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) | 85.61 | 11.85 | 72.87 | 10.21 | 7.91 | 16.67 | 0.41 | 115.79 | 0.45 | 87.5 | 0 | 0 | 0.67 | 294.12 | 0 | 0 | 0.04 | -55.56 | 0.03 | 200.0 | 0 | 0 | 0.44 | -58.49 | 0.66 | -40.54 | 5.48 | 15.37 | 4.65 | 30.25 | 0.83 | -29.66 | 15.17 | -38.81 | 1.56 | 30.0 | 1.33 | 62.2 | 0.00 | 0 | 298 | 0.0 | 9.24 | 6.82 |
| 2022 (9) | 76.54 | 18.14 | 66.12 | 16.51 | 6.78 | 13.76 | 0.19 | 5.56 | 0.24 | 84.62 | 0 | 0 | 0.17 | 240.0 | 0 | 0 | 0.09 | 28.57 | 0.01 | -50.0 | 0 | 0 | 1.06 | 0 | 1.11 | 85.0 | 4.75 | 77.24 | 3.57 | 60.09 | 1.18 | 162.22 | 24.79 | 48.27 | 1.20 | 60.0 | 0.82 | 51.85 | 0.00 | 0 | 298 | 0.0 | 8.65 | 27.02 |
| 2021 (8) | 64.79 | 17.74 | 56.75 | 19.27 | 5.96 | 8.56 | 0.18 | -25.0 | 0.13 | -13.33 | 0 | 0 | 0.05 | 150.0 | 0 | 0 | 0.07 | -53.33 | 0.02 | -33.33 | 0 | 0 | -0.3 | 0 | 0.6 | 0 | 2.68 | 41.05 | 2.23 | 85.83 | 0.45 | -35.71 | 16.72 | -54.5 | 0.75 | 92.31 | 0.54 | 28.57 | 0.00 | 0 | 298 | -1.97 | 6.81 | 11.27 |
| 2020 (7) | 55.03 | -10.51 | 47.58 | -9.97 | 5.49 | -5.83 | 0.24 | 60.0 | 0.15 | -40.0 | 0 | 0 | 0.02 | -80.0 | 0 | 0 | 0.15 | 25.0 | 0.03 | -57.14 | 0 | 0 | -1.07 | 0 | -0.06 | 0 | 1.9 | -32.38 | 1.2 | -47.14 | 0.7 | 29.63 | 36.75 | 90.41 | 0.39 | -47.3 | 0.42 | -44.0 | 0.00 | 0 | 304 | -1.3 | 6.12 | -18.62 |
| 2019 (6) | 61.49 | -14.98 | 52.85 | -21.37 | 5.83 | 36.21 | 0.15 | -16.67 | 0.25 | -19.35 | 0 | 0 | 0.1 | -60.0 | 0 | 0 | 0.12 | 0 | 0.07 | 75.0 | 0 | 0 | -0.06 | 0 | 0 | 0 | 2.81 | 56.11 | 2.27 | 56.55 | 0.54 | 54.29 | 19.30 | -1.48 | 0.74 | 57.45 | 0.75 | 368.75 | 0.00 | 0 | 308 | 0.33 | 7.52 | 13.94 |
| 2018 (5) | 72.32 | 0.72 | 67.21 | -4.71 | 4.28 | -5.52 | 0.18 | -63.27 | 0.31 | -18.42 | 0 | 0 | 0.25 | 4.17 | 0.04 | 0.0 | 0 | 0 | 0.04 | 0 | -0.12 | 0 | 0.66 | 0 | 0.98 | 0 | 1.8 | 0 | 1.45 | 0 | 0.35 | 0 | 19.59 | 0 | 0.47 | 0 | 0.16 | 0 | 0.00 | 0 | 307 | 0.0 | 6.6 | 419.69 |
| 2017 (4) | 71.8 | 18.21 | 70.53 | 23.0 | 4.53 | 15.86 | 0.49 | -2.0 | 0.38 | -13.64 | 0 | 0 | 0.24 | 4.35 | 0.04 | 0.0 | 0 | 0 | -0.03 | 0 | 0.25 | 177.78 | -1.42 | 0 | -0.38 | 0 | -3.64 | 0 | -2.98 | 0 | -0.66 | 0 | 0.00 | 0 | -0.97 | 0 | -0.86 | 0 | 0.00 | 0 | 307 | -0.32 | 1.27 | -77.76 |
| 2016 (3) | 60.74 | -17.73 | 57.34 | -16.93 | 3.91 | -27.19 | 0.5 | -64.03 | 0.44 | -22.81 | 0 | 0 | 0.23 | -8.0 | 0.04 | 0 | 0 | 0 | 0.04 | 0 | 0.09 | 125.0 | 0.02 | 0 | 0.91 | -18.75 | 0.41 | -24.07 | 0.3 | -43.4 | 0.11 | 1000.0 | 26.56 | 1152.83 | 0.10 | -37.5 | -0.20 | 0 | 0.00 | 0 | 308 | -5.52 | 5.71 | -7.75 |
