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) | 373.62 | 11.61 | 234.9 | 13.02 | 89.24 | 2.2 | 0 | 0 | 5.08 | 70.47 | 0.27 | -15.62 | 0.68 | 83.78 | 0 | 0 | 0 | 0 | -0.06 | 0 | -0.03 | 0 | 7.89 | 0 | 1.01 | -31.29 | 50.49 | 22.97 | -15.87 | 0 | 14.33 | 9.39 | 28.39 | -10.98 | -1.18 | 0 | -1.26 | 0 | 0.00 | 0 | 1342 | 0.0 | 68.0 | 21.54 |
| 2022 (9) | 334.75 | 3.66 | 207.84 | 5.34 | 87.32 | 5.24 | 0 | 0 | 2.98 | 22.13 | 0.32 | -17.95 | 0.37 | 8.82 | 0 | 0 | 0 | 0 | 0.72 | 414.29 | -0.01 | 0 | -1.29 | 0 | 1.47 | -63.7 | 41.06 | -12.1 | -13.52 | 0 | 13.1 | 59.56 | 31.89 | 81.5 | -1.01 | 0 | -1.12 | 0 | 0.00 | 0 | 1342 | 0.0 | 55.95 | -9.71 |
| 2021 (8) | 322.94 | 18.39 | 197.31 | 16.68 | 82.97 | 5.35 | 0 | 0 | 2.44 | -29.68 | 0.39 | 5.41 | 0.34 | 3.03 | 0 | 0 | 0 | 0 | 0.14 | -99.51 | 0.01 | 0 | 1.11 | -51.95 | 4.05 | -83.33 | 46.71 | -5.08 | 0.06 | -99.36 | 8.21 | -5.85 | 17.57 | -0.85 | 0.00 | 0 | -0.30 | 0 | 0.00 | 0 | 1342 | 4.03 | 61.97 | -6.38 |
| 2020 (7) | 272.78 | -22.69 | 169.1 | -30.13 | 78.76 | 0.32 | 0 | 0 | 3.47 | -30.6 | 0.37 | -9.76 | 0.33 | 0.0 | 0 | 0 | 0 | 0 | 28.43 | 0 | 0 | 0 | 2.31 | 15.5 | 24.3 | 0 | 49.21 | 57.93 | 9.42 | 0 | 8.72 | 62.99 | 17.72 | 3.14 | 0.73 | 0 | -1.11 | 0 | 0.00 | 0 | 1290 | 0.0 | 66.19 | 33.88 |
| 2019 (6) | 352.83 | -13.73 | 242.02 | -13.33 | 78.51 | -2.27 | 0 | 0 | 5.0 | 23.15 | 0.41 | 0 | 0.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.0 | -48.32 | -1.14 | 0 | 31.16 | -39.44 | -7.3 | 0 | 5.35 | -27.21 | 17.18 | 20.22 | -0.57 | 0 | -0.46 | 0 | 0.00 | 0 | 1290 | 6.44 | 49.44 | -23.21 |
| 2018 (5) | 408.96 | 12.19 | 279.24 | 12.47 | 80.33 | 10.18 | 0 | 0 | 4.06 | 39.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | -95.99 | 0 | 0 | 3.87 | 0 | 2.07 | 0 | 51.45 | 22.3 | 13.72 | 72.8 | 7.35 | -1.08 | 14.29 | -19.13 | 1.13 | 61.43 | 0.87 | 26.09 | 0.00 | 0 | 1212 | 6.97 | 64.38 | 17.87 |
| 2017 (4) | 364.51 | 11.64 | 248.27 | 12.23 | 72.91 | 1.42 | 0 | 0 | 2.91 | -52.3 | 0 | 0 | 0.24 | -11.11 | 0.75 | 22.95 | 0 | 0 | 3.49 | 772.5 | 0.02 | 0 | -3.2 | 0 | -1.27 | 0 | 42.07 | 39.49 | 7.94 | 0 | 7.43 | 31.74 | 17.67 | -5.51 | 0.70 | 0 | 0.69 | 666.67 | 0.00 | 0 | 1133 | -0.61 | 54.62 | 19.1 |
| 2016 (3) | 326.51 | -2.22 | 221.22 | -3.9 | 71.89 | 12.28 | 0 | 0 | 6.1 | 4.27 | 0 | 0 | 0.27 | -37.21 | 0.61 | 7.02 | 0 | 0 | 0.4 | 17.65 | 0 | 0 | -3.07 | 0 | -3.25 | 0 | 30.16 | -24.77 | -2.04 | 0 | 5.64 | -30.71 | 18.70 | -7.93 | -0.18 | 0 | 0.09 | -75.68 | 0.00 | 0 | 1140 | 0.8 | 45.86 | -16.95 |
