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) | 25.9 | -10.13 | 25.15 | -9.56 | 3.43 | 0.59 | 0.17 | 54.55 | 0.46 | -9.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -33.33 | -0.04 | 0 | 0 | 0 | 0.23 | -78.3 | -0.08 | 0 | -2.75 | 0 | -1.73 | 0 | -1.01 | 0 | 0.00 | 0 | -1.05 | 0 | -1.01 | 0 | 0.00 | 0 | 166 | 0.0 | 0.03 | -97.5 |
| 2022 (9) | 28.82 | -33.21 | 27.81 | -19.76 | 3.41 | -16.01 | 0.11 | 175.0 | 0.51 | 10.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 100.0 | -0.06 | 0 | 0 | 0 | 1.06 | 0 | 0.62 | 0 | -1.78 | 0 | -1.03 | 0 | -0.75 | 0 | 0.00 | 0 | -0.62 | 0 | -1.01 | 0 | 0.00 | 0 | 166 | 0.0 | 1.2 | -82.14 |
| 2021 (8) | 43.15 | 24.93 | 34.66 | 12.61 | 4.06 | 18.37 | 0.04 | -20.0 | 0.46 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -62.5 | -0.1 | 0 | 0 | 0 | -0.01 | 0 | -0.61 | 0 | 3.83 | 0 | 2.43 | 0 | 1.4 | 0 | 36.53 | 0 | 1.46 | 0 | 1.85 | 537.93 | 0.00 | 0 | 166 | -1.19 | 6.72 | 177.69 |
| 2020 (7) | 34.54 | 0.32 | 30.78 | -1.94 | 3.43 | -3.92 | 0.05 | -37.5 | 0.46 | -16.36 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.08 | 14.29 | -0.06 | 0 | 0 | 0 | -0.43 | 0 | -0.89 | 0 | -0.56 | 0 | -0.42 | 0 | -0.13 | 0 | 0.00 | 0 | -0.25 | 0 | 0.29 | 0 | 0.00 | 0 | 168 | -0.59 | 2.42 | 6.61 |
| 2019 (6) | 34.43 | -12.86 | 31.39 | -14.54 | 3.57 | -5.56 | 0.08 | -20.0 | 0.55 | -6.78 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | 0.07 | 75.0 | -0.05 | 0 | 0 | 0 | 0.08 | -61.9 | -0.38 | 0 | -0.9 | 0 | -1.92 | 0 | 1.01 | 0 | 0.00 | 0 | -1.13 | 0 | -0.94 | 0 | 0.00 | 0 | 169 | 0.0 | 2.27 | 10.73 |
| 2018 (5) | 39.51 | 2.28 | 36.73 | 6.87 | 3.78 | -0.26 | 0.1 | -9.09 | 0.59 | 11.32 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 0.04 | -60.0 | -0.04 | 0 | 0 | 0 | 0.21 | 0 | -0.13 | 0 | -1.13 | 0 | -0.89 | 0 | -0.24 | 0 | 0.00 | 0 | -0.53 | 0 | -0.46 | 0 | 0.00 | 0 | 169 | 0.0 | 2.05 | -33.22 |
| 2017 (4) | 38.63 | 6.13 | 34.37 | 9.15 | 3.79 | -4.53 | 0.11 | -21.43 | 0.53 | 3.92 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.1 | 66.67 | -0.08 | 0 | 0.17 | 142.86 | -0.2 | 0 | -0.42 | 0 | 0.05 | -94.38 | -0.01 | 0 | 0.06 | -86.36 | 0.00 | 0 | -0.01 | 0 | 0.25 | -16.67 | 0.00 | 0 | 169 | 0.0 | 3.07 | -20.67 |
| 2016 (3) | 36.4 | -2.36 | 31.49 | -7.0 | 3.97 | 4.47 | 0.14 | -26.32 | 0.51 | -5.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -40.0 | -0.1 | 0 | 0.07 | 0 | 0.25 | -37.5 | -0.05 | 0 | 0.89 | 0 | 0.45 | 0 | 0.44 | 238.46 | 49.12 | 0 | 0.27 | 0 | 0.30 | 0 | 0.00 | 0 | 169 | -1.17 | 3.87 | 32.99 |
