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) | 25.39 | -24.86 | 23.66 | -23.41 | 3.62 | -4.74 | 0.25 | -13.79 | 0.15 | -6.25 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.68 | 119.35 | -0.01 | 0 | 0 | 0 | 0.1 | -90.1 | 1.71 | -7.57 | -0.18 | 0 | -0.37 | 0 | 0.19 | 0 | 0.00 | 0 | -0.11 | 0 | -0.64 | 0 | 0.00 | 0 | 331 | 0.0 | 1.3 | -48.62 |
| 2022 (9) | 33.79 | 35.59 | 30.89 | 25.47 | 3.8 | -42.6 | 0.29 | 163.64 | 0.16 | 33.33 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.31 | -40.38 | 0.42 | -94.51 | 0 | 0 | 1.01 | 0 | 1.85 | -84.22 | 0.95 | -82.44 | 0.95 | -75.7 | 0 | 0 | 0.20 | -99.28 | 0.29 | -76.42 | -0.28 | 0 | 0.00 | 0 | 331 | 4.09 | 2.53 | -65.9 |
| 2021 (8) | 24.92 | -24.28 | 24.62 | -23.45 | 6.62 | 14.53 | 0.11 | -15.38 | 0.12 | -25.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.52 | -7.14 | 7.65 | 38150.0 | 0 | 0 | -0.08 | 0 | 11.72 | 1623.53 | 5.41 | 0 | 3.91 | 0 | 1.5 | 0 | 27.77 | 0 | 1.23 | 0 | -2.40 | 0 | 0.00 | 0 | 318 | 38.26 | 7.42 | 0 |
| 2020 (7) | 32.91 | -3.01 | 32.16 | 1.55 | 5.78 | -4.78 | 0.13 | -31.58 | 0.16 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.56 | 12.0 | 0.02 | 100.0 | 0 | 0 | -0.26 | 0 | 0.68 | 61.9 | -4.35 | 0 | -4.35 | 0 | 0 | 0 | 0.00 | 0 | -1.89 | 0 | -1.55 | 0 | 0.00 | 0 | 230 | -14.18 | -2.34 | 0 |
| 2019 (6) | 33.93 | 5.97 | 31.67 | 7.87 | 6.07 | 3.76 | 0.19 | -17.39 | 0.16 | 6.67 | 0.01 | 0 | 0 | 0 | 0.01 | 0 | 0.5 | -33.33 | 0.01 | 0 | 0 | 0 | -0.11 | 0 | 0.42 | -57.58 | -3.39 | 0 | -3.39 | 0 | 0 | 0 | 0.00 | 0 | -1.26 | 0 | -1.17 | 0 | 0.00 | 0 | 268 | 0.0 | -1.49 | 0 |
| 2018 (5) | 32.02 | -4.13 | 29.36 | -0.41 | 5.85 | -2.34 | 0.23 | -43.9 | 0.15 | -21.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0.75 | 476.92 | 0 | 0 | 0 | 0 | 0.08 | 0 | 0.99 | 4850.0 | -2.2 | 0 | -2.21 | 0 | 0.01 | 0 | 0.00 | 0 | -0.82 | 0 | -0.98 | 0 | 0.00 | 0 | 268 | 0.0 | -1.37 | 0 |
| 2017 (4) | 33.4 | -8.39 | 29.48 | -6.71 | 5.99 | -9.65 | 0.41 | -2.38 | 0.19 | 35.71 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.13 | 18.18 | 0.05 | -99.09 | 0 | 0 | -0.55 | 0 | 0.02 | -99.47 | -2.05 | 0 | -2.05 | 0 | 0 | 0 | 0.00 | 0 | -0.77 | 0 | -0.64 | 0 | 0.00 | 0 | 268 | 0.0 | -1.15 | 0 |
| 2016 (3) | 36.46 | -14.43 | 31.6 | -15.76 | 6.63 | -10.65 | 0.42 | -59.62 | 0.14 | -66.67 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.11 | 10.0 | 5.49 | 9050.0 | 0 | 0 | -0.25 | 0 | 3.79 | 449.28 | 2.02 | 0 | 1.61 | 0 | 0.41 | 0 | 20.34 | 0 | 0.60 | 0 | -0.67 | 0 | 0.00 | 0 | 268 | 0.0 | 3.0 | 1011.11 |
| 2015 (2) | 42.61 | -17.02 | 37.51 | -20.21 | 7.42 | -11.67 | 1.04 | -43.48 | 0.42 | -42.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -80.0 | 0.06 | -57.14 | -0.01 | 0 | -0.5 | 0 | 0.69 | -54.61 | -1.55 | 0 | -1.51 | 0 | -0.04 | 0 | 0.00 | 0 | -0.56 | 0 | -0.68 | 0 | 0.00 | 0 | 268 | 0.0 | 0.27 | 0 |
