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) | 498.12 | 34.14 | 276.19 | 6.68 | 16.61 | 25.55 | 4.2 | 104.88 | 58.16 | 15.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.62 | 0 | 0 | 0 | 0.11 | -79.63 | -107.94 | 0 | 97.38 | 128.27 | 78.24 | 107.59 | 19.14 | 285.89 | 19.65 | 68.96 | 1.39 | 107.46 | 3.36 | 97.65 | 0.00 | 0 | 5628 | 0.0 | 302.25 | 25.24 |
| 2022 (9) | 371.33 | 22.84 | 258.9 | 0.73 | 13.23 | 9.52 | 2.05 | 115.79 | 50.37 | 9.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.79 | 0 | 0 | 0 | 0.54 | 54.29 | -56.55 | 0 | 42.66 | 0.0 | 37.69 | 4.38 | 4.96 | -24.27 | 11.63 | -24.23 | 0.67 | 4.69 | 1.70 | 254.17 | 0.00 | 0 | 5628 | 0.0 | 241.33 | -0.61 |
| 2021 (8) | 302.28 | -22.76 | 257.02 | -1.51 | 12.08 | -2.19 | 0.95 | -29.63 | 45.86 | -3.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.48 | 0 | 0 | 0 | 0.35 | 0 | 9.48 | 0 | 42.66 | -21.28 | 36.11 | -38.2 | 6.55 | 0 | 15.35 | 0 | 0.64 | -38.46 | 0.48 | -78.28 | 0.00 | 0 | 5628 | 0.0 | 242.82 | -4.83 |
| 2020 (7) | 391.37 | -17.62 | 260.95 | 1.29 | 12.35 | 0.16 | 1.35 | -17.18 | 47.71 | -10.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | 0 | 0 | 0 | -0.25 | 0 | -63.87 | 0 | 54.19 | -30.3 | 58.43 | -27.03 | -4.24 | 0 | 0.00 | 0 | 1.04 | -26.76 | 2.21 | -40.91 | 0.00 | 0 | 5628 | 0.0 | 255.14 | -9.62 |
| 2019 (6) | 475.07 | 4.61 | 257.63 | 2.72 | 12.33 | 3.7 | 1.63 | 52.34 | 53.29 | -3.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0.05 | -28.57 | -127.37 | 0 | 77.75 | 6.33 | 80.07 | -25.14 | -2.32 | 0 | 0.00 | 0 | 1.42 | -25.26 | 3.74 | -8.11 | 0.00 | 0 | 5628 | 0.0 | 282.31 | 1.89 |
| 2018 (5) | 454.15 | 4.56 | 250.81 | 1.9 | 11.89 | 11.54 | 1.07 | 11.46 | 55.14 | -11.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0.01 | 0.0 | 0.07 | 0 | -118.33 | 0 | 73.12 | 12.86 | 106.96 | 100.3 | -33.85 | 0 | 0.00 | 0 | 1.90 | 100.0 | 4.07 | 35.67 | 0.00 | 0 | 5628 | 0.0 | 277.06 | -0.5 |
| 2017 (4) | 434.35 | 6.95 | 246.14 | -5.23 | 10.66 | 13.65 | 0.96 | -16.52 | 62.64 | -13.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0.01 | 0.0 | -0.39 | 0 | -112.76 | 0 | 64.79 | 29.63 | 53.4 | 28.71 | 11.39 | 34.32 | 17.57 | 3.47 | 0.95 | 28.38 | 3.00 | 29.31 | 0.00 | 0 | 5628 | 0.32 | 278.45 | -4.28 |
| 2016 (3) | 406.11 | -21.75 | 259.73 | -14.84 | 9.38 | 11.01 | 1.15 | -50.85 | 72.44 | -9.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.62 | 0 | 0.01 | -66.67 | -0.69 | 0 | -87.02 | 0 | 49.98 | -73.46 | 41.49 | -80.12 | 8.48 | 0 | 16.98 | 0 | 0.74 | -88.27 | 2.32 | -43.14 | 0.00 | 0 | 5610 | 93.38 | 290.9 | -40.28 |
