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) | 99.19 | 4.38 | 74.85 | 0.38 | 18.11 | 31.61 | 0.42 | 75.0 | 0.64 | 42.22 | 0.07 | -12.5 | 0.08 | 14.29 | 0 | 0 | 0.06 | -70.0 | -0.01 | 0 | 0 | 0 | -0.24 | 0 | 0.09 | 0 | 6.33 | -1.56 | 3.86 | -37.54 | 2.47 | 888.0 | 39.02 | 905.67 | 4.50 | -37.5 | 4.33 | -42.19 | 0.00 | 0 | 86 | 0.0 | 10.2 | 0.99 |
| 2022 (9) | 95.03 | 13.28 | 74.57 | 15.04 | 13.76 | -1.92 | 0.24 | 166.67 | 0.45 | -8.16 | 0.08 | -20.0 | 0.07 | 16.67 | 0 | 0 | 0.2 | 17.65 | -0.01 | 0 | 0 | 0 | -1.05 | 0 | -0.34 | 0 | 6.43 | 22.24 | 6.18 | 32.62 | 0.25 | -58.33 | 3.88 | -65.99 | 7.20 | 32.6 | 7.49 | 47.73 | 0.00 | 0 | 86 | 0.0 | 10.1 | 11.48 |
| 2021 (8) | 83.89 | 18.29 | 64.82 | 13.34 | 14.03 | 14.34 | 0.09 | 50.0 | 0.49 | 36.11 | 0.1 | -16.67 | 0.06 | 0.0 | 0 | 0 | 0.17 | 112.5 | -0.03 | 0 | 0 | 0 | 0.26 | -79.37 | 0.25 | -82.64 | 5.26 | 78.31 | 4.66 | 67.03 | 0.6 | 275.0 | 11.41 | 110.91 | 5.43 | 66.56 | 5.07 | 227.1 | 0.00 | 0 | 86 | 0.0 | 9.06 | 36.24 |
| 2020 (7) | 70.92 | -2.31 | 57.19 | -6.92 | 12.27 | -6.83 | 0.06 | 0.0 | 0.36 | -32.08 | 0.12 | 20.0 | 0.06 | 0.0 | 0 | 0 | 0.08 | -65.22 | -0.08 | 0 | 0 | 0 | 1.26 | 0 | 1.44 | 0 | 2.95 | 0 | 2.79 | 0 | 0.16 | 0 | 5.41 | 0 | 3.26 | 0 | 1.55 | 0 | 0.00 | 0 | 86 | 0.0 | 6.65 | 271.51 |
| 2019 (6) | 72.6 | -2.39 | 61.44 | -2.17 | 13.17 | -5.93 | 0.06 | -25.0 | 0.53 | 0.0 | 0.1 | 0 | 0.06 | 0.0 | 0 | 0 | 0.23 | 27.78 | 0 | 0 | 0 | 0 | -0.25 | 0 | -0.31 | 0 | -2.35 | 0 | -1.91 | 0 | -0.44 | 0 | 0.00 | 0 | -2.23 | 0 | -1.84 | 0 | 0.00 | 0 | 86 | 0.0 | 1.79 | 316.28 |
| 2018 (5) | 74.38 | -4.74 | 62.8 | 4.25 | 14.0 | 11.73 | 0.08 | -46.67 | 0.53 | 0.0 | 0 | 0 | 0.06 | 20.0 | 0 | 0 | 0.18 | 38.46 | 0.13 | 0 | 0 | 0 | -0.64 | 0 | -0.52 | 0 | -3.0 | 0 | -2.61 | 0 | -0.39 | 0 | 0.00 | 0 | -3.05 | 0 | -2.40 | 0 | 0.00 | 0 | 86 | 1.18 | 0.43 | -94.45 |
| 2017 (4) | 78.08 | -20.84 | 60.24 | -12.14 | 12.53 | -3.62 | 0.15 | -28.57 | 0.53 | 20.45 | 0 | 0 | 0.05 | 25.0 | 0 | 0 | 0.13 | -18.75 | 0 | 0 | 0 | 0 | -0.18 | 0 | -0.58 | 0 | 4.73 | -70.27 | 4.3 | -64.29 | 0.43 | -88.89 | 9.08 | -62.7 | 5.03 | -64.4 | 5.61 | -62.99 | 0.00 | 0 | 85 | 0.0 | 7.75 | -57.99 |
| 2016 (3) | 98.63 | 40.12 | 68.56 | 40.38 | 13.0 | 22.41 | 0.21 | -41.67 | 0.44 | 69.23 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0.16 | 60.0 | -0.06 | 0 | 0 | 0 | -1.2 | 0 | -1.15 | 0 | 15.91 | 51.67 | 12.04 | 52.41 | 3.87 | 50.0 | 24.34 | -1.18 | 14.13 | 52.1 | 15.16 | 57.92 | 0.00 | 0 | 85 | 1.19 | 18.45 | 47.25 |