| 2015 (2) | 37.28 | -5.5 | 33.86 | -0.94 | 3.8 | -0.52 | 0.19 | -24.0 | 0.54 | 1.89 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.1 | 400.0 | -0.08 | 0 | -0.05 | 0 | 0.4 | 110.53 | 0.09 | 0 | -0.29 | 0 | -0.41 | 0 | 0.13 | -75.0 | 0.00 | 0 | -0.24 | 0 | -0.30 | 0 | 0.00 | 0 | 171 | -0.58 | 2.91 | -31.85 |
| 2014 (1) | 39.45 | -1.91 | 34.18 | -4.1 | 3.82 | -3.78 | 0.25 | -28.57 | 0.53 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.02 | -33.33 | -0.07 | 0 | 0.02 | -85.71 | 0.19 | 0 | -0.06 | 0 | 1.4 | 508.7 | 0.87 | 480.0 | 0.52 | 550.0 | 37.40 | 6.74 | 0.51 | 466.67 | 0.57 | 78.12 | 0.00 | 0 | 172 | 0.0 | 4.27 | 36.86 |
| 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) | 8.08 | -7.87 | 13.17 | 7.49 | -2.22 | 7.0 | 0.93 | 3.33 | 4.49 | 0.04 | -33.33 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0 | 100.0 | -100.0 | -0.34 | -950.0 | 52.11 | -0.54 | 0 | -8.0 | 0.2 | 400.0 | 195.24 | 0.00 | -100.0 | 0 | -0.33 | 0 | -10.0 | -0.33 | -400.0 | 0.0 | -0.75 | -78.57 | -4.17 | 164 | -1.2 | -1.2 | 0.44 | -44.3 | 2300.0 |
| 24Q2 (19) | 8.77 | 43.07 | 55.77 | 7.66 | 28.31 | 37.03 | 0.9 | 13.92 | 9.76 | 0.06 | 100.0 | 20.0 | 0.18 | 20.0 | 63.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | -0.02 | 0.0 | -100.0 | 0 | 0 | 0 | -0.01 | 0.0 | -104.0 | -0.18 | -38.46 | -190.0 | 0.04 | 105.26 | 106.9 | 0 | 100.0 | 100.0 | 0.04 | 180.0 | 114.81 | 90.36 | 0 | 0 | 0.00 | 100.0 | 100.0 | 0.11 | 131.43 | 136.67 | -0.42 | 0.0 | -2.44 | 166 | 0.0 | 0.0 | 0.79 | 2733.33 | 558.33 |
| 24Q1 (18) | 6.13 | -18.16 | 8.69 | 5.97 | -16.27 | 10.15 | 0.79 | -17.71 | 3.95 | 0.03 | -40.0 | 0.0 | 0.15 | 15.38 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | -0.02 | -100.0 | -100.0 | 0 | 0 | 0 | -0.01 | 83.33 | 83.33 | -0.13 | 38.1 | -18.18 | -0.76 | 6.17 | -15.15 | -0.7 | -29.63 | -79.49 | -0.05 | 80.77 | 81.48 | 0.00 | 0 | 0 | -0.42 | -27.27 | -82.61 | -0.35 | -75.0 | -105.88 | -0.42 | 60.0 | -82.61 | 166 | 0.0 | 0.0 | -0.03 | 72.73 | -160.0 |
| 23Q4 (17) | 7.49 | 4.9 | 14.7 | 7.13 | 1.86 | 11.06 | 0.96 | 7.87 | 9.09 | 0.05 | 25.0 | -16.67 | 0.13 | 18.18 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.01 | 0.0 | 50.0 | 0 | 0 | 0 | -0.06 | -160.0 | 76.0 | -0.21 | -625.0 | 34.38 | -0.81 | -14.08 | 26.36 | -0.54 | -8.0 | 16.92 | -0.26 | -23.81 | 42.22 | 0.00 | 0 | 0 | -0.33 | -10.0 | 15.38 | -0.20 | 39.39 | 0.0 | -1.05 | -45.83 | -69.35 | 166 | 0.0 | 0.0 | -0.11 | -450.0 | 70.27 |
