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) | 199.85 | -10.34 | 170.04 | -9.77 | 26.24 | -3.24 | 0.2 | 42.86 | 0 | 0 | 0.73 | 5.8 | 0 | 0 | 0.01 | -83.33 | 0.29 | -36.96 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 3.52 | -51.98 | 2.79 | -52.95 | 0.73 | -47.86 | 20.82 | 8.95 | 2.38 | -44.26 | 2.39 | -52.01 | 0.00 | 0 | 117 | -15.22 | 16.32 | -18.24 |
| 2022 (9) | 222.91 | -1.85 | 188.45 | -1.34 | 27.12 | -3.04 | 0.14 | 133.33 | 0.01 | 0.0 | 0.69 | 0.0 | 0 | 0 | 0.06 | 200.0 | 0.46 | 9.52 | -0.05 | 0 | 0 | 0 | 0.07 | 0 | 0 | 0 | 7.33 | -9.73 | 5.93 | -9.33 | 1.4 | -11.95 | 19.11 | -2.1 | 4.27 | 9.21 | 4.98 | -9.45 | 0.00 | 0 | 138 | -16.87 | 19.96 | 0.35 |
| 2021 (8) | 227.1 | 16.21 | 191.0 | 15.79 | 27.97 | 6.63 | 0.06 | 0.0 | 0.01 | 0 | 0.69 | -18.82 | 0 | 0 | 0.02 | 0.0 | 0.42 | -4.55 | -0.02 | 0 | 0 | 0 | -0.02 | 0 | 0 | 0 | 8.12 | 107.14 | 6.54 | 112.34 | 1.59 | 89.29 | 19.52 | -8.49 | 3.91 | 111.35 | 5.50 | 92.31 | 0.00 | 0 | 166 | 0.0 | 19.89 | 31.63 |
| 2020 (7) | 195.43 | 3.31 | 164.96 | 3.67 | 26.23 | -0.87 | 0.06 | -33.33 | 0 | 0 | 0.85 | -22.02 | 0 | 0 | 0.02 | 100.0 | 0.44 | -6.38 | -0.03 | 0 | 0 | 0 | 0 | 0 | -0.32 | 0 | 3.92 | 51.35 | 3.08 | 45.28 | 0.84 | 78.72 | 21.33 | 16.88 | 1.85 | 45.67 | 2.86 | 8.75 | 0.00 | 0 | 166 | 0.0 | 15.11 | 6.78 |
| 2019 (6) | 189.17 | -8.04 | 159.12 | -9.02 | 26.46 | -4.85 | 0.09 | 0.0 | 0 | 0 | 1.09 | 0 | 0 | 0 | 0.01 | 0.0 | 0.47 | 23.68 | 0 | 0 | 0 | 0 | 0 | 0 | -1.01 | 0 | 2.59 | 12.12 | 2.12 | -4.93 | 0.47 | 487.5 | 18.25 | 400.0 | 1.27 | -5.22 | 2.63 | 7.35 | 0.00 | 0 | 166 | 0.0 | 14.15 | 265.63 |
| 2018 (5) | 205.7 | -0.91 | 174.9 | -0.69 | 27.81 | 5.94 | 0.09 | 28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.38 | 35.71 | -0.02 | 0 | -0.03 | 0 | 0 | 0 | -0.68 | 0 | 2.31 | -21.96 | 2.23 | -18.01 | 0.08 | -68.0 | 3.65 | -56.6 | 1.34 | -17.79 | 2.45 | -41.39 | 0.00 | 0 | 166 | 0.0 | 3.87 | -16.05 |
| 2017 (4) | 207.59 | -6.35 | 176.12 | -5.71 | 26.25 | -5.81 | 0.07 | -36.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 211.11 | -0.04 | 0 | 0 | 0 | 0 | 0 | -2.26 | 0 | 2.96 | -50.25 | 2.72 | -43.1 | 0.25 | -80.62 | 8.41 | -61.17 | 1.63 | -43.21 | 4.18 | -15.04 | 0.00 | 0 | 166 | 0.0 | 4.61 | -39.1 |
| 2016 (3) | 221.67 | -3.54 | 186.79 | -3.93 | 27.87 | -7.87 | 0.11 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -59.09 | -0.24 | 0 | -0.13 | 0 | 0 | 0 | -1.07 | 0 | 5.95 | 81.96 | 4.78 | 59.33 | 1.29 | 108.06 | 21.66 | 14.24 | 2.87 | 60.34 | 4.92 | 20.59 | 0.00 | 0 | 166 | -0.6 | 7.57 | 37.64 |
