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) | 76.29 | 8.52 | 60.09 | 10.36 | 1.58 | -4.24 | 0.15 | 66.67 | 0.28 | 3.7 | 0.04 | 100.0 | 0 | 0 | 0.02 | -33.33 | 0.11 | -38.89 | 0 | 0 | 0 | 0 | -0.01 | 0 | 1.62 | 65.31 | 16.23 | 6.92 | 11.64 | 11.39 | 2.56 | 6.67 | 15.80 | 0.0 | 16.28 | 9.63 | 13.92 | 5.86 | 0.00 | 0 | 71 | 1.43 | 21.1 | 6.57 |
| 2022 (9) | 70.3 | 18.05 | 54.45 | 20.7 | 1.65 | -5.17 | 0.09 | 200.0 | 0.27 | 8.0 | 0.02 | 100.0 | 0 | 0 | 0.03 | -70.0 | 0.18 | 0.0 | 0 | 0 | 0.01 | 0 | 0.02 | 0 | 0.98 | 18.07 | 15.18 | 12.2 | 10.45 | 14.71 | 2.4 | -12.73 | 15.80 | -22.28 | 14.85 | 14.23 | 13.15 | 14.35 | 0.00 | 0 | 70 | 1.45 | 19.8 | 15.59 |
| 2021 (8) | 59.55 | 5.62 | 45.11 | 6.22 | 1.74 | -3.87 | 0.03 | 0.0 | 0.25 | -19.35 | 0.01 | 0.0 | 0 | 0 | 0.1 | 42.86 | 0.18 | 12.5 | 0.01 | -50.0 | 0 | 0 | -0.01 | 0 | 0.83 | 15.28 | 13.53 | 5.54 | 9.11 | 8.19 | 2.75 | 17.52 | 20.33 | 11.28 | 13.00 | 4.42 | 11.50 | 7.58 | 0.00 | 0 | 69 | 2.99 | 17.13 | 6.13 |
| 2020 (7) | 56.38 | 5.94 | 42.47 | 6.79 | 1.81 | 5.23 | 0.03 | -75.0 | 0.31 | -24.39 | 0.01 | 0.0 | 0 | 0 | 0.07 | -22.22 | 0.16 | -74.19 | 0.02 | 0 | 0 | 0 | -0.02 | 0 | 0.72 | -30.1 | 12.82 | 0.55 | 8.42 | 3.82 | 2.34 | 9.86 | 18.27 | 9.53 | 12.45 | 3.23 | 10.69 | 8.75 | 0.00 | 0 | 67 | 0.0 | 16.14 | 4.53 |
| 2019 (6) | 53.22 | 9.8 | 39.77 | 12.38 | 1.72 | -3.91 | 0.12 | -25.0 | 0.41 | 310.0 | 0.01 | 0 | 0 | 0 | 0.09 | 125.0 | 0.62 | 210.0 | 0 | 0 | 0 | 0 | 0.05 | -44.44 | 1.03 | -2.83 | 12.75 | 3.24 | 8.11 | 0.5 | 2.13 | -16.14 | 16.68 | -18.99 | 12.06 | 0.17 | 9.83 | 0.92 | 0.00 | 0 | 67 | 0.0 | 15.44 | 16.09 |
| 2018 (5) | 48.47 | 8.19 | 35.39 | 9.91 | 1.79 | -1.65 | 0.16 | 0.0 | 0.1 | 150.0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 0.2 | 66.67 | 0.04 | 100.0 | 0.26 | 766.67 | 0.09 | 0 | 1.06 | 171.79 | 12.35 | 10.66 | 8.07 | 6.04 | 2.54 | 61.78 | 20.59 | 46.44 | 12.04 | 5.71 | 9.74 | -2.89 | 0.00 | 0 | 67 | 0.0 | 13.3 | 15.55 |
| 2017 (4) | 44.8 | -9.6 | 32.2 | 2.06 | 1.82 | 5.2 | 0.16 | -11.11 | 0.04 | -33.33 | 0 | 0 | 0 | 0 | 0.04 | -20.0 | 0.12 | 20.0 | 0.02 | -33.33 | 0.03 | 0 | -0.17 | 0 | 0.39 | 25.81 | 11.16 | -32.69 | 7.61 | -10.26 | 1.57 | -30.84 | 14.06 | 2.48 | 11.39 | -10.67 | 10.03 | -11.63 | 0.00 | 0 | 67 | 1.52 | 11.51 | -32.01 |