| 2015 (2) | 70.39 | 36.89 | 48.84 | 37.04 | 10.62 | 15.43 | 0.36 | -25.0 | 0.26 | 52.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 66.67 | -0.01 | 0 | -0.07 | 0 | -0.55 | 0 | -0.45 | 0 | 10.49 | 49.86 | 7.9 | 65.97 | 2.58 | 15.18 | 24.63 | -23.13 | 9.29 | 62.98 | 9.60 | 92.77 | 0.00 | 0 | 84 | 1.2 | 12.53 | 45.53 |
| 2014 (1) | 51.42 | 13.96 | 35.64 | 10.14 | 9.2 | 13.44 | 0.48 | 166.67 | 0.17 | 13.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -50.0 | -0.02 | 0 | 0 | 0 | 0.14 | -68.89 | 0.43 | -27.12 | 7.0 | 33.84 | 4.76 | 17.24 | 2.24 | 91.45 | 32.04 | 43.04 | 5.70 | 16.09 | 4.98 | 24.81 | 0.00 | 0 | 83 | 5.06 | 8.61 | 28.51 |
| 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) | 20.6 | -1.01 | -12.27 | 16.24 | 2.53 | -7.25 | 4.0 | -9.09 | 1.78 | 0.09 | 28.57 | -10.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | -0.08 | -130.77 | 89.19 | 0.28 | -65.85 | -78.29 | 0.3 | -60.0 | -37.5 | -0.02 | -128.57 | -102.44 | 0.00 | -100.0 | -100.0 | 0.34 | -61.36 | -39.29 | 0.44 | -21.43 | -68.57 | 1.22 | 38.64 | -11.59 | 87 | 1.16 | 1.16 | 1.23 | -27.65 | -46.52 |
| 24Q1 (19) | 20.81 | -29.91 | 7.43 | 15.84 | -30.16 | 6.52 | 4.4 | -21.71 | 7.84 | 0.07 | -50.0 | 0.0 | 0.1 | -16.67 | -44.44 | 0.01 | 0.0 | -50.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -75.0 | 0.0 | -0.02 | -100.0 | -100.0 | 0 | 0 | 0 | -0.09 | -181.82 | -145.0 | 0.26 | 116.67 | -51.85 | 0.82 | -45.33 | -14.58 | 0.75 | -26.47 | 7.14 | 0.07 | -85.42 | -72.0 | 8.02 | -74.95 | -69.7 | 0.88 | -26.05 | 7.32 | 0.56 | -45.63 | 211.11 | 0.88 | -80.49 | 7.32 | 86 | 0.0 | 0.0 | 1.7 | -30.04 | -11.92 |
| 23Q4 (18) | 29.69 | 11.41 | 18.38 | 22.68 | 14.66 | 8.15 | 5.62 | 25.45 | 71.34 | 0.14 | 40.0 | 75.0 | 0.12 | -7.69 | -25.0 | 0.01 | -50.0 | -50.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 0 | -71.43 | -0.01 | 0 | 50.0 | 0 | 0 | 0 | 0.11 | -8.33 | -52.17 | 0.12 | -33.33 | -77.36 | 1.5 | -41.86 | 10.29 | 1.02 | -38.55 | -31.54 | 0.48 | -47.83 | 469.23 | 32.01 | -10.11 | 0 | 1.19 | -38.66 | -31.61 | 1.03 | -39.41 | -6.36 | 4.51 | 35.84 | -37.53 | 86 | 0.0 | 0.0 | 2.43 | -31.16 | 4.29 |
| 23Q3 (17) | 26.65 | 13.5 | 3.33 | 19.78 | 12.96 | 0.82 | 4.48 | 13.99 | 12.85 | 0.1 | 0.0 | 66.67 | 0.13 | -38.1 | 44.44 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 117.91 | 120.34 | 0.18 | 124.32 | 145.0 | 2.58 | 100.0 | 43.33 | 1.66 | 245.83 | -11.7 | 0.92 | 12.2 | 1414.29 | 35.61 | -43.66 | 0 | 1.94 | 246.43 | -11.42 | 1.70 | 21.43 | -35.11 | 3.32 | 140.58 | -39.42 | 86 | 0.0 | 0.0 | 3.53 | 53.48 | 30.74 |
