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) | 35.39 | -17.56 | 29.62 | -16.11 | 1.86 | -15.84 | 0.89 | 206.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | -75.27 | 0 | 0 | 0 | 0 | 0 | 0 | 1.11 | -45.85 | 5.03 | -32.57 | 4.09 | -29.36 | 0.94 | -43.71 | 18.70 | -16.56 | 5.56 | -28.99 | 4.14 | -20.23 | 0.00 | 0 | 73 | 0.0 | 6.09 | -29.27 |
| 2022 (9) | 42.93 | 2.43 | 35.31 | 1.38 | 2.21 | 12.76 | 0.29 | 163.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.93 | 365.0 | 0 | 0 | 0 | 0 | 0.83 | 0 | 2.05 | 4000.0 | 7.46 | 44.02 | 5.79 | 36.24 | 1.67 | 81.52 | 22.41 | 25.62 | 7.83 | 35.7 | 5.19 | -10.98 | 0.00 | 0 | 73 | 0.0 | 8.61 | 40.69 |
| 2021 (8) | 41.91 | 5.06 | 34.83 | 6.12 | 1.96 | 12.0 | 0.11 | -45.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 185.71 | 0 | 0 | 0 | 0 | -0.25 | 0 | 0.05 | 0 | 5.18 | 11.4 | 4.25 | 13.64 | 0.92 | 1.1 | 17.84 | -8.51 | 5.77 | 13.81 | 5.83 | -4.74 | 0.00 | 0 | 73 | 0.0 | 6.12 | 12.5 |
| 2020 (7) | 39.89 | 4.75 | 32.82 | 1.8 | 1.75 | 4.17 | 0.2 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 40.0 | 0 | 0 | 0 | 0 | -0.94 | 0 | -0.67 | 0 | 4.65 | 4.26 | 3.74 | 4.47 | 0.91 | 3.41 | 19.50 | -1.47 | 5.07 | 4.32 | 6.12 | 34.8 | 0.00 | 0 | 73 | 0.0 | 5.44 | 1.87 |
| 2019 (6) | 38.08 | 3.62 | 32.24 | 1.83 | 1.68 | 1.2 | 0.3 | 15.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -44.44 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0.31 | -61.25 | 4.46 | 5.44 | 3.58 | 5.92 | 0.88 | 2.33 | 19.79 | -2.42 | 4.86 | 6.58 | 4.54 | 26.82 | 0.00 | 0 | 73 | 0.0 | 5.34 | 3.09 |
| 2018 (5) | 36.75 | 0.6 | 31.66 | 2.33 | 1.66 | 10.67 | 0.26 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 200.0 | 0 | 0 | 0 | 0 | 0.46 | 0 | 0.8 | 0 | 4.23 | 20.17 | 3.38 | 12.29 | 0.86 | 68.63 | 20.28 | 39.29 | 4.56 | 11.22 | 3.58 | -27.97 | 0.00 | 0 | 73 | 2.82 | 5.18 | 10.21 |
| 2017 (4) | 36.53 | 14.95 | 30.94 | 13.08 | 1.5 | 4.17 | 0.13 | 116.67 | 0.02 | -77.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -40.0 | 0 | 0 | 0 | 0 | -0.72 | 0 | -0.57 | 0 | 3.52 | 0.86 | 3.01 | 10.26 | 0.51 | -32.89 | 14.56 | -33.33 | 4.10 | -4.43 | 4.97 | 61.36 | 0.00 | 0 | 71 | 14.52 | 4.7 | -5.05 |
| 2016 (3) | 31.78 | -11.5 | 27.36 | -12.92 | 1.44 | -12.73 | 0.06 | 0.0 | 0.09 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 150.0 | 0 | 0 | 0 | 0 | 0.49 | 28.95 | 0.51 | 37.84 | 3.49 | 8.72 | 2.73 | 9.64 | 0.76 | 5.56 | 21.84 | -2.5 | 4.29 | 8.88 | 3.08 | 4.76 | 0.00 | 0 | 62 | 0.0 | 4.95 | 2.48 |
| 2015 (2) | 35.91 | 9.08 | 31.42 | 11.26 | 1.65 | 2.48 | 0.06 | 100.0 | 0.09 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | 0 | 0 | 0 | 0 | 0.38 | 46.15 | 0.37 | 32.14 | 3.21 | -4.18 | 2.49 | -1.19 | 0.72 | -13.25 | 22.40 | -9.46 | 3.94 | -1.5 | 2.94 | -5.47 | 0.00 | 0 | 62 | 0.0 | 4.83 | 2.99 |
