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) | 34.14 | 22.94 | 29.36 | 26.61 | 3.22 | -12.74 | 0.01 | 0 | 0.34 | -20.93 | 0.11 | 0.0 | 0.02 | 0.0 | 0 | 0 | 0.3 | 900.0 | 0 | 0 | 0 | 0 | -0.02 | 0 | -0.16 | 0 | 1.41 | 30.56 | 0.8 | -20.0 | 0.6 | 650.0 | 42.90 | 461.52 | 0.73 | -31.78 | 0.98 | 18.07 | 0.00 | 0 | 92 | 12.2 | 2.79 | 9.41 |
| 2022 (9) | 27.77 | 32.36 | 23.19 | 30.28 | 3.69 | 5.73 | 0 | 0 | 0.43 | 115.0 | 0.11 | 57.14 | 0.02 | 0.0 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0.29 | 0 | 0.19 | -85.5 | 1.08 | 8.0 | 1.0 | -5.66 | 0.08 | 0 | 7.64 | 0 | 1.07 | -5.31 | 0.83 | 0 | 0.00 | 0 | 82 | 0.0 | 2.55 | 22.01 |
| 2021 (8) | 20.98 | -37.89 | 17.8 | -34.58 | 3.49 | -54.62 | 0 | 0 | 0.2 | -41.18 | 0.07 | -12.5 | 0.02 | 100.0 | 0 | 0 | 0.02 | -91.3 | 0 | 0 | 0 | 0 | -0.07 | 0 | 1.31 | 0 | 1.0 | 0 | 1.06 | 0 | -0.07 | 0 | 0.00 | 0 | 1.13 | 0 | -0.26 | 0 | 0.00 | 0 | 82 | 0.0 | 2.09 | 1206.25 |
| 2020 (7) | 33.78 | -56.66 | 27.21 | -54.83 | 7.69 | -57.35 | 0.03 | 0.0 | 0.34 | -38.18 | 0.08 | -11.11 | 0.01 | -80.0 | 0 | 0 | 0.23 | -45.24 | 0 | 0 | -1.9 | 0 | -0.6 | 0 | -0.54 | 0 | -1.65 | 0 | -1.46 | 0 | 0.15 | -80.52 | 0.00 | 0 | -1.78 | 0 | -0.94 | 0 | 0.00 | 0 | 82 | 1.23 | 0.16 | -96.68 |
| 2019 (6) | 77.94 | -8.33 | 60.24 | -7.79 | 18.03 | 14.48 | 0.03 | 0.0 | 0.55 | -1.79 | 0.09 | 0 | 0.05 | 25.0 | 0 | 0 | 0.42 | 0.0 | 2.38 | 0 | 0 | 0 | -0.61 | 0 | 2.3 | 0 | 1.98 | -48.03 | 3.26 | 33.06 | 0.77 | -14.44 | 38.83 | 65.16 | 3.97 | 32.78 | 0.98 | -62.88 | 0.00 | 0 | 81 | 1.25 | 4.82 | -19.93 |
| 2018 (5) | 85.02 | 52.61 | 65.33 | 53.32 | 15.75 | 40.37 | 0.03 | 50.0 | 0.56 | 55.56 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0.42 | 147.06 | -0.01 | 0 | 0.01 | 0 | 0.04 | 0 | -0.14 | 0 | 3.81 | 50.0 | 2.45 | 191.67 | 0.9 | 2.27 | 23.51 | -32.13 | 2.99 | 184.76 | 2.64 | 1366.67 | 0.00 | 0 | 80 | 1.27 | 6.02 | 46.83 |
| 2017 (4) | 55.71 | 137.57 | 42.61 | 127.62 | 11.22 | 250.62 | 0.02 | 0 | 0.36 | 125.0 | 0 | 0 | 0.04 | 100.0 | 0 | 0 | 0.17 | 466.67 | 0.01 | 0 | -0.2 | 0 | -0.11 | 0 | 0.66 | 3200.0 | 2.54 | 62.82 | 0.84 | -38.69 | 0.88 | 528.57 | 34.64 | 283.61 | 1.05 | -43.55 | 0.18 | -86.96 | 0.00 | 0 | 79 | 16.18 | 4.1 | 83.86 |
| 2016 (3) | 23.45 | 60.84 | 18.72 | 48.22 | 3.2 | 54.59 | 0 | 0 | 0.16 | 60.0 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0.03 | -40.0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0.02 | 0 | 1.56 | 0 | 1.37 | 0 | 0.14 | 27.27 | 9.03 | 0 | 1.86 | 0 | 1.38 | 0 | 0.00 | 0 | 68 | 0.0 | 2.23 | 430.95 |
