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) | 92.38 | -2.76 | 88.73 | 1.72 | 8.98 | 18.0 | 0.84 | 44.83 | 0.96 | 3.23 | 0 | 0 | 0.03 | -25.0 | 0 | 0 | 0.54 | 12.5 | 0 | 0 | 0 | 0 | 0.61 | -81.23 | -1.13 | 0 | -6.45 | 0 | -5.81 | 0 | -0.64 | 0 | 0.00 | 0 | -0.99 | 0 | -0.66 | 0 | 0.00 | 0 | 586 | -12.14 | -1.27 | 0 |
| 2022 (9) | 95.0 | -14.68 | 87.23 | -14.7 | 7.61 | 7.03 | 0.58 | 728.57 | 0.93 | 25.68 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0.48 | 118.18 | 1.74 | 0 | 0 | 0 | 3.25 | 79.56 | 4.47 | -29.38 | 4.63 | -44.28 | 4.62 | -39.45 | 0.01 | -98.53 | 0.13 | -98.41 | 0.69 | -39.47 | 0.02 | -88.89 | 0.00 | 0 | 667 | 0.15 | 9.69 | -25.23 |
| 2021 (8) | 111.34 | 17.73 | 102.26 | 11.77 | 7.11 | 23.22 | 0.07 | 40.0 | 0.74 | 8.82 | 0 | 0 | 0.04 | 100.0 | 0 | 0 | 0.22 | -54.17 | 0 | 0 | 0 | 0 | 1.81 | 0 | 6.33 | 253.63 | 8.31 | 0 | 7.63 | 0 | 0.68 | 6700.0 | 8.17 | 0 | 1.14 | 0 | 0.18 | 0 | 0.00 | 0 | 666 | 0.0 | 12.96 | 210.05 |
| 2020 (7) | 94.57 | -36.51 | 91.49 | -36.14 | 5.77 | -43.43 | 0.05 | -84.85 | 0.68 | -83.04 | 0 | 0 | 0.02 | 0.0 | 0.01 | 0.0 | 0.48 | -34.25 | 0.03 | 0 | 0.11 | -92.14 | -0.28 | 0 | 1.79 | 0 | -0.91 | 0 | -0.86 | 0 | 0.01 | -95.45 | 0.00 | 0 | -0.13 | 0 | -0.37 | 0 | 0.00 | 0 | 666 | 0.0 | 4.18 | -31.36 |
| 2019 (6) | 148.96 | 16.68 | 143.27 | 17.39 | 10.2 | -12.75 | 0.33 | 13.79 | 4.01 | 34.11 | 0.02 | 0 | 0.02 | 100.0 | 0.01 | 0 | 0.73 | 25.86 | -0.05 | 0 | 1.4 | 0 | -0.82 | 0 | -2.89 | 0 | -7.39 | 0 | -6.89 | 0 | 0.22 | 0 | 0.00 | 0 | -1.03 | 0 | -0.56 | 0 | 0.00 | 0 | 666 | 0.0 | 6.09 | 65.49 |
| 2018 (5) | 127.67 | 29.25 | 122.05 | 14.85 | 11.69 | 26.79 | 0.29 | 38.1 | 2.99 | 104.79 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.58 | 190.0 | -0.07 | 0 | 0 | 0 | -2.53 | 0 | -4.66 | 0 | -10.73 | 0 | -6.55 | 0 | -0.25 | 0 | 0.00 | 0 | -0.98 | 0 | -0.27 | 0 | 0.00 | 0 | 666 | 18.72 | 3.68 | 0 |
| 2017 (4) | 98.78 | -4.78 | 106.27 | -4.87 | 9.22 | 18.81 | 0.21 | -51.16 | 1.46 | 711.11 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.2 | -45.95 | 0 | 0 | 0.01 | -96.0 | 0.14 | -77.05 | -0.12 | 0 | -16.83 | 0 | -12.26 | 0 | -1.33 | 0 | 0.00 | 0 | -2.18 | 0 | -1.71 | 0 | 0.00 | 0 | 561 | 8.72 | -5.48 | 0 |
| 2016 (3) | 103.74 | -18.62 | 111.71 | 1.94 | 7.76 | 9.92 | 0.43 | -36.76 | 0.18 | -30.77 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.37 | 208.33 | 0 | 0 | 0.25 | 2400.0 | 0.61 | -75.3 | 0.63 | -77.82 | -15.43 | 0 | -14.84 | 0 | -0.6 | 0 | 0.00 | 0 | -2.88 | 0 | -2.18 | 0 | 0.00 | 0 | 516 | 0.0 | -6.77 | 0 |
