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) | 45.92 | -2.92 | 24.45 | -9.38 | 20.77 | -4.81 | 0.51 | 142.86 | 0.98 | 53.12 | 0.08 | 60.0 | 0.08 | 300.0 | 0 | 0 | 0.41 | 7.89 | 2.35 | 226.39 | 0 | 0 | -0.26 | 0 | 1.86 | 0 | 2.56 | 0 | 1.44 | 0 | 0.87 | 0 | 33.94 | 0 | 1.66 | 0 | -0.48 | 0 | 0.00 | 0 | 87 | 0.0 | 5.79 | 0 |
| 2022 (9) | 47.3 | -0.78 | 26.98 | 3.13 | 21.82 | -2.85 | 0.21 | 75.0 | 0.64 | 88.24 | 0.05 | 25.0 | 0.02 | -33.33 | 0 | 0 | 0.38 | 80.95 | 0.72 | -60.44 | 0 | 0 | -1.78 | 0 | -1.79 | 0 | -3.28 | 0 | -3.11 | 0 | -0.33 | 0 | 0.00 | 0 | -3.58 | 0 | -1.52 | 0 | 0.00 | 0 | 87 | 0.0 | -0.64 | 0 |
| 2021 (8) | 47.67 | -11.46 | 26.16 | -11.68 | 22.46 | -2.52 | 0.12 | -25.0 | 0.34 | 30.77 | 0.04 | 0.0 | 0.03 | -25.0 | 0 | 0 | 0.21 | 10.53 | 1.82 | 18100.0 | 0 | 0 | 0.12 | -90.48 | 1.8 | 36.36 | 0.85 | -66.0 | 1.2 | -39.7 | 0.1 | -93.01 | 12.35 | -78.42 | 1.38 | -39.74 | -0.69 | 0 | 0.00 | 0 | 87 | 0.0 | 3.14 | -34.17 |
| 2020 (7) | 53.84 | -11.64 | 29.62 | -9.67 | 23.04 | -7.02 | 0.16 | -20.0 | 0.26 | 30.0 | 0.04 | -20.0 | 0.04 | 100.0 | 0 | 0 | 0.19 | 18.75 | 0.01 | 0.0 | 0 | 0 | 1.26 | 869.23 | 1.32 | 355.17 | 2.5 | -31.51 | 1.99 | -19.76 | 1.43 | -37.28 | 57.23 | -8.48 | 2.29 | -19.37 | 0.77 | -69.44 | 0.00 | 0 | 87 | 0.0 | 4.77 | -16.61 |
| 2019 (6) | 60.93 | 10.58 | 32.79 | 11.91 | 24.78 | 11.37 | 0.2 | 5.26 | 0.2 | 25.0 | 0.05 | 0 | 0.02 | -33.33 | 0 | 0 | 0.16 | 45.45 | 0.01 | 0.0 | 0 | 0 | 0.13 | 0 | 0.29 | 107.14 | 3.65 | -1.35 | 2.48 | 0.4 | 2.28 | 2.7 | 62.53 | 4.04 | 2.84 | 0.35 | 2.52 | -5.97 | 0.00 | 0 | 87 | 0.0 | 5.72 | 16.73 |
| 2018 (5) | 55.1 | 5.43 | 29.3 | 6.2 | 22.25 | 9.5 | 0.19 | 35.71 | 0.16 | -5.88 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0.11 | 37.5 | 0.01 | -91.67 | 0 | 0 | -0.48 | 0 | 0.14 | -85.57 | 3.7 | -30.58 | 2.47 | -46.19 | 2.22 | 14.43 | 60.10 | 65.02 | 2.83 | -46.3 | 2.68 | -35.58 | 0.00 | 0 | 87 | 0.0 | 4.9 | -24.15 |
| 2017 (4) | 52.26 | -0.11 | 27.59 | -2.13 | 20.32 | 4.74 | 0.14 | 40.0 | 0.17 | 0.0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0.08 | -20.0 | 0.12 | 200.0 | 0 | 0 | 0.88 | 0 | 0.97 | 0 | 5.33 | 14.13 | 4.59 | -2.34 | 1.94 | 133.73 | 36.42 | 104.95 | 5.27 | -2.04 | 4.16 | -24.09 | 0.00 | 0 | 87 | 0.0 | 6.46 | 9.12 |
| 2016 (3) | 52.32 | 6.62 | 28.19 | 2.85 | 19.4 | 1.94 | 0.1 | 0.0 | 0.17 | 41.67 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0.1 | 42.86 | 0.04 | 100.0 | 0 | 0 | -0.25 | 0 | -0.07 | 0 | 4.67 | 127.8 | 4.7 | 110.76 | 0.83 | 20.29 | 17.77 | -47.33 | 5.38 | 110.16 | 5.48 | 69.66 | 0.00 | 0 | 87 | 0.0 | 5.92 | 81.6 |