| 2015 (2) | 14.58 | 2.97 | 12.63 | 0.08 | 2.07 | 36.18 | 0.02 | 100.0 | 0.1 | 66.67 | 0 | 0 | 0.03 | 200.0 | 0 | 0 | 0.05 | -28.57 | 0 | 0 | 0 | 0 | 0.08 | -38.46 | -0.03 | 0 | -0.15 | 0 | -0.27 | 0 | 0.11 | 57.14 | 0.00 | 0 | -0.39 | 0 | -0.24 | 0 | 0.00 | 0 | 68 | 0.0 | 0.42 | -43.24 |
| 2014 (1) | 14.16 | -18.06 | 12.62 | -10.81 | 1.52 | 7.8 | 0.01 | 0.0 | 0.06 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.07 | 133.33 | 0 | 0 | 0 | 0 | 0.13 | 18.18 | 0.16 | 128.57 | 0.18 | -89.94 | 0.11 | -92.81 | 0.07 | -72.0 | 39.33 | 180.13 | 0.16 | -93.6 | -0.05 | 0 | 0.00 | 0 | 68 | 11.48 | 0.74 | -66.36 |
| 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) | 8.81 | -3.29 | 4.88 | 7.27 | -16.63 | 6.75 | 0.87 | -13.86 | -3.33 | 0 | 0 | 0 | 0.07 | -30.0 | -12.5 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -88.89 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | -400.0 | -250.0 | -0.29 | -314.29 | -825.0 | 0.38 | 155.07 | -47.95 | 0.26 | 128.57 | -55.93 | 0.12 | -45.45 | -14.29 | 31.57 | 0 | 67.21 | 0.27 | 129.35 | -55.74 | 0.56 | 165.12 | 0.0 | -0.66 | 28.26 | -149.25 | 98 | 0.0 | 1.03 | 0.7 | 318.75 | -33.96 |
| 24Q2 (19) | 9.11 | -6.08 | 6.18 | 8.72 | 6.08 | 22.3 | 1.01 | -12.17 | 9.78 | 0 | 0 | 0 | 0.1 | 42.86 | -16.67 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -90.91 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.02 | -66.67 | -50.0 | -0.07 | 58.82 | -170.0 | -0.69 | -531.25 | -211.29 | -0.91 | 0 | -352.78 | 0.22 | 37.5 | -15.38 | 0.00 | -100.0 | -100.0 | -0.92 | 0 | -330.0 | -0.86 | -605.88 | -418.52 | -0.92 | 0 | -229.58 | 98 | 0.0 | 8.89 | -0.32 | -165.31 | -132.32 |
| 24Q1 (18) | 9.7 | 9.48 | 16.87 | 8.22 | 1.99 | 11.68 | 1.15 | 35.29 | 109.09 | 0 | 0 | 0 | 0.07 | 40.0 | -22.22 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.06 | 185.71 | 300.0 | -0.17 | 43.33 | -1600.0 | 0.16 | 147.06 | -60.0 | 0 | 100.0 | -100.0 | 0.16 | 166.67 | 14.29 | 98.75 | 0 | 171.74 | 0.00 | 100.0 | -100.0 | 0.17 | 270.0 | -37.04 | 0.00 | -100.0 | -100.0 | 98 | 6.52 | 18.07 | 0.49 | 2550.0 | -36.36 |
| 23Q4 (17) | 8.86 | 5.48 | -6.64 | 8.06 | 18.36 | 8.48 | 0.85 | -5.56 | -28.57 | 0 | 0 | 0 | 0.05 | -37.5 | -77.27 | 0.03 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | -88.89 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | -275.0 | 12.5 | -0.3 | -850.0 | -11.11 | -0.34 | -146.58 | -155.74 | -0.4 | -167.8 | -168.97 | 0.06 | -57.14 | 100.0 | 0.00 | -100.0 | -100.0 | -0.43 | -170.49 | -161.43 | -0.10 | -117.86 | -111.49 | 0.87 | -35.07 | -28.1 | 92 | -5.15 | 12.2 | -0.02 | -101.89 | -101.85 |