| 2016 (3) | 49.56 | 21.5 | 31.55 | 4.5 | 1.73 | 4.22 | 0.18 | -37.93 | 0.06 | -40.0 | 0 | 0 | 0 | 0 | 0.05 | -68.75 | 0.1 | 11.11 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0.31 | -58.67 | 16.58 | 71.1 | 8.48 | 19.44 | 2.27 | 74.62 | 13.72 | 2.01 | 12.75 | 18.38 | 11.35 | 28.68 | 0.00 | 0 | 66 | 0.0 | 16.93 | 67.62 |
| 2015 (2) | 40.79 | 3.92 | 30.19 | 4.39 | 1.66 | -2.35 | 0.29 | 11.54 | 0.1 | -28.57 | 0 | 0 | 0 | 0 | 0.16 | 14.29 | 0.09 | -47.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0.75 | 7.14 | 9.69 | 3.97 | 7.1 | 4.57 | 1.3 | -4.41 | 13.45 | -7.62 | 10.77 | 3.06 | 8.82 | 4.26 | 0.00 | 0 | 66 | 3.12 | 10.1 | 3.27 |
| 2014 (1) | 39.25 | 4.67 | 28.92 | 4.78 | 1.7 | 3.66 | 0.26 | 100.0 | 0.14 | 0 | 0 | 0 | 0 | 0 | 0.14 | 180.0 | 0.17 | 88.89 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.7 | 204.35 | 9.32 | 9.78 | 6.79 | 9.52 | 1.36 | 13.33 | 14.56 | 2.82 | 10.45 | 7.84 | 8.46 | 2.05 | 0.00 | 0 | 64 | 3.23 | 9.78 | 8.07 |
| 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24Q1 (20) | 19.5 | 9.67 | 5.98 | 15.09 | 1.96 | 8.33 | 0.37 | -2.63 | -5.13 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.31 | -45.61 | 40.91 | 4.35 | 37.22 | 1.16 | 2.98 | 34.84 | 4.93 | 0.71 | 20.34 | 42.0 | 0.00 | -100.0 | -100.0 | 4.15 | 33.87 | 3.49 | 3.71 | 62.72 | 1.92 | 4.15 | -74.63 | 3.49 | 72 | 1.41 | 1.41 | 5.58 | 26.53 | 2.01 |
| 23Q4 (19) | 17.78 | -14.27 | -3.89 | 14.8 | -8.19 | -2.05 | 0.38 | -7.32 | -9.52 | 0.06 | 100.0 | 100.0 | 0.06 | -14.29 | -25.0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | -33.33 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.57 | 83.87 | 32.56 | 3.17 | -29.71 | -6.76 | 2.21 | -33.43 | -10.89 | 0.59 | -27.16 | 1866.67 | 18.47 | 2.38 | 1823.96 | 3.10 | -33.33 | -12.43 | 2.28 | -45.45 | -20.0 | 16.36 | 23.19 | 9.73 | 71 | 0.0 | 1.43 | 4.41 | -23.3 | -3.92 |
| 23Q3 (18) | 20.74 | 7.07 | 9.04 | 16.12 | 5.77 | 10.49 | 0.41 | 5.13 | 13.89 | 0.03 | -40.0 | 0.0 | 0.07 | -12.5 | 16.67 | 0.03 | 0 | 200.0 | 0 | 0 | 0 | 0.02 | 0 | -33.33 | 0.03 | 50.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 100.0 | -100.0 | 0.31 | -40.38 | 6.9 | 4.51 | 6.12 | 3.44 | 3.32 | 1.53 | 8.85 | 0.81 | 20.9 | -2.41 | 18.04 | 14.39 | -5.1 | 4.65 | 0.87 | 7.14 | 4.18 | 9.42 | 9.14 | 13.28 | 53.88 | 16.49 | 71 | 0.0 | 1.43 | 5.75 | 5.31 | 3.98 |