| 2014 (1) | 32.92 | -5.24 | 28.24 | -7.53 | 1.61 | 8.78 | 0.03 | -25.0 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -50.0 | 0 | 0 | 0 | 0 | 0.26 | 85.71 | 0.28 | 7.69 | 3.35 | 12.42 | 2.52 | 10.53 | 0.83 | 18.57 | 24.74 | 5.59 | 4.00 | 5.82 | 3.11 | 10.68 | 0.00 | 0 | 62 | 5.08 | 4.69 | 9.32 |
| 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) | 13.35 | 21.92 | 58.74 | 11.09 | 20.41 | 59.57 | 0.6 | 15.38 | 15.38 | 0.29 | 3.57 | 38.1 | 0 | 0 | 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 | 0.09 | -75.68 | -76.92 | 1.75 | 9.38 | 30.6 | 1.37 | -0.72 | 24.55 | 0.38 | 72.73 | 58.33 | 21.47 | 57.4 | 19.81 | 1.90 | 0.0 | 25.83 | 1.78 | 27.14 | 79.8 | 5.38 | 54.6 | 11.39 | 72 | -1.37 | -1.37 | 2.0 | 8.7 | 25.0 |
| 24Q2 (19) | 10.95 | 28.07 | 8.74 | 9.21 | 29.35 | 11.37 | 0.52 | 10.64 | 1.96 | 0.28 | 3.7 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -56.25 | -81.58 | 0.37 | -21.28 | -38.33 | 1.6 | 11.89 | -15.34 | 1.38 | 20.0 | -10.39 | 0.22 | -24.14 | -37.14 | 13.64 | -32.04 | -26.31 | 1.90 | 20.25 | -10.38 | 1.40 | 48.94 | 6.87 | 3.48 | 120.25 | 5.14 | 73 | 0.0 | 0.0 | 1.84 | 8.24 | -14.42 |
| 24Q1 (18) | 8.55 | 5.3 | -2.73 | 7.12 | 0.99 | -3.13 | 0.47 | 27.03 | 4.44 | 0.27 | -3.57 | 35.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 150.0 | -28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 151.61 | 214.29 | 0.47 | 2450.0 | 235.71 | 1.43 | 110.29 | 26.55 | 1.15 | 94.92 | 33.72 | 0.29 | 222.22 | 11.54 | 20.07 | 54.5 | -14.16 | 1.58 | 95.06 | 32.77 | 0.94 | 10.59 | -6.0 | 1.58 | -71.99 | 32.77 | 73 | 0.0 | 0.0 | 1.7 | 77.08 | 22.3 |
| 23Q4 (17) | 8.12 | -3.45 | -29.82 | 7.05 | 1.44 | -25.32 | 0.37 | -28.85 | -27.45 | 0.28 | 33.33 | 115.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -83.33 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | -0.31 | -542.86 | 16.22 | -0.02 | -105.13 | 90.48 | 0.68 | -49.25 | -51.77 | 0.59 | -46.36 | -48.25 | 0.09 | -62.5 | -66.67 | 12.99 | -27.51 | -32.97 | 0.81 | -46.36 | -48.41 | 0.85 | -14.14 | -54.79 | 5.64 | 16.77 | -29.32 | 73 | 0.0 | 0.0 | 0.96 | -40.0 | -42.86 |
| 23Q3 (16) | 8.41 | -16.48 | -22.06 | 6.95 | -15.96 | -20.84 | 0.52 | 1.96 | -13.33 | 0.21 | 5.0 | 133.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 300.0 | 500.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -81.58 | -89.86 | 0.39 | -35.0 | -51.25 | 1.34 | -29.1 | -39.37 | 1.1 | -28.57 | -35.29 | 0.24 | -31.43 | -52.94 | 17.92 | -3.19 | -21.82 | 1.51 | -28.77 | -35.74 | 0.99 | -24.43 | -20.8 | 4.83 | 45.92 | -24.65 | 73 | 0.0 | 0.0 | 1.6 | -25.58 | -35.48 |
| 23Q2 (15) | 10.07 | 14.56 | -3.64 | 8.27 | 12.52 | -2.71 | 0.51 | 13.33 | -16.39 | 0.2 | 0.0 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -57.14 | -93.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0.38 | 371.43 | -17.39 | 0.6 | 328.57 | -36.17 | 1.89 | 67.26 | -16.74 | 1.54 | 79.07 | -9.41 | 0.35 | 34.62 | -39.66 | 18.51 | -20.83 | -27.04 | 2.12 | 78.15 | -9.4 | 1.31 | 31.0 | 23.58 | 3.31 | 178.15 | -18.67 | 73 | 0.0 | 0.0 | 2.15 | 54.68 | -15.35 |