| 2015 (2) | 229.8 | -1.73 | 194.43 | -1.25 | 30.25 | -5.38 | 0.11 | -56.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.22 | -35.29 | -0.59 | 0 | 0 | 0 | 0 | 0 | -1.85 | 0 | 3.27 | -33.81 | 3.0 | 170.27 | 0.62 | -24.39 | 18.96 | 14.29 | 1.79 | 171.21 | 4.08 | 329.47 | 0.00 | 0 | 167 | 0.0 | 5.5 | -29.67 |
| 2014 (1) | 233.84 | -8.97 | 196.9 | -9.17 | 31.97 | -5.11 | 0.25 | -10.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.34 | -12.82 | -0.41 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 4.94 | -19.67 | 1.11 | -78.69 | 0.82 | -42.25 | 16.59 | -27.99 | 0.66 | -78.71 | 0.95 | -79.3 | 0.00 | 0 | 167 | 0.0 | 7.82 | -12.63 |
| 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24Q3 (20) | 49.69 | 5.01 | -2.7 | 42.45 | 5.1 | -3.39 | 6.65 | 3.58 | 0.76 | 0.04 | -33.33 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.33 | -1000.0 | -466.67 | 0.25 | -47.92 | -59.68 | 0.2 | -47.37 | -60.0 | 0.05 | -50.0 | -58.33 | 20.73 | 3.49 | 3.34 | 0.17 | -48.48 | -59.52 | 0.45 | 32.35 | 32.35 | 0.94 | 22.08 | -46.29 | 119 | 1.71 | 1.71 | 3.52 | -6.13 | -7.61 |
| 24Q2 (19) | 47.32 | 1.31 | -7.23 | 40.39 | 2.07 | -8.02 | 6.42 | 0.31 | 0.47 | 0.06 | 20.0 | 20.0 | 0 | 0 | 0 | 0.2 | 0.0 | 11.11 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.08 | 300.0 | -38.46 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 0.0 | -0.03 | 66.67 | -50.0 | 0.48 | -25.0 | -29.41 | 0.38 | -26.92 | -22.45 | 0.1 | -23.08 | -47.37 | 20.03 | -0.25 | -28.03 | 0.33 | -25.0 | -21.43 | 0.34 | -33.33 | -20.93 | 0.77 | 75.0 | -41.67 | 117 | 0.0 | 0.0 | 3.75 | -4.34 | -2.85 |
| 24Q1 (18) | 46.71 | -1.16 | -7.52 | 39.57 | 0.28 | -7.42 | 6.4 | -5.88 | -0.62 | 0.05 | -16.67 | 0.0 | 0 | 0 | 0 | 0.2 | 5.26 | 11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 111.11 | -85.71 | -0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | 180.0 | 500.0 | -0.09 | 10.0 | -350.0 | 0.64 | -29.67 | -51.15 | 0.52 | -29.73 | -50.94 | 0.13 | -18.75 | -48.0 | 20.08 | 11.12 | 3.35 | 0.44 | -31.25 | -51.11 | 0.51 | -28.17 | -43.96 | 0.44 | -81.59 | -51.11 | 117 | 0.0 | 0.0 | 3.92 | -5.77 | -12.69 |
| 23Q4 (17) | 47.26 | -7.46 | -7.7 | 39.46 | -10.2 | -8.0 | 6.8 | 3.03 | 1.49 | 0.06 | 50.0 | 20.0 | 0 | 0 | -100.0 | 0.19 | 5.56 | 11.76 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 | -194.74 | -300.0 | -0.01 | 0 | 75.0 | 0 | 0 | 0 | -0.05 | -225.0 | -66.67 | -0.1 | -211.11 | -66.67 | 0.91 | 46.77 | -40.91 | 0.74 | 48.0 | -39.84 | 0.16 | 33.33 | -48.39 | 18.07 | -9.92 | -10.59 | 0.64 | 52.38 | -28.09 | 0.71 | 108.82 | -34.26 | 2.39 | 36.57 | -44.29 | 117 | 0.0 | -15.22 | 4.16 | 9.19 | -12.42 |
