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) | 47.46 | -32.86 | 27.97 | -30.85 | 6.95 | -31.39 | 0.06 | 200.0 | 9.51 | 33.57 | 0.18 | -5.26 | 0 | 0 | 0.19 | 26.67 | 0 | 0 | 2.54 | -42.66 | 0 | 0 | 0 | 0 | -3.35 | 0 | 9.18 | -53.33 | 7.62 | -59.81 | 1.56 | 116.67 | 17.00 | 367.03 | 2.32 | -59.79 | 3.34 | -43.58 | 0.00 | 0 | 328 | 0.0 | 17.22 | -35.53 |
| 2022 (9) | 70.69 | -9.95 | 40.45 | -1.8 | 10.13 | 14.85 | 0.02 | 0.0 | 7.12 | 35.62 | 0.19 | 18.75 | 0 | 0 | 0.15 | 50.0 | 0 | 0 | 4.43 | 6228.57 | 0 | 0 | 0.02 | 0 | -0.45 | 0 | 19.67 | -21.76 | 18.96 | -22.49 | 0.72 | 7.46 | 3.64 | 35.82 | 5.77 | -22.55 | 5.92 | -30.19 | 0.00 | 0 | 328 | 0.0 | 26.71 | -13.05 |
| 2021 (8) | 78.5 | 21.59 | 41.19 | 14.83 | 8.82 | 10.8 | 0.02 | 100.0 | 5.25 | -3.49 | 0.16 | 14.29 | 0 | 0 | 0.1 | 25.0 | 0 | 0 | 0.07 | 0 | 0 | 0 | 0 | 0 | -3.35 | 0 | 25.14 | 42.44 | 24.46 | 40.01 | 0.67 | 252.63 | 2.68 | 150.47 | 7.45 | 40.04 | 8.48 | 35.25 | 0.00 | 0 | 328 | 0.0 | 30.72 | 34.56 |
| 2020 (7) | 64.56 | 102.19 | 35.87 | 66.68 | 7.96 | 20.24 | 0.01 | -50.0 | 5.44 | -8.72 | 0.14 | -6.67 | 0 | 0 | 0.08 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -3.08 | 0 | 17.65 | 2996.49 | 17.47 | 12378.57 | 0.19 | -55.81 | 1.07 | -98.57 | 5.32 | 13200.0 | 6.27 | 514.71 | 0.00 | 0 | 328 | 0.0 | 22.83 | 288.27 |
| 2019 (6) | 31.93 | 4.31 | 21.52 | 15.14 | 6.62 | 3.76 | 0.02 | -66.67 | 5.96 | 1.36 | 0.15 | 0 | 0 | 0 | 0.08 | 14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | -3.21 | 0 | 0.57 | -93.62 | 0.14 | -98.35 | 0.43 | -8.51 | 74.92 | 1329.77 | 0.04 | -98.45 | 1.02 | -34.19 | 0.00 | 0 | 328 | 0.0 | 5.88 | -54.91 |
| 2018 (5) | 30.61 | 2.2 | 18.69 | -10.19 | 6.38 | 4.59 | 0.06 | 50.0 | 5.88 | 1.91 | 0 | 0 | 0 | 0 | 0.07 | -36.36 | 0 | 0 | 6.93 | 0 | 0 | 0 | -0.02 | 0 | 3.4 | 0 | 8.94 | 1688.0 | 8.47 | 271.49 | 0.47 | 0 | 5.24 | 0 | 2.58 | 268.57 | 1.55 | 5.44 | 0.00 | 0 | 328 | 0.0 | 13.04 | 234.36 |
| 2017 (4) | 29.95 | -77.57 | 20.81 | -78.8 | 6.1 | -14.45 | 0.04 | -63.64 | 5.77 | -2.86 | 0 | 0 | 0 | 0 | 0.11 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | 0 | -2.54 | 0 | 0.5 | -97.9 | 2.28 | -88.41 | -1.79 | 0 | 0.00 | 0 | 0.70 | -88.33 | 1.47 | -80.03 | 0.00 | 0 | 328 | 0.0 | 3.9 | -85.38 |
| 2016 (3) | 133.55 | 647.34 | 98.16 | 849.32 | 7.13 | 58.8 | 0.11 | -35.29 | 5.94 | -14.78 | 0 | 0 | 0 | 0 | 0.11 | -15.38 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.07 | -78.79 | -4.47 | 0 | 23.79 | 1803.2 | 19.68 | 2062.64 | 4.11 | 1074.29 | 17.27 | -37.36 | 6.00 | 2042.86 | 7.36 | 797.56 | 0.00 | 0 | 328 | 0.0 | 26.68 | 509.13 |