| 23Q1 (14) | 8.79 | -24.03 | -13.14 | 7.35 | -22.14 | -14.34 | 0.45 | -11.76 | -10.0 | 0.2 | 53.85 | 566.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 133.33 | -84.09 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | 62.16 | -380.0 | 0.14 | 166.67 | -73.08 | 1.13 | -19.86 | -28.03 | 0.86 | -24.56 | -31.2 | 0.26 | -3.7 | -16.13 | 23.38 | 20.64 | 16.32 | 1.19 | -24.2 | -31.21 | 1.00 | -46.81 | -0.99 | 1.19 | -85.09 | -31.21 | 73 | 0.0 | 0.0 | 1.39 | -17.26 | -26.84 |
| 22Q4 (13) | 11.57 | 7.23 | 25.76 | 9.44 | 7.52 | 22.44 | 0.51 | -15.0 | 13.33 | 0.13 | 44.44 | 333.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | -0.37 | -153.62 | -311.11 | -0.21 | -126.25 | -800.0 | 1.41 | -36.2 | 31.78 | 1.14 | -32.94 | 32.56 | 0.27 | -47.06 | 35.0 | 19.38 | -15.45 | 1.41 | 1.57 | -33.19 | 31.93 | 1.88 | 50.4 | 63.48 | 7.98 | 24.49 | 35.95 | 73 | 0.0 | 0.0 | 1.68 | -32.26 | 27.27 |
| 22Q3 (12) | 10.79 | 3.25 | -8.87 | 8.78 | 3.29 | -10.95 | 0.6 | -1.64 | 9.09 | 0.09 | 125.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -95.35 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.69 | 50.0 | 3350.0 | 0.8 | -14.89 | 700.0 | 2.21 | -2.64 | 43.51 | 1.7 | 0.0 | 38.21 | 0.51 | -12.07 | 64.52 | 22.92 | -9.66 | 14.66 | 2.35 | 0.43 | 38.24 | 1.25 | 17.92 | -20.38 | 6.41 | 57.49 | 36.97 | 73 | 0.0 | 0.0 | 2.48 | -2.36 | 38.55 |
| 22Q2 (11) | 10.45 | 3.26 | -2.06 | 8.5 | -0.93 | -1.16 | 0.61 | 22.0 | 12.96 | 0.04 | 33.33 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.43 | -2.27 | 760.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.46 | 820.0 | 330.0 | 0.94 | 80.77 | 883.33 | 2.27 | 44.59 | 62.14 | 1.7 | 36.0 | 38.21 | 0.58 | 87.1 | 241.18 | 25.37 | 26.22 | 109.84 | 2.34 | 35.26 | 37.65 | 1.06 | 4.95 | -43.62 | 4.07 | 135.26 | 36.58 | 73 | 0.0 | 0.0 | 2.54 | 33.68 | 55.83 |
| 22Q1 (10) | 10.12 | 10.0 | -0.78 | 8.58 | 11.28 | -0.92 | 0.5 | 11.11 | 21.95 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.44 | 388.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 155.56 | 150.0 | 0.52 | 1633.33 | 940.0 | 1.57 | 46.73 | 34.19 | 1.25 | 45.35 | 34.41 | 0.31 | 55.0 | 29.17 | 20.10 | 5.18 | -2.9 | 1.73 | 45.38 | 35.16 | 1.01 | -12.17 | -17.21 | 1.73 | -70.53 | 35.16 | 73 | 0.0 | 0.0 | 1.9 | 43.94 | 36.69 |
| 21Q4 (9) | 9.2 | -22.3 | -16.59 | 7.71 | -21.81 | -14.81 | 0.45 | -18.18 | 0.0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 80.0 | 800.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -550.0 | 83.64 | 0.03 | -70.0 | 105.77 | 1.07 | -30.52 | 7.0 | 0.86 | -30.08 | 3.61 | 0.2 | -35.48 | 17.65 | 19.11 | -4.4 | 11.23 | 1.19 | -30.0 | 4.39 | 1.15 | -26.75 | -38.83 | 5.87 | 25.43 | 13.76 | 73 | 0.0 | 0.0 | 1.32 | -26.26 | 10.0 |