| 23Q3 (16) | 7.14 | 26.82 | 23.32 | 7.0 | 25.22 | 12.72 | 0.89 | 8.54 | 9.88 | 0.04 | -20.0 | 33.33 | 0.11 | 0.0 | -15.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | -0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.1 | -60.0 | -84.13 | 0.04 | -80.0 | -92.59 | -0.71 | -22.41 | -2.9 | -0.5 | -66.67 | -21.95 | -0.21 | 22.22 | 25.0 | 0.00 | 0 | 0 | -0.30 | -66.67 | -25.0 | -0.33 | -10.0 | 43.1 | -0.72 | -75.61 | -213.04 | 166 | 0.0 | 0.0 | -0.02 | -116.67 | -140.0 |
| 23Q2 (15) | 5.63 | -0.18 | -30.49 | 5.59 | 3.14 | -27.31 | 0.82 | 7.89 | -7.87 | 0.05 | 66.67 | 400.0 | 0.11 | -8.33 | -15.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.25 | 516.67 | -52.83 | 0.2 | 281.82 | -48.72 | -0.58 | 12.12 | -544.44 | -0.3 | 23.08 | -900.0 | -0.27 | 0.0 | -350.0 | 0.00 | 0 | 0 | -0.18 | 21.74 | -800.0 | -0.30 | -76.47 | -15.38 | -0.41 | -78.26 | -2150.0 | 166 | 0.0 | 0.0 | 0.12 | 140.0 | -81.82 |
| 23Q1 (14) | 5.64 | -13.63 | -32.94 | 5.42 | -15.58 | -27.64 | 0.76 | -13.64 | -8.43 | 0.03 | -50.0 | 200.0 | 0.12 | -7.69 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | -0.01 | 50.0 | 50.0 | 0 | 0 | 0 | -0.06 | 76.0 | -140.0 | -0.11 | 65.62 | -1200.0 | -0.66 | 40.0 | -760.0 | -0.39 | 40.0 | -750.0 | -0.27 | 40.0 | -775.0 | 0.00 | 0 | -100.0 | -0.23 | 41.03 | -866.67 | -0.17 | 15.0 | -666.67 | -0.23 | 62.9 | -866.67 | 166 | 0.0 | 0.0 | 0.05 | 113.51 | -94.19 |
| 22Q4 (13) | 6.53 | 12.78 | -38.74 | 6.42 | 3.38 | -29.06 | 0.88 | 8.64 | -12.87 | 0.06 | 100.0 | 500.0 | 0.13 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -50.0 | -0.02 | -100.0 | 33.33 | 0 | 0 | 0 | -0.25 | -139.68 | -92.31 | -0.32 | -159.26 | -18.52 | -1.1 | -59.42 | -423.53 | -0.65 | -58.54 | -309.68 | -0.45 | -60.71 | -1600.0 | 0.00 | 0 | -100.0 | -0.39 | -62.5 | -305.26 | -0.20 | 65.52 | -157.14 | -0.62 | -169.57 | -142.18 | 166 | 0.0 | 0.0 | -0.37 | -840.0 | -134.58 |
| 22Q3 (12) | 5.79 | -28.52 | -44.8 | 6.21 | -19.25 | -26.25 | 0.81 | -8.99 | -19.8 | 0.03 | 200.0 | 200.0 | 0.13 | 0.0 | 8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | -0.01 | 0.0 | 66.67 | 0 | 0 | 0 | 0.63 | 18.87 | 320.0 | 0.54 | 38.46 | 2600.0 | -0.69 | -666.67 | -163.89 | -0.41 | -1266.67 | -163.08 | -0.28 | -366.67 | -165.12 | 0.00 | 0 | -100.0 | -0.24 | -1100.0 | -161.54 | -0.58 | -123.08 | -252.63 | -0.23 | -1250.0 | -117.97 | 166 | 0.0 | 0.0 | 0.05 | -92.42 | -97.22 |
