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) | 23.62 | -23.83 | 20.03 | -17.67 | 3.26 | -10.68 | 0.3 | 87.5 | 0.33 | 26.92 | 0 | 0 | 0.13 | 8.33 | 0.23 | 27.78 | 0.29 | 81.25 | 0 | 0 | 0.03 | 50.0 | 0.06 | -95.28 | 2.02 | 24.69 | 2.35 | -48.91 | 2.11 | -40.4 | 0.45 | -59.46 | 19.05 | -20.72 | 2.17 | -40.55 | 0.09 | -95.41 | 0.00 | 0 | 97 | 0.0 | 3.82 | -36.75 |
| 2022 (9) | 31.01 | -14.6 | 24.33 | -17.55 | 3.65 | -12.26 | 0.16 | 300.0 | 0.26 | 85.71 | 0 | 0 | 0.12 | 9.09 | 0.18 | 800.0 | 0.16 | -27.27 | 0 | 0 | 0.02 | 0 | 1.27 | 0 | 1.62 | 0 | 4.6 | 93.28 | 3.54 | 170.23 | 1.11 | -4.31 | 24.03 | -50.64 | 3.65 | 170.37 | 1.96 | 20.99 | 0.00 | 0 | 97 | 0.0 | 6.04 | 62.37 |
| 2021 (8) | 36.31 | 17.36 | 29.51 | 12.94 | 4.16 | -6.52 | 0.04 | -50.0 | 0.14 | -36.36 | 0 | 0 | 0.11 | 0.0 | 0.02 | 0 | 0.22 | -31.25 | 0.01 | -99.81 | 0 | 0 | -0.67 | 0 | -0.28 | 0 | 2.38 | -57.12 | 1.31 | -65.44 | 1.16 | 0 | 48.68 | 0 | 1.35 | -65.38 | 1.62 | 0 | 0.00 | 0 | 97 | 0.0 | 3.72 | -47.01 |
| 2020 (7) | 30.94 | -9.48 | 26.13 | -5.12 | 4.45 | -4.91 | 0.08 | -20.0 | 0.22 | -33.33 | 0 | 0 | 0.11 | 0.0 | 0 | 0 | 0.32 | 220.0 | 5.15 | 10200.0 | 0 | 0 | -0.6 | 0 | 5.17 | 0 | 5.55 | 201.63 | 3.79 | 218.49 | -0.39 | 0 | 0.00 | 0 | 3.90 | 219.67 | -1.41 | 0 | 0.00 | 0 | 97 | 0.0 | 7.02 | 103.48 |
| 2019 (6) | 34.18 | -29.86 | 27.54 | -30.73 | 4.68 | -15.37 | 0.1 | -37.5 | 0.33 | 3.12 | 0 | 0 | 0.11 | 0.0 | 0 | 0 | 0.1 | -50.0 | 0.05 | 0 | 0 | 0 | -0.17 | 0 | -0.12 | 0 | 1.84 | -54.57 | 1.19 | -64.26 | 0.76 | 5.56 | 41.34 | 132.38 | 1.22 | -64.01 | 1.34 | -51.09 | 0.00 | 0 | 97 | 0.0 | 3.45 | -36.58 |
| 2018 (5) | 48.73 | 15.15 | 39.76 | 17.95 | 5.53 | -0.18 | 0.16 | 77.78 | 0.32 | 6.67 | 0 | 0 | 0.11 | 22.22 | 0 | 0 | 0.2 | -39.39 | -0.03 | 0 | 0 | 0 | 0.47 | 0 | 0.64 | 0 | 4.05 | 46.21 | 3.33 | 89.2 | 0.72 | -30.77 | 17.79 | -52.7 | 3.39 | 86.26 | 2.74 | 29.25 | 0.00 | 0 | 97 | 0.0 | 5.44 | 34.99 |
| 2017 (4) | 42.32 | 16.36 | 33.71 | 16.97 | 5.54 | 13.06 | 0.09 | 125.0 | 0.3 | -9.09 | 0 | 0 | 0.09 | 0.0 | 0 | 0 | 0.33 | 37.5 | 0 | 0 | -0.04 | 0 | -0.49 | 0 | -0.32 | 0 | 2.77 | 33.82 | 1.76 | 28.47 | 1.04 | 44.44 | 37.61 | 8.23 | 1.82 | 28.17 | 2.12 | 4.43 | 0.00 | 0 | 97 | 0.0 | 4.03 | 16.47 |
| 2016 (3) | 36.37 | -4.47 | 28.82 | -4.7 | 4.9 | -8.75 | 0.04 | 0.0 | 0.33 | 6.45 | 0 | 0 | 0.09 | 125.0 | 0 | 0 | 0.24 | -20.0 | 0.01 | 0 | 0 | 0 | -0.53 | 0 | -0.62 | 0 | 2.07 | -42.66 | 1.37 | -50.0 | 0.72 | -15.29 | 34.75 | 46.93 | 1.42 | -52.19 | 2.03 | 25.31 | 0.00 | 0 | 97 | 5.43 | 3.46 | -31.21 |