| 2015 (2) | 519.01 | 34.78 | 304.99 | 18.68 | 8.45 | -8.25 | 2.34 | -7.14 | 79.83 | -0.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.16 | 0 | 0.03 | 0 | 0.45 | -51.61 | -17.23 | 0 | 188.34 | 604.6 | 208.73 | 277.18 | -20.39 | 0 | 0.00 | 0 | 6.31 | 1090.57 | 4.08 | 53.38 | 0.00 | 0 | 2901 | -55.46 | 487.13 | 66.59 |
| 2014 (1) | 385.09 | 6.67 | 256.98 | 8.14 | 9.21 | -2.33 | 2.52 | 12.5 | 80.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.32 | 0 | -0.07 | 0 | 0.93 | -70.75 | -92.17 | 0 | 26.73 | -1.37 | 55.34 | 68.26 | -28.62 | 0 | 0.00 | 0 | 0.53 | 152.38 | 2.66 | 23.15 | 0.00 | 0 | 6513 | 0.0 | 292.42 | 6.27 |
| 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) | 132.48 | 0.94 | 8.69 | 76.91 | 3.22 | 10.34 | 4.51 | -4.85 | 10.54 | 1.16 | -12.12 | 16.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | -33.57 | -6.74 | -2.85 | 17.48 | -14.94 | 13.07 | 13.85 | -13.87 | 11.33 | 3.63 | -18.79 | 19.8 | 20.76 | -4.64 | 6.08 | 0.25 | -13.79 | 13.64 | 0.86 | 0.0 | 6.17 | 0.91 | 37.88 | 2.25 | 5541 | -1.55 | -1.55 | 70.46 | -4.23 | 5.51 |
| 24Q2 (19) | 131.25 | -1.89 | 6.63 | 74.51 | 5.75 | 7.92 | 4.74 | 6.28 | 23.12 | 1.32 | 10.0 | 36.08 | 14.56 | 5.05 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.24 | -700.0 | 40.0 | 0 | 0 | 0 | 0.04 | -82.61 | -83.33 | -31.45 | 2.54 | -3.49 | 20.55 | -22.72 | 3.74 | 16.08 | -23.68 | -1.17 | 4.47 | -19.02 | 26.63 | 21.77 | 4.87 | 22.1 | 0.29 | -21.62 | 0.0 | 0.86 | -10.42 | 2.38 | 0.66 | 78.38 | -1.49 | 5628 | 0.0 | 0.0 | 73.57 | -6.96 | 3.75 |
| 24Q1 (18) | 133.78 | 1.61 | 10.12 | 70.46 | -1.81 | 7.28 | 4.46 | -9.53 | 18.93 | 1.2 | 0.0 | 16.5 | 13.86 | -5.97 | -2.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -175.0 | 88.89 | 0 | 0 | 0 | 0.23 | 1050.0 | 666.67 | -32.27 | -68.07 | -25.52 | 26.59 | -25.64 | 0.91 | 21.07 | -25.47 | -0.94 | 5.52 | -26.3 | 8.45 | 20.76 | -0.91 | 7.51 | 0.37 | -26.0 | -2.63 | 0.96 | 11.63 | 12.94 | 0.37 | -73.38 | -2.63 | 5628 | 0.0 | 0.0 | 79.07 | -10.0 | 3.09 |
| 23Q4 (17) | 131.66 | 8.02 | 12.56 | 71.76 | 2.96 | 8.12 | 4.93 | 20.83 | 22.94 | 1.2 | 20.0 | 50.0 | 14.74 | 0.27 | 3.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 166.67 | 0 | 0 | 0 | 0.02 | 111.11 | 104.55 | -19.2 | 41.18 | 26.75 | 35.76 | 131.31 | 75.38 | 28.27 | 127.25 | 73.86 | 7.49 | 147.19 | 81.36 | 20.95 | 7.05 | 3.41 | 0.50 | 127.27 | 72.41 | 0.86 | 6.17 | 11.69 | 1.39 | 56.18 | 107.46 | 5628 | 0.0 | 0.0 | 87.86 | 31.57 | 22.71 |
