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) | 57.63 | -26.11 | 22.31 | -33.06 | 6.43 | -9.82 | 5.25 | 210.65 | 0.13 | 62.5 | 0.18 | 63.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | -0.32 | 0 | 5.38 | -59.27 | 34.26 | -32.47 | 27.04 | -33.33 | 7.21 | -29.11 | 21.06 | 5.04 | 28.02 | -33.03 | 22.80 | -20.81 | 0.00 | 0 | 95 | 0.0 | 37.25 | -29.82 |
| 2022 (9) | 77.99 | 22.97 | 33.33 | 11.58 | 7.13 | 12.28 | 1.69 | 745.0 | 0.08 | 166.67 | 0.11 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.03 | 0 | 13.21 | 0 | 50.73 | 95.42 | 40.56 | 95.66 | 10.17 | 94.46 | 20.05 | -0.55 | 41.84 | 94.15 | 28.79 | 24.47 | 0.00 | 0 | 95 | 0.0 | 53.08 | 88.23 |
| 2021 (8) | 63.42 | 32.1 | 29.87 | 30.61 | 6.35 | 14.83 | 0.2 | -72.6 | 0.03 | 0 | 0.11 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 | -1.78 | 0 | -1.24 | 0 | 25.96 | 68.35 | 20.73 | 77.94 | 5.23 | 38.36 | 20.16 | -17.65 | 21.55 | 77.51 | 23.13 | 38.75 | 0.00 | 0 | 95 | 0.0 | 28.2 | 61.14 |
| 2020 (7) | 48.01 | -1.4 | 22.87 | 1.55 | 5.53 | -8.14 | 0.73 | -57.31 | 0 | 0 | 0.11 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.16 | 0 | -4.19 | 0 | 15.42 | -23.85 | 11.65 | -25.22 | 3.78 | -18.88 | 24.48 | 6.25 | 12.14 | -25.61 | 16.67 | 2.33 | 0.00 | 0 | 95 | 0.0 | 17.5 | -20.89 |
| 2019 (6) | 48.69 | 9.76 | 22.52 | 6.78 | 6.02 | 2.38 | 1.71 | 21.28 | 0 | 0 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.99 | 0 | 0.1 | -97.7 | 20.25 | -6.77 | 15.58 | -12.27 | 4.66 | 17.68 | 23.04 | 26.39 | 16.32 | -12.21 | 16.29 | 15.29 | 0.00 | 0 | 95 | 0.0 | 22.12 | -4.41 |
| 2018 (5) | 44.36 | 7.91 | 21.09 | 9.96 | 5.88 | 11.57 | 1.41 | 74.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.35 | 0 | 4.34 | 0 | 21.72 | 77.45 | 17.76 | 95.38 | 3.96 | 25.71 | 18.23 | -29.2 | 18.59 | 95.27 | 14.13 | -0.56 | 0.00 | 0 | 95 | 0.0 | 23.14 | 69.4 |
| 2017 (4) | 41.11 | -7.95 | 19.18 | 0.16 | 5.27 | 0.19 | 0.81 | 88.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.56 | 0 | -4.41 | 0 | 12.24 | -37.96 | 9.09 | -42.18 | 3.15 | -21.64 | 25.75 | 26.54 | 9.52 | -42.13 | 14.21 | -16.8 | 0.00 | 0 | 95 | 0.0 | 13.66 | -35.05 |
| 2016 (3) | 44.66 | -0.71 | 19.15 | 0.0 | 5.26 | -6.07 | 0.43 | 59.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.35 | 0 | -0.51 | 0 | 19.73 | -17.03 | 15.72 | -18.25 | 4.02 | -11.65 | 20.35 | 6.32 | 16.45 | -18.2 | 17.08 | 3.45 | 0.00 | 0 | 95 | 0.0 | 21.03 | -16.28 |
| 2015 (2) | 44.98 | 5.04 | 19.15 | -0.93 | 5.6 | 1.82 | 0.27 | -6.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.88 | -1.03 | 3.55 | -1.93 | 23.78 | 10.04 | 19.23 | 6.3 | 4.55 | 29.26 | 19.14 | 17.5 | 20.11 | 6.23 | 16.51 | 8.4 | 0.00 | 0 | 95 | 0.0 | 25.12 | 8.89 |
| 2014 (1) | 42.82 | 13.58 | 19.33 | 7.93 | 5.5 | 13.87 | 0.29 | 81.25 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.91 | 142.5 | 3.62 | 103.37 | 21.61 | 29.09 | 18.09 | 29.58 | 3.52 | 26.62 | 16.29 | -1.81 | 18.93 | 30.64 | 15.23 | 18.8 | 0.00 | 0 | 95 | 1.06 | 23.07 | 25.59 |
