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) | 18.29 | 51.03 | 14.29 | 56.35 | 4.02 | 30.52 | 0.32 | 357.14 | 0.06 | -25.0 | 0.06 | 200.0 | 0.08 | 0.0 | 0 | 0 | 0.24 | 380.0 | 0 | 0 | 0.8 | 263.64 | 0.04 | -92.16 | 1.37 | 124.59 | 1.34 | 100.0 | 0.71 | 77.5 | 0.22 | 37.5 | 16.45 | -30.59 | 0.64 | 60.0 | -0.58 | 0 | 0.00 | 0 | 111 | 13.27 | 2.17 | 83.9 |
| 2022 (9) | 12.11 | 15.44 | 9.14 | 25.72 | 3.08 | -2.84 | 0.07 | 16.67 | 0.08 | 33.33 | 0.02 | 100.0 | 0.08 | 33.33 | 0.02 | 0.0 | 0.05 | 25.0 | 0 | 0 | 0.22 | -65.08 | 0.51 | 0 | 0.61 | -11.59 | 0.67 | -10.67 | 0.4 | 48.15 | 0.16 | -58.97 | 23.70 | -54.95 | 0.40 | 48.15 | -0.18 | 0 | 0.00 | 0 | 98 | 0.0 | 1.18 | 3.51 |
| 2021 (8) | 10.49 | 23.41 | 7.27 | 39.81 | 3.17 | 9.31 | 0.06 | -25.0 | 0.06 | 0.0 | 0.01 | 0.0 | 0.06 | -14.29 | 0.02 | 0.0 | 0.04 | -20.0 | 0 | 0 | 0.63 | 0 | -0.19 | 0 | 0.69 | 0 | 0.75 | 97.37 | 0.27 | -12.9 | 0.39 | 1200.0 | 52.61 | 609.03 | 0.27 | -12.9 | -0.37 | 0 | 0.00 | 0 | 98 | -1.01 | 1.14 | 60.56 |
| 2020 (7) | 8.5 | 36.44 | 5.2 | 27.14 | 2.9 | 16.0 | 0.08 | -57.89 | 0.06 | -25.0 | 0.01 | 0 | 0.07 | 75.0 | 0.02 | 0 | 0.05 | -28.57 | 0 | 0 | 0 | 0 | -0.26 | 0 | -0.02 | 0 | 0.38 | 0 | 0.31 | 0 | 0.03 | 0 | 7.42 | 0 | 0.31 | 0 | 0.29 | 0 | 0.00 | 0 | 99 | 0.0 | 0.71 | 0 |
| 2019 (6) | 6.23 | -21.34 | 4.09 | -23.98 | 2.5 | -11.66 | 0.19 | 58.33 | 0.08 | 14.29 | 0 | 0 | 0.04 | 33.33 | 0 | 0 | 0.07 | -53.33 | 0 | 0 | -0.15 | 0 | -0.1 | 0 | -0.08 | 0 | -0.44 | 0 | -0.18 | 0 | -0.25 | 0 | 0.00 | 0 | -0.18 | 0 | -0.09 | 0 | 0.00 | 0 | 99 | 0.0 | -0.13 | 0 |
| 2018 (5) | 7.92 | -2.58 | 5.38 | -6.76 | 2.83 | -43.63 | 0.12 | 33.33 | 0.07 | -22.22 | 0 | 0 | 0.03 | -25.0 | 0.01 | 0.0 | 0.15 | -59.46 | 0.17 | 0 | 0 | 0 | -0.12 | 0 | 0.25 | -26.47 | -0.04 | 0 | 1.65 | 0 | 0.45 | 0 | 0.00 | 0 | 1.66 | 0 | 1.23 | 0 | 0.00 | 0 | 99 | 0.0 | 0.31 | 0 |
| 2017 (4) | 8.13 | -30.09 | 5.77 | -27.33 | 5.02 | 31.76 | 0.09 | -18.18 | 0.09 | -30.77 | 0 | 0 | 0.04 | -20.0 | 0.01 | 0.0 | 0.37 | -37.29 | -0.1 | 0 | 0.01 | -66.67 | -0.05 | 0 | 0.34 | -48.48 | -2.32 | 0 | -2.29 | 0 | -0.02 | 0 | 0.00 | 0 | -2.31 | 0 | -2.31 | 0 | 0.00 | 0 | 99 | 2.06 | -1.91 | 0 |
| 2016 (3) | 11.63 | -1.61 | 7.94 | -3.05 | 3.81 | 3.25 | 0.11 | -8.33 | 0.13 | 8.33 | 0 | 0 | 0.05 | 0.0 | 0.01 | 0.0 | 0.59 | 0 | 0 | 0 | 0.03 | 50.0 | 0.01 | -93.33 | 0.66 | -9.59 | 0.43 | -35.82 | 0.23 | -39.47 | 0.2 | -25.93 | 45.78 | 12.76 | 0.23 | -41.03 | -0.38 | 0 | 0.00 | 0 | 97 | -1.02 | 0.93 | -19.83 |