| 23Q2 (17) | 19.37 | 5.27 | 14.55 | 15.24 | 9.4 | 19.44 | 0.39 | 0.0 | -15.22 | 0.05 | 150.0 | 66.67 | 0.08 | 14.29 | 14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -200.0 | 0.52 | 136.36 | 205.88 | 4.25 | -1.16 | 10.1 | 3.27 | 15.14 | 23.86 | 0.67 | 34.0 | -18.29 | 15.77 | 36.89 | -25.93 | 4.61 | 14.96 | 21.96 | 3.82 | 4.95 | 11.37 | 8.63 | 115.21 | 22.41 | 71 | 0.0 | 1.43 | 5.46 | -0.18 | 8.76 |
| 23Q1 (16) | 18.4 | -0.54 | 15.94 | 13.93 | -7.81 | 16.08 | 0.39 | -7.14 | -7.14 | 0.02 | -33.33 | 100.0 | 0.07 | -12.5 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.22 | -48.84 | 144.44 | 4.3 | 26.47 | 21.13 | 2.84 | 14.52 | 24.56 | 0.5 | 1566.67 | -29.58 | 11.52 | 1100.0 | -42.69 | 4.01 | 13.28 | 22.63 | 3.64 | 27.72 | 19.74 | 4.01 | -73.11 | 22.63 | 71 | 1.43 | 1.43 | 5.47 | 19.17 | 17.13 |
| 22Q4 (15) | 18.5 | -2.73 | 20.44 | 15.11 | 3.56 | 24.46 | 0.42 | 16.67 | 16.67 | 0.03 | 0.0 | 200.0 | 0.08 | 33.33 | 33.33 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.03 | -25.0 | -50.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0.43 | 48.28 | 514.29 | 3.4 | -22.02 | 16.44 | 2.48 | -18.69 | 32.62 | 0.03 | -96.39 | -94.23 | 0.96 | -94.95 | -94.62 | 3.54 | -18.43 | 31.6 | 2.85 | -25.59 | 14.0 | 14.91 | 30.79 | 13.38 | 70 | 0.0 | 1.45 | 4.59 | -17.0 | 15.91 |
| 22Q3 (14) | 19.02 | 12.48 | 18.88 | 14.59 | 14.34 | 22.5 | 0.36 | -21.74 | -23.4 | 0.03 | 0.0 | 200.0 | 0.06 | -14.29 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | -70.0 | 0.04 | -33.33 | 0.0 | 0 | 0 | -100.0 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0 | 0.29 | 70.59 | -32.56 | 4.36 | 12.95 | 7.92 | 3.05 | 15.53 | 9.32 | 0.83 | 1.22 | 0.0 | 19.01 | -10.71 | -7.18 | 4.34 | 14.81 | 7.96 | 3.83 | 11.66 | 16.77 | 11.40 | 61.7 | 8.88 | 70 | 0.0 | 1.45 | 5.53 | 10.16 | 12.4 |
| 22Q2 (13) | 16.91 | 6.55 | 20.44 | 12.76 | 6.33 | 22.69 | 0.46 | 9.52 | 6.98 | 0.03 | 200.0 | 200.0 | 0.07 | 40.0 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 50.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 200.0 | 0.17 | 88.89 | -10.53 | 3.86 | 8.73 | 13.86 | 2.64 | 15.79 | 12.82 | 0.82 | 15.49 | 7.89 | 21.29 | 5.92 | -5.25 | 3.78 | 15.6 | 11.5 | 3.43 | 12.83 | 14.72 | 7.05 | 115.6 | 9.3 | 70 | 0.0 | 1.45 | 5.02 | 7.49 | 17.56 |
| 22Q1 (12) | 15.87 | 3.32 | 12.08 | 12.0 | -1.15 | 12.57 | 0.42 | 16.67 | -10.64 | 0.01 | 0.0 | 0 | 0.05 | -16.67 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -33.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.09 | 28.57 | -35.71 | 3.55 | 21.58 | 11.99 | 2.28 | 21.93 | 8.06 | 0.71 | 36.54 | 10.94 | 20.10 | 12.54 | -0.25 | 3.27 | 21.56 | 6.86 | 3.04 | 21.6 | 10.95 | 3.27 | -75.13 | 6.86 | 70 | 1.45 | 1.45 | 4.67 | 17.93 | 17.34 |
