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) | 107.59 | -9.57 | 86.53 | -11.0 | 14.05 | 2.03 | 0.46 | 170.59 | 0.51 | 82.14 | 0.01 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0.44 | 91.3 | -0.18 | 0 | 0 | 0 | 1.36 | -21.84 | 1.79 | 33.58 | 8.81 | -5.57 | 6.06 | -1.14 | 2.75 | -14.06 | 31.24 | -8.95 | 7.00 | -1.13 | 4.97 | -10.77 | 0.00 | 0 | 86 | 0.0 | 13.06 | -2.54 |
| 2022 (9) | 118.98 | 8.05 | 97.22 | 4.74 | 13.77 | 8.68 | 0.17 | 0.0 | 0.28 | 366.67 | 0.01 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0.23 | -53.06 | -0.96 | 0 | 0 | 0 | 1.74 | 0 | 1.34 | 168.0 | 9.33 | 81.87 | 6.13 | 75.14 | 3.2 | 96.32 | 34.31 | 7.99 | 7.08 | 74.81 | 5.57 | 59.6 | 0.00 | 0 | 86 | 0.0 | 13.4 | 54.56 |
| 2021 (8) | 110.12 | 20.71 | 92.82 | 29.98 | 12.67 | 40.78 | 0.17 | 142.86 | 0.06 | 500.0 | 0.01 | 0 | 0 | 0 | 0.01 | 0 | 0.49 | 145.0 | 0 | 0 | 0 | 0 | -0.22 | 0 | 0.5 | 0 | 5.13 | -52.37 | 3.5 | -55.24 | 1.63 | -44.75 | 31.77 | 16.16 | 4.05 | -55.3 | 3.49 | -61.9 | 0.00 | 0 | 86 | 0.0 | 8.67 | -35.25 |
| 2020 (7) | 91.23 | 6.25 | 71.41 | 6.14 | 9.0 | 1.69 | 0.07 | -46.15 | 0.01 | 0 | 0 | 0 | 0.03 | -25.0 | 0 | 0 | 0.2 | -41.18 | 0.92 | 0 | 0 | 0 | -1.54 | 0 | -0.06 | 0 | 10.77 | 11.26 | 7.82 | 11.4 | 2.95 | 10.9 | 27.35 | -0.62 | 9.06 | 11.58 | 9.16 | 11.44 | 0.00 | 0 | 86 | 0.0 | 13.39 | 18.18 |
| 2019 (6) | 85.86 | 12.06 | 67.28 | 10.11 | 8.85 | 22.07 | 0.13 | -7.14 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 0.01 | 0.0 | 0.34 | 47.83 | -0.77 | 0 | 0 | 0 | 0.29 | -60.81 | -0.05 | 0 | 9.68 | 3.97 | 7.02 | 17.79 | 2.66 | -20.6 | 27.52 | -23.62 | 8.12 | 17.68 | 8.22 | 43.71 | 0.00 | 0 | 86 | 0.0 | 11.33 | 5.4 |
| 2018 (5) | 76.62 | 8.42 | 61.1 | 9.03 | 7.25 | 4.17 | 0.14 | -12.5 | 0.01 | -80.0 | 0 | 0 | 0.04 | 0.0 | 0.01 | 0 | 0.23 | -14.81 | -0.05 | 0 | 0 | 0 | 0.74 | 0 | 1.04 | 0 | 9.31 | 40.0 | 5.96 | 19.2 | 3.35 | 103.03 | 36.03 | 45.4 | 6.90 | 19.17 | 5.72 | -18.29 | 0.00 | 0 | 86 | 0.0 | 10.75 | 34.88 |
| 2017 (4) | 70.67 | -3.15 | 56.04 | 4.01 | 6.96 | -2.66 | 0.16 | 23.08 | 0.05 | 25.0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0.27 | -47.06 | -0.13 | 0 | 0 | 0 | -1.23 | 0 | -1.02 | 0 | 6.65 | -48.05 | 5.0 | -47.15 | 1.65 | -50.6 | 24.78 | -5.02 | 5.79 | -47.12 | 7.00 | -30.0 | 0.00 | 0 | 86 | 0.0 | 7.97 | -42.79 |