| 2015 (2) | 127.47 | -19.41 | 109.58 | -15.19 | 7.06 | -1.81 | 0.68 | -11.69 | 0.26 | -50.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.12 | -29.41 | 0 | 0 | 0.01 | 0 | 2.47 | -60.03 | 2.84 | -42.39 | 13.67 | -48.86 | 10.49 | -53.36 | 3.19 | -26.33 | 23.37 | 44.17 | 2.02 | -53.46 | 1.08 | -56.45 | 0.00 | 0 | 516 | 0.0 | 24.72 | -34.33 |
| 2014 (1) | 158.18 | -11.4 | 129.2 | -12.97 | 7.19 | 17.87 | 0.77 | 196.15 | 0.52 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.17 | 240.0 | 0 | 0 | 0 | 0 | 6.18 | -31.18 | 4.93 | 56.01 | 26.73 | -1.44 | 22.49 | -8.05 | 4.33 | 54.64 | 16.21 | 56.77 | 4.34 | -12.5 | 2.48 | -17.33 | 0.00 | 0 | 516 | 5.09 | 37.64 | -2.79 |
| 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) | 25.13 | 31.71 | -0.63 | 23.87 | 32.91 | -0.29 | 2.47 | 24.12 | 12.79 | 0.17 | 6.25 | -34.62 | 0 | -100.0 | -100.0 | 0 | 0 | 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 | 1.07 | -17.69 | 246.58 | -0.15 | -134.09 | 90.38 | -0.07 | -333.33 | 96.0 | -0.08 | -120.0 | -142.11 | 0.00 | -100.0 | 0 | -0.01 | -200.0 | 96.77 | -0.16 | 11.11 | -14.29 | -0.01 | -200.0 | 98.36 | 709 | 24.39 | 24.82 | 1.24 | -29.14 | 559.26 |
| 24Q1 (19) | 19.08 | -15.31 | 2.75 | 17.96 | -16.93 | -3.96 | 1.99 | -17.77 | -1.49 | 0.16 | -11.11 | -36.0 | 0.26 | 8.33 | 13.04 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.19 | -26.92 | 137.5 | 0 | 0 | 0 | 0 | 0 | 0 | 1.69 | 182.84 | 1436.36 | 1.3 | 181.25 | 1544.44 | 0.44 | 114.15 | 119.64 | 0.03 | 101.2 | 101.55 | 0.4 | 165.57 | 229.03 | 92.12 | 0 | 0 | 0.01 | 102.33 | 103.33 | -0.18 | -38.46 | 30.77 | 0.01 | 101.01 | 103.33 | 570 | -2.73 | -10.94 | 1.75 | 197.77 | 280.41 |
| 23Q4 (18) | 22.53 | -13.28 | 20.22 | 21.62 | -11.61 | 19.84 | 2.42 | 2.98 | 57.14 | 0.18 | 20.0 | -45.45 | 0.24 | 0.0 | 4.35 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.26 | 100.0 | 225.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -2.04 | -216.57 | -17.92 | -1.6 | -224.03 | -138.81 | -3.11 | -776.09 | -104.61 | -2.5 | -775.68 | -117.39 | -0.61 | -777.78 | -64.86 | 0.00 | -100.0 | 0 | -0.43 | -816.67 | -152.94 | -0.13 | 0.0 | -85.71 | -0.99 | -76.79 | -243.48 | 586 | 2.99 | -12.14 | -1.79 | -201.13 | -678.26 |
| 23Q3 (17) | 25.98 | 2.73 | 36.45 | 24.46 | 2.17 | 34.77 | 2.35 | 7.31 | 21.13 | 0.15 | -42.31 | -11.76 | 0.24 | -4.0 | -4.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.13 | 62.5 | 44.44 | 0 | 0 | -100.0 | 0 | 0 | 0 | 1.75 | 121.52 | -26.16 | 1.29 | 276.71 | -65.32 | 0.46 | 129.49 | -82.84 | 0.37 | 121.14 | -84.58 | 0.09 | -52.63 | -67.86 | 19.38 | 0 | 85.28 | 0.06 | 119.35 | -83.33 | -0.13 | 7.14 | 31.58 | -0.56 | 8.2 | -164.37 | 569 | 0.18 | -14.69 | 1.77 | 755.56 | -55.3 |