| 2015 (2) | 49.07 | -1.86 | 27.41 | -9.0 | 19.03 | 7.21 | 0.1 | 66.67 | 0.12 | 50.0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.07 | -68.18 | 0.02 | 0.0 | 0 | 0 | -0.49 | 0 | -0.58 | 0 | 2.05 | -12.02 | 2.23 | 13.78 | 0.69 | -32.35 | 33.74 | -22.69 | 2.56 | 13.78 | 3.23 | 59.11 | 0.00 | 0 | 87 | 0.0 | 3.26 | -3.55 |
| 2014 (1) | 50.0 | 7.18 | 30.12 | 4.37 | 17.75 | 3.62 | 0.06 | 0.0 | 0.08 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.22 | -80.0 | 0.02 | -93.33 | 0 | 0 | -0.18 | 0 | 0.19 | -94.92 | 2.33 | -47.05 | 1.96 | -61.34 | 1.02 | 2450.0 | 43.64 | 4803.37 | 2.25 | -61.34 | 2.03 | 32.68 | 0.00 | 0 | 87 | 0.0 | 3.38 | -36.35 |
| 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) | 10.86 | -1.63 | -4.15 | 5.57 | -3.3 | -15.99 | 5.26 | 2.53 | -7.07 | 0.16 | 23.08 | 33.33 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | -0.22 | 68.57 | 81.51 | -0.18 | 67.27 | 91.63 | -0.71 | 21.11 | 62.43 | 0.31 | 93.75 | 214.81 | 0.00 | 0 | 0 | -0.81 | 22.12 | 62.84 | -0.56 | -143.48 | 30.0 | -1.85 | -77.88 | 0.54 | 87 | 0.0 | 0.0 | 0.6 | 160.87 | 144.78 |
| 24Q1 (19) | 11.04 | -8.99 | -4.08 | 5.76 | -2.7 | -8.13 | 5.13 | 1.58 | 3.64 | 0.13 | -23.53 | 62.5 | 0.23 | -8.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.07 | -46.15 | -36.36 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.63 | -170.79 | -280.0 | -0.7 | -121.41 | -350.0 | -0.55 | -112.42 | -196.49 | -0.9 | -126.47 | -421.43 | 0.16 | -80.49 | -38.46 | 0.00 | -100.0 | -100.0 | -1.04 | -126.53 | -425.0 | -0.23 | -253.33 | 0 | -1.04 | -162.65 | -425.0 | 87 | 0.0 | 0.0 | 0.23 | -95.62 | -82.84 |
| 23Q4 (18) | 12.13 | 10.78 | -5.53 | 5.92 | 5.15 | -23.12 | 5.05 | -1.17 | -17.62 | 0.17 | 30.77 | 88.89 | 0.25 | -3.85 | 25.0 | 0.02 | 0.0 | 0.0 | 0.03 | 50.0 | 200.0 | 0 | 0 | 0 | 0.13 | 18.18 | -23.53 | 2.34 | 0 | 23300.0 | 0 | 0 | 0 | 0.89 | 302.27 | 27.14 | 3.27 | 754.0 | 427.42 | 4.43 | 1627.59 | 1265.79 | 3.4 | 1071.43 | 780.0 | 0.82 | 1266.67 | 720.0 | 18.51 | 0 | 0 | 3.92 | 1080.0 | 787.72 | 0.15 | -11.76 | 111.63 | 1.66 | 173.45 | 146.37 | 87 | 0.0 | 0.0 | 5.25 | 872.22 | 1358.33 |
| 23Q3 (17) | 10.95 | -3.35 | -0.45 | 5.63 | -15.08 | -9.49 | 5.11 | -9.72 | -7.09 | 0.13 | 8.33 | 116.67 | 0.26 | 4.0 | 52.94 | 0.02 | 0.0 | 100.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.11 | 83.33 | 37.5 | 0 | 0 | 0 | 0 | 0 | 0 | -0.44 | 58.49 | 67.41 | -0.5 | 57.98 | 65.28 | -0.29 | 86.51 | 86.57 | -0.35 | 81.48 | 81.28 | 0.06 | 122.22 | 121.43 | 0.00 | 0 | 0 | -0.40 | 81.65 | 81.48 | 0.17 | 121.25 | 134.69 | -2.26 | -21.51 | 24.92 | 87 | 0.0 | 0.0 | 0.54 | 140.3 | 136.24 |