| 2015 (2) | 333.92 | -3.0 | 230.19 | -11.24 | 64.03 | 10.66 | 0 | 0 | 5.85 | -2.5 | 0 | 0 | 0.43 | 207.14 | 0.57 | -40.0 | 0 | 0 | 0.34 | -96.77 | -0.01 | 0 | 1.26 | -74.7 | 0.4 | -97.93 | 40.09 | -13.56 | 5.41 | -50.41 | 8.14 | 52.15 | 20.31 | 76.15 | 0.48 | -50.0 | 0.37 | 0 | 0.00 | 0 | 1131 | 0.09 | 55.22 | -10.98 |
| 2014 (1) | 344.24 | 7.44 | 259.34 | 7.42 | 57.86 | 16.3 | 0 | 0 | 6.0 | 0 | 0 | 0 | 0.14 | 0 | 0.95 | 111.11 | 0 | 0 | 10.52 | 0 | -0.02 | 0 | 4.98 | 63.82 | 19.34 | 136.72 | 46.38 | 24.04 | 10.91 | 13.76 | 5.35 | -2.73 | 11.53 | -21.67 | 0.96 | 12.94 | -0.63 | 0 | 0.00 | 0 | 1130 | 0.0 | 62.03 | 24.08 |
| 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) | 107.05 | 3.09 | 11.67 | 64.88 | 16.11 | 10.0 | 24.06 | 8.92 | 7.99 | 0 | 0 | 0 | 1.19 | 8.18 | 8.18 | 0.06 | 0.0 | 0.0 | 0.16 | -11.11 | 6.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 114.29 | 0 | 0 | 0 | 4.55 | 179.41 | 303.12 | 3.46 | 158.84 | 358.21 | 21.56 | 7.91 | 62.59 | 0.94 | 754.55 | 142.15 | 3.96 | -1.74 | 28.99 | 18.38 | -8.78 | -20.5 | 0.07 | 600.0 | 141.18 | -0.19 | -142.22 | -171.43 | 0.08 | 700.0 | 115.69 | 1342 | 0.0 | 0.0 | 25.66 | 5.95 | 47.47 |
| 24Q1 (19) | 103.84 | 20.16 | 13.93 | 55.88 | -3.8 | -5.67 | 22.09 | 0.87 | -2.52 | 0 | 0 | 0 | 1.1 | -36.05 | 6.8 | 0.06 | 0.0 | -25.0 | 0.18 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 100.0 | 0 | -5.73 | -149.06 | -1039.34 | -5.88 | -293.42 | -2200.0 | 19.98 | 110.98 | 109.87 | 0.11 | 101.22 | 102.39 | 4.03 | -7.99 | 36.15 | 20.15 | -56.47 | -35.27 | 0.01 | 101.49 | 102.94 | 0.45 | 150.0 | 225.0 | 0.01 | 100.85 | 102.94 | 1342 | 0.0 | 0.0 | 24.22 | 67.61 | 78.48 |
| 23Q4 (18) | 86.42 | -13.75 | -0.29 | 58.09 | -0.85 | 0.94 | 21.9 | -2.23 | -5.32 | 0 | 0 | 0 | 1.72 | 40.98 | 93.26 | 0.06 | -14.29 | -25.0 | 0.18 | 5.88 | 260.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 11.68 | 640.74 | 374.8 | 3.04 | 416.67 | 114.08 | 9.47 | -48.11 | 27.8 | -8.99 | -17880.0 | -44.53 | 4.38 | 11.73 | 33.13 | 46.29 | 115.4 | 4.05 | -0.67 | 0 | -45.65 | -0.90 | -1385.71 | -57.89 | -1.18 | -131.37 | -16.83 | 1342 | 0.0 | 0.0 | 14.45 | -36.01 | 27.65 |
| 23Q3 (17) | 100.2 | 4.53 | 15.13 | 58.59 | -0.66 | 5.26 | 22.4 | 0.54 | 0.04 | 0 | 0 | 0 | 1.22 | 10.91 | 56.41 | 0.07 | 16.67 | 0.0 | 0.17 | 13.33 | 30.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0 | 0 | 100.0 | -2.16 | 3.57 | -19.34 | -0.96 | 28.36 | -201.05 | 18.25 | 37.63 | 83.6 | -0.05 | 97.76 | 98.61 | 3.92 | 27.69 | 37.06 | 21.49 | -7.05 | -25.41 | 0.00 | 100.0 | 100.0 | 0.07 | 200.0 | 120.59 | -0.51 | 0.0 | 5.56 | 1342 | 0.0 | 0.0 | 22.58 | 29.77 | 64.94 |
