0.00 | 0 | 668 | 0.0 | 105.71 | 29.34 |
| 2017 (4) | 586.33 | 0.88 | 451.55 | 2.25 | 76.84 | 1.9 | 0.24 | -11.11 | 0.55 | 19.57 | 0 | 0 | 0.05 | -64.29 | 0.06 | 50.0 | 7.81 | 7.43 | -0.25 | 0 | 0 | 0 | -1.18 | 0 | 6.06 | -3.96 | 64.01 | -9.23 | 43.95 | -1.3 | 15.96 | -31.94 | 24.93 | -25.02 | 6.58 | -1.35 | 3.84 | -0.78 | 0.00 | 0 | 668 | 0.0 | 81.73 | -7.12 |
| 2016 (3) | 581.22 | 4.15 | 441.61 | 0.28 | 75.41 | 20.77 | 0.27 | 8.0 | 0.46 | -23.33 | 0 | 0 | 0.14 | -22.22 | 0.04 | -20.0 | 7.27 | 30.76 | -0.38 | 0 | 0 | 0 | -0.36 | 0 | 6.31 | -14.27 | 70.52 | 12.67 | 44.53 | 5.07 | 23.45 | 46.84 | 33.25 | 30.34 | 6.67 | -6.19 | 3.87 | 9.01 | 0.00 | 0 | 668 | 12.08 | 88.0 | 12.98 |
| 2015 (2) | 558.04 | 17.1 | 440.38 | 16.24 | 62.44 | 18.55 | 0.25 | 25.0 | 0.6 | 0.0 | 0 | 0 | 0.18 | 5.88 | 0.05 | -37.5 | 5.56 | -7.33 | -0.4 | 0 | 0 | 0 | 2.48 | 129.63 | 7.36 | 32.85 | 62.59 | 23.82 | 42.38 | 37.29 | 15.97 | -0.99 | 25.51 | -20.03 | 7.11 | 33.4 | 3.55 | 38.13 | 0.00 | 0 | 596 | 2.94 | 77.89 | 21.06 |
| 2014 (1) | 476.54 | 24.92 | 378.85 | 23.37 | 52.67 | 16.14 | 0.2 | 17.65 | 0.6 | 0 | 0 | 0 | 0.17 | 6.25 | 0.08 | -11.11 | 6.0 | 40.52 | -0.43 | 0 | -0.01 | 0 | 1.08 | 107.69 | 5.54 | 13.52 | 50.55 | 48.98 | 30.87 | 34.57 | 16.13 | 109.75 | 31.90 | 40.65 | 5.33 | 29.37 | 2.57 | 40.44 | 0.00 | 0 | 579 | 3.95 | 64.34 | 37.07 |
| 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) | 225.35 | -2.33 | -1.43 | 172.93 | -4.35 | -0.98 | 29.48 | -3.15 | 8.74 | 0.27 | -18.18 | 22.73 | 0.58 | -1.69 | 70.59 | 0.13 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.3 | -73.21 | -59.46 | -0.15 | -200.0 | -850.0 | 0 | 0 | 0 | -2.88 | -170.94 | -19.01 | -2.81 | -161.35 | -84.87 | 20.14 | -16.33 | -20.61 | 13.4 | -20.66 | -21.36 | 5.77 | -1.37 | -22.13 | 28.65 | 17.85 | -1.85 | 1.36 | -20.47 | -29.53 | 1.64 | 31.2 | -12.77 | 5.04 | 36.96 | -51.07 | 987 | 0.0 | 11.9 | 28.45 | -12.06 | -14.51 |
| 23Q3 (19) | 230.73 | 11.7 | -10.85 | 180.8 | 8.64 | -7.92 | 30.44 | 17.03 | -6.68 | 0.33 | -10.81 | 120.0 | 0.59 | 28.26 | 63.89 | 0.13 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 1.12 | 3.7 | 3.7 | -0.05 | 70.59 | 16.67 | 0 | 0 | 0 | 4.06 | 56.15 | -47.27 | 4.58 | 30.48 | -57.36 | 24.07 | 36.37 | -40.69 | 16.89 | 41.1 | -37.95 | 5.85 | 34.79 | -47.15 | 24.31 | -1.06 | -10.85 | 1.71 | 41.32 | -44.66 | 1.25 | 45.35 | -25.15 | 3.68 | 86.8 | -56.03 | 987 | 0.0 | 11.9 | 32.35 | 26.27 | -33.0 |