| 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) | 25.17 | 29.88 | 91.55 | 7.64 | 4.51 | 42.27 | 2.17 | 10.71 | 27.65 | 1.68 | 2.44 | 28.24 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 3.84 | -46.81 | -3.27 | 19.19 | 10.73 | 91.14 | 14.56 | 4.97 | 103.64 | 4.63 | 33.43 | 59.66 | 24.12 | 20.66 | -16.34 | 15.29 | 5.09 | 103.87 | 11.28 | 61.14 | 236.72 | 29.84 | 105.09 | 142.6 | 95 | 0.0 | 0.0 | 20.11 | 10.43 | 86.2 |
| 24Q1 (19) | 19.38 | 3.91 | 66.93 | 7.31 | 18.09 | 51.03 | 1.96 | 10.11 | 43.07 | 1.64 | 10.07 | 35.54 | 0.03 | 0.0 | 0.0 | 0.06 | 20.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.3 | 186.46 | 646.39 | 7.22 | 266.36 | 2229.03 | 17.33 | 173.34 | 203.5 | 13.87 | 152.18 | 202.84 | 3.47 | 313.1 | 207.08 | 19.99 | 50.87 | 0.81 | 14.55 | 152.17 | 203.12 | 7.00 | -32.43 | 55.9 | 14.55 | -48.73 | 203.12 | 95 | 0.0 | 0.0 | 18.21 | 153.97 | 187.68 |
| 23Q4 (18) | 18.65 | 31.06 | -6.19 | 6.19 | 4.56 | -24.05 | 1.78 | 12.66 | 3.49 | 1.49 | 20.16 | 53.61 | 0.03 | 0.0 | 0.0 | 0.05 | -16.67 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.13 | -248.43 | -60.05 | -4.34 | -179.93 | -60.74 | 6.34 | -47.9 | -13.27 | 5.5 | -43.99 | -17.29 | 0.84 | -64.26 | 27.27 | 13.25 | -31.31 | 45.76 | 5.77 | -43.98 | -17.34 | 10.36 | 124.24 | 5.28 | 28.38 | 25.52 | -33.32 | 95 | 0.0 | 0.0 | 7.17 | -44.68 | -9.47 |
| 23Q3 (17) | 14.23 | 8.3 | -33.81 | 5.92 | 10.24 | -35.16 | 1.58 | -7.06 | -21.39 | 1.24 | -5.34 | 163.83 | 0.03 | 0.0 | 50.0 | 0.06 | 50.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.13 | 55.26 | -45.8 | 5.43 | 36.78 | -34.02 | 12.17 | 21.22 | -34.57 | 9.82 | 37.34 | -33.74 | 2.35 | -18.97 | -37.83 | 19.29 | -33.09 | -5.02 | 10.30 | 37.33 | -33.76 | 4.62 | 37.91 | -33.43 | 22.61 | 83.82 | -36.47 | 95 | 0.0 | 0.0 | 12.96 | 20.0 | -32.46 |
| 23Q2 (16) | 13.14 | 13.18 | -32.16 | 5.37 | 10.95 | -33.62 | 1.7 | 24.09 | -6.59 | 1.31 | 8.26 | 627.78 | 0.03 | 0.0 | 50.0 | 0.04 | 33.33 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.66 | 374.23 | -28.3 | 3.97 | 1180.65 | -0.25 | 10.04 | 75.83 | -25.24 | 7.15 | 56.11 | -28.43 | 2.9 | 156.64 | -15.7 | 28.83 | 45.39 | 12.49 | 7.50 | 56.25 | -28.44 | 3.35 | -25.39 | -47.08 | 12.30 | 156.25 | -38.59 | 95 | 0.0 | 0.0 | 10.8 | 70.62 | -22.91 |
| 23Q1 (15) | 11.61 | -41.6 | -32.66 | 4.84 | -40.61 | -39.12 | 1.37 | -20.35 | -13.84 | 1.21 | 24.74 | 1916.67 | 0.03 | 0.0 | 200.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.97 | 74.67 | -127.4 | 0.31 | 111.48 | -91.6 | 5.71 | -21.89 | -49.82 | 4.58 | -31.13 | -49.67 | 1.13 | 71.21 | -50.66 | 19.83 | 118.15 | -1.25 | 4.80 | -31.23 | -49.74 | 4.49 | -54.37 | -21.09 | 4.80 | -88.72 | -49.74 | 95 | 0.0 | 0.0 | 6.33 | -20.08 | -47.07 |