| 23Q3 (16) | 8.4 | -2.1 | 26.13 | 6.81 | -4.49 | 16.81 | 0.9 | -2.17 | -11.76 | 0 | 0 | 0 | 0.08 | -33.33 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -18.18 | 800.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | -80.95 | 0.04 | -60.0 | -83.33 | 0.73 | 17.74 | 1360.0 | 0.59 | 63.89 | 2850.0 | 0.14 | -46.15 | 366.67 | 18.88 | -55.39 | -66.45 | 0.61 | 52.5 | 1933.33 | 0.56 | 107.41 | 354.55 | 1.34 | 88.73 | 162.75 | 97 | 7.78 | 18.29 | 1.06 | 7.07 | 165.0 |
| 23Q2 (15) | 8.58 | 3.37 | 38.61 | 7.13 | -3.12 | 32.28 | 0.92 | 67.27 | 17.95 | 0 | 0 | 0 | 0.12 | 33.33 | 71.43 | 0.03 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.11 | 37.5 | 1000.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 233.33 | -55.56 | 0.1 | 1100.0 | -50.0 | 0.62 | 55.0 | 181.82 | 0.36 | 44.0 | 71.43 | 0.26 | 85.71 | 2500.0 | 42.32 | 16.46 | 1178.55 | 0.40 | 29.03 | 53.85 | 0.27 | 0.0 | 2600.0 | 0.71 | 129.03 | 47.92 | 90 | 8.43 | 9.76 | 0.99 | 28.57 | 80.0 |
| 23Q1 (14) | 8.3 | -12.54 | 53.14 | 7.36 | -0.94 | 62.11 | 0.55 | -53.78 | -21.43 | 0 | 0 | 0 | 0.09 | -59.09 | 28.57 | 0.03 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.08 | 700.0 | 700.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 62.5 | -142.86 | -0.01 | 96.3 | -150.0 | 0.4 | -34.43 | 100.0 | 0.25 | -56.9 | 38.89 | 0.14 | 366.67 | 1300.0 | 36.34 | 588.26 | 389.76 | 0.31 | -55.71 | 40.91 | 0.27 | -68.97 | 68.75 | 0.31 | -74.38 | 40.91 | 83 | 1.22 | 1.22 | 0.77 | -28.7 | 50.98 |
| 22Q4 (13) | 9.49 | 42.49 | 109.49 | 7.43 | 27.44 | 97.61 | 1.19 | 16.67 | 60.81 | 0 | 0 | 0 | 0.22 | 175.0 | 340.0 | 0.03 | 0.0 | 50.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -138.1 | -700.0 | -0.27 | -212.5 | -1250.0 | 0.61 | 1120.0 | 6000.0 | 0.58 | 2800.0 | 480.0 | 0.03 | 0.0 | 137.5 | 5.28 | -90.62 | 0 | 0.70 | 2233.33 | 483.33 | 0.87 | 495.45 | 625.0 | 1.21 | 137.25 | -6.2 | 82 | 0.0 | 0.0 | 1.08 | 170.0 | 285.71 |
| 22Q3 (12) | 6.66 | 7.59 | 26.86 | 5.83 | 8.16 | 21.97 | 1.02 | 30.77 | 12.09 | 0 | 0 | 0 | 0.08 | 14.29 | 60.0 | 0.03 | 0.0 | 50.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 133.33 | 0 | 0.24 | 20.0 | -63.08 | 0.05 | -77.27 | -76.19 | 0.02 | -90.48 | -90.48 | 0.03 | 200.0 | 0 | 56.28 | 1600.3 | 2357.64 | 0.03 | -88.46 | -88.0 | -0.22 | -2300.0 | 51.11 | 0.51 | 6.25 | -56.41 | 82 | 0.0 | 0.0 | 0.4 | -27.27 | -16.67 |