| 23Q2 (16) | 11.33 | -1.56 | -5.74 | 6.63 | 5.74 | 0.91 | 5.66 | 14.34 | -1.22 | 0.12 | 50.0 | 200.0 | 0.25 | 8.7 | 66.67 | 0.02 | 0.0 | 100.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.06 | -45.45 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -1.06 | -402.86 | -4.95 | -1.19 | -525.0 | -56.58 | -2.15 | -477.19 | -108.74 | -1.89 | -775.0 | -94.85 | -0.27 | -203.85 | -50.0 | 0.00 | -100.0 | 0 | -2.18 | -781.25 | -94.64 | -0.80 | 0 | -233.33 | -1.86 | -681.25 | -118.82 | 87 | 0.0 | 0.0 | -1.34 | -200.0 | -243.59 |
| 23Q1 (15) | 11.51 | -10.36 | 0.61 | 6.27 | -18.57 | -3.24 | 4.95 | -19.25 | 10.74 | 0.08 | -11.11 | 166.67 | 0.23 | 15.0 | 91.67 | 0.02 | 0.0 | 100.0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0.11 | -35.29 | 57.14 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.35 | -50.0 | 391.67 | 0.28 | -54.84 | 240.0 | 0.57 | 250.0 | 103.57 | 0.28 | 156.0 | 16.67 | 0.26 | 160.0 | 766.67 | 45.84 | 0 | 375.52 | 0.32 | 156.14 | 18.52 | 0.00 | 100.0 | -100.0 | 0.32 | 108.94 | 18.52 | 87 | 0.0 | 0.0 | 1.34 | 272.22 | 52.27 |
| 22Q4 (14) | 12.84 | 16.73 | 0.23 | 7.7 | 23.79 | 11.92 | 6.13 | 11.45 | 5.51 | 0.09 | 50.0 | 200.0 | 0.2 | 17.65 | 81.82 | 0.02 | 100.0 | 100.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.17 | 112.5 | 112.5 | 0.01 | 0 | -99.45 | 0 | 0 | 0 | 0.7 | 151.85 | 677.78 | 0.62 | 143.06 | -64.57 | -0.38 | 82.41 | -120.32 | -0.5 | 73.26 | -129.76 | 0.1 | 135.71 | -66.67 | 0.00 | 0 | -100.0 | -0.57 | 73.61 | -129.38 | -1.29 | -163.27 | -1512.5 | -3.58 | -18.94 | -357.55 | 87 | 0.0 | 0.0 | 0.36 | 124.16 | -85.54 |
| 22Q3 (13) | 11.0 | -8.49 | -3.51 | 6.22 | -5.33 | -2.2 | 5.5 | -4.01 | 0.92 | 0.06 | 50.0 | 200.0 | 0.17 | 13.33 | 88.89 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.08 | 33.33 | 100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -1.35 | -33.66 | -1828.57 | -1.44 | -89.47 | -3500.0 | -2.16 | -109.71 | -380.0 | -1.87 | -92.78 | -297.87 | -0.28 | -55.56 | -380.0 | 0.00 | 0 | 0 | -2.16 | -92.86 | -300.0 | -0.49 | -104.17 | 0.0 | -3.01 | -254.12 | -447.27 | 87 | 0.0 | 0.0 | -1.49 | -282.05 | -1454.55 |
| 22Q2 (12) | 12.02 | 5.07 | 6.28 | 6.57 | 1.39 | 6.83 | 5.73 | 28.19 | -4.98 | 0.04 | 33.33 | 33.33 | 0.15 | 25.0 | 150.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.06 | -14.29 | 0.0 | 0.72 | 0 | 0 | 0 | 0 | 0 | -1.01 | -741.67 | -372.97 | -0.76 | -280.0 | -345.16 | -1.03 | -467.86 | -83.93 | -0.97 | -504.17 | -1285.71 | -0.18 | -700.0 | 53.85 | 0.00 | -100.0 | 0 | -1.12 | -514.81 | -1300.0 | -0.24 | -147.06 | 45.45 | -0.85 | -414.81 | -8400.0 | 87 | 0.0 | 0.0 | -0.39 | -144.32 | -3800.0 |