| 22Q4 (14) | 19.88 | -7.53 | 9.41 | 8.15 | -10.73 | -2.86 | 1.72 | -14.43 | -3.91 | 0.97 | 106.38 | 1840.0 | 0.03 | 50.0 | 200.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.83 | -150.26 | -857.5 | -2.7 | -132.81 | -1127.27 | 7.31 | -60.7 | -5.92 | 6.65 | -55.13 | 6.57 | 0.66 | -82.54 | -56.86 | 9.09 | -55.24 | -53.88 | 6.98 | -55.11 | 6.73 | 9.84 | 41.79 | 44.71 | 42.56 | 19.58 | 95.68 | 95 | 0.0 | 0.0 | 7.92 | -58.73 | -5.04 |
| 22Q3 (13) | 21.5 | 11.0 | 22.3 | 9.13 | 12.86 | 14.27 | 2.01 | 10.44 | 24.07 | 0.47 | 161.11 | 840.0 | 0.02 | 0.0 | 100.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 7.62 | 105.39 | 25300.0 | 8.23 | 106.78 | 3819.05 | 18.6 | 38.5 | 127.38 | 14.82 | 48.35 | 134.87 | 3.78 | 9.88 | 101.06 | 20.31 | -20.76 | -11.39 | 15.55 | 48.38 | 134.89 | 6.94 | 9.64 | 8.1 | 35.59 | 77.68 | 134.14 | 95 | 0.0 | 0.0 | 19.19 | 36.97 | 119.57 |
| 22Q2 (12) | 19.37 | 12.35 | 30.0 | 8.09 | 1.76 | 13.62 | 1.82 | 14.47 | 19.74 | 0.18 | 200.0 | 260.0 | 0.02 | 100.0 | 100.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.71 | 4.8 | 310.8 | 3.98 | 7.86 | 336.9 | 13.43 | 18.01 | 192.59 | 9.99 | 9.78 | 159.48 | 3.44 | 50.22 | 364.86 | 25.63 | 27.64 | 58.5 | 10.48 | 9.74 | 159.41 | 6.33 | 11.25 | 8.76 | 20.03 | 109.74 | 133.45 | 95 | 0.0 | 0.0 | 14.01 | 17.14 | 172.04 |
| 22Q1 (11) | 17.24 | -5.12 | 35.0 | 7.95 | -5.24 | 24.8 | 1.59 | -11.17 | 11.19 | 0.06 | 20.0 | 20.0 | 0.01 | 0.0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.54 | 985.0 | 911.43 | 3.69 | 1777.27 | 720.0 | 11.38 | 46.46 | 109.96 | 9.1 | 45.83 | 110.16 | 2.29 | 49.67 | 112.04 | 20.08 | 1.88 | 0.4 | 9.55 | 46.02 | 109.89 | 5.69 | -16.32 | 39.46 | 9.55 | -56.09 | 109.89 | 95 | 0.0 | 0.0 | 11.96 | 43.41 | 100.34 |
| 21Q4 (10) | 18.17 | 3.36 | 43.75 | 8.39 | 5.01 | 29.88 | 1.79 | 10.49 | 33.58 | 0.05 | 0.0 | -16.67 | 0.01 | 0.0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | -0.4 | -1433.33 | 79.49 | -0.22 | -204.76 | 87.91 | 7.77 | -5.01 | 158.14 | 6.24 | -1.11 | 155.74 | 1.53 | -18.62 | 163.79 | 19.71 | -14.01 | 3.19 | 6.54 | -1.21 | 155.47 | 6.80 | 5.92 | 51.79 | 21.75 | 43.09 | 77.99 | 95 | 0.0 | 0.0 | 8.34 | -4.58 | 134.93 |
| 21Q3 (9) | 17.58 | 17.99 | 46.74 | 7.99 | 12.22 | 35.88 | 1.62 | 6.58 | 28.57 | 0.05 | 0.0 | -50.0 | 0.01 | 0.0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0.03 | 101.7 | 102.27 | 0.21 | 112.5 | 118.26 | 8.18 | 78.21 | 122.28 | 6.31 | 63.9 | 113.18 | 1.88 | 154.05 | 161.11 | 22.92 | 41.74 | 17.24 | 6.62 | 63.86 | 112.86 | 6.42 | 10.31 | 48.27 | 15.20 | 77.16 | 57.35 | 95 | 0.0 | 0.0 | 8.74 | 69.71 | 108.1 |
| 21Q2 (8) | 14.9 | 16.68 | 26.49 | 7.12 | 11.77 | 37.98 | 1.52 | 6.29 | 13.43 | 0.05 | 0.0 | -77.27 | 0.01 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.76 | -602.86 | 31.25 | -1.68 | -473.33 | 26.32 | 4.59 | -15.31 | 53.0 | 3.85 | -11.09 | 130.54 | 0.74 | -31.48 | -44.78 | 16.17 | -19.15 | -63.63 | 4.04 | -11.21 | 130.86 | 5.82 | 42.65 | 39.9 | 8.58 | 88.57 | 30.99 | 95 | 0.0 | 0.0 | 5.15 | -13.74 | 46.31 |