| 22Q2 (11) | 6.19 | 14.21 | -9.77 | 5.39 | 18.72 | -0.55 | 0.78 | 11.43 | -14.29 | 0 | 0 | 0 | 0.07 | 0.0 | 40.0 | 0.03 | 0.0 | 50.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 28.57 | 228.57 | 0.2 | 900.0 | 300.0 | 0.22 | 10.0 | -48.84 | 0.21 | 16.67 | -51.16 | 0.01 | 0.0 | 0.0 | 3.31 | -55.39 | 166.94 | 0.26 | 18.18 | -50.0 | 0.01 | -93.75 | -98.15 | 0.48 | 118.18 | -47.83 | 82 | 0.0 | 0.0 | 0.55 | 7.84 | -21.43 |
| 22Q1 (10) | 5.42 | 19.65 | 24.88 | 4.54 | 20.74 | 18.23 | 0.7 | -5.41 | -24.73 | 0 | 0 | 0 | 0.07 | 40.0 | 40.0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 800.0 | 0 | 0.02 | 200.0 | -97.44 | 0.2 | 1900.0 | -39.39 | 0.18 | 80.0 | -45.45 | 0.01 | 112.5 | 0.0 | 7.42 | 0 | 276.65 | 0.22 | 83.33 | -45.0 | 0.16 | 33.33 | 134.78 | 0.22 | -82.95 | -45.0 | 82 | 0.0 | 0.0 | 0.51 | 82.14 | -19.05 |
| 21Q4 (9) | 4.53 | -13.71 | -6.6 | 3.76 | -21.34 | -15.32 | 0.74 | -18.68 | -23.71 | 0 | 0 | 0 | 0.05 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 85.71 | -0.02 | -103.08 | 88.89 | 0.01 | -95.24 | 101.35 | 0.1 | -52.38 | 113.33 | -0.08 | 0 | -900.0 | 0.00 | -100.0 | 0 | 0.12 | -52.0 | 113.19 | 0.12 | 126.67 | 120.69 | 1.29 | 10.26 | 172.47 | 82 | 0.0 | 0.0 | 0.28 | -41.67 | 168.29 |
| 21Q3 (8) | 5.25 | -23.47 | 7.36 | 4.78 | -11.81 | 10.65 | 0.91 | 0.0 | 46.77 | 0 | 0 | 0 | 0.05 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.65 | 750.0 | 506.25 | 0.21 | -51.16 | 200.0 | 0.21 | -51.16 | 205.0 | 0 | -100.0 | 100.0 | 2.29 | 84.68 | 0 | 0.25 | -51.92 | 204.17 | -0.45 | -183.33 | -1025.0 | 1.17 | 27.17 | 236.05 | 82 | 0.0 | 0.0 | 0.48 | -31.43 | 380.0 |
| 21Q2 (7) | 6.86 | 58.06 | -17.05 | 5.42 | 41.15 | -23.66 | 0.91 | -2.15 | -61.11 | 0 | 0 | -100.0 | 0.05 | 0.0 | -54.55 | 0.02 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -0.07 | 0 | 78.12 | -0.1 | -112.82 | 41.18 | 0.43 | 30.3 | 132.09 | 0.43 | 30.3 | 139.09 | 0.01 | 0.0 | 150.0 | 1.24 | -37.06 | 0 | 0.52 | 30.0 | 138.81 | 0.54 | 217.39 | 156.84 | 0.92 | 130.0 | 203.37 | 82 | 0.0 | 0.0 | 0.7 | 11.11 | 186.42 |
| 21Q1 (6) | 4.34 | -10.52 | -72.48 | 3.84 | -13.51 | -66.17 | 0.93 | -4.12 | -75.27 | 0 | 0 | -100.0 | 0.05 | 0.0 | -61.54 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.78 | 533.33 | 425.0 | 0.33 | 144.59 | -21.43 | 0.33 | 144.0 | -10.81 | 0.01 | 0.0 | -94.12 | 1.97 | 0 | -95.25 | 0.40 | 143.96 | -11.11 | -0.46 | 20.69 | -174.19 | 0.40 | 122.47 | -11.11 | 82 | 0.0 | 0.0 | 0.63 | 253.66 | -40.57 |