| 22Q2 (11) | 8.1 | -3.69 | -36.07 | 7.69 | 2.67 | -20.23 | 0.89 | 7.23 | -17.59 | 0.01 | 0.0 | 0.0 | 0.13 | 8.33 | 30.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | -0.01 | 50.0 | 66.67 | 0 | 0 | 0 | 0.53 | 253.33 | 541.67 | 0.39 | 3800.0 | 221.88 | -0.09 | -190.0 | -105.52 | -0.03 | -150.0 | -103.33 | -0.06 | -250.0 | -108.22 | 0.00 | -100.0 | -100.0 | -0.02 | -166.67 | -103.7 | -0.26 | -966.67 | -135.14 | 0.02 | -33.33 | -97.75 | 166 | 0.0 | 0.0 | 0.66 | -23.26 | -71.91 |
| 22Q1 (10) | 8.41 | -21.11 | -9.86 | 7.49 | -17.24 | -0.79 | 0.83 | -17.82 | -14.43 | 0.01 | 0.0 | 0.0 | 0.12 | -7.69 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | -0.02 | 33.33 | -100.0 | 0 | 0 | 0 | 0.15 | 215.38 | 66.67 | 0.01 | 103.7 | 133.33 | 0.1 | -70.59 | -87.18 | 0.06 | -80.65 | -89.47 | 0.04 | 33.33 | -80.95 | 43.11 | 380.07 | 60.8 | 0.03 | -84.21 | -91.18 | 0.03 | -91.43 | -91.89 | 0.03 | -97.96 | -91.18 | 166 | 0.0 | 0.0 | 0.86 | -19.63 | -42.67 |
| 21Q4 (9) | 10.66 | 1.62 | -3.0 | 9.05 | 7.48 | -4.64 | 1.01 | 0.0 | 7.45 | 0.01 | 0.0 | 200.0 | 0.13 | 8.33 | 62.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | -50.0 | -0.03 | 0.0 | -50.0 | 0 | 0 | 0 | -0.13 | -186.67 | 50.0 | -0.27 | -1450.0 | 30.77 | 0.34 | -68.52 | 100.0 | 0.31 | -52.31 | 106.67 | 0.03 | -93.02 | 50.0 | 8.98 | -77.23 | 0.0 | 0.19 | -51.28 | 111.11 | 0.35 | -7.89 | 6.06 | 1.47 | 14.84 | 688.0 | 166 | 0.0 | -1.19 | 1.07 | -40.56 | 22.99 |
| 21Q3 (8) | 10.49 | -17.21 | 4.17 | 8.42 | -12.66 | -1.86 | 1.01 | -6.48 | 8.6 | 0.01 | 0.0 | -75.0 | 0.12 | 20.0 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | -0.03 | 0.0 | -50.0 | 0 | 0 | 0 | 0.15 | 225.0 | 162.5 | 0.02 | 106.25 | 106.9 | 1.08 | -33.74 | 315.38 | 0.65 | -27.78 | 490.91 | 0.43 | -41.1 | 207.14 | 39.43 | -12.28 | -29.71 | 0.39 | -27.78 | 457.14 | 0.38 | -48.65 | 58.33 | 1.28 | 43.82 | 476.47 | 166 | 0.0 | -1.78 | 1.8 | -23.4 | 74.76 |
| 21Q2 (7) | 12.67 | 35.8 | 47.33 | 9.64 | 27.68 | 31.51 | 1.08 | 11.34 | 31.71 | 0.01 | 0.0 | 0 | 0.1 | 0.0 | -9.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | -0.03 | -200.0 | 0 | 0 | 0 | 0 | -0.12 | -233.33 | 0 | -0.32 | -966.67 | -300.0 | 1.63 | 108.97 | 340.54 | 0.9 | 57.89 | 309.09 | 0.73 | 247.62 | 386.67 | 44.95 | 67.66 | 9.02 | 0.54 | 58.82 | 315.38 | 0.74 | 100.0 | 311.11 | 0.89 | 161.76 | 317.07 | 166 | 0.0 | 0.61 | 2.35 | 56.67 | 113.64 |
