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) | 95.31 | -5.35 | 82.66 | -6.37 | 9.51 | -0.31 | 0.18 | 350.0 | 0.02 | -87.5 | 0.1 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | -48.28 | 0.23 | 187.5 | 3.38 | 14.58 | 3.33 | 12.88 | 0.04 | 0 | 1.23 | 6050.0 | 2.18 | 12.95 | 2.05 | 7.89 | 0.00 | 0 | 153 | 0.0 | 7.58 | -3.81 |
| 2022 (9) | 100.7 | -12.03 | 88.28 | -13.77 | 9.54 | 0.95 | 0.04 | 0 | 0.16 | 45.45 | 0.08 | -11.11 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0.29 | 222.22 | 0.08 | -86.89 | 2.95 | -9.23 | 2.95 | -4.53 | 0 | 0 | 0.02 | -99.6 | 1.93 | -5.85 | 1.90 | 15.85 | 0.00 | 0 | 153 | 2.0 | 7.88 | -4.02 |
| 2021 (8) | 114.47 | 19.34 | 102.38 | 21.58 | 9.45 | 10.92 | 0 | 0 | 0.11 | 22.22 | 0.09 | -18.18 | 0 | 0 | 0 | 0 | 0 | 0 | 1.0 | 0 | 0 | 0 | 0.09 | -25.0 | 0.61 | 0 | 3.25 | 6.91 | 3.09 | 1.64 | 0.16 | 0 | 5.03 | 4930.0 | 2.05 | 1.49 | 1.64 | -22.27 | 0.00 | 0 | 150 | 0.0 | 8.21 | 11.85 |
| 2020 (7) | 95.92 | 24.91 | 84.21 | 21.74 | 8.52 | 3.15 | 0 | 0 | 0.09 | -66.67 | 0.11 | -15.38 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | 0 | 0 | 0 | 0.12 | 0 | -0.14 | 0 | 3.04 | 0 | 3.04 | 0 | 0 | 0 | 0.10 | 0 | 2.02 | 0 | 2.11 | 0 | 0.00 | 0 | 150 | -0.66 | 7.34 | 143.85 |
| 2019 (6) | 76.79 | 10.9 | 69.17 | 11.44 | 8.26 | 0.12 | 0 | 0 | 0.27 | 58.82 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | -0.06 | 0 | -0.5 | 0 | -1.14 | 0 | -1.14 | 0 | 0 | 0 | 0.00 | 0 | -0.76 | 0 | -0.42 | 0 | 0.00 | 0 | 151 | 3.42 | 3.01 | 51.26 |
| 2018 (5) | 69.24 | 11.16 | 62.07 | 13.93 | 8.25 | 10.0 | 0 | 0 | 0.17 | 142.86 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | -0.07 | 0 | 0 | 0 | 0.1 | -28.57 | -0.13 | 0 | -1.22 | 0 | -1.18 | 0 | -0.03 | 0 | 0.00 | 0 | -0.81 | 0 | -0.70 | 0 | 0.00 | 0 | 146 | 10.61 | 1.99 | -25.19 |
| 2017 (4) | 62.29 | 1.53 | 54.48 | 4.65 | 7.5 | -6.02 | 0 | 0 | 0.07 | -12.5 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | -0.06 | 0 | 0 | 0 | 0.14 | 0 | 0.03 | 0 | 0.34 | -56.96 | 0.34 | -56.41 | 0 | 0 | 0.00 | 0 | 0.26 | -56.67 | 0.21 | -75.58 | 0.00 | 0 | 132 | 1.54 | 2.66 | -29.07 |
| 2016 (3) | 61.35 | -7.05 | 52.06 | -7.86 | 7.98 | -9.73 | 0 | 0 | 0.08 | -42.86 | 0 | 0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | -0.41 | 0 | -0.52 | 0 | 0.79 | 75.56 | 0.78 | 100.0 | 0.01 | -83.33 | 1.35 | -89.49 | 0.60 | 100.0 | 0.86 | 109.76 | 0.00 | 0 | 130 | 0.0 | 3.75 | -1.57 |
| 2015 (2) | 66.0 | 22.34 | 56.5 | 13.45 | 8.84 | -8.87 | 0 | 0 | 0.14 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | 0 | -0.23 | 0 | 0.45 | 0 | 0.39 | 0 | 0.06 | -78.57 | 12.85 | 0 | 0.30 | 0 | 0.41 | 0 | 0.00 | 0 | 130 | 0.0 | 3.81 | 0 |