| 2015 (2) | 38.07 | -2.71 | 30.24 | -1.14 | 5.37 | -2.36 | 0.04 | 33.33 | 0.31 | 24.0 | 0 | 0 | 0.04 | 300.0 | 0 | 0 | 0.3 | 87.5 | -0.06 | 0 | 0 | 0 | 0.17 | -64.58 | 1.15 | 116.98 | 3.61 | -0.28 | 2.74 | 0.37 | 0.85 | 3.66 | 23.65 | 4.28 | 2.97 | 0.34 | 1.62 | -27.68 | 0.00 | 0 | 92 | 0.0 | 5.03 | 2.03 |
| 2014 (1) | 39.13 | 30.74 | 30.59 | 30.78 | 5.5 | 29.72 | 0.03 | 50.0 | 0.25 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.16 | 0.0 | 0.01 | -80.0 | 0 | 0 | 0.48 | -9.43 | 0.53 | -18.46 | 3.62 | 21.07 | 2.73 | 15.68 | 0.82 | 30.16 | 22.68 | 7.69 | 2.96 | 15.62 | 2.24 | 28.74 | 0.00 | 0 | 92 | 0.0 | 4.93 | 16.55 |
| 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24Q2 (20) | 4.58 | 26.17 | -30.5 | 3.77 | 27.8 | -29.27 | 1.11 | 46.05 | 48.0 | 0.08 | 100.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.77 | 234.78 | 220.83 | 0.5 | 233.33 | -32.43 | 0.48 | 182.35 | 92.0 | 0.04 | 0 | -92.0 | 7.66 | 0 | -88.75 | 0.49 | 172.22 | 96.0 | -0.30 | -400.0 | -3100.0 | 0.67 | 272.22 | 63.41 | 98 | 1.03 | 1.03 | 0.86 | 72.0 | -22.52 |
| 24Q1 (19) | 3.63 | -27.83 | -32.65 | 2.95 | -33.86 | -39.43 | 0.76 | -1.3 | -5.0 | 0.04 | -60.0 | -55.56 | 0.07 | 0.0 | -22.22 | 0.01 | 0 | 0 | 0.05 | 0.0 | 66.67 | 0 | 0 | 0 | 0.03 | 200.0 | -50.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.39 | 186.67 | 533.33 | 0.23 | -25.81 | -48.89 | 0.15 | 36.36 | -11.76 | 0.17 | 21.43 | 13.33 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | 0.18 | 28.57 | 20.0 | -0.06 | 64.71 | 80.65 | 0.18 | -91.74 | 20.0 | 97 | 0.0 | 0.0 | 0.5 | 6.38 | -9.09 |
| 23Q4 (18) | 5.03 | -23.9 | -24.7 | 4.46 | -16.95 | -12.38 | 0.77 | -17.2 | -13.48 | 0.1 | 233.33 | -9.09 | 0.07 | 0.0 | -22.22 | 0 | 0 | 0 | 0.05 | 66.67 | 150.0 | 0 | -100.0 | 0 | 0.01 | -95.45 | -50.0 | 0 | 0 | 0 | 0.03 | 0 | 400.0 | -0.45 | -221.62 | 11.76 | 0.31 | -69.61 | 181.58 | 0.11 | -91.73 | -62.07 | 0.14 | -91.14 | -48.15 | 0.05 | 120.83 | 66.67 | 44.67 | 0 | 290.81 | 0.14 | -91.41 | -50.0 | -0.17 | -129.82 | -125.76 | 2.18 | 6.86 | -40.6 | 97 | 0.0 | 0.0 | 0.47 | -72.19 | -29.85 |
| 23Q3 (17) | 6.61 | 0.3 | -37.7 | 5.37 | 0.75 | -36.07 | 0.93 | 24.0 | -9.71 | 0.03 | -62.5 | -25.0 | 0.07 | -22.22 | 0.0 | 0 | 0 | 0 | 0.03 | 50.0 | 0.0 | 0.19 | 375.0 | 35.71 | 0.22 | 2100.0 | 633.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.37 | 60.87 | -61.86 | 1.02 | 325.0 | 29.11 | 1.33 | 79.73 | -31.79 | 1.58 | 532.0 | 8.22 | -0.24 | -148.0 | -148.0 | 0.00 | -100.0 | -100.0 | 1.63 | 552.0 | 7.95 | 0.57 | 5600.0 | -16.18 | 2.04 | 397.56 | -39.64 | 97 | 0.0 | 0.0 | 1.69 | 52.25 | -26.84 |