| 23Q2 (16) | 23.48 | 21.22 | 12.94 | 17.51 | 17.75 | 8.35 | 3.93 | -3.68 | 30.56 | 0.1 | 42.86 | 66.67 | 0.21 | 16.67 | 61.54 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | -66.67 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | -0.67 | -435.0 | 29.47 | -0.74 | -237.04 | 10.84 | 1.29 | 34.38 | 63.29 | 0.48 | -31.43 | -29.41 | 0.82 | 228.0 | 645.45 | 63.21 | 138.8 | 364.1 | 0.56 | -31.71 | -30.0 | 1.40 | 677.78 | -19.54 | 1.38 | 68.29 | -58.05 | 86 | 0.0 | 0.0 | 2.3 | 19.17 | 32.95 |
| 23Q1 (15) | 19.37 | -22.77 | -17.12 | 14.87 | -29.09 | -16.55 | 4.08 | 24.39 | 16.24 | 0.07 | -12.5 | 75.0 | 0.18 | 12.5 | 157.14 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -92.86 | -66.67 | -0.01 | 50.0 | 0 | 0 | 0 | 0 | 0.2 | -13.04 | -23.08 | 0.54 | 1.89 | 50.0 | 0.96 | -29.41 | -61.13 | 0.7 | -53.02 | -67.14 | 0.25 | 292.31 | -28.57 | 26.47 | 0 | 89.48 | 0.82 | -52.87 | -67.07 | 0.18 | -83.64 | -91.13 | 0.82 | -88.64 | -67.07 | 86 | 0.0 | 0.0 | 1.93 | -17.17 | -42.22 |
| 22Q4 (14) | 25.08 | -2.75 | 1.58 | 20.97 | 6.88 | 12.68 | 3.28 | -17.38 | -21.34 | 0.08 | 33.33 | 166.67 | 0.16 | 77.78 | 45.45 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.14 | 1300.0 | 566.67 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0.23 | 138.98 | -32.35 | 0.53 | 232.5 | 65.62 | 1.36 | -24.44 | -39.82 | 1.49 | -20.74 | -16.76 | -0.13 | -85.71 | -127.66 | 0.00 | 0 | -100.0 | 1.74 | -20.55 | -17.14 | 1.10 | -58.02 | -34.91 | 7.22 | 31.75 | 32.72 | 86 | 0.0 | 0.0 | 2.33 | -13.7 | -27.19 |
| 22Q3 (13) | 25.79 | 24.05 | 38.51 | 19.62 | 21.41 | 30.02 | 3.97 | 31.89 | 9.97 | 0.06 | 0.0 | 200.0 | 0.09 | -30.77 | 0.0 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.01 | -66.67 | -85.71 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | -0.59 | 37.89 | -1080.0 | -0.4 | 51.81 | -1900.0 | 1.8 | 127.85 | 1736.36 | 1.88 | 176.47 | 2250.0 | -0.07 | -163.64 | 63.16 | 0.00 | -100.0 | 0 | 2.19 | 173.75 | 2090.0 | 2.62 | 50.57 | 2281.82 | 5.48 | 66.57 | 64.07 | 86 | 0.0 | 0.0 | 2.7 | 56.07 | 233.33 |
| 22Q2 (12) | 20.79 | -11.04 | 9.13 | 16.16 | -9.32 | 10.08 | 3.01 | -14.25 | -8.79 | 0.06 | 50.0 | 200.0 | 0.13 | 85.71 | -13.33 | 0.02 | 0.0 | -33.33 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.95 | -465.38 | -600.0 | -0.83 | -330.56 | -1285.71 | 0.79 | -68.02 | -26.85 | 0.68 | -68.08 | -32.0 | 0.11 | -68.57 | 37.5 | 13.62 | -2.51 | 91.29 | 0.80 | -67.87 | -31.62 | 1.74 | -14.29 | 62.62 | 3.29 | 32.13 | 1.23 | 86 | 0.0 | 0.0 | 1.73 | -48.2 | -15.61 |