| 2016 (3) | 72.97 | 20.73 | 53.88 | 18.21 | 7.15 | 4.38 | 0.13 | -58.06 | 0.04 | -20.0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0.51 | 104.0 | -0.02 | 0 | 0 | 0 | 0.52 | -55.17 | 0.86 | -38.57 | 12.8 | 36.03 | 9.46 | 40.98 | 3.34 | 23.7 | 26.09 | -9.13 | 10.95 | 40.93 | 10.00 | 62.07 | 0.00 | 0 | 86 | 0.0 | 13.93 | 32.29 |
| 2015 (2) | 60.44 | 1.75 | 45.58 | 1.02 | 6.85 | 0.74 | 0.31 | 6.9 | 0.05 | -44.44 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0.25 | 13.64 | -0.05 | 0 | 0 | 0 | 1.16 | 346.15 | 1.4 | 225.58 | 9.41 | 18.96 | 6.71 | 17.72 | 2.7 | 22.73 | 28.71 | 3.01 | 7.77 | 17.73 | 6.17 | 0.65 | 0.00 | 0 | 86 | 0.0 | 10.53 | 16.74 |
| 2014 (1) | 59.4 | -1.35 | 45.12 | -5.09 | 6.8 | 12.96 | 0.29 | 31.82 | 0.09 | 0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0.22 | -12.0 | -0.22 | 0 | 0 | 0 | 0.26 | 0 | 0.43 | 115.0 | 7.91 | 15.47 | 5.7 | 6.34 | 2.2 | 46.67 | 27.87 | 27.49 | 6.60 | 6.45 | 6.13 | 2.17 | 0.00 | 0 | 86 | 0.0 | 9.02 | 15.2 |
| 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) | 22.34 | -21.53 | -36.41 | 18.04 | -18.11 | -34.3 | 3.51 | -6.9 | -2.5 | 0.17 | 183.33 | 183.33 | 0.11 | -15.38 | -26.67 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0.18 | 500.0 | 260.0 | -0.11 | -83.33 | 42.11 | 0 | 0 | 0 | -0.32 | -366.67 | 21.95 | -0.15 | -250.0 | 70.0 | 0.64 | -76.9 | -82.12 | 0.61 | -67.2 | -75.6 | 0.03 | -96.7 | -97.22 | 5.03 | -84.66 | -83.35 | 0.71 | -67.13 | -75.43 | 0.88 | -57.07 | -74.79 | 7.02 | 11.25 | -1.13 | 86 | 0.0 | 0.0 | 1.73 | -54.71 | -63.03 |
| 23Q3 (19) | 28.47 | 3.41 | -10.84 | 22.03 | -1.39 | -15.11 | 3.77 | 7.71 | 0.0 | 0.06 | -53.85 | 50.0 | 0.13 | 18.18 | 85.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -78.57 | -62.5 | -0.06 | -142.86 | 62.5 | 0 | 0 | 0 | 0.12 | -94.17 | -91.18 | 0.1 | -95.76 | -92.37 | 2.77 | -31.6 | -21.53 | 1.86 | -28.46 | -20.17 | 0.91 | -37.24 | -24.17 | 32.80 | -8.3 | -3.39 | 2.16 | -28.24 | -20.0 | 2.05 | 632.14 | 72.27 | 6.31 | 52.05 | 49.88 | 86 | 0.0 | 0.0 | 3.82 | -24.8 | -15.3 |
| 23Q2 (18) | 27.53 | -5.88 | -3.17 | 22.34 | -7.38 | -6.57 | 3.5 | 7.03 | 6.06 | 0.13 | 30.0 | 225.0 | 0.11 | -26.67 | 120.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 55.56 | 100.0 | 0.14 | 193.33 | 156.0 | 0 | 0 | 0 | 2.06 | 512.0 | 57.25 | 2.36 | 553.85 | 82.95 | 4.05 | 200.0 | 61.35 | 2.6 | 165.31 | 64.56 | 1.45 | 302.78 | 55.91 | 35.77 | 32.92 | -3.77 | 3.01 | 164.04 | 64.48 | 0.28 | -83.91 | -17.65 | 4.15 | 264.04 | 174.83 | 86 | 0.0 | 0.0 | 5.08 | 108.2 | 43.1 |