| 23Q2 (16) | 6.59 | 22.26 | -11.66 | 5.33 | 9.45 | -6.0 | 0.75 | -6.25 | -9.64 | 0.08 | -11.11 | 700.0 | 0.09 | 0.0 | 80.0 | 0 | 0 | 0 | 0.02 | -33.33 | -33.33 | 0.04 | 0 | 0.0 | 0.01 | -83.33 | -50.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.23 | 355.56 | -34.29 | 0.24 | -46.67 | -59.32 | 0.74 | 335.29 | -51.95 | 0.25 | 66.67 | -78.81 | 0.5 | 284.62 | 28.21 | 68.09 | -13.92 | 169.24 | 0.25 | 66.67 | -79.51 | 0.01 | 103.23 | -98.33 | 0.41 | 173.33 | -78.07 | 97 | 0.0 | 0.0 | 1.11 | 101.82 | -41.27 |
| 23Q1 (15) | 5.39 | -19.31 | -13.76 | 4.87 | -4.32 | -5.62 | 0.8 | -10.11 | -11.11 | 0.09 | -18.18 | 0 | 0.09 | 0.0 | 80.0 | 0 | 0 | 0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0 | 0.06 | 200.0 | -25.0 | 0 | 0 | 0 | 0 | 100.0 | 0 | -0.09 | 82.35 | -119.15 | 0.45 | 218.42 | -28.57 | 0.17 | -41.38 | -79.27 | 0.15 | -44.44 | -75.81 | 0.13 | 333.33 | -31.58 | 79.10 | 592.04 | 245.57 | 0.15 | -46.43 | -76.92 | -0.31 | -146.97 | -3000.0 | 0.15 | -95.91 | -76.92 | 97 | 0.0 | 0.0 | 0.55 | -17.91 | -52.99 |
| 22Q4 (14) | 6.68 | -37.04 | -29.31 | 5.09 | -39.4 | -33.55 | 0.89 | -13.59 | -14.42 | 0.11 | 175.0 | 0 | 0.09 | 28.57 | 200.0 | 0 | 0 | 0 | 0.02 | -33.33 | -33.33 | 0 | -100.0 | 0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | -0.01 | 0 | 0 | -0.51 | -152.58 | -112.5 | -0.38 | -148.1 | -245.45 | 0.29 | -85.13 | -53.23 | 0.27 | -81.51 | -20.59 | 0.03 | -94.0 | -89.66 | 11.43 | -54.98 | -75.88 | 0.28 | -81.46 | -22.22 | 0.66 | -2.94 | 43.48 | 3.67 | 8.58 | 171.85 | 97 | 0.0 | 0.0 | 0.67 | -71.0 | -29.47 |
| 22Q3 (13) | 10.61 | 42.23 | 15.45 | 8.4 | 48.15 | 13.06 | 1.03 | 24.1 | -5.5 | 0.04 | 300.0 | 300.0 | 0.07 | 40.0 | 133.33 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.14 | 250.0 | 1300.0 | 0.03 | 50.0 | -57.14 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.97 | 177.14 | 521.74 | 0.79 | 33.9 | 443.48 | 1.95 | 26.62 | 333.33 | 1.46 | 23.73 | 4766.67 | 0.5 | 28.21 | 11.11 | 25.39 | 0.4 | -74.5 | 1.51 | 23.77 | 4933.33 | 0.68 | 13.33 | 151.85 | 3.38 | 80.75 | 238.0 | 97 | 0.0 | 0.0 | 2.31 | 22.22 | 200.0 |
| 22Q2 (12) | 7.46 | 19.36 | -22.53 | 5.67 | 9.88 | -26.46 | 0.83 | -7.78 | -21.7 | 0.01 | 0 | -50.0 | 0.05 | 0.0 | 25.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.04 | 0 | 0 | 0.02 | -75.0 | -71.43 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0.35 | -25.53 | 350.0 | 0.59 | -6.35 | 1375.0 | 1.54 | 87.8 | 71.11 | 1.18 | 90.32 | 68.57 | 0.39 | 105.26 | 77.27 | 25.29 | 10.48 | 1.93 | 1.22 | 87.69 | 69.44 | 0.60 | 6100.0 | -10.45 | 1.87 | 187.69 | 92.78 | 97 | 0.0 | 0.0 | 1.89 | 61.54 | 51.2 |