| 2014 (1) | 51.35 | -42.04 | 47.01 | -41.33 | 8.4 | -9.48 | 1.84 | 33.33 | 0.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 138.1 | 0.14 | 100.0 | 0 | 0 | -0.56 | 0 | 1.52 | -16.94 | -2.47 | 0 | -2.42 | 0 | -0.05 | 0 | 0.00 | 0 | -0.90 | 0 | -1.21 | 0 | 0.00 | 0 | 268 | 0.0 | -0.07 | 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) | 3.21 | 24.9 | -22.65 | 3.04 | 11.76 | -25.12 | 0.9 | -1.1 | 2.27 | 0.08 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 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 | -0.03 | -102.48 | -104.55 | -0.75 | -600.0 | -525.0 | -0.75 | -600.0 | -525.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.23 | -560.0 | -475.0 | -0.22 | 33.33 | 8.33 | -0.39 | -143.75 | -1200.0 | 325 | -1.81 | -1.81 | -0.48 | -211.63 | -292.0 |
| 24Q2 (19) | 2.57 | 9.36 | -68.07 | 2.72 | 7.51 | -63.04 | 0.91 | 19.74 | 3.41 | 0.08 | 0.0 | 100.0 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -16.67 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -62.5 | -78.57 | 1.21 | 365.38 | 332.14 | 0.15 | 122.06 | 87.5 | 0.15 | 122.06 | 250.0 | 0 | 0 | -100.0 | 0.00 | 0 | 0 | 0.05 | 123.81 | 266.67 | -0.33 | -13.79 | -175.0 | -0.16 | 23.81 | 0 | 331 | 0.0 | 0.0 | 0.43 | 207.5 | -6.52 |
| 24Q1 (18) | 2.35 | -5.62 | -78.06 | 2.53 | -6.3 | -73.48 | 0.76 | -12.64 | -23.23 | 0.08 | -11.11 | 60.0 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -50.0 | -14.29 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.16 | 161.54 | 233.33 | 0.26 | -68.67 | 533.33 | -0.68 | -161.54 | -718.18 | -0.68 | -161.54 | -718.18 | 0 | 0 | 0 | 0.00 | 0 | -100.0 | -0.21 | -162.5 | -800.0 | -0.29 | 14.71 | -680.0 | -0.21 | -90.91 | -800.0 | 331 | 0.0 | 0.0 | -0.4 | -463.64 | -181.63 |
| 23Q4 (17) | 2.49 | -40.0 | -76.9 | 2.7 | -33.5 | -71.0 | 0.87 | -1.14 | -5.43 | 0.09 | 12.5 | 28.57 | 0.03 | -25.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | -73.91 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.26 | -230.0 | 18.75 | 0.83 | 25.76 | 1022.22 | -0.26 | -116.67 | -157.78 | -0.26 | -116.67 | -153.06 | 0 | 0 | 100.0 | 0.00 | 0 | 0 | -0.08 | -100.0 | -153.33 | -0.34 | -41.67 | -288.89 | -0.11 | -266.67 | -137.93 | 331 | 0.0 | 0.0 | 0.11 | -56.0 | -86.75 |
| 23Q3 (16) | 4.15 | -48.45 | -61.18 | 4.06 | -44.84 | -58.14 | 0.88 | 0.0 | -13.73 | 0.08 | 100.0 | 14.29 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.46 | 1433.33 | 820.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | -28.57 | -74.36 | 0.66 | 135.71 | -21.43 | -0.12 | -250.0 | -114.81 | -0.12 | -20.0 | -114.81 | 0 | -100.0 | -100.0 | 0.00 | 0 | -100.0 | -0.04 | -33.33 | -116.67 | -0.24 | -100.0 | -2300.0 | -0.03 | 0 | -121.43 | 331 | 0.0 | 0.0 | 0.25 | -45.65 | -79.34 |
| 23Q2 (15) | 8.05 | -24.84 | 31.97 | 7.36 | -22.85 | 27.12 | 0.88 | -11.11 | -3.3 | 0.04 | -20.0 | -42.86 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -57.14 | 50.0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0.28 | 333.33 | -41.67 | 0.28 | 566.67 | -70.53 | 0.08 | -27.27 | -76.47 | -0.1 | -190.91 | -132.26 | 0.18 | 0 | 500.0 | 0.00 | -100.0 | -100.0 | -0.03 | -200.0 | -133.33 | -0.12 | -340.0 | 40.0 | 0.00 | -100.0 | 100.0 | 331 | 0.0 | 0.0 | 0.46 | -6.12 | -37.84 |
| 23Q1 (14) | 10.71 | -0.65 | 72.19 | 9.54 | 2.47 | 56.91 | 0.99 | 7.61 | 4.21 | 0.05 | -28.57 | -37.5 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -65.0 | 75.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.12 | 62.5 | -300.0 | -0.06 | 33.33 | -140.0 | 0.11 | -75.56 | 116.67 | 0.11 | -77.55 | 116.67 | 0 | 100.0 | 0 | 3.49 | 0 | 0 | 0.03 | -80.0 | 115.0 | 0.05 | -72.22 | 120.0 | 0.03 | -89.66 | 115.0 | 331 | 0.0 | 0.0 | 0.49 | -40.96 | 296.0 |