| 2015 (2) | 73.83 | -34.23 | 69.03 | -25.95 | 5.37 | -31.94 | 1.39 | 162.26 | 0.57 | 62.86 | 0 | 0 | 0.25 | 8.7 | 0 | 0 | 0 | 0 | -0.26 | 0 | 0.04 | -97.2 | -0.07 | 0 | 1.12 | -48.86 | 0.54 | -95.95 | 0.53 | -95.05 | 0.01 | -99.62 | 2.12 | -89.29 | 0.16 | -94.79 | -0.20 | 0 | 0.00 | 0 | 326 | -1.81 | 6.19 | -68.08 |
| 2014 (1) | 112.26 | 17.08 | 93.22 | 12.34 | 7.89 | -6.18 | 0.53 | 211.76 | 0.35 | 0 | 0 | 0 | 0.23 | 35.29 | 0 | 0 | 0 | 0 | -0.73 | 0 | 1.43 | 333.33 | 1.68 | 0 | 2.19 | 0 | 13.34 | 201.13 | 10.7 | 191.55 | 2.64 | 252.0 | 19.79 | 16.48 | 3.07 | 179.09 | 2.83 | 128.23 | 0.00 | 0 | 332 | 0.0 | 19.39 | 90.28 |
| 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) | 23.83 | 19.21 | 14.95 | 19.51 | 13.17 | 11.55 | 2.59 | 34.2 | 18.26 | 0.21 | 50.0 | 61.54 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.37 | 48.0 | 0.0 | 2.1 | 96.26 | 46.85 | 1.81 | 98.9 | 52.1 | 0.3 | 87.5 | 25.0 | 14.10 | -6.37 | -16.07 | 0.60 | 100.0 | 50.0 | 0.48 | 118.18 | 77.78 | 0.90 | 200.0 | 69.81 | 301 | 0.33 | 1.01 | 3.13 | 53.43 | 32.07 |
| 24Q1 (19) | 19.99 | -8.89 | 3.95 | 17.24 | -6.2 | 1.29 | 1.93 | -8.1 | 10.92 | 0.14 | 27.27 | 100.0 | 0.15 | 36.36 | 50.0 | 0 | 0 | 0 | 0.16 | 0.0 | -11.11 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.13 | 165.0 | 181.25 | 0.25 | 92.31 | 725.0 | 1.07 | -33.12 | 143.18 | 0.91 | -33.09 | 145.95 | 0.16 | -33.33 | 166.67 | 15.06 | 0.47 | 2.17 | 0.30 | -34.78 | 130.77 | 0.22 | -46.34 | 57.14 | 0.30 | -80.77 | 130.77 | 300 | 0.67 | 0.67 | 2.04 | -19.37 | 47.83 |
| 23Q4 (18) | 21.94 | -7.47 | 2.72 | 18.38 | -8.05 | 2.57 | 2.1 | 11.11 | 9.95 | 0.11 | 10.0 | 120.0 | 0.11 | -8.33 | 37.5 | 0 | 0 | 0 | 0.16 | 0.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | -66.67 | 0.03 | 400.0 | 0 | 0 | 0 | 0 | -0.2 | -433.33 | -233.33 | 0.13 | -31.58 | -59.38 | 1.6 | -20.4 | -13.98 | 1.36 | -21.39 | -1.45 | 0.24 | -17.24 | -50.0 | 14.99 | 5.19 | -41.92 | 0.46 | -20.69 | 0.0 | 0.41 | -19.61 | 17.14 | 1.56 | 41.82 | 30.0 | 298 | -0.33 | 0.0 | 2.53 | -14.24 | -6.64 |
| 23Q3 (17) | 23.71 | 14.38 | 13.88 | 19.99 | 14.29 | 10.99 | 1.89 | -13.7 | 5.59 | 0.1 | -23.08 | 100.0 | 0.12 | 0.0 | 71.43 | 0 | 0 | 0 | 0.16 | 0.0 | 166.67 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | -0.01 | 0 | -200.0 | 0 | 0 | 0 | 0.06 | -92.0 | -90.0 | 0.19 | -48.65 | -32.14 | 2.01 | 40.56 | 54.62 | 1.73 | 45.38 | 94.38 | 0.29 | 20.83 | -29.27 | 14.25 | -15.18 | -55.16 | 0.58 | 45.0 | 93.33 | 0.51 | 88.89 | 155.0 | 1.10 | 107.55 | 48.65 | 299 | 0.34 | 0.34 | 2.95 | 24.47 | 29.39 |