| 22Q1 (11) | 6.25 | -33.86 | -22.26 | 5.16 | -32.64 | -23.1 | 0.9 | -13.46 | -6.25 | 0 | 0 | -100.0 | 0.05 | 66.67 | 25.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.08 | 300.0 | 33.33 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.47 | 295.83 | 883.33 | 0.63 | 672.73 | 6200.0 | 0.82 | 32.26 | 105.0 | 0.62 | 82.35 | 158.33 | 0.19 | -34.48 | 0.0 | 22.89 | -51.69 | -51.47 | 0.65 | 80.56 | 160.0 | -0.01 | -102.17 | -104.35 | 0.65 | -51.85 | 160.0 | 97 | 0.0 | 0.0 | 1.17 | 23.16 | 53.95 |
| 21Q4 (10) | 9.45 | 2.83 | 10.92 | 7.66 | 3.1 | 5.8 | 1.04 | -4.59 | -4.59 | 0 | -100.0 | -100.0 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.02 | -71.43 | 120.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.24 | -4.35 | -33.33 | -0.11 | 52.17 | -257.14 | 0.62 | 37.78 | 148.0 | 0.34 | 1033.33 | 100.0 | 0.29 | -35.56 | 262.5 | 47.38 | -52.42 | 50.6 | 0.36 | 1100.0 | 111.76 | 0.46 | 70.37 | 360.0 | 1.35 | 35.0 | -65.56 | 97 | 0.0 | 0.0 | 0.95 | 23.38 | 48.44 |
| 21Q3 (9) | 9.19 | -4.57 | 16.92 | 7.43 | -3.63 | 11.73 | 1.09 | 2.83 | -14.84 | 0.01 | -50.0 | -50.0 | 0.03 | -25.0 | -40.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.01 | 0 | 0 | 0.07 | 0.0 | -36.36 | 0 | 0 | 0 | 0 | 0 | 0 | -0.23 | -64.29 | -109.09 | -0.23 | -675.0 | -2200.0 | 0.45 | -50.0 | 850.0 | 0.03 | -95.71 | -85.71 | 0.45 | 104.55 | 287.5 | 99.58 | 301.37 | 0 | 0.03 | -95.83 | -86.36 | 0.27 | -59.7 | 22.73 | 1.00 | 3.09 | -73.33 | 97 | 0.0 | 0.0 | 0.77 | -38.4 | 175.0 |
| 21Q2 (8) | 9.63 | 19.78 | 11.33 | 7.71 | 14.9 | 8.74 | 1.06 | 10.42 | -6.19 | 0.02 | 100.0 | -33.33 | 0.04 | 0.0 | -33.33 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.07 | 16.67 | -68.18 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.14 | -133.33 | 63.16 | 0.04 | 300.0 | 126.67 | 0.9 | 125.0 | 246.15 | 0.7 | 191.67 | 438.46 | 0.22 | 15.79 | 69.23 | 24.81 | -47.4 | -48.05 | 0.72 | 188.0 | 414.29 | 0.67 | 191.3 | 131.03 | 0.97 | 288.0 | -72.52 | 97 | 0.0 | 0.0 | 1.25 | 64.47 | 98.41 |
| 21Q1 (7) | 8.04 | -5.63 | 36.04 | 6.71 | -7.32 | 30.29 | 0.96 | -11.93 | 1.05 | 0.01 | 0.0 | -50.0 | 0.04 | 0.0 | -42.86 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.06 | 160.0 | -33.33 | 0.01 | 0 | -99.81 | 0 | 0 | 0 | -0.06 | 66.67 | -185.71 | 0.01 | -85.71 | -99.81 | 0.4 | 60.0 | -92.16 | 0.24 | 41.18 | -92.68 | 0.19 | 137.5 | 154.29 | 47.17 | 49.94 | 0 | 0.25 | 47.06 | -92.63 | 0.23 | 130.0 | 111.33 | 0.25 | -93.62 | -92.63 | 97 | 0.0 | 0.0 | 0.76 | 18.75 | -86.11 |