| 22Q1 (11) | 23.37 | -5.35 | 8.55 | 17.82 | -4.25 | 8.46 | 3.51 | -15.83 | 18.58 | 0.04 | 33.33 | 100.0 | 0.07 | -36.36 | -53.33 | 0.02 | 0.0 | -33.33 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0.03 | 200.0 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.26 | -23.53 | 218.18 | 0.36 | 12.5 | 376.92 | 2.47 | 9.29 | 22.28 | 2.13 | 18.99 | 19.66 | 0.35 | -25.53 | 45.83 | 13.97 | -32.64 | 15.65 | 2.49 | 18.57 | 19.71 | 2.03 | 20.12 | -7.73 | 2.49 | -54.23 | 19.71 | 86 | 0.0 | 0.0 | 3.34 | 4.38 | 11.33 |
| 21Q4 (10) | 24.69 | 32.6 | -8.18 | 18.61 | 23.33 | -11.38 | 4.17 | 15.51 | 6.38 | 0.03 | 50.0 | 50.0 | 0.11 | 22.22 | 22.22 | 0.02 | 0.0 | -33.33 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | -0.03 | -142.86 | -175.0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0.34 | 780.0 | -64.95 | 0.32 | 1700.0 | -66.32 | 2.26 | 2154.55 | -22.6 | 1.79 | 2137.5 | -31.15 | 0.47 | 347.37 | 46.88 | 20.74 | 0 | 88.03 | 2.10 | 2000.0 | -30.69 | 1.69 | 1436.36 | -11.05 | 5.44 | 62.87 | 66.87 | 86 | 0.0 | 0.0 | 3.2 | 295.06 | -16.88 |
| 21Q3 (9) | 18.62 | -2.26 | -4.07 | 15.09 | 2.79 | -2.52 | 3.61 | 9.39 | 11.76 | 0.02 | 0.0 | 100.0 | 0.09 | -40.0 | 28.57 | 0.02 | -33.33 | -33.33 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.07 | 250.0 | 250.0 | -0.02 | 0 | -100.0 | 0 | 0 | 0 | -0.05 | -126.32 | -107.35 | -0.02 | -128.57 | -103.08 | -0.11 | -110.19 | -108.15 | 0.08 | -92.0 | -94.12 | -0.19 | -337.5 | -1800.0 | 0.00 | -100.0 | 0 | 0.10 | -91.45 | -93.71 | 0.11 | -89.72 | -86.59 | 3.34 | 2.77 | 1352.17 | 86 | 0.0 | 0.0 | 0.81 | -60.49 | -63.51 |
| 21Q2 (8) | 19.05 | -11.52 | 35.78 | 14.68 | -10.65 | 23.67 | 3.3 | 11.49 | 44.1 | 0.02 | 0.0 | 0 | 0.15 | 0.0 | 50.0 | 0.03 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | -83.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 186.36 | 0 | 0.07 | 153.85 | 141.18 | 1.08 | -46.53 | 472.41 | 1.0 | -43.82 | 688.24 | 0.08 | -66.67 | 172.73 | 7.12 | -41.06 | 0 | 1.17 | -43.75 | 685.0 | 1.07 | -51.36 | 0 | 3.25 | 56.25 | 338.97 | 86 | 0.0 | -1.15 | 2.05 | -31.67 | 220.31 |
| 21Q1 (7) | 21.53 | -19.93 | 103.5 | 16.43 | -21.76 | 85.65 | 2.96 | -24.49 | 4.59 | 0.02 | 0.0 | 0 | 0.15 | 66.67 | 50.0 | 0.03 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.12 | 200.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.22 | -122.68 | 0 | -0.13 | -113.68 | -750.0 | 2.02 | -30.82 | 296.12 | 1.78 | -31.54 | 279.8 | 0.24 | -25.0 | 700.0 | 12.08 | 9.52 | 0 | 2.08 | -31.35 | 279.31 | 2.20 | 15.79 | 289.66 | 2.08 | -36.2 | 279.31 | 86 | 0.0 | 0.0 | 3.0 | -22.08 | 5100.0 |