| 23Q3 (16) | 121.89 | -0.97 | 24.63 | 69.7 | 0.96 | 4.44 | 4.08 | 5.97 | 28.3 | 1.0 | 3.09 | 122.22 | 14.7 | 1.03 | 14.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | -0.18 | -175.0 | -152.94 | -32.64 | -7.4 | -128.41 | 15.46 | -21.96 | 13.76 | 12.44 | -23.54 | -4.89 | 3.03 | -14.16 | 494.12 | 19.57 | 9.76 | 416.36 | 0.22 | -24.14 | -4.35 | 0.81 | -3.57 | 65.31 | 0.89 | 32.84 | 134.21 | 5628 | 0.0 | 0.0 | 66.78 | -5.82 | 4.62 |
| 23Q2 (15) | 123.09 | 1.32 | 84.65 | 69.04 | 5.12 | 9.07 | 3.85 | 2.67 | 27.48 | 0.97 | -5.83 | 130.95 | 14.55 | 2.68 | 19.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.4 | -48.15 | 34.43 | 0 | 0 | 0 | 0.24 | 700.0 | -51.02 | -30.39 | -18.2 | -2402.27 | 19.81 | -24.82 | 1093.37 | 16.27 | -23.51 | 485.25 | 3.53 | -30.65 | 415.18 | 17.83 | -7.66 | 0 | 0.29 | -23.68 | 480.0 | 0.84 | -1.18 | 2700.0 | 0.67 | 76.32 | 346.67 | 5628 | 0.0 | 0.0 | 70.91 | -7.55 | 38.71 |
| 23Q1 (14) | 121.49 | 3.86 | 35.14 | 65.68 | -1.04 | 5.09 | 3.75 | -6.48 | 24.17 | 1.03 | 28.75 | 178.38 | 14.17 | -0.49 | 27.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.27 | -350.0 | 56.45 | 0 | 0 | 0 | 0.03 | 106.82 | -80.0 | -25.71 | 1.91 | -48.01 | 26.35 | 29.23 | 275.36 | 21.27 | 30.81 | 281.18 | 5.09 | 23.24 | 253.47 | 19.31 | -4.69 | -5.67 | 0.38 | 31.03 | 280.0 | 0.85 | 10.39 | 107.32 | 0.38 | -43.28 | 280.0 | 5628 | 0.0 | 0.0 | 76.7 | 7.12 | 40.01 |
| 22Q4 (13) | 116.97 | 19.6 | 21.21 | 66.37 | -0.55 | 2.42 | 4.01 | 26.1 | 27.71 | 0.8 | 77.78 | 105.13 | 14.24 | 11.25 | 22.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | 88.0 | -500.0 | 0 | 0 | 0 | -0.44 | -229.41 | -1200.0 | -26.21 | -83.41 | -50.98 | 20.39 | 50.04 | 82.05 | 16.26 | 24.31 | 79.67 | 4.13 | 709.8 | 92.09 | 20.26 | 434.56 | 5.74 | 0.29 | 26.09 | 81.25 | 0.77 | 57.14 | 60.42 | 0.67 | 76.32 | 4.69 | 5628 | 0.0 | 0.0 | 71.6 | 12.17 | 16.37 |
| 22Q3 (12) | 97.8 | 46.71 | 112.24 | 66.74 | 5.43 | 5.05 | 3.18 | 5.3 | 13.98 | 0.45 | 7.14 | 73.08 | 12.8 | 4.92 | 9.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | 18.03 | -16.28 | 0 | 0 | 0 | 0.34 | -30.61 | 0 | -14.29 | -1182.58 | -147.52 | 13.59 | 718.67 | 38.25 | 13.08 | 370.5 | 56.09 | 0.51 | 145.54 | -64.83 | 3.79 | 0 | -74.36 | 0.23 | 360.0 | 53.33 | 0.49 | 1533.33 | 225.64 | 0.38 | 153.33 | -20.83 | 5628 | 0.0 | 0.0 | 63.83 | 24.86 | 6.33 |