| 2015 (2) | 11.82 | 0.17 | 8.19 | -3.87 | 3.69 | 6.96 | 0.12 | 20.0 | 0.12 | 50.0 | 0 | 0 | 0.05 | -16.67 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0.15 | -28.57 | 0.73 | -2.67 | 0.67 | 15.52 | 0.38 | 8.57 | 0.27 | 17.39 | 40.60 | 4.0 | 0.39 | 8.33 | -0.31 | 0 | 0.00 | 0 | 98 | 1.03 | 1.16 | 11.54 |
| 2014 (1) | 11.8 | 3.6 | 8.52 | -0.7 | 3.45 | 3.6 | 0.1 | 11.11 | 0.08 | 0 | 0 | 0 | 0.06 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0.21 | 10.53 | 0.75 | 22.95 | 0.58 | 5.45 | 0.35 | 0.0 | 0.23 | 15.0 | 39.04 | 6.93 | 0.36 | -5.26 | -0.35 | 0 | 0.00 | 0 | 97 | 6.59 | 1.04 | 6.12 |
| 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) | 4.37 | -17.39 | -26.92 | 3.52 | -14.77 | -27.57 | 1.09 | 12.37 | 15.96 | 0.11 | 37.5 | 37.5 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0.23 | -48.89 | -37.84 | -0.01 | -101.59 | -101.85 | -0.2 | -157.14 | -162.5 | 0.1 | 25.0 | 0.0 | 0.00 | -100.0 | -100.0 | -0.18 | -160.0 | -164.29 | -0.38 | -322.22 | -850.0 | 0.13 | -56.67 | 0.0 | 114 | 0.0 | 0.0 | 0.18 | -76.92 | -76.62 |
| 24Q1 (19) | 5.29 | 14.01 | 76.92 | 4.13 | 11.02 | 91.2 | 0.97 | -10.19 | 0.0 | 0.08 | -11.11 | 33.33 | 0.02 | 100.0 | -33.33 | 0 | 0 | -100.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.05 | 150.0 | -28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.31 | 196.88 | 720.0 | 0.45 | 304.55 | 800.0 | 0.63 | 265.79 | 730.0 | 0.35 | 174.47 | 294.44 | 0.08 | 366.67 | 60.0 | 12.48 | 0 | 0 | 0.30 | 171.43 | 266.67 | -0.09 | 59.09 | 55.0 | 0.30 | -53.12 | 266.67 | 114 | 2.7 | 12.87 | 0.78 | 439.13 | 457.14 |
| 23Q4 (18) | 4.64 | -0.85 | 22.43 | 3.72 | 4.79 | 29.62 | 1.08 | 4.85 | 20.0 | 0.09 | 0.0 | 125.0 | 0.01 | 0.0 | -50.0 | 0 | -100.0 | -100.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.02 | -75.0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.32 | -228.0 | -23.08 | -0.22 | -118.8 | -450.0 | -0.38 | -129.69 | -1800.0 | -0.47 | -145.19 | -1466.67 | -0.03 | -127.27 | 40.0 | 0.00 | -100.0 | 0 | -0.42 | -145.65 | -1300.0 | -0.22 | -100.0 | -2300.0 | 0.64 | -40.74 | 56.1 | 111 | -2.63 | 13.27 | -0.23 | -115.44 | -253.33 |
| 23Q3 (17) | 4.68 | -21.74 | 41.82 | 3.55 | -26.95 | 36.02 | 1.03 | 9.57 | 41.1 | 0.09 | 12.5 | 350.0 | 0.01 | 0.0 | -50.0 | 0.02 | 0.0 | 0 | 0.02 | 0.0 | -33.33 | 0 | 0 | -100.0 | 0.08 | 0.0 | 700.0 | 0 | 0 | 0 | 0.77 | 2466.67 | 0 | 0.25 | 47.06 | -10.71 | 1.17 | 216.22 | 333.33 | 1.28 | 137.04 | 433.33 | 1.04 | 225.0 | 511.76 | 0.11 | 10.0 | 57.14 | 8.32 | -53.31 | -70.64 | 0.92 | 228.57 | 441.18 | -0.11 | -175.0 | -22.22 | 1.08 | 730.77 | 145.45 | 114 | 0.0 | 16.33 | 1.49 | 93.51 | 302.7 |