| 23Q1 (17) | 29.25 | -16.74 | 24.52 | 24.12 | -12.16 | 21.15 | 3.27 | -9.17 | 5.14 | 0.1 | 66.67 | 233.33 | 0.15 | 0.0 | 650.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.09 | 80.0 | 125.0 | -0.15 | 21.05 | 59.46 | 0 | 0 | 0 | -0.5 | -21.95 | 3.85 | -0.52 | -4.0 | 30.67 | 1.35 | -62.29 | 582.14 | 0.98 | -60.8 | 462.96 | 0.36 | -66.67 | 3700.0 | 26.91 | -10.92 | 0 | 1.14 | -60.55 | 456.25 | 1.74 | -50.14 | 210.71 | 1.14 | -83.94 | 456.25 | 86 | 0.0 | 0.0 | 2.44 | -47.86 | 264.18 |
| 22Q4 (16) | 35.13 | 10.02 | 4.55 | 27.46 | 5.82 | -7.79 | 3.6 | -4.51 | 1.69 | 0.06 | 50.0 | 20.0 | 0.15 | 114.29 | 650.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0.05 | -37.5 | -80.77 | -0.19 | -18.75 | 0 | 0 | 0 | 0 | -0.41 | -130.15 | -28.12 | -0.5 | -138.17 | -212.5 | 3.58 | 1.42 | 3154.55 | 2.5 | 7.3 | 594.44 | 1.08 | -10.0 | 550.0 | 30.21 | -11.02 | 0 | 2.89 | 7.04 | 604.88 | 3.49 | 193.28 | 481.67 | 7.10 | 68.65 | 75.31 | 86 | 0.0 | 0.0 | 4.68 | 3.77 | 350.0 |
| 22Q3 (15) | 31.93 | 12.31 | 12.11 | 25.95 | 8.53 | 8.49 | 3.77 | 14.24 | 16.0 | 0.04 | 0.0 | -20.0 | 0.07 | 40.0 | 250.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 14.29 | -33.33 | -0.16 | 36.0 | 0 | 0 | 0 | 0 | 1.36 | 3.82 | 1411.11 | 1.31 | 1.55 | 197.73 | 3.53 | 40.64 | 101.71 | 2.33 | 47.47 | 153.26 | 1.2 | 29.03 | 44.58 | 33.95 | -8.66 | -28.56 | 2.70 | 47.54 | 154.72 | 1.19 | 250.0 | 112.5 | 4.21 | 178.81 | 15.66 | 86 | 0.0 | 0.0 | 4.51 | 27.04 | 70.19 |
| 22Q2 (14) | 28.43 | 21.03 | 21.96 | 23.91 | 20.09 | 23.37 | 3.3 | 6.11 | 7.49 | 0.04 | 33.33 | 0.0 | 0.05 | 150.0 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 75.0 | -12.5 | -0.25 | 32.43 | -2600.0 | 0 | 0 | 0 | 1.31 | 351.92 | 918.75 | 1.29 | 272.0 | 6550.0 | 2.51 | 996.43 | 198.81 | 1.58 | 685.19 | 182.14 | 0.93 | 9400.0 | 244.44 | 37.17 | 0 | 13.57 | 1.83 | 671.88 | 181.54 | 0.34 | -39.29 | -49.25 | 1.51 | 571.88 | -41.25 | 86 | 0.0 | 0.0 | 3.55 | 429.85 | 108.82 |
| 22Q1 (13) | 23.49 | -30.09 | -5.05 | 19.91 | -33.14 | 0.91 | 3.11 | -12.15 | 10.28 | 0.03 | -40.0 | 0.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.04 | -84.62 | 33.33 | -0.37 | 0 | 0 | 0 | 0 | 0 | -0.52 | -62.5 | -405.88 | -0.75 | -368.75 | -412.5 | -0.28 | -354.55 | -111.52 | -0.27 | -175.0 | -116.27 | -0.01 | 95.83 | -101.3 | 0.00 | 0 | -100.0 | -0.32 | -178.05 | -116.67 | 0.56 | -6.67 | -66.06 | -0.32 | -107.9 | -116.67 | 86 | 0.0 | 0.0 | 0.67 | -35.58 | -79.57 |