| 23Q2 (16) | 20.73 | 7.8 | 23.03 | 17.49 | 2.76 | 18.5 | 2.19 | 25.86 | 42.21 | 0.13 | 85.71 | 160.0 | 0.12 | 20.0 | 100.0 | 0 | 0 | 0 | 0.16 | -11.11 | 433.33 | 0 | 0 | 0 | 0.01 | 0.0 | -75.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.75 | 568.75 | 41.51 | 0.37 | 1025.0 | 2.78 | 1.43 | 225.0 | 57.14 | 1.19 | 221.62 | 60.81 | 0.24 | 300.0 | 41.18 | 16.80 | 13.98 | -8.35 | 0.40 | 207.69 | 60.0 | 0.27 | 92.86 | 107.69 | 0.53 | 307.69 | 20.45 | 298 | 0.0 | 0.0 | 2.37 | 71.74 | 22.16 |
| 23Q1 (15) | 19.23 | -9.97 | 9.76 | 17.02 | -5.02 | 10.23 | 1.74 | -8.9 | 12.99 | 0.07 | 40.0 | 40.0 | 0.1 | 25.0 | 150.0 | 0 | 0 | 0 | 0.18 | 125.0 | 1700.0 | 0 | 0 | 0 | 0.01 | -66.67 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.16 | -166.67 | 0 | -0.04 | -112.5 | -126.67 | 0.44 | -76.34 | -36.23 | 0.37 | -73.19 | -35.09 | 0.06 | -87.5 | -50.0 | 14.74 | -42.89 | -14.9 | 0.13 | -71.74 | -31.58 | 0.14 | -60.0 | 0.0 | 0.13 | -89.17 | -31.58 | 298 | 0.0 | 0.0 | 1.38 | -49.08 | -19.77 |
| 22Q4 (14) | 21.36 | 2.59 | 32.67 | 17.92 | -0.5 | 25.75 | 1.91 | 6.7 | 31.72 | 0.05 | 0.0 | 25.0 | 0.08 | 14.29 | 300.0 | 0 | 0 | 0 | 0.08 | 33.33 | 700.0 | 0 | 0 | 0 | 0.03 | 200.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.06 | -110.0 | 71.43 | 0.32 | 14.29 | 18.52 | 1.86 | 43.08 | 177.61 | 1.38 | 55.06 | 160.38 | 0.48 | 17.07 | 242.86 | 25.81 | -18.79 | 21.92 | 0.46 | 53.33 | 155.56 | 0.35 | 75.0 | 288.89 | 1.20 | 62.16 | 60.0 | 298 | 0.0 | 0.0 | 2.71 | 18.86 | 58.48 |
| 22Q3 (13) | 20.82 | 23.56 | 29.32 | 18.01 | 22.02 | 29.57 | 1.79 | 16.23 | 23.45 | 0.05 | 0.0 | 25.0 | 0.07 | 16.67 | 133.33 | 0 | 0 | 0 | 0.06 | 100.0 | 500.0 | 0 | 0 | 0 | 0.01 | -75.0 | 200.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.6 | 13.21 | 900.0 | 0.28 | -22.22 | 133.33 | 1.3 | 42.86 | 49.43 | 0.89 | 20.27 | 9.88 | 0.41 | 141.18 | 583.33 | 31.78 | 73.38 | 362.59 | 0.30 | 20.0 | 11.11 | 0.20 | 53.85 | -13.04 | 0.74 | 68.18 | 29.82 | 298 | 0.0 | 0.0 | 2.28 | 17.53 | 20.63 |
| 22Q2 (12) | 16.85 | -3.82 | 2.31 | 14.76 | -4.4 | 2.57 | 1.54 | 0.0 | 1.32 | 0.05 | 0.0 | 25.0 | 0.06 | 50.0 | 100.0 | 0 | 0 | 0 | 0.03 | 200.0 | 200.0 | 0 | 0 | 0 | 0.04 | 300.0 | 33.33 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.53 | 0 | 365.0 | 0.36 | 140.0 | 260.0 | 0.91 | 31.88 | 40.0 | 0.74 | 29.82 | 51.02 | 0.17 | 41.67 | 6.25 | 18.33 | 5.83 | -25.7 | 0.25 | 31.58 | 47.06 | 0.13 | -7.14 | 0.0 | 0.44 | 131.58 | 46.67 | 298 | 0.0 | 0.0 | 1.94 | 12.79 | 15.48 |