| 22Q2 (11) | 66.66 | -25.85 | 9.24 | 63.3 | 1.28 | -2.01 | 3.02 | 0.0 | -8.48 | 0.42 | 13.51 | 147.06 | 12.2 | 9.61 | 7.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.61 | 1.61 | 0 | 0 | 0 | 0 | 0.49 | 226.67 | 1733.33 | 1.32 | 107.6 | -92.18 | 1.66 | -76.35 | -83.38 | 2.78 | -50.18 | -43.61 | -1.12 | -177.78 | -122.13 | 0.00 | -100.0 | -100.0 | 0.05 | -50.0 | -44.44 | 0.03 | -92.68 | 113.64 | 0.15 | 50.0 | -54.55 | 5628 | 0.0 | 0.0 | 51.12 | -6.68 | -14.71 |
| 22Q1 (10) | 89.9 | -6.84 | -8.89 | 62.5 | -3.55 | -2.48 | 3.02 | -3.82 | 5.96 | 0.37 | -5.13 | 184.62 | 11.13 | -4.22 | -0.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.62 | -6100.0 | -1966.67 | 0 | 0 | 0 | 0.15 | 275.0 | -55.88 | -17.37 | -0.06 | 13.58 | 7.02 | -37.32 | -39.64 | 5.58 | -38.34 | -59.39 | 1.44 | -33.02 | 168.25 | 20.47 | 6.84 | 0 | 0.10 | -37.5 | -58.33 | 0.41 | -14.58 | -32.79 | 0.10 | -84.38 | -58.33 | 5628 | 0.0 | 0.0 | 54.78 | -10.97 | -10.65 |
| 21Q4 (9) | 96.5 | 109.42 | -16.15 | 64.8 | 2.0 | -3.63 | 3.14 | 12.54 | -16.49 | 0.39 | 50.0 | 129.41 | 11.62 | -0.26 | 1.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 97.67 | 0 | 0 | 0 | 0 | 0.04 | 0 | 136.36 | -17.36 | -157.73 | 11.88 | 11.2 | 13.94 | -54.04 | 9.05 | 8.0 | -64.74 | 2.15 | 48.28 | 265.38 | 19.16 | 29.63 | 0 | 0.16 | 6.67 | -65.22 | 0.48 | 223.08 | -41.46 | 0.64 | 33.33 | -38.46 | 5628 | 0.0 | 0.0 | 61.53 | 2.5 | -17.14 |
| 21Q3 (8) | 46.08 | -24.48 | -55.79 | 63.53 | -1.66 | -5.52 | 2.79 | -15.45 | -8.52 | 0.26 | 52.94 | 30.0 | 11.65 | 2.55 | 0.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.43 | 0 | -2050.0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 30.07 | 78.25 | 268.27 | 9.83 | -1.6 | -38.91 | 8.38 | 69.98 | -50.97 | 1.45 | -71.34 | 245.0 | 14.78 | -70.81 | 0 | 0.15 | 66.67 | -50.0 | -0.39 | -77.27 | -161.9 | 0.48 | 45.45 | -17.24 | 5628 | 0.0 | 0.0 | 60.03 | 0.15 | -8.99 |
| 21Q2 (7) | 61.02 | -38.16 | -19.76 | 64.6 | 0.8 | 1.99 | 3.3 | 15.79 | 16.2 | 0.17 | 30.77 | -59.52 | 11.36 | 1.16 | -0.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | -0.03 | -108.82 | 50.0 | 16.87 | 183.93 | 341.0 | 9.99 | -14.1 | 248.08 | 4.93 | -64.12 | 12.56 | 5.06 | 339.81 | 435.1 | 50.63 | 0 | 0 | 0.09 | -62.5 | 12.5 | -0.22 | -136.07 | -204.76 | 0.33 | 37.5 | 17.86 | 5628 | 0.0 | 0.0 | 59.94 | -2.23 | 14.02 |