| 2014 (1) | 53.95 | -15.77 | 49.8 | -10.35 | 9.7 | -14.69 | 0.02 | 0 | 0.14 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.09 | 0 | 0.23 | 0 | 0.19 | -36.67 | 0.21 | 10.53 | -5.34 | 0 | -5.62 | 0 | 0.28 | 0 | 0.00 | 0 | -4.33 | 0 | -3.86 | 0 | 0.00 | 0 | 130 | 0.0 | -2.12 | 0 |
| 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) | 25.38 | 6.19 | -4.51 | 21.64 | 6.18 | -5.87 | 2.46 | 1.23 | 2.07 | 0.2 | 17.65 | 233.33 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.17 | -19.05 | -5.56 | 1.44 | 10.77 | 6.67 | 1.41 | 11.9 | 5.22 | 0.04 | 0.0 | 300.0 | 2.66 | -1.85 | 163.37 | 0.93 | 12.05 | 5.68 | 0.82 | 17.14 | 6.49 | 2.13 | 77.5 | 18.33 | 151 | -0.66 | -1.31 | 2.31 | 3.59 | -2.12 |
| 24Q2 (19) | 23.9 | 16.25 | -5.98 | 20.38 | 14.62 | -7.78 | 2.43 | 0.83 | 5.65 | 0.17 | 41.67 | 466.67 | 0 | 0 | -100.0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -33.33 | -50.0 | 0.21 | 10.53 | 75.0 | 1.3 | 128.07 | 14.04 | 1.26 | 125.0 | 13.51 | 0.04 | 0 | 33.33 | 2.71 | 442.0 | 13.39 | 0.83 | 124.32 | 13.7 | 0.70 | 180.0 | 6.06 | 1.20 | 224.32 | 29.03 | 152 | 0.0 | -0.65 | 2.23 | 47.68 | 1.83 |
| 24Q1 (18) | 20.56 | -8.7 | -1.11 | 17.78 | -8.68 | -1.77 | 2.41 | -1.63 | 2.55 | 0.12 | 71.43 | 500.0 | 0 | 0 | -100.0 | 0.03 | -50.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 250.0 | 400.0 | 0.19 | 733.33 | 733.33 | 0.57 | 0.0 | 83.87 | 0.56 | -3.45 | 86.67 | 0 | 100.0 | -100.0 | 0.50 | 0 | -80.92 | 0.37 | -2.63 | 85.0 | 0.25 | -37.5 | 13.64 | 0.37 | -83.03 | 85.0 | 152 | -0.65 | -0.65 | 1.51 | -6.79 | 6.34 |
| 23Q4 (17) | 22.52 | -15.27 | -4.94 | 19.47 | -15.31 | -4.98 | 2.45 | 1.66 | 11.36 | 0.07 | 16.67 | 250.0 | 0 | 0 | -100.0 | 0.06 | 500.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | -146.15 | 25.0 | -0.03 | -116.67 | 83.33 | 0.57 | -57.78 | -30.49 | 0.58 | -56.72 | -29.27 | -0.01 | -200.0 | 0 | 0.00 | -100.0 | 0 | 0.38 | -56.82 | -29.63 | 0.40 | -48.05 | -39.39 | 2.18 | 21.11 | 12.95 | 153 | 0.0 | 0.0 | 1.62 | -31.36 | -17.35 |
| 23Q3 (16) | 26.58 | 4.56 | -15.16 | 22.99 | 4.03 | -15.13 | 2.41 | 4.78 | -2.03 | 0.06 | 100.0 | 500.0 | 0 | -100.0 | -100.0 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.13 | 8.33 | -35.0 | 0.18 | 50.0 | -5.26 | 1.35 | 18.42 | -31.12 | 1.34 | 20.72 | -31.63 | 0.01 | -66.67 | 0 | 1.01 | -57.74 | 0 | 0.88 | 20.55 | -31.25 | 0.77 | 16.67 | -34.19 | 1.80 | 93.55 | 29.5 | 153 | 0.0 | 0.0 | 2.36 | 7.76 | -26.48 |
| 23Q2 (15) | 25.42 | 22.27 | 11.93 | 22.1 | 22.1 | 9.46 | 2.3 | -2.13 | -6.12 | 0.03 | 50.0 | 200.0 | 0.01 | 0.0 | -50.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 500.0 | 20.0 | 0.12 | 500.0 | 100.0 | 1.14 | 267.74 | 850.0 | 1.11 | 270.0 | 825.0 | 0.03 | 200.0 | 0 | 2.39 | -8.78 | -1.24 | 0.73 | 265.0 | 812.5 | 0.66 | 200.0 | 1550.0 | 0.93 | 365.0 | 745.45 | 153 | 0.0 | 0.0 | 2.19 | 54.23 | 59.85 |