| 23Q2 (18) | 206.56 | 5.91 | -16.59 | 166.42 | 4.17 | -9.48 | 26.01 | 0.04 | -20.14 | 0.37 | 42.31 | 184.62 | 0.46 | 21.05 | 76.92 | 0.13 | 0.0 | 8.33 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 1.08 | -1.82 | -26.53 | -0.17 | -1600.0 | -54.55 | 0 | 0 | 0 | 2.6 | 362.63 | -51.13 | 3.51 | 1232.26 | -51.45 | 17.65 | 96.99 | -54.1 | 11.97 | 59.81 | -53.66 | 4.34 | 1012.82 | -58.11 | 24.57 | 460.96 | -8.76 | 1.21 | 42.35 | -58.7 | 0.86 | 8.86 | -54.26 | 1.97 | 131.76 | -62.69 | 987 | 11.9 | 11.9 | 25.62 | 53.23 | -44.34 |
| 23Q1 (17) | 195.03 | -14.7 | -12.91 | 159.76 | -8.52 | -6.75 | 26.0 | -4.09 | -4.09 | 0.26 | 18.18 | 116.67 | 0.38 | 11.76 | 90.0 | 0.13 | 0.0 | 8.33 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 1.1 | 48.65 | -20.29 | -0.01 | -150.0 | 66.67 | 0 | 0 | 0 | -0.99 | 59.09 | -130.18 | -0.31 | 79.61 | -106.42 | 8.96 | -64.68 | -70.48 | 7.49 | -56.04 | -63.87 | 0.39 | -94.74 | -95.28 | 4.38 | -84.99 | -83.93 | 0.85 | -55.96 | -63.83 | 0.79 | -57.98 | -50.93 | 0.85 | -91.75 | -63.83 | 882 | 0.0 | 0.0 | 16.72 | -49.76 | -55.35 |
| 22Q4 (16) | 228.63 | -11.66 | 22.1 | 174.64 | -11.06 | 24.25 | 27.11 | -16.89 | 7.37 | 0.22 | 46.67 | 46.67 | 0.34 | -5.56 | -47.69 | 0.13 | 0.0 | 8.33 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.74 | -31.48 | -28.85 | 0.02 | 133.33 | 166.67 | 0 | 0 | 0 | -2.42 | -131.43 | -2925.0 | -1.52 | -114.15 | -311.11 | 25.37 | -37.48 | 14.49 | 17.04 | -37.4 | 5.64 | 7.41 | -33.06 | 71.13 | 29.19 | 7.04 | 49.31 | 1.93 | -37.54 | 5.46 | 1.88 | 12.57 | 20.51 | 10.30 | 23.06 | 100.0 | 882 | 0.0 | 0.0 | 33.28 | -31.07 | 12.58 |
| 22Q3 (15) | 258.81 | 4.51 | 105.57 | 196.36 | 6.81 | 77.2 | 32.62 | 0.15 | 56.9 | 0.15 | 15.38 | 36.36 | 0.36 | 38.46 | 176.92 | 0.13 | 8.33 | 18.18 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 1.08 | -26.53 | 27.06 | -0.06 | 45.45 | -50.0 | 0 | 0 | 0 | 7.7 | 44.74 | 2466.67 | 10.74 | 48.55 | 726.15 | 40.58 | 5.54 | 1022.27 | 27.22 | 5.38 | 760.68 | 11.07 | 6.85 | 938.64 | 27.27 | 1.26 | 0 | 3.09 | 5.46 | 757.45 | 1.67 | -11.17 | 403.64 | 8.37 | 58.52 | 152.11 | 882 | 0.0 | 0.0 | 48.28 | 4.89 | 2104.57 |