| 23Q2 (16) | 5.98 | 100.0 | 140.16 | 4.86 | 125.0 | 154.45 | 0.94 | -3.09 | 22.08 | 0.08 | 33.33 | 700.0 | 0.01 | -66.67 | -50.0 | 0.02 | 0.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0.08 | 14.29 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0.17 | 440.0 | -32.0 | 0.37 | 640.0 | 184.62 | 0.54 | 640.0 | 500.0 | 0.32 | 277.78 | 433.33 | 0.1 | 100.0 | 233.33 | 17.82 | 0 | -49.04 | 0.28 | 255.56 | 366.67 | -0.04 | 80.0 | 33.33 | 0.13 | 172.22 | -51.85 | 114 | 12.87 | 16.33 | 0.77 | 450.0 | 285.0 |
| 23Q1 (15) | 2.99 | -21.11 | 18.18 | 2.16 | -24.74 | 22.73 | 0.97 | 7.78 | 42.65 | 0.06 | 50.0 | 0 | 0.03 | 50.0 | 50.0 | 0.02 | 100.0 | 0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0.07 | 600.0 | 133.33 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.05 | 80.77 | -121.74 | 0.05 | 225.0 | -80.0 | -0.1 | -400.0 | -128.57 | -0.18 | -500.0 | -190.0 | 0.05 | 200.0 | -54.55 | 0.00 | 0 | -100.0 | -0.18 | -500.0 | -185.71 | -0.20 | -2100.0 | -400.0 | -0.18 | -143.9 | -185.71 | 101 | 3.06 | 3.06 | 0.14 | -6.67 | -69.57 |
| 22Q4 (14) | 3.79 | 14.85 | 33.45 | 2.87 | 9.96 | 36.67 | 0.9 | 23.29 | -1.1 | 0.04 | 100.0 | 300.0 | 0.02 | 0.0 | 100.0 | 0.01 | 0 | 0 | 0.01 | -66.67 | 0.0 | 0 | -100.0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.22 | 0 | 0 | -0.26 | -192.86 | -550.0 | -0.04 | -114.81 | -133.33 | -0.02 | -108.33 | 66.67 | -0.03 | -117.65 | -50.0 | -0.05 | -171.43 | 16.67 | 0.00 | -100.0 | 0 | -0.03 | -117.65 | -50.0 | 0.01 | 111.11 | 108.33 | 0.41 | -6.82 | 46.43 | 98 | 0.0 | 0.0 | 0.15 | -59.46 | 200.0 |
| 22Q3 (13) | 3.3 | 32.53 | 4.76 | 2.61 | 36.65 | 17.04 | 0.73 | -5.19 | -12.05 | 0.02 | 100.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 50.0 | 50.0 | 0.02 | 100.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.28 | 12.0 | 333.33 | 0.27 | 107.69 | -37.21 | 0.24 | 166.67 | -52.94 | 0.17 | 183.33 | 21.43 | 0.07 | 133.33 | -79.41 | 28.34 | -18.96 | -57.44 | 0.17 | 183.33 | 13.33 | -0.09 | -50.0 | 64.0 | 0.44 | 62.96 | 46.67 | 98 | 0.0 | 1.03 | 0.37 | 85.0 | -40.32 |
| 22Q2 (12) | 2.49 | -1.58 | -0.4 | 1.91 | 8.52 | 17.18 | 0.77 | 13.24 | 11.59 | 0.01 | 0 | -50.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0.01 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 8.7 | 600.0 | 0.13 | -48.0 | 0 | 0.09 | -74.29 | -47.06 | 0.06 | -70.0 | -40.0 | 0.03 | -72.73 | -40.0 | 34.97 | 16.96 | 32.21 | 0.06 | -71.43 | -40.0 | -0.06 | -50.0 | -166.67 | 0.27 | 28.57 | 80.0 | 98 | 0.0 | 0.0 | 0.2 | -56.52 | -25.93 |