| 23Q2 (16) | 25.29 | 36.19 | -13.92 | 23.94 | 28.02 | -7.67 | 2.19 | 8.42 | 4.29 | 0.26 | 4.0 | 225.0 | 0.25 | 8.7 | 8.7 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.08 | 0.0 | -69.23 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.79 | 618.18 | -50.93 | -0.73 | -711.11 | -182.02 | -1.56 | 30.36 | -169.64 | -1.75 | 9.33 | -181.02 | 0.19 | 161.29 | 137.5 | 0.00 | 0 | -100.0 | -0.31 | -3.33 | -196.88 | -0.14 | 46.15 | -177.78 | -0.61 | -103.33 | -219.61 | 568 | -11.25 | -14.71 | -0.27 | 72.16 | -107.71 |
| 23Q1 (15) | 18.57 | -0.91 | -33.32 | 18.7 | 3.66 | -25.53 | 2.02 | 31.17 | -0.49 | 0.25 | -24.24 | 2400.0 | 0.23 | 0.0 | 4.55 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.08 | 0.0 | 60.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.11 | 106.36 | -89.0 | -0.09 | 86.57 | -117.31 | -2.24 | -47.37 | -282.11 | -1.93 | -67.83 | -259.5 | -0.31 | 16.22 | -1650.0 | 0.00 | 0 | -100.0 | -0.30 | -76.47 | -266.67 | -0.26 | -271.43 | -360.0 | -0.30 | -143.48 | -266.67 | 640 | -4.05 | -3.9 | -0.97 | -321.74 | -139.43 |
| 22Q4 (14) | 18.74 | -1.58 | -33.52 | 18.04 | -0.61 | -29.31 | 1.54 | -20.62 | -31.56 | 0.33 | 94.12 | 3200.0 | 0.23 | -8.0 | -8.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.08 | -11.11 | -11.11 | 0.05 | -97.01 | 0 | 0 | 0 | 0 | -1.73 | -173.0 | -446.0 | -0.67 | -118.01 | -419.05 | -1.52 | -156.72 | -345.16 | -1.15 | -147.92 | -373.81 | -0.37 | -232.14 | -285.0 | 0.00 | -100.0 | -100.0 | -0.17 | -147.22 | -383.33 | -0.07 | 63.16 | -333.33 | 0.69 | -20.69 | -40.0 | 667 | 0.0 | 0.15 | -0.23 | -105.81 | -112.37 |
| 22Q3 (13) | 19.04 | -35.19 | -32.53 | 18.15 | -30.0 | -28.63 | 1.94 | -7.62 | 1.04 | 0.17 | 112.5 | 1600.0 | 0.25 | 8.7 | 56.25 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.09 | -65.38 | 80.0 | 1.67 | 8250.0 | 0 | 0 | 0 | 0 | 2.37 | 47.2 | 3850.0 | 3.72 | 317.98 | 106.67 | 2.68 | 19.64 | 0.37 | 2.4 | 11.11 | -2.04 | 0.28 | 250.0 | 33.33 | 10.46 | 186.58 | 30.42 | 0.36 | 12.5 | -2.7 | -0.19 | -205.56 | -311.11 | 0.87 | 70.59 | -19.44 | 667 | 0.15 | 0.15 | 3.96 | 13.14 | 3.66 |
| 22Q2 (12) | 29.38 | 5.49 | 6.91 | 25.93 | 3.27 | 2.65 | 2.1 | 3.45 | 31.25 | 0.08 | 700.0 | 300.0 | 0.23 | 4.55 | 35.29 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.26 | 420.0 | 550.0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 1.61 | 61.0 | 2783.33 | 0.89 | 71.15 | -50.0 | 2.24 | 82.11 | -6.67 | 2.16 | 78.51 | -4.42 | 0.08 | 300.0 | -38.46 | 3.65 | 189.68 | -34.82 | 0.32 | 77.78 | -5.88 | 0.18 | 80.0 | 157.14 | 0.51 | 183.33 | -28.17 | 666 | 0.0 | 0.0 | 3.5 | 42.28 | -0.85 |