| 20Q4 (6) | 8.52 | 8.4 | 4.03 | 7.24 | 8.87 | 4.62 | 1.09 | -14.84 | -11.38 | 0.01 | -50.0 | -50.0 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | -0.1 | -190.91 | -600.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 | -63.64 | 41.94 | 0.07 | 800.0 | 122.58 | 0.25 | 516.67 | 189.29 | 0.17 | -19.05 | 200.0 | 0.08 | 133.33 | 366.67 | 31.46 | 0 | 0 | 0.17 | -22.73 | 200.0 | 0.10 | -54.55 | -28.57 | 3.92 | 4.53 | 218.7 | 97 | 0.0 | 0.0 | 0.64 | 128.57 | 433.33 |
| 20Q3 (5) | 7.86 | -9.13 | -13.91 | 6.65 | -6.21 | -10.5 | 1.28 | 13.27 | 0.79 | 0.02 | -33.33 | 0.0 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.11 | -50.0 | 1000.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | 71.05 | -10.0 | -0.01 | 93.33 | 90.0 | -0.06 | -123.08 | -117.65 | 0.21 | 61.54 | 0.0 | -0.24 | -284.62 | -260.0 | 0.00 | -100.0 | -100.0 | 0.22 | 57.14 | 0.0 | 0.22 | -24.14 | -31.25 | 3.75 | 6.23 | 167.86 | 97 | 0.0 | 0.0 | 0.28 | -55.56 | -61.64 |
| 20Q2 (4) | 8.65 | 46.36 | 0.0 | 7.09 | 37.67 | 0.0 | 1.13 | 18.95 | 0.0 | 0.03 | 50.0 | 0.0 | 0.06 | -14.29 | 0.0 | 0 | 0 | 0.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0.0 | 0.22 | 144.44 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | -0.38 | -642.86 | 0.0 | -0.15 | -102.85 | 0.0 | 0.26 | -94.9 | 0.0 | 0.13 | -96.04 | 0.0 | 0.13 | 137.14 | 0.0 | 47.76 | 0 | 0.0 | 0.14 | -95.87 | 0.0 | 0.29 | 114.29 | 0.0 | 3.53 | 4.13 | 0.0 | 97 | 0.0 | 0.0 | 0.63 | -88.48 | 0.0 |
| 20Q1 (3) | 5.91 | -27.84 | 0.0 | 5.15 | -25.58 | 0.0 | 0.95 | -22.76 | 0.0 | 0.02 | 0.0 | 0.0 | 0.07 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0.09 | 350.0 | 0.0 | 5.15 | 0 | 0.0 | 0 | 0 | 0.0 | 0.07 | 122.58 | 0.0 | 5.27 | 1800.0 | 0.0 | 5.1 | 1921.43 | 0.0 | 3.28 | 2029.41 | 0.0 | -0.35 | -1066.67 | 0.0 | 0.00 | 0 | 0.0 | 3.39 | 2094.12 | 0.0 | -2.03 | -1550.0 | 0.0 | 3.39 | 175.61 | 0.0 | 97 | 0.0 | 0.0 | 5.47 | 4458.33 | 0.0 |
| 19Q4 (2) | 8.19 | -10.3 | 0.0 | 6.92 | -6.86 | 0.0 | 1.23 | -3.15 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.31 | -210.0 | 0.0 | -0.31 | -210.0 | 0.0 | -0.28 | -182.35 | 0.0 | -0.17 | -180.95 | 0.0 | -0.03 | -120.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.17 | -177.27 | 0.0 | 0.14 | -56.25 | 0.0 | 1.23 | -12.14 | 0.0 | 97 | 0.0 | 0.0 | 0.12 | -83.56 | 0.0 |
| 19Q3 (1) | 9.13 | 0.0 | 0.0 | 7.43 | 0.0 | 0.0 | 1.27 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.34 | 0.0 | 0.0 | 0.21 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | 44.54 | 0.0 | 0.0 | 0.22 | 0.0 | 0.0 | 0.32 | 0.0 | 0.0 | 1.40 | 0.0 | 0.0 | 97 | 0.0 | 0.0 | 0.73 | 0.0 | 0.0 |