| 22Q2 (14) | 247.63 | 10.57 | 25.71 | 183.84 | 7.3 | 25.07 | 32.57 | 20.14 | 29.55 | 0.13 | 8.33 | 85.71 | 0.26 | 30.0 | 100.0 | 0.12 | 0.0 | 9.09 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 1.47 | 6.52 | 32.43 | -0.11 | -266.67 | -1000.0 | 0 | 0 | 0 | 5.32 | 62.2 | 434.59 | 7.23 | 49.69 | 2992.0 | 38.45 | 26.69 | 56.3 | 25.83 | 24.6 | 51.85 | 10.36 | 25.27 | 72.09 | 26.93 | -1.21 | 10.01 | 2.93 | 24.68 | 51.81 | 1.88 | 16.77 | 7.43 | 5.28 | 124.68 | 39.31 | 882 | 0.0 | 0.0 | 46.03 | 22.91 | 48.01 |
| 22Q1 (13) | 223.95 | 19.6 | 15.81 | 171.33 | 21.89 | 17.23 | 27.11 | 7.37 | 12.77 | 0.12 | -20.0 | 9.09 | 0.2 | -69.23 | 53.85 | 0.12 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 1.38 | 32.69 | -1.43 | -0.03 | 0.0 | -102.88 | 0 | 0 | 0 | 3.28 | 4200.0 | 150.38 | 4.83 | 570.83 | 29.14 | 30.35 | 36.96 | 12.74 | 20.73 | 28.52 | 26.4 | 8.27 | 90.99 | -4.17 | 27.26 | 39.44 | -14.95 | 2.35 | 28.42 | 26.34 | 1.61 | 3.21 | 25.78 | 2.35 | -54.37 | 26.34 | 882 | 0.0 | 0.0 | 37.45 | 26.69 | 12.33 |
| 21Q4 (12) | 187.25 | 48.73 | 6.27 | 140.56 | 26.85 | 5.95 | 25.25 | 21.45 | 4.82 | 0.15 | 36.36 | 7.14 | 0.65 | 400.0 | 282.35 | 0.12 | 9.09 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 1.04 | 22.35 | -16.13 | -0.03 | 25.0 | 66.67 | 0 | 0 | 0 | -0.08 | -126.67 | 94.87 | 0.72 | -44.62 | 228.57 | 22.16 | 603.64 | 17.44 | 16.13 | 491.5 | 33.31 | 4.33 | 428.03 | -16.09 | 19.55 | 0 | -28.47 | 1.83 | 489.36 | 33.58 | 1.56 | 383.64 | 21.88 | 5.15 | 55.12 | -6.87 | 882 | 0.0 | 0.0 | 29.56 | 1249.77 | 16.7 |
| 21Q3 (11) | 125.9 | -36.08 | -27.22 | 110.81 | -24.61 | -14.37 | 20.79 | -17.3 | -9.37 | 0.11 | 57.14 | 83.33 | 0.13 | 0.0 | -13.33 | 0.11 | 0.0 | 37.5 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.85 | -23.42 | -31.45 | -0.04 | -300.0 | -33.33 | 0 | 0 | 0 | 0.3 | 118.87 | 36.36 | 1.3 | 620.0 | -19.25 | -4.4 | -117.89 | -119.78 | -4.12 | -124.22 | -128.36 | -1.32 | -121.93 | -125.38 | 0.00 | -100.0 | -100.0 | -0.47 | -124.35 | -128.48 | -0.55 | -131.43 | -141.98 | 3.32 | -12.4 | -20.19 | 882 | 0.0 | 0.0 | 2.19 | -92.96 | -92.32 |