| 22Q1 (11) | 11.44 | -10.69 | -5.84 | 6.48 | -5.81 | -4.42 | 4.47 | -23.06 | -13.54 | 0.03 | 0.0 | -25.0 | 0.12 | 9.09 | 71.43 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.07 | -12.5 | 75.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.12 | -233.33 | 53.85 | -0.2 | -111.43 | 4.76 | 0.28 | -85.03 | 2900.0 | 0.24 | -85.71 | 300.0 | 0.03 | -90.0 | -70.0 | 9.64 | -39.29 | 0 | 0.27 | -86.08 | 285.71 | 0.51 | 737.5 | 64.52 | 0.27 | -80.58 | 285.71 | 87 | 0.0 | 0.0 | 0.88 | -64.66 | 60.0 |
| 21Q4 (10) | 12.81 | 12.37 | -3.03 | 6.88 | 8.18 | -10.88 | 5.81 | 6.61 | -12.37 | 0.03 | 50.0 | 0.0 | 0.11 | 22.22 | 83.33 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.08 | 100.0 | 60.0 | 1.82 | 0 | 18100.0 | 0 | 0 | 0 | 0.09 | 228.57 | -89.66 | 1.75 | 4475.0 | 94.44 | 1.87 | 515.56 | 913.04 | 1.68 | 457.45 | 594.12 | 0.3 | 200.0 | -45.45 | 15.88 | 0 | 0 | 1.94 | 459.26 | 597.44 | -0.08 | 83.67 | 94.41 | 1.39 | 352.73 | -39.57 | 87 | 0.0 | 0.0 | 2.49 | 2163.64 | 632.35 |
| 21Q3 (9) | 11.4 | 0.8 | -2.4 | 6.36 | 3.41 | -4.36 | 5.45 | -9.62 | -6.68 | 0.02 | -33.33 | 0.0 | 0.09 | 50.0 | 50.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.04 | -33.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | -118.92 | -112.73 | -0.04 | -112.9 | -108.51 | -0.45 | 19.64 | -32.35 | -0.47 | -571.43 | -261.54 | 0.1 | 125.64 | 0 | 0.00 | 0 | 0 | -0.54 | -575.0 | -260.0 | -0.49 | -11.36 | 28.99 | -0.55 | -5400.0 | -120.45 | 87 | 0.0 | 0.0 | 0.11 | 1200.0 | -52.17 |
| 21Q2 (8) | 11.31 | -6.91 | -15.91 | 6.15 | -9.29 | -14.58 | 6.03 | 16.63 | 14.86 | 0.03 | -25.0 | 0 | 0.06 | -14.29 | -14.29 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.06 | 50.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.37 | 242.31 | 0 | 0.31 | 247.62 | -18.42 | -0.56 | -5500.0 | -140.58 | -0.07 | -216.67 | -105.47 | -0.39 | -490.0 | -250.0 | 0.00 | 0 | -100.0 | -0.08 | -214.29 | -105.41 | -0.44 | -241.94 | -142.72 | -0.01 | -114.29 | -100.35 | 87 | 0.0 | 0.0 | -0.01 | -101.82 | -100.51 |
| 21Q1 (7) | 12.15 | -8.02 | -21.61 | 6.78 | -12.18 | -15.78 | 5.17 | -22.02 | -3.0 | 0.04 | 33.33 | 0 | 0.07 | 16.67 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | -20.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.26 | -129.89 | 0 | -0.21 | -123.33 | 51.16 | -0.01 | 95.65 | -100.59 | 0.06 | 117.65 | -94.92 | 0.1 | -81.82 | -83.87 | 0.00 | 0 | -100.0 | 0.07 | 117.95 | -94.85 | 0.31 | 121.68 | -83.24 | 0.07 | -96.96 | -94.85 | 87 | 0.0 | 0.0 | 0.55 | 61.76 | -75.66 |