| 22Q1 (11) | 2.53 | -10.92 | 25.87 | 1.76 | -16.19 | 34.35 | 0.68 | -25.27 | -6.85 | 0 | -100.0 | -100.0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0.03 | 50.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | 675.0 | 666.67 | 0.25 | 108.33 | 66.67 | 0.35 | 683.33 | 191.67 | 0.2 | 1100.0 | 400.0 | 0.11 | 283.33 | 57.14 | 29.90 | 0 | -47.08 | 0.21 | 1150.0 | 320.0 | -0.04 | 66.67 | 60.0 | 0.21 | -25.0 | 320.0 | 98 | 0.0 | 0.0 | 0.46 | 820.0 | 119.05 |
| 21Q4 (10) | 2.84 | -9.84 | 27.35 | 2.1 | -5.83 | 47.89 | 0.91 | 9.64 | -9.0 | 0.01 | -50.0 | -50.0 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0.01 | -50.0 | -50.0 | 0 | -100.0 | 0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.04 | 66.67 | 69.23 | 0.12 | -72.09 | 200.0 | -0.06 | -111.76 | 60.0 | -0.02 | -114.29 | 83.33 | -0.06 | -117.65 | -200.0 | 0.00 | -100.0 | 0 | -0.02 | -113.33 | 83.33 | -0.12 | 52.0 | 14.29 | 0.28 | -6.67 | -12.5 | 98 | 1.03 | -1.01 | 0.05 | -91.94 | 183.33 |
| 21Q3 (9) | 3.15 | 26.0 | 29.63 | 2.23 | 36.81 | 52.74 | 0.83 | 20.29 | 15.28 | 0.02 | 0.0 | 100.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0.02 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.64 | 0 | 0 | -0.12 | -140.0 | -140.0 | 0.43 | 0 | 2050.0 | 0.51 | 200.0 | 82.14 | 0.14 | 40.0 | -51.72 | 0.34 | 580.0 | 1800.0 | 66.59 | 151.76 | 0 | 0.15 | 50.0 | -48.28 | -0.25 | -377.78 | -204.17 | 0.30 | 100.0 | -31.82 | 97 | -1.02 | -2.02 | 0.62 | 129.63 | 67.57 |
| 21Q2 (8) | 2.5 | 24.38 | 18.48 | 1.63 | 24.43 | 24.43 | 0.69 | -5.48 | 9.52 | 0.02 | 0.0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -266.67 | 0 | 0 | -100.0 | 100.0 | 0.17 | 41.67 | 21.43 | 0.1 | 150.0 | 25.0 | 0.05 | -28.57 | 0.0 | 26.45 | -53.19 | -19.9 | 0.10 | 100.0 | 25.0 | 0.09 | 190.0 | 0.0 | 0.15 | 200.0 | 0.0 | 98 | 0.0 | -2.0 | 0.27 | 28.57 | 22.73 |
| 21Q1 (7) | 2.01 | -9.87 | 16.86 | 1.31 | -7.75 | 28.43 | 0.73 | -27.0 | 32.73 | 0.02 | 0.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 123.08 | 0 | 0.15 | 275.0 | 400.0 | 0.12 | 180.0 | 20.0 | 0.04 | 133.33 | -42.86 | 0.07 | 450.0 | 133.33 | 56.50 | 0 | 90.11 | 0.05 | 141.67 | -28.57 | -0.10 | 28.57 | -190.91 | 0.05 | -84.38 | -28.57 | 98 | -1.01 | -1.01 | 0.21 | 450.0 | 16.67 |