| 21Q2 (10) | 196.98 | 1.87 | 23.72 | 146.99 | 0.57 | 20.62 | 25.14 | 4.58 | 17.15 | 0.07 | -36.36 | 0 | 0.13 | 0.0 | -23.53 | 0.11 | -8.33 | -38.89 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 1.11 | -20.71 | 0 | -0.01 | -100.96 | 0 | 0 | 0 | 0 | -1.59 | -221.37 | 0 | -0.25 | -106.68 | -127.27 | 24.6 | -8.62 | 55.89 | 17.01 | 3.72 | 80.19 | 6.02 | -30.24 | 28.36 | 24.48 | -23.62 | -17.6 | 1.93 | 3.76 | 80.37 | 1.75 | 36.72 | 80.41 | 3.79 | 103.76 | 51.0 | 882 | 0.0 | 0.0 | 31.1 | -6.72 | 40.79 |
| 21Q1 (9) | 193.37 | 9.74 | 6.72 | 146.15 | 10.16 | 3.26 | 24.04 | -0.21 | -3.57 | 0.11 | -21.43 | -21.43 | 0.13 | -23.53 | -31.58 | 0.12 | 0.0 | -40.0 | 0.01 | 0.0 | -92.86 | 0 | 0 | 0 | 1.4 | 12.9 | -49.82 | 1.04 | 1255.56 | 3566.67 | 0 | 0 | 0 | 1.31 | 183.97 | -20.12 | 3.74 | 767.86 | -22.57 | 26.92 | 42.66 | 37.63 | 16.4 | 35.54 | 28.93 | 8.63 | 67.25 | 57.19 | 32.05 | 17.27 | 14.1 | 1.86 | 35.77 | 7.51 | 1.28 | 0.0 | 60.0 | 1.86 | -66.37 | 7.51 | 882 | 0.0 | 20.0 | 33.34 | 31.62 | 29.33 |
| 20Q4 (8) | 176.2 | 1.86 | -7.23 | 132.67 | 2.52 | -8.44 | 24.09 | 5.01 | -9.64 | 0.14 | 133.33 | -17.65 | 0.17 | 13.33 | 0 | 0.12 | 50.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 1.24 | 0.0 | -56.79 | -0.09 | -200.0 | 30.77 | 0 | 0 | 0 | -1.56 | -809.09 | -105.26 | -0.56 | -134.78 | -122.86 | 18.87 | -15.19 | -9.41 | 12.1 | -16.72 | -6.85 | 5.16 | -0.77 | -9.47 | 27.33 | 16.94 | -0.15 | 1.37 | -16.97 | -22.6 | 1.28 | -2.29 | 19.63 | 5.53 | 32.93 | -34.79 | 882 | 0.0 | 20.0 | 25.33 | -11.15 | -5.7 |
| 20Q3 (7) | 172.99 | 8.66 | -13.37 | 129.41 | 6.2 | -13.4 | 22.94 | 6.9 | -8.31 | 0.06 | 0 | -62.5 | 0.15 | -11.76 | 0 | 0.08 | -55.56 | 0 | 0.01 | 0 | -50.0 | 0 | 0 | 0 | 1.24 | 0 | -57.82 | -0.03 | 0 | 80.0 | 0 | 0 | 0 | 0.22 | 0 | 37.5 | 1.61 | 1563.64 | -64.69 | 22.25 | 41.0 | -25.29 | 14.53 | 53.92 | -20.03 | 5.2 | 10.87 | -44.56 | 23.37 | -21.34 | -25.76 | 1.65 | 54.21 | -33.2 | 1.31 | 35.05 | -5.07 | 4.16 | 65.74 | -38.0 | 882 | 0.0 | 20.0 | 28.51 | 29.06 | -19.71 |
| 20Q2 (6) | 159.21 | -12.14 | -11.82 | 121.86 | -13.9 | -10.61 | 21.46 | -13.92 | -8.05 | 0 | -100.0 | -100.0 | 0.17 | -10.53 | 0 | 0.18 | -10.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.11 | -102.28 | -102.81 | 15.78 | -19.33 | -36.45 | 9.44 | -25.79 | -42.4 | 4.69 | -14.57 | -29.15 | 29.71 | 5.77 | 11.48 | 1.07 | -38.15 | -52.02 | 0.97 | 21.25 | -23.02 | 2.51 | 45.09 | -40.8 | 882 | 20.0 | 20.0 | 22.09 | -14.31 | -27.22 |