| 20Q4 (6) | 13.21 | 13.1 | -17.54 | 7.72 | 16.09 | -11.37 | 6.63 | 13.53 | -4.74 | 0.03 | 50.0 | -40.0 | 0.06 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | -64.29 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.87 | 58.18 | 569.23 | 0.9 | 91.49 | 66.67 | -0.23 | 32.35 | -125.84 | -0.34 | -161.54 | -203.03 | 0.55 | 0 | -42.11 | 0.00 | 0 | 0 | -0.39 | -160.0 | -202.63 | -1.43 | -107.25 | -495.83 | 2.30 | -14.5 | -19.58 | 87 | 0.0 | 0.0 | 0.34 | 47.83 | -77.03 |
| 20Q3 (5) | 11.68 | -13.16 | -20.54 | 6.65 | -7.64 | -18.0 | 5.84 | 11.24 | 0.17 | 0.02 | 0 | -60.0 | 0.06 | -14.29 | 0 | 0.01 | 0.0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.55 | 0 | 237.5 | 0.47 | 23.68 | 251.61 | -0.34 | -124.64 | -173.91 | -0.13 | -110.16 | -141.94 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | -0.15 | -110.14 | -141.67 | -0.69 | -166.99 | -197.18 | 2.69 | -5.28 | 8.91 | 87 | 0.0 | 0.0 | 0.23 | -88.21 | -78.1 |
| 20Q2 (4) | 13.45 | -13.23 | 0.0 | 7.2 | -10.56 | 0.0 | 5.25 | -1.5 | 0.0 | 0 | 0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.01 | 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 | 0.38 | 188.37 | 0.0 | 1.38 | -18.34 | 0.0 | 1.28 | 8.47 | 0.0 | 0.26 | -58.06 | 0.0 | 18.86 | -48.53 | 0.0 | 1.48 | 8.82 | 0.0 | 1.03 | -44.32 | 0.0 | 2.84 | 108.82 | 0.0 | 87 | 0.0 | 0.0 | 1.95 | -13.72 | 0.0 |
| 20Q1 (3) | 15.5 | -3.25 | 0.0 | 8.05 | -7.58 | 0.0 | 5.33 | -23.42 | 0.0 | 0 | -100.0 | 0.0 | 0.07 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | -0.43 | -179.63 | 0.0 | 1.69 | 89.89 | 0.0 | 1.18 | 257.58 | 0.0 | 0.62 | -34.74 | 0.0 | 36.64 | 0 | 0.0 | 1.36 | 257.89 | 0.0 | 1.85 | 870.83 | 0.0 | 1.36 | -52.45 | 0.0 | 87 | 0.0 | 0.0 | 2.26 | 52.7 | 0.0 |
| 19Q4 (2) | 16.02 | 8.98 | 0.0 | 8.71 | 7.4 | 0.0 | 6.96 | 19.38 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.14 | 250.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.13 | 132.5 | 0.0 | 0.54 | 274.19 | 0.0 | 0.89 | 93.48 | 0.0 | 0.33 | 6.45 | 0.0 | 0.95 | 150.0 | 0.0 | 0.00 | -100.0 | 0.0 | 0.38 | 5.56 | 0.0 | -0.24 | -133.8 | 0.0 | 2.86 | 15.79 | 0.0 | 87 | 0.0 | 0.0 | 1.48 | 40.95 | 0.0 |
| 19Q3 (1) | 14.7 | 0.0 | 0.0 | 8.11 | 0.0 | 0.0 | 5.83 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.4 | 0.0 | 0.0 | -0.31 | 0.0 | 0.0 | 0.46 | 0.0 | 0.0 | 0.31 | 0.0 | 0.0 | 0.38 | 0.0 | 0.0 | 82.42 | 0.0 | 0.0 | 0.36 | 0.0 | 0.0 | 0.71 | 0.0 | 0.0 | 2.47 | 0.0 | 0.0 | 87 | 0.0 | 0.0 | 1.05 | 0.0 | 0.0 |