| 22Q4 (13) | 10.78 | 0.84 | 70.84 | 9.31 | -4.02 | 63.62 | 0.92 | -9.8 | -31.85 | 0.07 | 0.0 | 75.0 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.2 | 300.0 | 100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.32 | -141.03 | -700.0 | -0.09 | -110.71 | -100.81 | 0.45 | -44.44 | -95.69 | 0.49 | -39.51 | -94.53 | -0.04 | -500.0 | -102.7 | 0.00 | -100.0 | -100.0 | 0.15 | -37.5 | -94.68 | 0.18 | 1900.0 | 126.47 | 0.29 | 107.14 | -76.42 | 331 | 0.0 | 4.09 | 0.83 | -31.4 | -92.4 |
| 22Q3 (12) | 10.69 | 75.25 | 99.81 | 9.7 | 67.53 | 81.65 | 1.02 | 12.09 | -56.96 | 0.07 | 0.0 | 250.0 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.05 | 150.0 | -16.67 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.78 | 62.5 | 0 | 0.84 | -11.58 | 223.08 | 0.81 | 138.24 | 138.57 | 0.81 | 161.29 | 138.21 | 0.01 | -66.67 | -50.0 | 0.70 | -92.79 | 0 | 0.24 | 166.67 | 137.5 | -0.01 | 95.0 | 98.63 | 0.14 | 227.27 | 108.7 | 331 | 0.0 | 0.0 | 1.21 | 63.51 | 176.1 |
| 22Q2 (11) | 6.1 | -1.93 | -2.4 | 5.79 | -4.77 | -10.09 | 0.91 | -4.21 | -40.52 | 0.07 | -12.5 | 250.0 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | -83.33 | 0.42 | 0 | 0 | 0 | 0 | 0 | 0.48 | 700.0 | 1060.0 | 0.95 | 533.33 | 1800.0 | 0.34 | 151.52 | 120.24 | 0.31 | 146.97 | 118.34 | 0.03 | 0 | 0 | 9.71 | 0 | 0 | 0.09 | 145.0 | 117.65 | -0.20 | 20.0 | 62.96 | -0.11 | 45.0 | 88.54 | 331 | 0.0 | 0.0 | 0.74 | 396.0 | 162.71 |
| 22Q1 (10) | 6.22 | -1.43 | -11.4 | 6.08 | 6.85 | -14.85 | 0.95 | -29.63 | -30.66 | 0.08 | 100.0 | 300.0 | 0.04 | 33.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.04 | -60.0 | -83.33 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.06 | 250.0 | 500.0 | 0.15 | -98.66 | -40.0 | -0.66 | -106.33 | 46.77 | -0.66 | -107.37 | 46.77 | 0 | -100.0 | 0 | 0.00 | -100.0 | 0 | -0.20 | -107.09 | 55.56 | -0.25 | 63.24 | 45.65 | -0.20 | -116.26 | 55.56 | 331 | 4.09 | 19.06 | -0.25 | -102.29 | 65.28 |
| 21Q4 (9) | 6.31 | 17.94 | -36.39 | 5.69 | 6.55 | -41.46 | 1.35 | -43.04 | -2.88 | 0.04 | 100.0 | 100.0 | 0.03 | 0.0 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -200.0 | 0 | 0.1 | 66.67 | -28.57 | 7.47 | 4050.0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 80.0 | 11.17 | 4196.15 | 22440.0 | 10.43 | 596.67 | 941.13 | 8.95 | 522.17 | 821.77 | 1.48 | 7300.0 | 0 | 14.18 | 0 | 0 | 2.82 | 540.62 | 622.22 | -0.68 | 6.85 | -83.78 | 1.23 | 176.4 | 165.08 | 318 | -3.93 | 38.26 | 10.92 | 786.79 | 1660.0 |
| 21Q3 (8) | 5.35 | -14.4 | -53.11 | 5.34 | -17.08 | -51.01 | 2.37 | 54.9 | 64.58 | 0.02 | 0.0 | -50.0 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0.06 | -50.0 | -78.57 | 0.18 | 0 | 800.0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.26 | 420.0 | 188.89 | -2.1 | -25.0 | -153.01 | -2.12 | -25.44 | -155.42 | 0.02 | 0 | 0 | 0.00 | 0 | 0 | -0.64 | -25.49 | -106.45 | -0.73 | -35.19 | -160.71 | -1.61 | -67.71 | -38.79 | 331 | 0.0 | 23.51 | -1.59 | -34.75 | -354.29 |