| 20Q1 (5) | 181.2 | -4.6 | 7.14 | 141.54 | -2.32 | 10.12 | 24.93 | -6.49 | 16.99 | 0.14 | -17.65 | -17.65 | 0.19 | 0 | 0 | 0.2 | 0 | 0 | 0.14 | 1300.0 | -36.36 | 0 | 0 | 0 | 2.79 | -2.79 | 13.88 | -0.03 | 76.92 | -200.0 | 0 | 0 | 0 | 1.64 | 315.79 | 429.03 | 4.83 | 97.14 | 54.31 | 19.56 | -6.1 | -12.72 | 12.72 | -2.08 | -13.82 | 5.49 | -3.68 | -10.29 | 28.09 | 2.63 | 2.78 | 1.73 | -2.26 | -21.72 | 0.80 | -25.23 | -32.2 | 1.73 | -79.6 | -21.72 | 735 | 0.0 | 10.03 | 25.78 | -4.02 | -6.93 |
| 19Q4 (4) | 189.93 | -4.88 | 0.0 | 144.9 | -3.03 | 0.0 | 26.66 | 6.55 | 0.0 | 0.17 | 6.25 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0.0 | 2.87 | -2.38 | 0.0 | -0.13 | 13.33 | 0.0 | 0 | 0 | 0.0 | -0.76 | -575.0 | 0.0 | 2.45 | -46.27 | 0.0 | 20.83 | -30.05 | 0.0 | 12.99 | -28.51 | 0.0 | 5.7 | -39.23 | 0.0 | 27.37 | -13.06 | 0.0 | 1.77 | -28.34 | 0.0 | 1.07 | -22.46 | 0.0 | 8.48 | 26.38 | 0.0 | 735 | 0.0 | 0.0 | 26.86 | -24.36 | 0.0 |
| 19Q3 (3) | 199.68 | 10.59 | 0.0 | 149.43 | 9.62 | 0.0 | 25.02 | 7.2 | 0.0 | 0.16 | -23.81 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 2.94 | -0.68 | 0.0 | -0.15 | -66.67 | 0.0 | 0 | 0 | 0.0 | 0.16 | -76.12 | 0.0 | 4.56 | 16.33 | 0.0 | 29.78 | 19.94 | 0.0 | 18.17 | 10.86 | 0.0 | 9.38 | 41.69 | 0.0 | 31.48 | 18.12 | 0.0 | 2.47 | 10.76 | 0.0 | 1.38 | 9.52 | 0.0 | 6.71 | 58.25 | 0.0 | 735 | 0.0 | 0.0 | 35.51 | 17.0 | 0.0 |
| 19Q2 (2) | 180.56 | 6.76 | 0.0 | 136.32 | 6.06 | 0.0 | 23.34 | 9.53 | 0.0 | 0.21 | 23.53 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -90.91 | 0.0 | 0 | 0 | 0.0 | 2.96 | 20.82 | 0.0 | -0.09 | -800.0 | 0.0 | 0 | 0 | 0.0 | 0.67 | 116.13 | 0.0 | 3.92 | 25.24 | 0.0 | 24.83 | 10.8 | 0.0 | 16.39 | 11.04 | 0.0 | 6.62 | 8.17 | 0.0 | 26.65 | -2.49 | 0.0 | 2.23 | 0.9 | 0.0 | 1.26 | 6.78 | 0.0 | 4.24 | 91.86 | 0.0 | 735 | 10.03 | 0.0 | 30.35 | 9.57 | 0.0 |
| 19Q1 (1) | 169.12 | 0.0 | 0.0 | 128.53 | 0.0 | 0.0 | 21.31 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.22 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 2.45 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.31 | 0.0 | 0.0 | 3.13 | 0.0 | 0.0 | 22.41 | 0.0 | 0.0 | 14.76 | 0.0 | 0.0 | 6.12 | 0.0 | 0.0 | 27.33 | 0.0 | 0.0 | 2.21 | 0.0 | 0.0 | 1.18 | 0.0 | 0.0 | 2.21 | 0.0 | 0.0 | 668 | 0.0 | 0.0 | 27.7 | 0.0 | 0.0 |