| 22Q1 (11) | 17.52 | 8.82 | 8.68 | 15.44 | 8.35 | 8.73 | 1.54 | 6.21 | 0.0 | 0.05 | 25.0 | -16.67 | 0.04 | 100.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -66.67 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0.15 | -44.44 | 50.0 | 0.69 | 2.99 | 43.75 | 0.57 | 7.55 | 42.5 | 0.12 | -14.29 | 50.0 | 17.32 | -18.19 | -0.4 | 0.19 | 5.56 | 46.15 | 0.14 | 55.56 | 40.0 | 0.19 | -74.67 | 46.15 | 298 | 0.0 | 0.0 | 1.72 | 0.58 | 12.42 |
| 21Q4 (10) | 16.1 | 0.0 | -9.09 | 14.25 | 2.52 | -6.13 | 1.45 | 0.0 | -14.71 | 0.04 | 0.0 | -33.33 | 0.02 | -33.33 | -50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 200.0 | 0 | 0 | 0 | 0.03 | 400.0 | -40.0 | 0.02 | 0 | 0 | 0 | 0 | 0 | -0.21 | -450.0 | 69.12 | 0.27 | 125.0 | 235.0 | 0.67 | -22.99 | 6.35 | 0.53 | -34.57 | -1.85 | 0.14 | 133.33 | 55.56 | 21.17 | 208.15 | 43.62 | 0.18 | -33.33 | 0.0 | 0.09 | -60.87 | -64.0 | 0.75 | 31.58 | 87.5 | 298 | 0.0 | -1.97 | 1.71 | -9.52 | 1.79 |
| 21Q3 (9) | 16.1 | -2.25 | 4.27 | 13.9 | -3.41 | 9.19 | 1.45 | -4.61 | -2.68 | 0.04 | 0.0 | -20.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | -0.01 | -133.33 | -116.67 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0.06 | 130.0 | 114.63 | 0.12 | 20.0 | 300.0 | 0.87 | 33.85 | -30.4 | 0.81 | 65.31 | 9.46 | 0.06 | -62.5 | -88.24 | 6.87 | -72.15 | -83.25 | 0.27 | 58.82 | 12.5 | 0.23 | 76.92 | -4.17 | 0.57 | 90.0 | 159.09 | 298 | 0.0 | -1.97 | 1.89 | 12.5 | -17.11 |
| 21Q2 (8) | 16.47 | 2.17 | 55.52 | 14.39 | 1.34 | 51.63 | 1.52 | -1.3 | 20.63 | 0.04 | -33.33 | 0 | 0.03 | -25.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0 | -0.01 | -200.0 | 0 | 0 | 0 | 0 | -0.2 | -600.0 | 0 | 0.1 | 0.0 | 150.0 | 0.65 | 35.42 | 641.67 | 0.49 | 22.5 | 406.25 | 0.16 | 100.0 | 300.0 | 24.67 | 41.86 | 0 | 0.17 | 30.77 | 440.0 | 0.13 | 30.0 | 285.71 | 0.30 | 130.77 | 1600.0 | 298 | 0.0 | -5.4 | 1.68 | 9.8 | 82.61 |
| 21Q1 (7) | 16.12 | -8.98 | 42.91 | 14.2 | -6.46 | 39.35 | 1.54 | -9.41 | 49.51 | 0.06 | 0.0 | 0 | 0.04 | 0.0 | -20.0 | 0 | 0 | 0 | 0.01 | 200.0 | 0 | 0 | 0 | 0 | 0.01 | -80.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.04 | 105.88 | 0 | 0.1 | 150.0 | 42.86 | 0.48 | -23.81 | 242.86 | 0.4 | -25.93 | 400.0 | 0.08 | -11.11 | 60.0 | 17.39 | 17.98 | -54.75 | 0.13 | -27.78 | 333.33 | 0.10 | -60.0 | 0 | 0.13 | -67.5 | 333.33 | 298 | -1.97 | -3.25 | 1.53 | -8.93 | 23.39 |