| 23Q3 (16) | 51.07 | 0.12 | -6.79 | 43.94 | 0.07 | -5.67 | 6.6 | 3.29 | -2.22 | 0.04 | -20.0 | 33.33 | 0 | 0 | 0 | 0.18 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.19 | 46.15 | 90.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | -20.0 | 0.09 | 550.0 | 800.0 | 0.62 | -8.82 | -57.82 | 0.5 | 2.04 | -58.68 | 0.12 | -36.84 | -53.85 | 20.06 | -27.92 | 15.22 | 0.42 | 0.0 | -59.62 | 0.34 | -20.93 | -66.34 | 1.75 | 32.58 | -45.82 | 117 | 0.0 | 0.0 | 3.81 | -1.3 | -18.24 |
| 23Q2 (15) | 51.01 | 0.99 | -14.15 | 43.91 | 2.74 | -12.91 | 6.39 | -0.78 | -6.03 | 0.05 | 0.0 | 66.67 | 0 | 0 | 0 | 0.18 | 0.0 | 5.88 | 0 | 0 | 0 | 0.01 | 0 | -83.33 | 0.13 | -7.14 | -18.75 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.02 | 300.0 | -60.0 | -0.02 | 0.0 | -200.0 | 0.68 | -48.09 | -69.37 | 0.49 | -53.77 | -72.47 | 0.19 | -24.0 | -56.82 | 27.83 | 43.23 | 39.15 | 0.42 | -53.33 | -63.79 | 0.43 | -52.75 | -70.95 | 1.32 | 46.67 | -39.45 | 117 | 0.0 | -24.03 | 3.86 | -14.03 | -27.99 |
| 23Q1 (14) | 50.51 | -1.35 | -12.16 | 42.74 | -0.35 | -11.99 | 6.44 | -3.88 | -6.26 | 0.05 | 0.0 | 150.0 | 0 | -100.0 | 0 | 0.18 | 5.88 | 5.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 55.56 | 40.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.01 | 66.67 | 0 | -0.02 | 66.67 | -166.67 | 1.31 | -14.94 | -37.32 | 1.06 | -13.82 | -38.01 | 0.25 | -19.35 | -35.9 | 19.43 | -3.86 | 4.74 | 0.90 | 1.12 | -12.62 | 0.91 | -15.74 | -35.46 | 0.90 | -79.02 | -12.62 | 117 | -15.22 | -29.52 | 4.49 | -5.47 | -13.49 |
| 22Q4 (13) | 51.2 | -6.55 | -12.63 | 42.89 | -7.92 | -12.4 | 6.7 | -0.74 | -8.22 | 0.05 | 66.67 | 150.0 | 0.01 | 0 | 0 | 0.17 | -5.56 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -10.0 | -10.0 | -0.04 | 0 | 0 | 0 | 0 | 0 | -0.03 | -160.0 | 0 | -0.06 | -700.0 | -154.55 | 1.54 | 4.76 | -37.14 | 1.23 | 1.65 | -37.56 | 0.31 | 19.23 | -35.42 | 20.21 | 16.08 | 3.27 | 0.89 | -14.42 | -24.58 | 1.08 | 6.93 | -30.77 | 4.29 | 32.82 | 9.16 | 138 | 17.95 | -16.87 | 4.75 | 1.93 | -13.48 |
| 22Q3 (12) | 54.79 | -7.79 | -1.99 | 46.58 | -7.62 | -1.33 | 6.75 | -0.74 | -5.2 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.18 | 5.88 | 5.88 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.1 | -37.5 | -9.09 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0.05 | 0.0 | 600.0 | 0.01 | -50.0 | 114.29 | 1.47 | -33.78 | -2.65 | 1.21 | -32.02 | 0.83 | 0.26 | -40.91 | -16.13 | 17.41 | -12.95 | -14.49 | 1.04 | -10.34 | 44.44 | 1.01 | -31.76 | -5.61 | 3.23 | 48.17 | 17.88 | 117 | -24.03 | -29.52 | 4.66 | -13.06 | 4.02 |