| 21Q4 (11) | 15.36 | -4.0 | 5.86 | 12.14 | 1.93 | 7.34 | 0.36 | -23.4 | -29.41 | 0.01 | 0.0 | 0.0 | 0.06 | 0.0 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.06 | 50.0 | -14.29 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.07 | -83.72 | -65.0 | 2.92 | -27.72 | 1.39 | 1.87 | -32.97 | 3.31 | 0.52 | -37.35 | 10.64 | 17.86 | -12.79 | 9.5 | 2.69 | -33.08 | -0.37 | 2.50 | -23.78 | 11.61 | 13.15 | 25.6 | 4.95 | 69 | 0.0 | 2.99 | 3.96 | -19.51 | 7.32 |
| 21Q3 (10) | 16.0 | 13.96 | 4.03 | 11.91 | 14.52 | 5.4 | 0.47 | 9.3 | 17.5 | 0.01 | 0.0 | 0 | 0.06 | 0.0 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 42.86 | 0.04 | 0.0 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.43 | 126.32 | 95.45 | 4.04 | 19.17 | 3.59 | 2.79 | 19.23 | 10.28 | 0.83 | 9.21 | 13.7 | 20.48 | -8.86 | 8.76 | 4.02 | 18.58 | 6.63 | 3.28 | 9.7 | 2.18 | 10.47 | 62.33 | 6.4 | 69 | 0.0 | 2.99 | 4.92 | 15.22 | 4.46 |
| 21Q2 (9) | 14.04 | -0.85 | 4.08 | 10.4 | -2.44 | 2.46 | 0.43 | -8.51 | -2.27 | 0.01 | 0 | 0 | 0.06 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0.19 | 35.71 | 11.76 | 3.39 | 6.94 | 10.42 | 2.34 | 10.9 | 15.27 | 0.76 | 18.75 | 31.03 | 22.47 | 11.51 | 19.39 | 3.39 | 10.78 | 11.88 | 2.99 | 9.12 | 15.89 | 6.45 | 110.78 | 6.26 | 69 | 0.0 | 2.99 | 4.27 | 7.29 | 11.78 |
| 21Q1 (8) | 14.16 | -2.41 | 8.92 | 10.66 | -5.75 | 9.9 | 0.47 | -7.84 | 4.44 | 0 | -100.0 | -100.0 | 0.06 | -14.29 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -42.86 | -63.64 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.14 | -30.0 | 7.69 | 3.17 | 10.07 | 6.38 | 2.11 | 16.57 | 2.93 | 0.64 | 36.17 | 14.29 | 20.15 | 23.54 | 6.84 | 3.06 | 13.33 | 0.33 | 2.74 | 22.32 | 2.62 | 3.06 | -75.58 | 0.33 | 69 | 2.99 | 2.99 | 3.98 | 7.86 | 1.53 |
| 20Q4 (7) | 14.51 | -5.66 | 10.09 | 11.31 | 0.09 | 9.59 | 0.51 | 27.5 | 15.91 | 0.01 | 0 | -50.0 | 0.07 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.07 | 75.0 | -87.04 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.02 | -100.0 | -100.0 | 0.2 | -9.09 | -62.96 | 2.88 | -26.15 | -2.37 | 1.81 | -28.46 | 10.37 | 0.47 | -35.62 | 20.51 | 16.31 | -13.38 | 24.89 | 2.70 | -28.38 | 10.2 | 2.24 | -30.22 | 46.41 | 12.53 | 27.34 | 3.64 | 67 | 0.0 | 0.0 | 3.69 | -21.66 | 4.53 |