| 21Q4 (12) | 33.6 | 17.98 | 25.47 | 29.78 | 24.5 | 41.67 | 3.54 | 8.92 | 32.58 | 0.05 | 0.0 | 66.67 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.26 | 116.67 | 271.43 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.32 | -455.56 | 72.88 | -0.16 | -136.36 | 20.0 | 0.11 | -93.71 | -96.19 | 0.36 | -60.87 | -84.28 | -0.24 | -128.92 | -140.0 | 0.00 | -100.0 | -100.0 | 0.41 | -61.32 | -84.53 | 0.60 | 7.14 | -79.31 | 4.05 | 11.26 | -55.3 | 86 | 0.0 | 0.0 | 1.04 | -60.75 | -71.58 |
| 21Q3 (11) | 28.48 | 22.18 | 16.77 | 23.92 | 23.43 | 31.94 | 3.25 | 5.86 | 37.71 | 0.05 | 25.0 | 400.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.12 | 50.0 | 0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0.09 | 156.25 | 111.54 | 0.44 | 2300.0 | 169.84 | 1.75 | 108.33 | -46.48 | 0.92 | 64.29 | -61.18 | 0.83 | 207.41 | -7.78 | 47.52 | 45.19 | 71.99 | 1.06 | 63.08 | -61.31 | 0.56 | -16.42 | -83.95 | 3.64 | 41.63 | -43.21 | 86 | 0.0 | 0.0 | 2.65 | 55.88 | -33.92 |
| 21Q2 (10) | 23.31 | -5.78 | -1.35 | 19.38 | -1.77 | 6.02 | 3.07 | 8.87 | 51.98 | 0.04 | 33.33 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 166.67 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.16 | -194.12 | 0 | -0.02 | -108.33 | -109.52 | 0.84 | -65.43 | -76.2 | 0.56 | -66.27 | -75.33 | 0.27 | -64.94 | -78.57 | 32.73 | 3.61 | -8.37 | 0.65 | -66.15 | -75.19 | 0.67 | -59.39 | -72.08 | 2.57 | 33.85 | -29.97 | 86 | 0.0 | -1.15 | 1.7 | -48.17 | -58.44 |
| 21Q1 (9) | 24.74 | -7.62 | 50.58 | 19.73 | -6.14 | 41.23 | 2.82 | 5.62 | 44.62 | 0.03 | 0.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -57.14 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.17 | 114.41 | 0 | 0.24 | 220.0 | -57.89 | 2.43 | -15.92 | 125.0 | 1.66 | -27.51 | 84.44 | 0.77 | 28.33 | 327.78 | 31.59 | 51.22 | 91.11 | 1.92 | -27.55 | 84.62 | 1.65 | -43.1 | 334.21 | 1.92 | -78.81 | 84.62 | 86 | 0.0 | 0.0 | 3.28 | -10.38 | 101.23 |
| 20Q4 (8) | 26.78 | 9.8 | 13.72 | 21.02 | 15.94 | 11.39 | 2.67 | 13.14 | 9.88 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.07 | 0 | 0 | 0.88 | 4500.0 | 0 | 0 | 0 | 0 | -1.18 | -51.28 | 0 | -0.2 | 68.25 | 56.52 | 2.89 | -11.62 | 61.45 | 2.29 | -3.38 | 100.88 | 0.6 | -33.33 | -9.09 | 20.89 | -24.39 | -42.91 | 2.65 | -3.28 | 100.76 | 2.90 | -16.91 | 55.91 | 9.06 | 41.34 | 11.58 | 86 | 0.0 | 0.0 | 3.66 | -8.73 | 65.61 |
| 20Q3 (7) | 24.39 | 3.22 | 11.88 | 18.13 | -0.82 | 7.47 | 2.36 | 16.83 | 2.61 | 0.01 | 0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.02 | 0 | 96.43 | 0 | 0 | 0 | -0.78 | 0 | -208.33 | -0.63 | -400.0 | -373.91 | 3.27 | -7.37 | 14.34 | 2.37 | 4.41 | 11.27 | 0.9 | -28.57 | 23.29 | 27.63 | -22.65 | 8.74 | 2.74 | 4.58 | 10.93 | 3.49 | 45.42 | 57.92 | 6.41 | 74.66 | -5.87 | 86 | -1.15 | 0.0 | 4.01 | -1.96 | 22.63 |