| 2015 (2) | 17.87 | -61.6 | 10.34 | -45.44 | 4.49 | -38.49 | 0.17 | -66.67 | 6.97 | 8.4 | 0 | 0 | 0 | 0 | 0.13 | 30.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.33 | -61.63 | -1.78 | 0 | 1.25 | -93.47 | 0.91 | -95.04 | 0.35 | -56.25 | 27.57 | 561.15 | 0.28 | -94.99 | 0.82 | -86.22 | 0.00 | 0 | 328 | 0.0 | 4.38 | -80.44 |
| 2014 (1) | 46.54 | -9.42 | 18.95 | -14.72 | 7.3 | -15.02 | 0.51 | 142.86 | 6.43 | 0 | 0 | 0 | 0 | 0 | 0.1 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.86 | 160.61 | -1.14 | 0 | 19.15 | 0.84 | 18.36 | 11.14 | 0.8 | -67.35 | 4.17 | -67.7 | 5.59 | 11.13 | 5.95 | 7.79 | 0.00 | 0 | 328 | 0.0 | 22.39 | 0.49 |
| 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) | 44.47 | 35.25 | 424.41 | 26.08 | 37.7 | 408.38 | 3.83 | -9.03 | 201.57 | 0.01 | -80.0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | -2.05 | -11.41 | -425.64 | 12.51 | 58.35 | 635.88 | 10.82 | 34.74 | 589.17 | 1.7 | 1407.69 | 1316.67 | 13.56 | 0 | 86.52 | 3.30 | 34.69 | 587.5 | 3.92 | 30.23 | 553.33 | 7.58 | 77.1 | 5514.29 | 328 | 0.0 | 0.0 | 15.47 | 49.9 | 320.38 |
| 24Q2 (19) | 32.88 | 35.31 | 442.57 | 18.94 | 36.46 | 324.66 | 4.21 | 83.04 | 94.91 | 0.05 | 0 | 66.67 | 2.44 | -5.43 | 9.42 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.01 | 0.0 | 0.0 | -1.84 | -11.52 | -127.16 | 7.9 | 22.1 | 672.46 | 8.03 | 34.06 | 665.49 | -0.13 | -126.53 | -425.0 | 0.00 | -100.0 | 0 | 2.45 | 33.88 | 669.77 | 3.01 | 29.18 | 1684.21 | 4.28 | 133.88 | 790.32 | 328 | 0.0 | 0.0 | 10.32 | 20.28 | 1742.86 |
| 24Q1 (18) | 24.3 | -10.66 | 324.08 | 13.88 | -6.66 | 295.44 | 2.3 | 13.3 | 54.36 | 0 | -100.0 | 0 | 2.58 | -1.15 | 12.17 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.01 | 0 | 0 | -1.65 | -91.86 | -26.92 | 6.47 | -31.46 | 1215.52 | 5.99 | -25.77 | 1098.33 | 0.49 | -64.23 | 2350.0 | 7.56 | -48.01 | 0 | 1.83 | -25.61 | 1116.67 | 2.33 | -14.34 | 1009.52 | 1.83 | -21.12 | 1116.67 | 328 | 0.0 | 0.0 | 8.58 | -25.71 | 495.83 |
| 23Q4 (17) | 27.2 | 220.75 | 117.25 | 14.87 | 189.86 | 85.41 | 2.03 | 59.84 | 5.73 | 0.03 | 0 | 200.0 | 2.61 | 10.13 | 34.54 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.7 | -25.53 | 70.73 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | -0.86 | -120.51 | -11.69 | 9.44 | 455.29 | 421.55 | 8.07 | 414.01 | 392.07 | 1.37 | 1041.67 | 705.88 | 14.54 | 100.0 | 55.01 | 2.46 | 412.5 | 392.0 | 2.72 | 353.33 | 272.6 | 2.32 | 1757.14 | -59.86 | 328 | 0.0 | 0.0 | 11.55 | 213.86 | 213.86 |