| 23Q1 (14) | 20.79 | -12.24 | -9.49 | 18.1 | -11.66 | -11.75 | 2.35 | 6.82 | -2.89 | 0.02 | 0.0 | 100.0 | 0.01 | -83.33 | -50.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.03 | 62.5 | -150.0 | -0.03 | 83.33 | -250.0 | 0.31 | -62.2 | 520.0 | 0.3 | -63.41 | 500.0 | 0.01 | 0 | 0 | 2.62 | 0 | -58.74 | 0.20 | -62.96 | 566.67 | 0.22 | -66.67 | 1000.0 | 0.20 | -89.64 | 566.67 | 153 | 0.0 | 0.0 | 1.42 | -27.55 | 5.19 |
| 22Q4 (13) | 23.69 | -24.39 | -23.48 | 20.49 | -24.36 | -26.56 | 2.2 | -10.57 | -7.95 | 0.02 | 100.0 | 0 | 0.06 | 20.0 | 100.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.08 | -140.0 | -260.0 | -0.18 | -194.74 | -124.66 | 0.82 | -58.16 | -41.43 | 0.82 | -58.16 | -34.4 | 0 | 0 | -100.0 | 0.00 | 0 | -100.0 | 0.54 | -57.81 | -34.94 | 0.66 | -43.59 | 94.12 | 1.93 | 38.85 | -5.85 | 153 | 0.0 | 2.0 | 1.96 | -38.94 | -26.32 |
| 22Q3 (12) | 31.33 | 37.96 | 3.26 | 27.09 | 34.18 | 1.77 | 2.46 | 0.41 | -0.81 | 0.01 | 0.0 | 0 | 0.05 | 150.0 | 66.67 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 200.0 | 0 | 0 | 0 | 0.2 | 100.0 | 300.0 | 0.19 | 216.67 | 1050.0 | 1.96 | 1533.33 | 60.66 | 1.96 | 1533.33 | 60.66 | 0 | 0 | 0 | 0.00 | -100.0 | -100.0 | 1.28 | 1500.0 | 58.02 | 1.17 | 2825.0 | 42.68 | 1.39 | 1163.64 | 13.93 | 153 | 0.0 | 2.0 | 3.21 | 134.31 | 28.4 |
| 22Q2 (11) | 22.71 | -1.13 | -21.09 | 20.19 | -1.56 | -21.71 | 2.45 | 1.24 | 3.81 | 0.01 | 0.0 | 0 | 0.02 | 0.0 | -33.33 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.1 | 66.67 | 1100.0 | 0.06 | 200.0 | 200.0 | 0.12 | 140.0 | -78.95 | 0.12 | 140.0 | -78.57 | 0 | 0 | -100.0 | 2.42 | -61.89 | 48.47 | 0.08 | 166.67 | -78.38 | 0.04 | 100.0 | -90.24 | 0.11 | 266.67 | -73.17 | 153 | 0.0 | 2.0 | 1.37 | 1.48 | -24.73 |
| 22Q1 (10) | 22.97 | -25.81 | -5.86 | 20.51 | -26.49 | -7.07 | 2.42 | 1.26 | 9.5 | 0.01 | 0 | 0 | 0.02 | -33.33 | 0.0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -100.99 | 0 | 0 | 0 | 0 | 0.06 | 20.0 | 500.0 | 0.02 | -97.26 | 140.0 | 0.05 | -96.43 | -16.67 | 0.05 | -96.0 | -16.67 | 0 | -100.0 | 0 | 6.35 | -40.21 | -16.23 | 0.03 | -96.39 | -25.0 | 0.02 | -94.12 | -71.43 | 0.03 | -98.54 | -25.0 | 153 | 2.0 | 2.0 | 1.35 | -49.25 | 10.66 |
| 21Q4 (9) | 30.96 | 2.04 | 13.99 | 27.9 | 4.81 | 14.63 | 2.39 | -3.63 | 10.14 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.01 | 10200.0 | 0 | 0 | 0 | 0 | 0.05 | 0.0 | 600.0 | 0.73 | 3750.0 | 1316.67 | 1.4 | 14.75 | 141.38 | 1.25 | 2.46 | 115.52 | 0.15 | 0 | 0 | 10.62 | 35300.0 | 0 | 0.83 | 2.47 | 118.42 | 0.34 | -58.54 | -19.05 | 2.05 | 68.03 | 1.49 | 150 | 0.0 | 0.0 | 2.66 | 6.4 | 62.2 |
| 21Q3 (8) | 30.34 | 5.42 | 7.44 | 26.62 | 3.22 | 7.95 | 2.48 | 5.08 | 15.89 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.05 | 600.0 | 66.67 | -0.02 | 66.67 | 0.0 | 1.22 | 114.04 | -14.69 | 1.22 | 117.86 | -14.69 | 0 | -100.0 | 0 | 0.03 | -98.16 | 0 | 0.81 | 118.92 | -14.74 | 0.82 | 100.0 | -14.58 | 1.22 | 197.56 | -25.61 | 150 | 0.0 | 0.0 | 2.5 | 37.36 | 0.0 |