| 21Q1 (7) | 12.77 | 1.03 | 9.99 | 6.37 | -1.39 | 18.84 | 1.43 | 6.72 | -10.06 | 0.05 | -16.67 | -85.71 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.35 | 117.95 | -47.76 | 0.45 | 124.73 | -57.55 | 5.42 | 80.07 | -5.24 | 4.33 | 77.46 | -5.46 | 1.08 | 86.21 | -5.26 | 20.00 | 4.71 | 0.0 | 4.55 | 77.73 | -5.21 | 4.08 | -8.93 | 9.97 | 4.55 | -62.77 | -5.21 | 95 | 0.0 | 0.0 | 5.97 | 68.17 | -4.17 |
| 20Q4 (6) | 12.64 | 5.51 | -7.94 | 6.46 | 9.86 | 6.25 | 1.34 | 6.35 | -10.07 | 0.06 | -40.0 | -84.21 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -1.95 | -47.73 | 29.35 | -1.82 | -58.26 | 19.11 | 3.01 | -18.21 | -23.02 | 2.44 | -17.57 | -23.27 | 0.58 | -19.44 | -20.55 | 19.10 | -2.3 | 1.81 | 2.56 | -17.68 | -23.35 | 4.48 | 3.46 | -21.68 | 12.22 | 26.5 | -25.26 | 95 | 0.0 | 0.0 | 3.55 | -15.48 | -19.32 |
| 20Q3 (5) | 11.98 | 1.7 | -3.54 | 5.88 | 13.95 | 3.7 | 1.26 | -5.97 | -19.23 | 0.1 | -54.55 | -75.61 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.32 | 48.44 | -594.74 | -1.15 | 49.56 | -448.48 | 3.68 | 22.67 | -33.45 | 2.96 | 77.25 | -33.18 | 0.72 | -46.27 | -33.94 | 19.55 | -56.03 | -1.21 | 3.11 | 77.71 | -33.12 | 4.33 | 4.09 | 0.23 | 9.66 | 47.48 | -25.81 | 95 | 0.0 | 0.0 | 4.2 | 19.32 | -29.88 |
| 20Q2 (4) | 11.78 | 1.46 | 0.0 | 5.16 | -3.73 | 0.0 | 1.34 | -15.72 | 0.0 | 0.22 | -37.14 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -2.56 | -482.09 | 0.0 | -2.28 | -315.09 | 0.0 | 3.0 | -47.55 | 0.0 | 1.67 | -63.54 | 0.0 | 1.34 | 17.54 | 0.0 | 44.46 | 122.3 | 0.0 | 1.75 | -63.54 | 0.0 | 4.16 | 12.13 | 0.0 | 6.55 | 36.46 | 0.0 | 95 | 0.0 | 0.0 | 3.52 | -43.5 | 0.0 |
| 20Q1 (3) | 11.61 | -15.44 | 0.0 | 5.36 | -11.84 | 0.0 | 1.59 | 6.71 | 0.0 | 0.35 | -7.89 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.67 | 124.28 | 0.0 | 1.06 | 147.11 | 0.0 | 5.72 | 46.29 | 0.0 | 4.58 | 44.03 | 0.0 | 1.14 | 56.16 | 0.0 | 20.00 | 6.61 | 0.0 | 4.80 | 43.71 | 0.0 | 3.71 | -35.14 | 0.0 | 4.80 | -70.64 | 0.0 | 95 | 0.0 | 0.0 | 6.23 | 41.59 | 0.0 |
| 19Q4 (2) | 13.73 | 10.55 | 0.0 | 6.08 | 7.23 | 0.0 | 1.49 | -4.49 | 0.0 | 0.38 | -7.32 | 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 | 0.0 | -2.76 | -1352.63 | 0.0 | -2.25 | -781.82 | 0.0 | 3.91 | -29.29 | 0.0 | 3.18 | -28.22 | 0.0 | 0.73 | -33.03 | 0.0 | 18.76 | -5.2 | 0.0 | 3.34 | -28.17 | 0.0 | 5.72 | 32.41 | 0.0 | 16.35 | 25.58 | 0.0 | 95 | 0.0 | 0.0 | 4.4 | -26.54 | 0.0 |
| 19Q3 (1) | 12.42 | 0.0 | 0.0 | 5.67 | 0.0 | 0.0 | 1.56 | 0.0 | 0.0 | 0.41 | 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 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.19 | 0.0 | 0.0 | 0.33 | 0.0 | 0.0 | 5.53 | 0.0 | 0.0 | 4.43 | 0.0 | 0.0 | 1.09 | 0.0 | 0.0 | 19.79 | 0.0 | 0.0 | 4.65 | 0.0 | 0.0 | 4.32 | 0.0 | 0.0 | 13.02 | 0.0 | 0.0 | 95 | 0.0 | 0.0 | 5.99 | 0.0 | 0.0 |