| 21Q1 (6) | 98.67 | -14.26 | 2.78 | 64.09 | -4.68 | 1.52 | 2.85 | -24.2 | 5.56 | 0.13 | -23.53 | -76.79 | 11.23 | -2.26 | -15.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 62.5 | 0 | 0 | 0 | 0.34 | 409.09 | 3300.0 | -20.1 | -2.03 | -4.15 | 11.63 | -52.28 | 7.09 | 13.74 | -46.47 | 21.59 | -2.11 | -62.31 | -390.7 | 0.00 | 0 | 0 | 0.24 | -47.83 | 20.0 | 0.61 | -25.61 | 10.91 | 0.24 | -76.92 | 20.0 | 5628 | 0.0 | 0.0 | 61.31 | -17.44 | -1.67 |
| 20Q4 (5) | 115.08 | 10.41 | -5.67 | 67.24 | 0.0 | -0.09 | 3.76 | 23.28 | 3.58 | 0.17 | -15.0 | -66.0 | 11.49 | -0.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | -0.11 | -10.0 | -120.0 | -19.7 | -10.24 | 40.79 | 24.37 | 51.46 | 36.83 | 25.67 | 50.2 | 38.38 | -1.3 | -30.0 | -75.68 | 0.00 | 0 | 0 | 0.46 | 53.33 | 39.39 | 0.82 | 30.16 | -12.77 | 1.04 | 79.31 | -26.76 | 5628 | 0.0 | 0.0 | 74.26 | 12.58 | 7.08 |
| 20Q3 (4) | 104.23 | 37.05 | 0.0 | 67.24 | 6.16 | 0.0 | 3.05 | 7.39 | 0.0 | 0.2 | -52.38 | 0.0 | 11.54 | 1.41 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | -100.0 | 0.0 | 0 | 0 | 0.0 | -0.1 | -66.67 | 0.0 | -17.87 | -155.29 | 0.0 | 16.09 | 460.63 | 0.0 | 17.09 | 290.18 | 0.0 | -1.0 | 33.77 | 0.0 | 0.00 | 0 | 0.0 | 0.30 | 275.0 | 0.0 | 0.63 | 200.0 | 0.0 | 0.58 | 107.14 | 0.0 | 5628 | 0.0 | 0.0 | 65.96 | 25.47 | 0.0 |
| 20Q2 (3) | 76.05 | -20.78 | 0.0 | 63.34 | 0.33 | 0.0 | 2.84 | 5.19 | 0.0 | 0.42 | -25.0 | 0.0 | 11.38 | -14.31 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 87.5 | 0.0 | 0 | 0 | 0.0 | -0.06 | -700.0 | 0.0 | -7.0 | 63.73 | 0.0 | 2.87 | -73.57 | 0.0 | 4.38 | -61.24 | 0.0 | -1.51 | -251.16 | 0.0 | 0.00 | 0 | 0.0 | 0.08 | -60.0 | 0.0 | 0.21 | -61.82 | 0.0 | 0.28 | 40.0 | 0.0 | 5628 | 0.0 | 0.0 | 52.57 | -15.69 | 0.0 |
| 20Q1 (2) | 96.0 | -21.31 | 0.0 | 63.13 | -6.2 | 0.0 | 2.7 | -25.62 | 0.0 | 0.56 | 12.0 | 0.0 | 13.28 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.08 | -900.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 120.0 | 0.0 | -19.3 | 41.99 | 0.0 | 10.86 | -39.02 | 0.0 | 11.3 | -39.08 | 0.0 | -0.43 | 41.89 | 0.0 | 0.00 | 0 | 0.0 | 0.20 | -39.39 | 0.0 | 0.55 | -41.49 | 0.0 | 0.20 | -85.92 | 0.0 | 5628 | 0.0 | 0.0 | 62.35 | -10.09 | 0.0 |
| 19Q4 (1) | 122.0 | 0.0 | 0.0 | 67.3 | 0.0 | 0.0 | 3.63 | 0.0 | 0.0 | 0.5 | 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 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | -33.27 | 0.0 | 0.0 | 17.81 | 0.0 | 0.0 | 18.55 | 0.0 | 0.0 | -0.74 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.33 | 0.0 | 0.0 | 0.94 | 0.0 | 0.0 | 1.42 | 0.0 | 0.0 | 5628 | 0.0 | 0.0 | 69.35 | 0.0 | 0.0 |