| 20Q3 (6) | 15.38 | 14.01 | 5.05 | 11.3 | 11.33 | 6.6 | 0.4 | -9.09 | -16.67 | 0 | 0 | -100.0 | 0.07 | -22.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0 | -22.22 | 0.04 | 0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -133.33 | 0.22 | 29.41 | 22.22 | 3.9 | 27.04 | 4.0 | 2.53 | 24.63 | 3.69 | 0.73 | 25.86 | 2.82 | 18.83 | 0.05 | -0.32 | 3.77 | 24.42 | 3.57 | 3.21 | 24.42 | 2.23 | 9.84 | 62.11 | 2.07 | 67 | 0.0 | 0.0 | 4.71 | 23.3 | 1.51 |
| 20Q2 (5) | 13.49 | 3.77 | 7.4 | 10.15 | 4.64 | 7.75 | 0.44 | -2.22 | 37.5 | 0 | -100.0 | -100.0 | 0.09 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.17 | 30.77 | -22.73 | 3.07 | 3.02 | 1.32 | 2.03 | -0.98 | -1.46 | 0.58 | 3.57 | 23.4 | 18.82 | -0.21 | 22.69 | 3.03 | -0.66 | -1.3 | 2.58 | -3.37 | 0.78 | 6.07 | 99.02 | 1.17 | 67 | 0.0 | 0.0 | 3.82 | -2.55 | 5.82 |
| 20Q1 (4) | 13.0 | -1.37 | 0.0 | 9.7 | -6.01 | 0.0 | 0.45 | 2.27 | 0.0 | 0.01 | -50.0 | 0.0 | 0.09 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.11 | -79.63 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.13 | -75.93 | 0.0 | 2.98 | 1.02 | 0.0 | 2.05 | 25.0 | 0.0 | 0.56 | 43.59 | 0.0 | 18.86 | 44.41 | 0.0 | 3.05 | 24.49 | 0.0 | 2.67 | 74.51 | 0.0 | 3.05 | -74.77 | 0.0 | 67 | 0.0 | 0.0 | 3.92 | 11.05 | 0.0 |
| 19Q4 (3) | 13.18 | -9.97 | 0.0 | 10.32 | -2.64 | 0.0 | 0.44 | -8.33 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.54 | 575.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | -133.33 | 0.0 | 0.54 | 200.0 | 0.0 | 2.95 | -21.33 | 0.0 | 1.64 | -32.79 | 0.0 | 0.39 | -45.07 | 0.0 | 13.06 | -30.86 | 0.0 | 2.45 | -32.69 | 0.0 | 1.53 | -51.27 | 0.0 | 12.09 | 25.41 | 0.0 | 67 | 0.0 | 0.0 | 3.53 | -23.92 | 0.0 |
| 19Q3 (2) | 14.64 | 16.56 | 0.0 | 10.6 | 12.53 | 0.0 | 0.48 | 50.0 | 0.0 | 0.02 | -60.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.09 | 0 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.18 | -18.18 | 0.0 | 3.75 | 23.76 | 0.0 | 2.44 | 18.45 | 0.0 | 0.71 | 51.06 | 0.0 | 18.89 | 23.14 | 0.0 | 3.64 | 18.57 | 0.0 | 3.14 | 22.66 | 0.0 | 9.64 | 60.67 | 0.0 | 67 | 0.0 | 0.0 | 4.64 | 28.53 | 0.0 |
| 19Q2 (1) | 12.56 | 0.0 | 0.0 | 9.42 | 0.0 | 0.0 | 0.32 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.22 | 0.0 | 0.0 | 3.03 | 0.0 | 0.0 | 2.06 | 0.0 | 0.0 | 0.47 | 0.0 | 0.0 | 15.34 | 0.0 | 0.0 | 3.07 | 0.0 | 0.0 | 2.56 | 0.0 | 0.0 | 6.00 | 0.0 | 0.0 | 67 | 0.0 | 0.0 | 3.61 | 0.0 | 0.0 |