| 20Q4 (6) | 17.71 | 14.7 | 18.46 | 15.18 | 19.25 | 18.13 | 1.7 | 14.09 | 30.77 | 0.06 | 20.0 | 20.0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | -0.01 | -200.0 | -200.0 | 0 | 0 | 0 | 0.05 | -16.67 | 0 | 0 | 100.0 | -100.0 | 0 | 0 | 100.0 | -0.68 | -65.85 | -134.48 | -0.2 | -766.67 | -81.82 | 0.63 | -49.6 | -10.0 | 0.54 | -27.03 | -25.0 | 0.09 | -82.35 | 550.0 | 14.74 | -64.06 | 0 | 0.18 | -25.0 | -25.0 | 0.25 | 4.17 | -10.71 | 0.40 | 81.82 | -45.95 | 304 | 0.0 | -1.3 | 1.68 | -26.32 | -7.69 |
| 20Q3 (5) | 15.44 | 45.8 | -6.99 | 12.73 | 34.14 | -11.72 | 1.49 | 18.25 | 41.9 | 0.05 | 0 | 25.0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.06 | 0 | 0 | -0.01 | 0 | -200.0 | 0 | 0 | 100.0 | -0.41 | 0 | -270.83 | 0.03 | -25.0 | 160.0 | 1.25 | 1141.67 | 14.68 | 0.74 | 562.5 | 1.37 | 0.51 | 1175.0 | 45.71 | 41.01 | 0 | 26.61 | 0.24 | 580.0 | 0.0 | 0.24 | 442.86 | -7.69 | 0.22 | 1200.0 | -56.0 | 304 | -3.49 | -1.3 | 2.28 | 147.83 | 0.88 |
| 20Q2 (4) | 10.59 | -6.12 | 0.0 | 9.49 | -6.87 | 0.0 | 1.26 | 22.33 | 0.0 | 0 | 0 | 0.0 | 0.03 | -40.0 | 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 | 0.04 | -42.86 | 0.0 | -0.12 | -185.71 | 0.0 | -0.16 | -300.0 | 0.0 | 0.04 | -20.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.05 | -266.67 | 0.0 | -0.07 | 0 | 0.0 | -0.02 | -166.67 | 0.0 | 315 | 2.27 | 0.0 | 0.92 | -25.81 | 0.0 |
| 20Q1 (3) | 11.28 | -24.55 | 0.0 | 10.19 | -20.7 | 0.0 | 1.03 | -20.77 | 0.0 | 0 | -100.0 | 0.0 | 0.05 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 100.0 | 0.0 | 0.07 | 163.64 | 0.0 | 0.14 | -80.0 | 0.0 | 0.08 | -88.89 | 0.0 | 0.05 | 350.0 | 0.0 | 38.43 | 0 | 0.0 | 0.03 | -87.5 | 0.0 | 0.00 | -100.0 | 0.0 | 0.03 | -95.95 | 0.0 | 308 | 0.0 | 0.0 | 1.24 | -31.87 | 0.0 |
| 19Q4 (2) | 14.95 | -9.94 | 0.0 | 12.85 | -10.89 | 0.0 | 1.3 | 23.81 | 0.0 | 0.05 | 25.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 400.0 | 0.0 | -0.05 | 28.57 | 0.0 | -0.29 | -220.83 | 0.0 | -0.11 | -120.0 | 0.0 | 0.7 | -35.78 | 0.0 | 0.72 | -1.37 | 0.0 | -0.02 | -105.71 | 0.0 | 0.00 | -100.0 | 0.0 | 0.24 | 0.0 | 0.0 | 0.28 | 7.69 | 0.0 | 0.74 | 48.0 | 0.0 | 308 | 0.0 | 0.0 | 1.82 | -19.47 | 0.0 |
| 19Q3 (1) | 16.6 | 0.0 | 0.0 | 14.42 | 0.0 | 0.0 | 1.05 | 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 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | 0.24 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | 1.09 | 0.0 | 0.0 | 0.73 | 0.0 | 0.0 | 0.35 | 0.0 | 0.0 | 32.39 | 0.0 | 0.0 | 0.24 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 | 0.50 | 0.0 | 0.0 | 308 | 0.0 | 0.0 | 2.26 | 0.0 | 0.0 |