| 21Q2 (7) | 6.25 | -10.97 | -9.81 | 6.44 | -9.8 | -4.45 | 1.53 | 11.68 | 0.0 | 0.02 | 0.0 | -50.0 | 0.03 | -25.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | -50.0 | 9.09 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -600.0 | -400.0 | 0.05 | -80.0 | -89.36 | -1.68 | -35.48 | -95.35 | -1.69 | -36.29 | -96.51 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.51 | -13.33 | -59.38 | -0.54 | -17.39 | -31.71 | -0.96 | -113.33 | -12.94 | 331 | 19.06 | 23.51 | -1.18 | -63.89 | -227.78 |
| 21Q1 (6) | 7.02 | -29.23 | 50.97 | 7.14 | -26.54 | 48.44 | 1.37 | -1.44 | -4.2 | 0.02 | 0.0 | -50.0 | 0.04 | -20.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 71.43 | 1100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 105.0 | -92.86 | 0.25 | 600.0 | 47.06 | -1.24 | 0.0 | 12.68 | -1.24 | 0.0 | 12.68 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.45 | 16.67 | 15.09 | -0.46 | -24.32 | 6.12 | -0.45 | 76.19 | 15.09 | 278 | 20.87 | 3.73 | -0.72 | -2.86 | 22.58 |
| 20Q4 (5) | 9.92 | -13.06 | 34.6 | 9.72 | -10.83 | 42.73 | 1.39 | -3.47 | -9.74 | 0.02 | -50.0 | -60.0 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | -50.0 | -63.16 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.2 | -5.26 | 37.5 | -0.05 | -155.56 | -200.0 | -1.24 | -49.4 | -33.33 | -1.24 | -49.4 | -33.33 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.54 | -74.19 | -54.29 | -0.37 | -32.14 | -23.33 | -1.89 | -62.93 | -50.0 | 230 | -14.18 | -14.18 | -0.7 | -100.0 | -55.56 |
| 20Q3 (4) | 11.41 | 64.65 | 0.0 | 10.9 | 61.72 | 0.0 | 1.44 | -5.88 | 0.0 | 0.04 | 0.0 | 0.0 | 0.04 | 33.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.28 | 154.55 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | -0.19 | -1800.0 | 0.0 | 0.09 | -80.85 | 0.0 | -0.83 | 3.49 | 0.0 | -0.83 | 3.49 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.31 | 3.13 | 0.0 | -0.28 | 31.71 | 0.0 | -1.16 | -36.47 | 0.0 | 268 | 0.0 | 0.0 | -0.35 | 2.78 | 0.0 |
| 20Q2 (3) | 6.93 | 49.03 | 0.0 | 6.74 | 40.12 | 0.0 | 1.53 | 6.99 | 0.0 | 0.04 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.11 | 450.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | -107.14 | 0.0 | 0.47 | 176.47 | 0.0 | -0.86 | 39.44 | 0.0 | -0.86 | 39.44 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.32 | 39.62 | 0.0 | -0.41 | 16.33 | 0.0 | -0.85 | -60.38 | 0.0 | 268 | 0.0 | 0.0 | -0.36 | 61.29 | 0.0 |
| 20Q1 (2) | 4.65 | -36.91 | 0.0 | 4.81 | -29.37 | 0.0 | 1.43 | -7.14 | 0.0 | 0.04 | -20.0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -94.74 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.14 | 143.75 | 0.0 | 0.17 | 240.0 | 0.0 | -1.42 | -52.69 | 0.0 | -1.42 | -52.69 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.53 | -51.43 | 0.0 | -0.49 | -63.33 | 0.0 | -0.53 | 57.94 | 0.0 | 268 | 0.0 | 0.0 | -0.93 | -106.67 | 0.0 |
| 19Q4 (1) | 7.37 | 0.0 | 0.0 | 6.81 | 0.0 | 0.0 | 1.54 | 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 | 0.38 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.32 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | -0.93 | 0.0 | 0.0 | -0.93 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.35 | 0.0 | 0.0 | -0.30 | 0.0 | 0.0 | -1.26 | 0.0 | 0.0 | 268 | 0.0 | 0.0 | -0.45 | 0.0 | 0.0 |