| 23Q3 (16) | 8.48 | 39.93 | -52.94 | 5.13 | 15.02 | -55.27 | 1.27 | -41.2 | -43.3 | 0 | -100.0 | 0 | 2.37 | 6.28 | 22.16 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0.19 | 0 | 26.67 | 0 | 0 | 0 | 0.94 | 49.21 | 291.67 | 0 | 0 | 0 | 0.01 | 200.0 | 0.0 | -0.39 | 51.85 | 63.89 | 1.7 | 223.19 | -47.37 | 1.57 | 210.56 | -50.94 | 0.12 | 200.0 | 200.0 | 7.27 | 0 | 537.72 | 0.48 | 211.63 | -51.02 | 0.60 | 415.79 | -53.85 | -0.14 | 77.42 | -102.65 | 328 | 0.0 | 0.0 | 3.68 | 557.14 | -27.84 |
| 23Q2 (15) | 6.06 | 5.76 | -67.95 | 4.46 | 27.07 | -58.36 | 2.16 | 44.97 | -33.54 | 0.03 | 0 | 0 | 2.23 | -3.04 | 30.41 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.63 | 142.31 | -30.77 | 0 | 0 | 0 | -0.01 | 0 | -200.0 | -0.81 | 37.69 | -22.73 | -1.38 | -137.93 | -132.17 | -1.42 | -136.67 | -136.79 | 0.04 | 100.0 | -90.7 | 0.00 | 0 | -100.0 | -0.43 | -138.89 | -136.44 | -0.19 | -190.48 | -113.77 | -0.62 | -244.44 | -114.39 | 328 | 0.0 | 0.0 | 0.56 | -61.11 | -90.65 |
| 23Q1 (14) | 5.73 | -54.23 | -73.04 | 3.51 | -56.23 | -65.76 | 1.49 | -22.4 | -45.02 | 0 | -100.0 | 0 | 2.3 | 18.56 | 50.33 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.26 | -36.59 | -90.91 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | -1.3 | -68.83 | -163.11 | -0.58 | -132.04 | -105.61 | -0.6 | -136.59 | -105.85 | 0.02 | -88.24 | -75.0 | 0.00 | -100.0 | -100.0 | -0.18 | -136.0 | -105.75 | 0.21 | -71.23 | -91.6 | -0.18 | -103.11 | -105.75 | 328 | 0.0 | 0.0 | 1.44 | -60.87 | -87.93 |
| 22Q4 (13) | 12.52 | -30.52 | -63.93 | 8.02 | -30.08 | -51.77 | 1.92 | -14.29 | -24.71 | 0.01 | 0 | 0 | 1.94 | 0.0 | 34.72 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.41 | 70.83 | 485.71 | 0 | 0 | 0 | -0.01 | -200.0 | 0 | -0.77 | 28.7 | -28.33 | 1.81 | -43.96 | -87.88 | 1.64 | -48.75 | -88.65 | 0.17 | 325.0 | -64.58 | 9.38 | 722.81 | 194.04 | 0.50 | -48.98 | -88.66 | 0.73 | -43.85 | -84.1 | 5.78 | 9.47 | -22.52 | 328 | 0.0 | 0.0 | 3.68 | -27.84 | -77.57 |
| 22Q3 (12) | 18.02 | -4.71 | 48.68 | 11.47 | 7.1 | 56.27 | 2.24 | -31.08 | 40.88 | 0 | 0 | -100.0 | 1.94 | 13.45 | 46.97 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0.15 | 0 | 50.0 | 0 | 0 | 0 | 0.24 | -73.63 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | -1.08 | -63.64 | 72.73 | 3.23 | -24.71 | 519.48 | 3.2 | -17.1 | 472.09 | 0.04 | -90.7 | -55.56 | 1.14 | -88.65 | 0 | 0.98 | -16.95 | 476.92 | 1.30 | -5.8 | 36.84 | 5.28 | 22.51 | 73.11 | 328 | 0.0 | 0.0 | 5.1 | -14.86 | 696.88 |