| 23Q2 (16) | 95.86 | 5.18 | 15.58 | 58.98 | -0.44 | 28.08 | 22.28 | -1.68 | 3.58 | 0 | 0 | 0 | 1.1 | 6.8 | 77.42 | 0.06 | -25.0 | -25.0 | 0.15 | -16.67 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | -800.0 | 90.14 | 0 | 0 | -100.0 | -2.24 | -467.21 | 32.93 | -1.34 | -578.57 | 49.24 | 13.26 | 39.29 | 4.08 | -2.23 | 51.52 | -29.65 | 3.07 | 3.72 | -21.88 | 23.12 | -25.73 | -25.03 | -0.17 | 50.0 | -30.77 | -0.07 | 80.56 | -200.0 | -0.51 | -50.0 | -82.14 | 1342 | 0.0 | 0.0 | 17.4 | 28.22 | 6.75 |
| 23Q1 (15) | 91.14 | 5.16 | 16.7 | 59.24 | 2.94 | 21.97 | 22.66 | -2.03 | 11.68 | 0 | 0 | 0 | 1.03 | 15.73 | 47.14 | 0.08 | 0.0 | -11.11 | 0.18 | 260.0 | 63.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -98.59 | 0 | 0 | 0 | 0.61 | -75.2 | -56.74 | 0.28 | -80.28 | -83.91 | 9.52 | 28.48 | -13.3 | -4.6 | 26.05 | -132.32 | 2.96 | -10.03 | -1.66 | 31.13 | -30.03 | 13.57 | -0.34 | 26.09 | -126.67 | -0.36 | 36.84 | -28.57 | -0.34 | 66.34 | -126.67 | 1342 | 0.0 | 0.0 | 13.57 | 19.88 | -7.31 |
| 22Q4 (14) | 86.67 | -0.41 | -2.49 | 57.55 | 3.4 | -1.34 | 23.13 | 3.31 | 8.59 | 0 | 0 | 0 | 0.89 | 14.1 | 48.33 | 0.08 | 14.29 | -11.11 | 0.05 | -61.54 | -44.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 100.0 | 0 | 2.46 | 235.91 | 215.38 | 1.42 | 49.47 | -42.28 | 7.41 | -25.45 | -36.72 | -6.22 | -72.78 | -583.52 | 3.29 | 15.03 | 55.92 | 44.49 | 54.43 | 147.44 | -0.46 | -70.37 | -557.14 | -0.57 | -67.65 | -128.0 | -1.01 | -87.04 | 0 | 1342 | 0.0 | 0.0 | 11.32 | -17.31 | -25.96 |
| 22Q3 (13) | 87.03 | 4.93 | 7.54 | 55.66 | 20.87 | 19.44 | 22.39 | 4.09 | 0.36 | 0 | 0 | 0 | 0.78 | 25.81 | 25.81 | 0.07 | -12.5 | -22.22 | 0.13 | 44.44 | 62.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.71 | 200.0 | 0 | -0.71 | -201.43 | -7200.0 | -1.81 | 45.81 | -391.94 | 0.95 | 135.98 | -39.49 | 9.94 | -21.98 | -26.86 | -3.6 | -109.3 | -495.6 | 2.86 | -27.23 | 13.94 | 28.81 | -6.58 | 56.24 | -0.27 | -107.69 | -485.71 | -0.34 | -585.71 | -580.0 | -0.54 | -92.86 | -871.43 | 1342 | 0.0 | -0.96 | 13.69 | -16.01 | -21.41 |
| 22Q2 (12) | 82.94 | 6.2 | 7.77 | 46.05 | -5.19 | -4.5 | 21.51 | 6.01 | 8.91 | 0 | 0 | 0 | 0.62 | -11.43 | 1.64 | 0.08 | -11.11 | -20.0 | 0.09 | -18.18 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.71 | -200.0 | 0 | 0.7 | 0 | 0 | -3.34 | -336.88 | -1618.18 | -2.64 | -251.72 | -1042.86 | 12.74 | 16.03 | 37.43 | -1.72 | 13.13 | -37.6 | 3.93 | 30.56 | 135.33 | 30.84 | 12.51 | 71.33 | -0.13 | 13.33 | -30.0 | 0.07 | 125.0 | 163.64 | -0.28 | -86.67 | -2900.0 | 1342 | 0.0 | 4.03 | 16.3 | 11.34 | 24.14 |