| 20Q4 (6) | 26.89 | 38.54 | 20.21 | 21.0 | 35.66 | 19.12 | 3.92 | 21.36 | 36.11 | 0.02 | 100.0 | 0.0 | 0.09 | 28.57 | 0 | 0.03 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 100.0 | -33.33 | -0.06 | -500.0 | -700.0 | 0 | 0 | 0 | 0.97 | 42.65 | 321.74 | 0.95 | 46.15 | 1483.33 | 2.92 | 116.3 | 48.22 | 2.6 | 91.18 | 57.58 | 0.32 | 3300.0 | 0.0 | 11.03 | 0 | -32.21 | 3.03 | 90.57 | 56.99 | 1.90 | 131.71 | 3.83 | 3.26 | 1317.39 | 246.19 | 86 | 0.0 | 0.0 | 3.85 | 73.42 | 29.19 |
| 20Q3 (5) | 19.41 | 38.35 | 18.43 | 15.48 | 30.41 | 8.56 | 3.23 | 41.05 | -8.76 | 0.01 | 0 | -50.0 | 0.07 | -30.0 | 0 | 0.03 | 0.0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.02 | 0 | 0.0 | -0.01 | 0 | -200.0 | 0 | 0 | 0 | 0.68 | 0 | 211.48 | 0.65 | 482.35 | 197.01 | 1.35 | 565.52 | 167.16 | 1.36 | 900.0 | 180.95 | -0.01 | 90.91 | 96.97 | 0.00 | 0 | 0 | 1.59 | 895.0 | 180.71 | 0.82 | 0 | 170.69 | 0.23 | 116.91 | 105.53 | 86 | -1.15 | 0.0 | 2.22 | 246.88 | 322.0 |
| 20Q2 (4) | 14.03 | 32.61 | 0.0 | 11.87 | 34.12 | 0.0 | 2.29 | -19.08 | 0.0 | 0 | 0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.03 | 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 | -0.17 | -950.0 | 0.0 | -0.29 | 71.84 | 0.0 | -0.17 | 82.83 | 0.0 | -0.11 | -175.0 | 0.0 | 0.00 | 0 | 0.0 | -0.20 | 82.76 | 0.0 | 0.00 | 100.0 | 0.0 | -1.36 | -17.24 | 0.0 | 87 | 1.16 | 0.0 | 0.64 | 1166.67 | 0.0 |
| 20Q1 (3) | 10.58 | -52.7 | 0.0 | 8.85 | -49.8 | 0.0 | 2.83 | -1.74 | 0.0 | 0 | -100.0 | 0.0 | 0.1 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0 | -100.0 | 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 | 0.02 | -66.67 | 0.0 | -1.03 | -152.28 | 0.0 | -0.99 | -160.0 | 0.0 | -0.04 | -112.5 | 0.0 | 0.00 | -100.0 | 0.0 | -1.16 | -160.1 | 0.0 | -1.16 | -163.39 | 0.0 | -1.16 | 47.98 | 0.0 | 86 | 0.0 | 0.0 | -0.06 | -102.01 | 0.0 |
| 19Q4 (2) | 22.37 | 36.49 | 0.0 | 17.63 | 23.63 | 0.0 | 2.88 | -18.64 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 200.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.23 | 137.7 | 0.0 | 0.06 | 108.96 | 0.0 | 1.97 | 198.01 | 0.0 | 1.65 | 198.21 | 0.0 | 0.32 | 196.97 | 0.0 | 16.27 | 0 | 0.0 | 1.93 | 197.97 | 0.0 | 1.83 | 257.76 | 0.0 | -2.23 | 46.39 | 0.0 | 86 | 0.0 | 0.0 | 2.98 | 398.0 | 0.0 |
| 19Q3 (1) | 16.39 | 0.0 | 0.0 | 14.26 | 0.0 | 0.0 | 3.54 | 0.0 | 0.0 | 0.02 | 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 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.61 | 0.0 | 0.0 | -0.67 | 0.0 | 0.0 | -2.01 | 0.0 | 0.0 | -1.68 | 0.0 | 0.0 | -0.33 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -1.97 | 0.0 | 0.0 | -1.16 | 0.0 | 0.0 | -4.16 | 0.0 | 0.0 | 86 | 0.0 | 0.0 | -1.0 | 0.0 | 0.0 |