| 22Q2 (11) | 18.91 | -11.01 | -7.53 | 10.71 | 4.49 | 0.75 | 3.25 | 19.93 | 7.97 | 0 | 0 | 0 | 1.71 | 11.76 | 34.65 | 0.05 | 0.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.91 | -68.18 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | -0.66 | -132.04 | -135.11 | 4.29 | -58.51 | -50.63 | 3.86 | -62.38 | -55.27 | 0.43 | 437.5 | 514.29 | 10.04 | 1221.05 | 1238.67 | 1.18 | -62.3 | -55.13 | 1.38 | -44.8 | -33.01 | 4.31 | 37.7 | 29.82 | 328 | 0.0 | 0.0 | 5.99 | -49.79 | -40.58 |
| 22Q1 (10) | 21.25 | -38.78 | 89.39 | 10.25 | -38.36 | 55.54 | 2.71 | 6.27 | 63.25 | 0 | 0 | -100.0 | 1.53 | 6.25 | 25.41 | 0.05 | 0.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.86 | 3985.71 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 2.06 | 443.33 | 402.94 | 10.34 | -30.74 | 351.53 | 10.26 | -29.0 | 358.04 | 0.08 | -83.33 | 60.0 | 0.76 | -76.18 | -61.81 | 3.13 | -29.02 | 360.29 | 2.50 | -45.53 | 180.9 | 3.13 | -58.04 | 360.29 | 328 | 0.0 | 0.0 | 11.93 | -27.3 | 231.39 |
| 21Q4 (9) | 34.71 | 186.39 | 95.44 | 16.63 | 126.57 | 56.89 | 2.55 | 60.38 | -11.76 | 0 | -100.0 | 0 | 1.44 | 9.09 | 7.46 | 0.05 | 0.0 | 25.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -0.6 | 84.85 | -9.09 | 14.93 | 2038.96 | 300.27 | 14.45 | 1780.23 | 202.94 | 0.48 | 433.33 | 146.15 | 3.19 | 0 | 0 | 4.41 | 1796.15 | 202.05 | 4.59 | 383.16 | 183.33 | 7.46 | 144.59 | 39.96 | 328 | 0.0 | 0.0 | 16.41 | 2464.06 | 230.85 |
| 21Q3 (8) | 12.12 | -40.73 | -51.87 | 7.34 | -30.95 | -39.59 | 1.59 | -47.18 | 17.78 | 0.01 | 0 | 0 | 1.32 | 3.94 | 2.33 | 0.05 | 66.67 | 25.0 | 0 | 0 | 0 | 0.1 | 0 | 42.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.96 | -310.64 | -482.35 | -0.77 | -108.86 | -106.99 | -0.86 | -109.97 | -108.73 | 0.09 | 28.57 | -92.24 | 0.00 | -100.0 | -100.0 | -0.26 | -109.89 | -108.64 | 0.95 | -53.88 | -70.4 | 3.05 | -8.13 | -21.19 | 328 | 0.0 | 0.0 | 0.64 | -93.65 | -94.77 |
| 21Q2 (7) | 20.45 | 82.26 | 83.74 | 10.63 | 61.31 | 53.39 | 3.01 | 81.33 | 34.98 | 0 | -100.0 | 0 | 1.27 | 4.1 | -3.79 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.88 | 376.47 | 558.54 | 8.69 | 279.48 | 457.05 | 8.63 | 285.27 | 471.52 | 0.07 | 40.0 | 75.0 | 0.75 | -62.31 | -72.92 | 2.63 | 286.76 | 471.74 | 2.06 | 131.46 | 249.15 | 3.32 | 388.24 | 281.61 | 328 | 0.0 | -0.3 | 10.08 | 180.0 | 261.29 |