| 21Q1 (6) | 9.33 | -15.1 | 90.8 | 7.55 | -20.44 | 40.6 | 0.97 | 3.19 | 31.08 | 0.01 | 200.0 | 0 | 0.1 | 25.0 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | 0 | -0.01 | 50.0 | 0 | 0 | 0 | 0 | 0.09 | 134.62 | 0 | -0.03 | 92.31 | 76.92 | 0.78 | 358.82 | 157.78 | 0.57 | 280.0 | 162.64 | 0.21 | 950.0 | 147.73 | 26.81 | 198.55 | 0 | 0.34 | 277.78 | 162.96 | 0.37 | 12.12 | 177.08 | 0.34 | 236.0 | 162.96 | 166 | -1.19 | -1.78 | 1.5 | 72.41 | 358.62 |
| 20Q4 (5) | 10.99 | 9.14 | 21.98 | 9.49 | 10.61 | 14.75 | 0.94 | 1.08 | 4.44 | -0.01 | -125.0 | -200.0 | 0.08 | -42.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.04 | 300.0 | 300.0 | -0.02 | 0.0 | 0.0 | 0 | 0 | 0 | -0.26 | -8.33 | -85.71 | -0.39 | -34.48 | -143.75 | 0.17 | -34.62 | 153.12 | 0.15 | 36.36 | 110.95 | 0.02 | -85.71 | -98.1 | 8.98 | -83.99 | 0 | 0.09 | 28.57 | 111.11 | 0.33 | 37.5 | 144.59 | -0.25 | 26.47 | 77.88 | 168 | -0.59 | -0.59 | 0.87 | -15.53 | 93.33 |
| 20Q3 (4) | 10.07 | 17.09 | 0.0 | 8.58 | 17.05 | 0.0 | 0.93 | 13.41 | 0.0 | 0.04 | 0 | 0.0 | 0.14 | 27.27 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0.01 | 0 | 0.0 | -0.02 | 0 | 0.0 | 0 | 0 | 0.0 | -0.24 | 0 | 0.0 | -0.29 | -262.5 | 0.0 | 0.26 | -29.73 | 0.0 | 0.11 | -50.0 | 0.0 | 0.14 | -6.67 | 0.0 | 56.10 | 36.07 | 0.0 | 0.07 | -46.15 | 0.0 | 0.24 | 33.33 | 0.0 | -0.34 | 17.07 | 0.0 | 169 | 2.42 | 0.0 | 1.03 | -6.36 | 0.0 |
| 20Q2 (3) | 8.6 | 75.87 | 0.0 | 7.33 | 36.5 | 0.0 | 0.82 | 10.81 | 0.0 | 0 | 0 | 0.0 | 0.11 | -8.33 | 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 | -0.08 | 38.46 | 0.0 | 0.37 | 127.41 | 0.0 | 0.22 | 124.18 | 0.0 | 0.15 | 134.09 | 0.0 | 41.23 | 0 | 0.0 | 0.13 | 124.07 | 0.0 | 0.18 | 137.5 | 0.0 | -0.41 | 24.07 | 0.0 | 165 | -2.37 | 0.0 | 1.1 | 289.66 | 0.0 |
| 20Q1 (2) | 4.89 | -45.73 | 0.0 | 5.37 | -35.07 | 0.0 | 0.74 | -17.78 | 0.0 | 0 | -100.0 | 0.0 | 0.12 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | -0.13 | 18.75 | 0.0 | -1.35 | -321.88 | 0.0 | -0.91 | 33.58 | 0.0 | -0.44 | -141.9 | 0.0 | 0.00 | 0 | 0.0 | -0.54 | 33.33 | 0.0 | -0.48 | 35.14 | 0.0 | -0.54 | 52.21 | 0.0 | 169 | 0.0 | 0.0 | -0.58 | -228.89 | 0.0 |
| 19Q4 (1) | 9.01 | 0.0 | 0.0 | 8.27 | 0.0 | 0.0 | 0.9 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.14 | 0.0 | 0.0 | -0.16 | 0.0 | 0.0 | -0.32 | 0.0 | 0.0 | -1.37 | 0.0 | 0.0 | 1.05 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.81 | 0.0 | 0.0 | -0.74 | 0.0 | 0.0 | -1.13 | 0.0 | 0.0 | 169 | 0.0 | 0.0 | 0.45 | 0.0 | 0.0 |