| 22Q1 (11) | 78.1 | -12.13 | 2.52 | 48.57 | -16.73 | 9.99 | 20.29 | -4.74 | 3.47 | 0 | 0 | 0 | 0.7 | 16.67 | 16.67 | 0.09 | 0.0 | -18.18 | 0.11 | 22.22 | 37.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.71 | 545.45 | 3450.0 | 0 | 0 | 0 | 1.41 | 80.77 | 376.47 | 1.74 | -29.27 | 769.23 | 10.98 | -6.23 | -9.63 | -1.98 | -117.58 | -250.0 | 3.01 | 42.65 | 55.96 | 27.41 | 52.45 | 72.82 | -0.15 | -114.29 | -250.0 | -0.28 | -12.0 | -333.33 | -0.15 | 0 | -250.0 | 1342 | 0.0 | 4.03 | 14.64 | -4.25 | -9.24 |
| 21Q4 (10) | 88.88 | 9.82 | 36.38 | 58.33 | 25.17 | 57.56 | 21.3 | -4.53 | 0.42 | 0 | 0 | 0 | 0.6 | -3.23 | -13.04 | 0.09 | 0.0 | 12.5 | 0.09 | 12.5 | 28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 0 | 152.38 | 0 | -100.0 | 0 | 0.78 | 25.81 | -41.35 | 2.46 | 56.69 | 143.46 | 11.71 | -13.83 | 814.84 | -0.91 | -200.0 | 89.47 | 2.11 | -15.94 | 0.48 | 17.98 | -2.49 | 0 | -0.07 | -200.0 | 89.55 | -0.25 | -400.0 | -13.64 | 0.00 | -100.0 | -100.0 | 1342 | -0.96 | 4.03 | 15.29 | -12.23 | 182.62 |
| 21Q3 (9) | 80.93 | 5.16 | 16.35 | 46.6 | -3.36 | 7.13 | 22.31 | 12.96 | 11.33 | 0 | 0 | 0 | 0.62 | 1.64 | -11.43 | 0.09 | -10.0 | 0.0 | 0.08 | -11.11 | -11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.01 | 0 | 0 | 0.62 | 181.82 | -46.55 | 1.57 | 460.71 | -94.92 | 13.59 | 46.6 | -63.2 | 0.91 | 172.8 | -96.37 | 2.51 | 50.3 | -13.45 | 18.44 | 2.44 | 134.9 | 0.07 | 170.0 | -96.39 | -0.05 | 54.55 | 88.64 | 0.07 | 600.0 | -95.0 | 1355 | 5.04 | 5.04 | 17.42 | 32.67 | -57.51 |
| 21Q2 (8) | 76.96 | 1.02 | 22.41 | 48.22 | 9.19 | 191.01 | 19.75 | 0.71 | 2.65 | 0 | 0 | 0 | 0.61 | 1.67 | -34.41 | 0.1 | -9.09 | 0.0 | 0.09 | 12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.22 | 143.14 | 0 | 0.28 | 207.69 | 101.36 | 9.27 | -23.7 | 42.4 | -1.25 | -194.7 | 46.12 | 1.67 | -13.47 | 22.79 | 18.00 | 13.49 | -14.16 | -0.10 | -200.0 | 44.44 | -0.11 | -191.67 | -108.09 | 0.01 | -90.0 | 101.85 | 1290 | 0.0 | 0.23 | 13.13 | -18.6 | -57.6 |
| 21Q1 (7) | 76.18 | 16.89 | 1.33 | 44.16 | 19.29 | 7.97 | 19.61 | -7.54 | 7.33 | 0 | 0 | 0 | 0.6 | -13.04 | -47.37 | 0.11 | 37.5 | 10.0 | 0.08 | 14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 109.52 | 0 | 0 | 0 | 0 | -0.51 | -138.35 | 0 | -0.26 | 95.41 | 97.74 | 12.15 | 849.22 | 170.0 | 1.32 | 115.28 | 128.21 | 1.93 | -8.1 | -17.87 | 15.86 | 0 | -69.67 | 0.10 | 114.93 | 127.78 | 0.12 | 154.55 | -76.47 | 0.10 | -86.3 | 127.78 | 1290 | 0.0 | 0.0 | 16.13 | 198.15 | -19.07 |