| 20Q4 (6) | 2.23 | -8.23 | 58.16 | 1.42 | -2.74 | 49.47 | 1.0 | 38.89 | 51.52 | 0.02 | 100.0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | -100.0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.13 | -160.0 | 0 | 0.04 | 100.0 | 140.0 | -0.15 | -153.57 | 51.61 | -0.12 | -141.38 | -700.0 | -0.02 | 0.0 | 93.1 | 0.00 | 0 | 0 | -0.12 | -141.38 | -700.0 | -0.14 | -158.33 | -227.27 | 0.32 | -27.27 | 277.78 | 99 | 0.0 | 0.0 | -0.06 | -116.22 | 73.91 |
| 20Q3 (5) | 2.43 | 15.17 | 63.09 | 1.46 | 11.45 | 47.47 | 0.72 | 14.29 | 28.57 | 0.01 | 0 | -75.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 100.0 | 0.02 | 0 | 0 | 0.01 | 0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -0.05 | 0 | -600.0 | 0.02 | 200.0 | 122.22 | 0.28 | 100.0 | 286.67 | 0.29 | 262.5 | 270.59 | -0.02 | -140.0 | -300.0 | 0.00 | -100.0 | 0 | 0.29 | 262.5 | 270.59 | 0.24 | 166.67 | 442.86 | 0.44 | 193.33 | 320.0 | 99 | -1.0 | 0.0 | 0.37 | 68.18 | 628.57 |
| 20Q2 (4) | 2.11 | 22.67 | 0.0 | 1.31 | 28.43 | 0.0 | 0.63 | 14.55 | 0.0 | 0 | 0 | 0.0 | 0.01 | -50.0 | 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 | -0.02 | 60.0 | 0.0 | 0.14 | 40.0 | 0.0 | 0.08 | 14.29 | 0.0 | 0.05 | 66.67 | 0.0 | 33.02 | 11.1 | 0.0 | 0.08 | 14.29 | 0.0 | 0.09 | -18.18 | 0.0 | 0.15 | 114.29 | 0.0 | 100 | 1.01 | 0.0 | 0.22 | 22.22 | 0.0 |
| 20Q1 (3) | 1.72 | 21.99 | 0.0 | 1.02 | 7.37 | 0.0 | 0.55 | -16.67 | 0.0 | 0 | 0 | 0.0 | 0.02 | 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 | -0.05 | 50.0 | 0.0 | 0.1 | 132.26 | 0.0 | 0.07 | 250.0 | 0.0 | 0.03 | 110.34 | 0.0 | 29.72 | 0 | 0.0 | 0.07 | 250.0 | 0.0 | 0.11 | 0.0 | 0.0 | 0.07 | 138.89 | 0.0 | 99 | 0.0 | 0.0 | 0.18 | 178.26 | 0.0 |
| 19Q4 (2) | 1.41 | -5.37 | 0.0 | 0.95 | -4.04 | 0.0 | 0.66 | 17.86 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0 | -100.0 | 0.0 | -0.1 | -11.11 | 0.0 | -0.31 | -106.67 | 0.0 | 0.02 | 111.76 | 0.0 | -0.29 | -3000.0 | 0.0 | 0.00 | 0 | 0.0 | 0.02 | 111.76 | 0.0 | 0.11 | 257.14 | 0.0 | -0.18 | 10.0 | 0.0 | 99 | 0.0 | 0.0 | -0.23 | -228.57 | 0.0 |
| 19Q3 (1) | 1.49 | 0.0 | 0.0 | 0.99 | 0.0 | 0.0 | 0.56 | 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 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | -0.09 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 | -0.17 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.17 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | -0.20 | 0.0 | 0.0 | 99 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 |