| 20Q4 (5) | 4.85 | -0.82 | -77.0 | 4.44 | 2.78 | -73.16 | 0.97 | 56.45 | -80.12 | 0 | 0 | -100.0 | 0.05 | 0.0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 0 | -96.43 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.07 | -40.0 | 85.71 | -0.18 | -12.5 | -157.14 | -0.74 | -252.38 | -85.0 | -0.75 | -275.0 | -334.38 | 0.01 | 200.0 | -94.74 | 0.00 | 0 | 0 | -0.91 | -279.17 | -333.33 | -0.58 | -1350.0 | -245.0 | -1.78 | -106.98 | -144.28 | 82 | 0.0 | 1.23 | -0.41 | -510.0 | -241.38 |
| 20Q3 (4) | 4.89 | -40.87 | 0.0 | 4.32 | -39.15 | 0.0 | 0.62 | -73.5 | 0.0 | 0 | -100.0 | 0.0 | 0.05 | -54.55 | 0.0 | 0.02 | 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 | -0.05 | 84.38 | 0.0 | -0.16 | 5.88 | 0.0 | -0.21 | 84.33 | 0.0 | -0.2 | 81.82 | 0.0 | -0.01 | 50.0 | 0.0 | 0.00 | 0 | 0.0 | -0.24 | 82.09 | 0.0 | -0.04 | 95.79 | 0.0 | -0.86 | 3.37 | 0.0 | 82 | 0.0 | 0.0 | 0.1 | 112.35 | 0.0 |
| 20Q2 (3) | 8.27 | -47.56 | 0.0 | 7.1 | -37.44 | 0.0 | 2.34 | -37.77 | 0.0 | 0.01 | 0.0 | 0.0 | 0.11 | -15.38 | 0.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.15 | 114.29 | 0.0 | 0 | 0 | 0.0 | -1.9 | 0 | 0.0 | -0.32 | -100.0 | 0.0 | -0.17 | 29.17 | 0.0 | -1.34 | -419.05 | 0.0 | -1.1 | -397.3 | 0.0 | -0.02 | -111.76 | 0.0 | 0.00 | -100.0 | 0.0 | -1.34 | -397.78 | 0.0 | -0.95 | -253.23 | 0.0 | -0.89 | -297.78 | 0.0 | 82 | 0.0 | 0.0 | -0.81 | -176.42 | 0.0 |
| 20Q1 (2) | 15.77 | -25.23 | 0.0 | 11.35 | -31.38 | 0.0 | 3.76 | -22.95 | 0.0 | 0.01 | -50.0 | 0.0 | 0.13 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.07 | -75.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | -0.16 | 67.35 | 0.0 | -0.24 | -242.86 | 0.0 | 0.42 | 205.0 | 0.0 | 0.37 | 15.62 | 0.0 | 0.17 | -10.53 | 0.0 | 41.47 | 0 | 0.0 | 0.45 | 15.38 | 0.0 | 0.62 | 55.0 | 0.0 | 0.45 | -88.81 | 0.0 | 82 | 1.23 | 0.0 | 1.06 | 265.52 | 0.0 |
| 19Q4 (1) | 21.09 | 0.0 | 0.0 | 16.54 | 0.0 | 0.0 | 4.88 | 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 | 0.28 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.49 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | -0.4 | 0.0 | 0.0 | 0.32 | 0.0 | 0.0 | 0.19 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.39 | 0.0 | 0.0 | 0.40 | 0.0 | 0.0 | 4.02 | 0.0 | 0.0 | 81 | 0.0 | 0.0 | 0.29 | 0.0 | 0.0 |