| 22Q2 (11) | 59.42 | 3.34 | -1.18 | 50.42 | 3.83 | -1.23 | 6.8 | -1.02 | -2.72 | 0.03 | 50.0 | 200.0 | 0 | 0 | 0 | 0.17 | 0.0 | 0.0 | 0 | 0 | 0 | 0.06 | 0 | 500.0 | 0.16 | 60.0 | 33.33 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0.02 | -33.33 | 100.0 | 2.22 | 6.22 | 6.22 | 1.78 | 4.09 | 4.71 | 0.44 | 12.82 | 12.82 | 20.00 | 7.82 | 6.55 | 1.16 | 12.62 | 13.73 | 1.48 | 4.96 | 4.23 | 2.18 | 111.65 | 7.92 | 154 | -7.23 | -7.23 | 5.36 | 3.28 | 7.2 |
| 22Q1 (10) | 57.5 | -1.88 | 9.61 | 48.56 | -0.82 | 10.94 | 6.87 | -5.89 | 4.73 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.17 | 0.0 | -5.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.0 | 11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -72.73 | 160.0 | 2.09 | -14.69 | 0.97 | 1.71 | -13.2 | 2.4 | 0.39 | -18.75 | -4.88 | 18.55 | -5.21 | -5.45 | 1.03 | -12.71 | 3.0 | 1.41 | -9.62 | -2.76 | 1.03 | -73.79 | 3.0 | 166 | 0.0 | 0.0 | 5.19 | -5.46 | 5.27 |
| 21Q4 (9) | 58.6 | 4.83 | 17.34 | 48.96 | 3.71 | 16.93 | 7.3 | 2.53 | 7.35 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.17 | 0.0 | -10.53 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.1 | -9.09 | -16.67 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.11 | 257.14 | 650.0 | 2.45 | 62.25 | 94.44 | 1.97 | 64.17 | 97.0 | 0.48 | 54.84 | 84.62 | 19.57 | -3.88 | -4.35 | 1.18 | 63.89 | 96.67 | 1.56 | 45.79 | 81.4 | 3.93 | 43.43 | 112.43 | 166 | 0.0 | 0.0 | 5.49 | 22.54 | 34.56 |
| 21Q3 (8) | 55.9 | -7.03 | 3.94 | 47.21 | -7.52 | 2.56 | 7.12 | 1.86 | 5.17 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0.17 | 0.0 | -10.53 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.11 | -8.33 | 22.22 | -0.02 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | -0.07 | -800.0 | 30.0 | 1.51 | -27.75 | 71.59 | 1.2 | -29.41 | 44.58 | 0.31 | -20.51 | 520.0 | 20.36 | 8.47 | 286.34 | 0.72 | -29.41 | 44.0 | 1.07 | -24.65 | 37.18 | 2.74 | 35.64 | 119.2 | 166 | 0.0 | 0.0 | 4.48 | -10.4 | 23.42 |
| 21Q2 (7) | 60.13 | 14.62 | 29.28 | 51.05 | 16.63 | 29.67 | 6.99 | 6.55 | 8.54 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.17 | -5.56 | -26.09 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0.12 | 33.33 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 120.0 | 109.09 | 2.09 | 0.97 | 260.34 | 1.7 | 1.8 | 486.21 | 0.39 | -4.88 | 34.48 | 18.77 | -4.33 | -62.11 | 1.02 | 2.0 | 466.67 | 1.42 | -2.07 | 317.65 | 2.02 | 102.0 | 169.33 | 166 | 0.0 | 0.0 | 5.0 | 1.42 | 47.93 |