| 21Q3 (8) | 11.84 | 10.97 | 9.63 | 9.86 | 14.65 | 12.94 | 0.55 | 1.85 | 14.58 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 110.0 | 104.44 | 0.1 | 183.33 | 127.03 | 1.54 | 10.0 | 27.27 | 1.23 | 0.0 | 21.78 | 0.31 | 82.35 | 47.62 | 19.99 | 65.34 | 17.87 | 1.70 | 0.0 | 22.3 | 1.57 | -16.49 | -18.23 | 4.68 | 57.05 | 16.42 | 73 | 0.0 | 0.0 | 1.79 | 9.82 | 27.86 |
| 21Q2 (7) | 10.67 | 4.61 | 5.33 | 8.6 | -0.69 | 3.49 | 0.54 | 31.71 | 22.73 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | -1100.0 | 0 | -0.12 | -340.0 | -200.0 | 1.4 | 19.66 | 4.48 | 1.23 | 32.26 | 20.59 | 0.17 | -29.17 | -48.48 | 12.09 | -41.59 | -50.27 | 1.70 | 32.81 | 21.43 | 1.88 | 54.1 | 27.89 | 2.98 | 132.81 | 13.31 | 73 | 0.0 | 0.0 | 1.63 | 17.27 | 5.84 |
| 21Q1 (6) | 10.2 | -7.52 | 28.63 | 8.66 | -4.31 | 28.87 | 0.41 | -8.89 | 7.89 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 103.64 | 0 | 0.05 | 109.62 | -81.48 | 1.17 | 17.0 | 7.34 | 0.93 | 12.05 | 4.49 | 0.24 | 41.18 | 20.0 | 20.70 | 20.49 | 11.59 | 1.28 | 12.28 | 4.07 | 1.22 | -35.11 | 41.86 | 1.28 | -75.19 | 4.07 | 73 | 0.0 | 0.0 | 1.39 | 15.83 | 6.92 |
| 20Q4 (5) | 11.03 | 2.13 | 25.48 | 9.05 | 3.67 | 20.35 | 0.45 | -6.25 | 32.35 | 0.02 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.55 | -22.22 | 0 | -0.52 | -40.54 | -126.09 | 1.0 | -17.36 | 42.86 | 0.83 | -17.82 | 45.61 | 0.17 | -19.05 | 21.43 | 17.18 | 1.3 | -11.72 | 1.14 | -17.99 | 46.15 | 1.88 | -2.08 | 69.37 | 5.16 | 28.36 | 4.45 | 73 | 0.0 | 0.0 | 1.2 | -14.29 | 30.43 |
| 20Q3 (4) | 10.8 | 6.61 | 0.0 | 8.73 | 5.05 | 0.0 | 0.48 | 9.09 | 0.0 | 0.04 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.45 | 0 | 0.0 | -0.37 | -825.0 | 0.0 | 1.21 | -9.7 | 0.0 | 1.01 | -0.98 | 0.0 | 0.21 | -36.36 | 0.0 | 16.96 | -30.23 | 0.0 | 1.39 | -0.71 | 0.0 | 1.92 | 30.61 | 0.0 | 4.02 | 52.85 | 0.0 | 73 | 0.0 | 0.0 | 1.4 | -9.09 | 0.0 |
| 20Q2 (3) | 10.13 | 27.74 | 0.0 | 8.31 | 23.66 | 0.0 | 0.44 | 15.79 | 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 | -0.04 | -114.81 | 0.0 | 1.34 | 22.94 | 0.0 | 1.02 | 14.61 | 0.0 | 0.33 | 65.0 | 0.0 | 24.31 | 31.05 | 0.0 | 1.40 | 13.82 | 0.0 | 1.47 | 70.93 | 0.0 | 2.63 | 113.82 | 0.0 | 73 | 0.0 | 0.0 | 1.54 | 18.46 | 0.0 |
| 20Q1 (2) | 7.93 | -9.78 | 0.0 | 6.72 | -10.64 | 0.0 | 0.38 | 11.76 | 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 | 0.27 | 217.39 | 0.0 | 1.09 | 55.71 | 0.0 | 0.89 | 56.14 | 0.0 | 0.2 | 42.86 | 0.0 | 18.55 | -4.68 | 0.0 | 1.23 | 57.69 | 0.0 | 0.86 | -22.52 | 0.0 | 1.23 | -75.1 | 0.0 | 73 | 0.0 | 0.0 | 1.3 | 41.3 | 0.0 |
| 19Q4 (1) | 8.79 | 0.0 | 0.0 | 7.52 | 0.0 | 0.0 | 0.34 | 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 | -0.23 | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 | 0.57 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 19.46 | 0.0 | 0.0 | 0.78 | 0.0 | 0.0 | 1.11 | 0.0 | 0.0 | 4.94 | 0.0 | 0.0 | 73 | 0.0 | 0.0 | 0.92 | 0.0 | 0.0 |