| 22Q1 (11) | 27.85 | -1.21 | 1.42 | 25.11 | -1.61 | -3.57 | 2.03 | -9.78 | 51.49 | 0.01 | 0.0 | -50.0 | 0.22 | -12.0 | 37.5 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.05 | -44.44 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.0 | 100.0 | -24.24 | 0.52 | 147.62 | -79.61 | 1.23 | 98.39 | -53.23 | 1.21 | 188.1 | -51.41 | 0.02 | -90.0 | -84.62 | 1.26 | -96.04 | -75.34 | 0.18 | 200.0 | -51.35 | 0.10 | 233.33 | 1100.0 | 0.18 | -84.35 | -51.35 | 666 | 0.0 | 0.0 | 2.46 | 32.26 | -34.4 |
| 21Q4 (10) | 28.19 | -0.11 | 2.1 | 25.52 | 0.35 | -1.35 | 2.25 | 17.19 | 31.58 | 0.01 | 0.0 | -50.0 | 0.25 | 56.25 | 78.57 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.09 | 80.0 | -67.86 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0.5 | 733.33 | 484.62 | 0.21 | -88.33 | -82.64 | 0.62 | -76.78 | -50.0 | 0.42 | -82.86 | -66.13 | 0.2 | -4.76 | 0 | 31.81 | 296.63 | 0 | 0.06 | -83.78 | -68.42 | 0.03 | -66.67 | 0 | 1.15 | 6.48 | 984.62 | 666 | 0.0 | 0.0 | 1.86 | -51.31 | -22.82 |
| 21Q3 (9) | 28.22 | 2.69 | 18.12 | 25.43 | 0.67 | 11.34 | 1.92 | 20.0 | 29.73 | 0.01 | -50.0 | 0.0 | 0.16 | -5.88 | -5.88 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | -100.0 | 0.05 | 25.0 | 150.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.06 | 200.0 | 175.0 | 1.8 | 1.12 | 300.0 | 2.67 | 11.25 | 8800.0 | 2.45 | 8.41 | 8066.67 | 0.21 | 61.54 | 0 | 8.02 | 43.21 | 30.83 | 0.37 | 8.82 | 3600.0 | 0.09 | 28.57 | 250.0 | 1.08 | 52.11 | 437.5 | 666 | 0.0 | 0.0 | 3.82 | 8.22 | 191.6 |
| 21Q2 (8) | 27.48 | 0.07 | 16.59 | 25.26 | -3.0 | 11.33 | 1.6 | 19.4 | 22.14 | 0.02 | 0.0 | 100.0 | 0.17 | 6.25 | -15.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | -42.86 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | -104.55 | 14.29 | 1.78 | -30.2 | 408.57 | 2.4 | -8.75 | 3100.0 | 2.26 | -9.24 | 3328.57 | 0.13 | 0.0 | 1200.0 | 5.60 | 9.59 | 0 | 0.34 | -8.11 | 3500.0 | 0.07 | 800.0 | 216.67 | 0.71 | 91.89 | 321.88 | 666 | 0.0 | 0.0 | 3.53 | -5.87 | 182.4 |
| 21Q1 (7) | 27.46 | -0.54 | 40.89 | 26.04 | 0.66 | 29.55 | 1.34 | -21.64 | 4.69 | 0.02 | 0.0 | 0 | 0.16 | 14.29 | -5.88 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | -85.71 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 1.32 | 1115.38 | 0 | 2.55 | 110.74 | 1259.09 | 2.63 | 112.1 | 225.24 | 2.49 | 100.81 | 220.87 | 0.13 | 0 | 0 | 5.11 | 0 | 0 | 0.37 | 94.74 | 219.35 | -0.01 | 0 | 96.15 | 0.37 | 384.62 | 219.35 | 666 | 0.0 | 0.0 | 3.75 | 55.6 | 580.77 |