| 21Q2 (7) | 28.78 | 17.95 | 8.2 | 25.79 | 16.86 | 14.37 | 2.36 | 6.79 | 10.8 | 0 | 0 | 0 | 0.03 | 50.0 | 0.0 | 0.02 | -33.33 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -200.0 | 0 | -0.06 | -20.0 | 33.33 | 0.57 | 850.0 | -68.68 | 0.56 | 833.33 | -69.23 | 0.01 | 0 | 0 | 1.63 | -78.5 | 640.91 | 0.37 | 825.0 | -69.42 | 0.41 | 485.71 | -67.46 | 0.41 | 925.0 | -40.58 | 150 | 0.0 | 0.0 | 1.82 | 49.18 | -37.24 |
| 21Q1 (6) | 24.4 | -10.16 | 75.29 | 22.07 | -9.33 | 74.33 | 2.21 | 1.84 | 6.76 | 0 | 0 | 0 | 0.02 | 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 | 0.01 | 200.0 | 0 | -0.05 | 16.67 | -266.67 | 0.06 | -89.66 | 107.69 | 0.06 | -89.66 | 107.69 | 0 | 0 | 0 | 7.58 | 0 | 0 | 0.04 | -89.47 | 107.69 | 0.07 | -83.33 | 112.96 | 0.04 | -98.02 | 107.69 | 150 | 0.0 | 0.0 | 1.22 | -25.61 | 306.67 |
| 20Q4 (5) | 27.16 | -3.82 | 36.28 | 24.34 | -1.3 | 39.17 | 2.17 | 1.4 | 6.37 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.01 | -133.33 | 0 | -0.06 | -200.0 | 76.92 | 0.58 | -59.44 | 314.29 | 0.58 | -59.44 | 314.29 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.38 | -60.0 | 322.22 | 0.42 | -56.25 | 61.54 | 2.02 | 23.17 | 365.79 | 150 | 0.0 | -0.66 | 1.64 | -34.4 | 29.13 |
| 20Q3 (4) | 28.24 | 6.17 | 0.0 | 24.66 | 9.36 | 0.0 | 2.14 | 0.47 | 0.0 | 0 | 0 | 0.0 | 0.02 | -33.33 | 0.0 | 0.03 | 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 | 0.03 | 0 | 0.0 | -0.02 | 77.78 | 0.0 | 1.43 | -21.43 | 0.0 | 1.43 | -21.43 | 0.0 | 0 | 0 | 0.0 | 0.00 | -100.0 | 0.0 | 0.95 | -21.49 | 0.0 | 0.96 | -23.81 | 0.0 | 1.64 | 137.68 | 0.0 | 150 | 0.0 | 0.0 | 2.5 | -13.79 | 0.0 |
| 20Q2 (3) | 26.6 | 91.09 | 0.0 | 22.55 | 78.12 | 0.0 | 2.13 | 2.9 | 0.0 | 0 | 0 | 0.0 | 0.03 | 50.0 | 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 | -0.09 | -400.0 | 0.0 | 1.82 | 333.33 | 0.0 | 1.82 | 333.33 | 0.0 | 0 | 0 | 0.0 | 0.22 | 0 | 0.0 | 1.21 | 332.69 | 0.0 | 1.26 | 333.33 | 0.0 | 0.69 | 232.69 | 0.0 | 150 | 0.0 | 0.0 | 2.9 | 866.67 | 0.0 |
| 20Q1 (2) | 13.92 | -30.16 | 0.0 | 12.66 | -27.62 | 0.0 | 2.07 | 1.47 | 0.0 | 0 | 0 | 0.0 | 0.02 | 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 | 0.03 | 111.54 | 0.0 | -0.78 | -657.14 | 0.0 | -0.78 | -657.14 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.52 | -677.78 | 0.0 | -0.54 | -307.69 | 0.0 | -0.52 | 31.58 | 0.0 | 150 | -0.66 | 0.0 | 0.3 | -76.38 | 0.0 |
| 19Q4 (1) | 19.93 | 0.0 | 0.0 | 17.49 | 0.0 | 0.0 | 2.04 | 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 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.26 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 | -0.76 | 0.0 | 0.0 | 151 | 0.0 | 0.0 | 1.27 | 0.0 | 0.0 |