| 21Q1 (6) | 11.22 | -36.82 | 6.96 | 6.59 | -37.83 | 6.46 | 1.66 | -42.56 | 11.41 | 0.01 | 0 | 0 | 1.22 | -8.96 | -18.12 | 0.03 | -25.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | -0.68 | -23.64 | 52.78 | 2.29 | -38.61 | 68.38 | 2.24 | -53.04 | 68.42 | 0.05 | 104.81 | 66.67 | 1.99 | 0 | -13.1 | 0.68 | -53.42 | 65.85 | 0.89 | -45.06 | 5.95 | 0.68 | -87.24 | 65.85 | 328 | 0.0 | 0.0 | 3.6 | -27.42 | 26.76 |
| 20Q4 (5) | 17.76 | -29.47 | 44.86 | 10.6 | -12.76 | 33.67 | 2.89 | 114.07 | 61.45 | 0 | 0 | 0 | 1.34 | 3.88 | 0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | -0.55 | 19.12 | 24.66 | 3.73 | -66.12 | 106.08 | 4.77 | -51.57 | 178.95 | -1.04 | -189.66 | -1140.0 | 0.00 | -100.0 | -100.0 | 1.46 | -51.5 | 180.77 | 1.62 | -49.53 | 118.92 | 5.33 | 37.73 | 13225.0 | 328 | 0.0 | 0.0 | 4.96 | -59.44 | 54.04 |
| 20Q3 (4) | 25.18 | 126.24 | 0.0 | 12.15 | 75.32 | 0.0 | 1.35 | -39.46 | 0.0 | 0 | 0 | 0.0 | 1.29 | -2.27 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.07 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.68 | -65.85 | 0.0 | 11.01 | 605.77 | 0.0 | 9.85 | 552.32 | 0.0 | 1.16 | 2800.0 | 0.0 | 10.51 | 279.42 | 0.0 | 3.01 | 554.35 | 0.0 | 3.21 | 444.07 | 0.0 | 3.87 | 344.83 | 0.0 | 328 | -0.3 | 0.0 | 12.23 | 338.35 | 0.0 |
| 20Q2 (3) | 11.13 | 6.1 | 0.0 | 6.93 | 11.95 | 0.0 | 2.23 | 49.66 | 0.0 | 0 | 0 | 0.0 | 1.32 | -11.41 | 0.0 | 0.04 | 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 | -0.41 | 71.53 | 0.0 | 1.56 | 14.71 | 0.0 | 1.51 | 13.53 | 0.0 | 0.04 | 33.33 | 0.0 | 2.77 | 20.96 | 0.0 | 0.46 | 12.2 | 0.0 | 0.59 | -29.76 | 0.0 | 0.87 | 112.2 | 0.0 | 329 | 0.3 | 0.0 | 2.79 | -1.76 | 0.0 |
| 20Q1 (2) | 10.49 | -14.44 | 0.0 | 6.19 | -21.94 | 0.0 | 1.49 | -16.76 | 0.0 | 0 | 0 | 0.0 | 1.49 | 0 | 0.0 | 0.04 | 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 | -1.44 | -97.26 | 0.0 | 1.36 | -24.86 | 0.0 | 1.33 | -22.22 | 0.0 | 0.03 | -70.0 | 0.0 | 2.29 | -57.59 | 0.0 | 0.41 | -21.15 | 0.0 | 0.84 | 13.51 | 0.0 | 0.41 | 925.0 | 0.0 | 328 | 0.0 | 0.0 | 2.84 | -11.8 | 0.0 |
| 19Q4 (1) | 12.26 | 0.0 | 0.0 | 7.93 | 0.0 | 0.0 | 1.79 | 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 | -0.73 | 0.0 | 0.0 | 1.81 | 0.0 | 0.0 | 1.71 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 5.40 | 0.0 | 0.0 | 0.52 | 0.0 | 0.0 | 0.74 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 328 | 0.0 | 0.0 | 3.22 | 0.0 | 0.0 |