| 21Q1 (6) | 52.46 | 5.05 | 16.04 | 43.77 | 4.54 | 16.13 | 6.56 | -3.53 | 5.47 | 0.01 | 0.0 | -66.67 | 0 | 0 | 0 | 0.18 | -5.26 | -28.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -25.0 | -30.77 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -150.0 | 44.44 | 2.07 | 64.29 | 72.5 | 1.67 | 67.0 | 73.96 | 0.41 | 57.69 | 70.83 | 19.62 | -4.11 | -3.25 | 1.00 | 66.67 | 72.41 | 1.45 | 68.6 | 64.77 | 1.00 | -45.95 | 72.41 | 166 | 0.0 | 0.0 | 4.93 | 20.83 | 22.64 |
| 20Q4 (5) | 49.94 | -7.14 | 17.04 | 41.87 | -9.04 | 18.38 | 6.8 | 0.44 | 4.45 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.19 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.12 | 33.33 | 0 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 80.0 | 83.33 | 1.26 | 43.18 | 88.06 | 1.0 | 20.48 | 100.0 | 0.26 | 420.0 | 62.5 | 20.46 | 288.24 | -16.32 | 0.60 | 20.0 | 100.0 | 0.86 | 10.26 | 65.38 | 1.85 | 48.0 | 45.67 | 166 | 0.0 | 0.0 | 4.08 | 12.4 | 15.25 |
| 20Q3 (4) | 53.78 | 15.63 | 0.0 | 46.03 | 16.92 | 0.0 | 6.77 | 5.12 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0.19 | -17.39 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.09 | -10.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.1 | 9.09 | 0.0 | 0.88 | 51.72 | 0.0 | 0.83 | 186.21 | 0.0 | 0.05 | -82.76 | 0.0 | 5.27 | -89.36 | 0.0 | 0.50 | 177.78 | 0.0 | 0.78 | 129.41 | 0.0 | 1.25 | 66.67 | 0.0 | 166 | 0.0 | 0.0 | 3.63 | 7.4 | 0.0 |
| 20Q2 (3) | 46.51 | 2.88 | 0.0 | 39.37 | 4.46 | 0.0 | 6.44 | 3.54 | 0.0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0.23 | -8.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.1 | -23.08 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.11 | -22.22 | 0.0 | 0.58 | -51.67 | 0.0 | 0.29 | -69.79 | 0.0 | 0.29 | 20.83 | 0.0 | 49.54 | 144.28 | 0.0 | 0.18 | -68.97 | 0.0 | 0.34 | -61.36 | 0.0 | 0.75 | 29.31 | 0.0 | 166 | 0.0 | 0.0 | 3.38 | -15.92 | 0.0 |
| 20Q1 (2) | 45.21 | 5.95 | 0.0 | 37.69 | 6.56 | 0.0 | 6.22 | -4.45 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0.25 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.13 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.09 | 25.0 | 0.0 | 1.2 | 79.1 | 0.0 | 0.96 | 92.0 | 0.0 | 0.24 | 50.0 | 0.0 | 20.28 | -17.06 | 0.0 | 0.58 | 93.33 | 0.0 | 0.88 | 69.23 | 0.0 | 0.58 | -54.33 | 0.0 | 166 | 0.0 | 0.0 | 4.02 | 13.56 | 0.0 |
| 19Q4 (1) | 42.67 | 0.0 | 0.0 | 35.37 | 0.0 | 0.0 | 6.51 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.12 | 0.0 | 0.0 | 0.67 | 0.0 | 0.0 | 0.5 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 24.45 | 0.0 | 0.0 | 0.30 | 0.0 | 0.0 | 0.52 | 0.0 | 0.0 | 1.27 | 0.0 | 0.0 | 166 | 0.0 | 0.0 | 3.54 | 0.0 | 0.0 |