| 20Q4 (6) | 27.61 | 15.57 | -25.7 | 25.87 | 13.27 | -27.92 | 1.71 | 15.54 | -37.82 | 0.02 | 100.0 | 0 | 0.14 | -17.65 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | -100.0 | 0 | 0.28 | 1300.0 | 0 | 0.01 | -50.0 | 0 | 0.11 | 0 | 0 | -0.13 | -62.5 | 0 | 1.21 | 168.89 | 24.74 | 1.24 | 4033.33 | 343.14 | 1.24 | 4033.33 | 375.56 | 0 | 0 | 100.0 | 0.00 | -100.0 | 0 | 0.19 | 1800.0 | 371.43 | 0.00 | 100.0 | 100.0 | -0.13 | 59.38 | 87.38 | 666 | 0.0 | 0.0 | 2.41 | 83.97 | -12.68 |
| 20Q3 (5) | 23.89 | 1.36 | -30.63 | 22.84 | 0.66 | -31.49 | 1.48 | 12.98 | -44.57 | 0.01 | 0.0 | -85.71 | 0.17 | -15.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0.02 | -71.43 | -85.71 | 0.02 | 0 | 140.0 | 0 | 0 | 0 | -0.08 | -14.29 | 92.16 | 0.45 | 28.57 | 124.32 | 0.03 | 137.5 | 100.88 | 0.03 | 142.86 | 101.21 | 0 | -100.0 | 0 | 6.13 | 0 | 0 | 0.01 | 200.0 | 102.7 | -0.06 | 0.0 | 33.33 | -0.32 | 0.0 | 67.01 | 666 | 0.0 | 0.0 | 1.31 | 4.8 | 789.47 |
| 20Q2 (4) | 23.57 | 20.93 | 0.0 | 22.69 | 12.89 | 0.0 | 1.31 | 2.34 | 0.0 | 0.01 | 0 | 0.0 | 0.2 | 17.65 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.07 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.07 | 0 | 0.0 | 0.35 | 259.09 | 0.0 | -0.08 | 96.19 | 0.0 | -0.07 | 96.6 | 0.0 | 0.01 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.01 | 96.77 | 0.0 | -0.06 | 76.92 | 0.0 | -0.32 | -3.23 | 0.0 | 666 | 0.0 | 0.0 | 1.25 | 260.26 | 0.0 |
| 20Q1 (3) | 19.49 | -47.55 | 0.0 | 20.1 | -44.0 | 0.0 | 1.28 | -53.45 | 0.0 | 0 | 0 | 0.0 | 0.17 | 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 | -0.22 | -122.68 | 0.0 | -2.1 | -311.76 | 0.0 | -2.06 | -357.78 | 0.0 | 0 | 100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.31 | -342.86 | 0.0 | -0.26 | -30.0 | 0.0 | -0.31 | 69.9 | 0.0 | 666 | 0.0 | 0.0 | -0.78 | -128.26 | 0.0 |
| 19Q4 (2) | 37.16 | 7.9 | 0.0 | 35.89 | 7.65 | 0.0 | 2.75 | 3.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.97 | 152.43 | 0.0 | -0.51 | 85.04 | 0.0 | -0.45 | 81.85 | 0.0 | -0.01 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.07 | 81.08 | 0.0 | -0.20 | -122.22 | 0.0 | -1.03 | -6.19 | 0.0 | 666 | 0.0 | 0.0 | 2.76 | 1552.63 | 0.0 |
| 19Q3 (1) | 34.44 | 0.0 | 0.0 | 33.34 | 0.0 | 0.0 | 2.67 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -1.02 | 0.0 | 0.0 | -1.85 | 0.0 | 0.0 | -3.41 | 0.0 | 0.0 | -2.48 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.37 | 0.0 | 0.0 | -0.09 | 0.0 | 0.0 | -0.97 | 0.0 | 0.0 | 666 | 0.0 | 0.0 | -0.19 | 0.0 | 0.0 |