| 20Q2 (6) | 23.63 | 43.82 | 7.26 | 18.28 | 30.85 | 6.22 | 2.02 | 3.59 | -6.05 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.21 | -63.16 | -55.32 | 3.53 | 226.85 | 12.78 | 2.27 | 152.22 | -2.99 | 1.26 | 600.0 | 59.49 | 35.72 | 116.09 | 40.96 | 2.62 | 151.92 | -3.32 | 2.40 | 531.58 | 10.6 | 3.67 | 252.88 | -15.44 | 87 | 1.16 | 1.16 | 4.09 | 150.92 | 15.21 |
| 20Q1 (5) | 16.43 | -30.23 | -11.14 | 13.97 | -25.97 | -2.51 | 1.95 | -19.75 | -0.51 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.57 | 223.91 | 290.0 | 1.08 | -39.66 | -42.86 | 0.9 | -21.05 | -36.17 | 0.18 | -72.73 | -63.27 | 16.53 | -54.82 | -35.68 | 1.04 | -21.21 | -36.2 | 0.38 | -79.57 | -80.9 | 1.04 | -87.19 | -36.2 | 86 | 0.0 | 0.0 | 1.63 | -26.24 | -29.13 |
| 19Q4 (4) | 23.55 | 8.03 | 0.0 | 18.87 | 11.86 | 0.0 | 2.43 | 5.65 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | -0.46 | -300.0 | 0.0 | 1.79 | -37.41 | 0.0 | 1.14 | -46.48 | 0.0 | 0.66 | -9.59 | 0.0 | 36.59 | 44.0 | 0.0 | 1.32 | -46.56 | 0.0 | 1.86 | -15.84 | 0.0 | 8.12 | 19.24 | 0.0 | 86 | 0.0 | 0.0 | 2.21 | -32.42 | 0.0 |
| 19Q3 (3) | 21.8 | -1.04 | 0.0 | 16.87 | -1.98 | 0.0 | 2.3 | 6.98 | 0.0 | 0.02 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0.09 | 50.0 | 0.0 | -0.56 | -1020.0 | 0.0 | 0 | 0 | 0.0 | 0.72 | 75.61 | 0.0 | 0.23 | -51.06 | 0.0 | 2.86 | -8.63 | 0.0 | 2.13 | -8.97 | 0.0 | 0.73 | -7.59 | 0.0 | 25.41 | 0.28 | 0.0 | 2.47 | -8.86 | 0.0 | 2.21 | 1.84 | 0.0 | 6.81 | 56.91 | 0.0 | 86 | 0.0 | 0.0 | 3.27 | -7.89 | 0.0 |
| 19Q2 (2) | 22.03 | 19.15 | 0.0 | 17.21 | 20.1 | 0.0 | 2.15 | 9.69 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0.06 | -14.29 | 0.0 | -0.05 | 44.44 | 0.0 | 0 | 0 | 0.0 | 0.41 | 236.67 | 0.0 | 0.47 | 256.67 | 0.0 | 3.13 | 65.61 | 0.0 | 2.34 | 65.96 | 0.0 | 0.79 | 61.22 | 0.0 | 25.34 | -1.4 | 0.0 | 2.71 | 66.26 | 0.0 | 2.17 | 9.05 | 0.0 | 4.34 | 166.26 | 0.0 | 86 | 0.0 | 0.0 | 3.55 | 54.35 | 0.0 |
| 19Q1 (1) | 18.49 | 0.0 | 0.0 | 14.33 | 0.0 | 0.0 | 1.96 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | -0.09 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.3 | 0.0 | 0.0 | -0.3 | 0.0 | 0.0 | 1.89 | 0.0 | 0.0 | 1.41 | 0.0 | 0.0 | 0.49 | 0.0 | 0.0 | 25.70 | 0.0 | 0.0 | 1.63 | 0.0 | 0.0 | 1.99 | 0.0 | 0.0 | 1.63 | 0.0 | 0.0 | 86 | 0.0 | 0.0 | 2.3 | 0.0 | 0.0 |