| 20Q4 (6) | 65.17 | -6.31 | -23.38 | 37.02 | -14.9 | -31.24 | 21.21 | 5.84 | 14.28 | 0 | 0 | 0 | 0.69 | -1.43 | 0 | 0.08 | -11.11 | 0 | 0.07 | -22.22 | 124.14 | 0 | 0 | 0 | 0 | 0 | 0 | -0.21 | -100.73 | 0 | 0 | 0 | 0 | 1.33 | 14.66 | 262.2 | -5.66 | -118.31 | -112.78 | 1.28 | -96.53 | -87.2 | -8.64 | -134.48 | -472.19 | 2.1 | -27.59 | -25.8 | 0.00 | -100.0 | -100.0 | -0.67 | -134.54 | -458.33 | -0.22 | 50.0 | -344.44 | 0.73 | -47.86 | 228.07 | 1290 | 0.0 | 0.0 | 5.41 | -86.8 | -62.79 |
| 20Q3 (5) | 69.56 | 10.64 | -16.58 | 43.5 | 162.52 | -25.67 | 20.04 | 4.16 | -1.62 | 0 | 0 | 0 | 0.7 | -24.73 | 0 | 0.09 | -10.0 | 0 | 0.09 | 0 | -10.0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.64 | 0 | 286500.0 | 0 | 0 | 0 | 1.16 | 0 | 8.41 | 30.91 | 250.41 | 992.23 | 36.93 | 467.28 | 404.51 | 25.06 | 1180.17 | 1706.41 | 2.9 | 113.24 | 391.53 | 7.85 | -62.57 | -2.73 | 1.94 | 1177.78 | 1716.67 | -0.44 | -132.35 | -33.33 | 1.40 | 359.26 | 411.11 | 1290 | 0.23 | 0.0 | 41.0 | 32.39 | 293.1 |
| 20Q2 (4) | 62.87 | -16.37 | 0.0 | 16.57 | -59.49 | 0.0 | 19.24 | 5.31 | 0.0 | 0 | 0 | 0.0 | 0.93 | -18.42 | 0.0 | 0.1 | 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 | 0 | 0.0 | -20.55 | -78.39 | 0.0 | 6.51 | 44.67 | 0.0 | -2.32 | 50.43 | 0.0 | 1.36 | -42.13 | 0.0 | 20.97 | -59.9 | 0.0 | -0.18 | 50.0 | 0.0 | 1.36 | 166.67 | 0.0 | -0.54 | -50.0 | 0.0 | 1287 | -0.23 | 0.0 | 30.97 | 55.39 | 0.0 |
| 20Q1 (3) | 75.18 | -11.62 | 0.0 | 40.9 | -24.03 | 0.0 | 18.27 | -1.56 | 0.0 | 0 | 0 | 0.0 | 1.14 | 0 | 0.0 | 0.1 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | -11.52 | -333.08 | 0.0 | 4.5 | -55.0 | 0.0 | -4.68 | -209.93 | 0.0 | 2.35 | -16.96 | 0.0 | 52.30 | 84.68 | 0.0 | -0.36 | -200.0 | 0.0 | 0.51 | 466.67 | 0.0 | -0.36 | 36.84 | 0.0 | 1290 | 0.0 | 0.0 | 19.93 | 37.07 | 0.0 |
| 19Q4 (2) | 85.06 | 2.0 | 0.0 | 53.84 | -8.0 | 0.0 | 18.56 | -8.89 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.29 | -390.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | -0.82 | -176.64 | 0.0 | -2.66 | -193.99 | 0.0 | 10.0 | 36.61 | 0.0 | -1.51 | 3.21 | 0.0 | 2.83 | 379.66 | 0.0 | 28.32 | 250.93 | 0.0 | -0.12 | 0.0 | 0.0 | 0.09 | 127.27 | 0.0 | -0.57 | -26.67 | 0.0 | 1290 | 0.0 | 0.0 | 14.54 | 39.41 | 0.0 |
| 19Q3 (1) | 83.39 | 0.0 | 0.0 | 58.52 | 0.0 | 0.0 | 20.37 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.1 | 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 | 1.07 | 0.0 | 0.0 | 2.83 | 0.0 | 0.0 | 7.32 | 0.0 | 0.0 | -1.56 | 0.0 | 0.0 | 0.59 | 0.0 | 0.0 | 8.07 | 0.0 | 0.0 | -0.12 | 0.0 | 0.0 | -0.33 | 0.0 | 0.0 | -0.45 | 0.0 | 0.0 | 1290 | 0.0 | 0.0 | 10.43 | 0.0 | 0.0 |
