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) | 7.59 | -19.08 | 5.76 | -16.76 | 2.43 | -10.0 | 0.04 | 100.0 | 0.16 | 0.0 | 0 | 0 | 0.08 | 33.33 | 0.02 | -60.0 | 0.08 | -33.33 | -0.01 | 0 | 0 | 0 | 0.05 | -70.59 | -0.12 | 0 | -0.73 | 0 | -0.75 | 0 | -0.01 | 0 | 0.00 | 0 | -0.65 | 0 | -0.59 | 0 | 0.00 | 0 | 116 | 0.87 | -0.04 | 0 |
| 2022 (9) | 9.38 | 0.21 | 6.92 | 7.62 | 2.7 | -5.92 | 0.02 | 0.0 | 0.16 | 6.67 | 0 | 0 | 0.06 | 20.0 | 0.05 | 0.0 | 0.12 | -58.62 | 0.12 | 0 | 0 | 0 | 0.17 | 0 | 0.37 | 0 | 0.14 | 0 | 0.01 | 0.0 | 0.1 | 0 | 73.11 | 0 | 0.01 | 0.0 | -0.34 | 0 | 0.00 | 0 | 115 | 1.77 | 0.78 | 47.17 |
| 2021 (8) | 9.36 | 15.7 | 6.43 | 18.2 | 2.87 | 3.61 | 0.02 | 0.0 | 0.15 | -11.76 | 0 | 0 | 0.05 | 0.0 | 0.05 | 66.67 | 0.29 | 190.0 | -0.02 | 0 | 0.07 | 0 | -0.04 | 0 | -0.13 | 0 | -0.08 | 0 | 0.01 | 0 | 0 | 0 | 0.00 | 0 | 0.01 | 0 | 0.13 | 0 | 0.00 | 0 | 113 | 1.8 | 0.53 | 488.89 |
| 2020 (7) | 8.09 | -21.0 | 5.44 | -23.49 | 2.77 | -16.82 | 0.02 | -66.67 | 0.17 | -26.09 | 0 | 0 | 0.05 | 0.0 | 0.03 | -25.0 | 0.1 | 42.86 | -0.01 | 0 | 0 | 0 | -0.05 | 0 | -0.42 | 0 | -0.54 | 0 | -0.44 | 0 | -0.02 | 0 | 0.00 | 0 | -0.39 | 0 | -0.02 | 0 | 0.00 | 0 | 111 | -0.89 | 0.09 | -96.7 |
| 2019 (6) | 10.24 | -28.89 | 7.11 | -34.17 | 3.33 | 13.65 | 0.06 | 500.0 | 0.23 | 43.75 | 0 | 0 | 0.05 | 66.67 | 0.04 | 100.0 | 0.07 | -12.5 | -0.12 | 0 | 0 | 0 | -0.06 | 0 | 2.25 | 0 | 2.04 | 410.0 | 1.48 | 1750.0 | 0.6 | 500.0 | 29.16 | 18.44 | 1.30 | 1757.14 | -0.72 | 0 | 0.00 | 0 | 112 | -2.61 | 2.73 | 157.55 |
| 2018 (5) | 14.4 | 33.58 | 10.8 | 42.29 | 2.93 | 0.69 | 0.01 | 0.0 | 0.16 | -20.0 | 0 | 0 | 0.03 | -25.0 | 0.02 | -33.33 | 0.08 | 33.33 | -0.35 | 0 | 0 | 0 | 0 | 0 | -0.27 | 0 | 0.4 | 2.56 | 0.08 | -55.56 | 0.1 | -50.0 | 24.62 | -53.1 | 0.07 | -58.82 | 0.33 | 450.0 | 0.00 | 0 | 115 | 19.79 | 1.06 | -10.92 |
| 2017 (4) | 10.78 | 10.34 | 7.59 | 11.13 | 2.91 | 1.75 | 0.01 | 0.0 | 0.2 | -13.04 | 0 | 0 | 0.04 | 33.33 | 0.03 | 50.0 | 0.06 | -50.0 | 0 | 0 | 0.03 | 0 | -0.18 | 0 | 0.12 | -72.73 | 0.39 | -26.42 | 0.18 | -63.27 | 0.2 | 185.71 | 52.50 | 293.55 | 0.17 | -62.22 | 0.06 | 20.0 | 0.00 | 0 | 96 | 4.35 | 1.19 | -19.05 |
| 2016 (3) | 9.77 | -10.86 | 6.83 | -16.61 | 2.86 | -12.0 | 0.01 | 0.0 | 0.23 | -11.54 | 0 | 0 | 0.03 | 0 | 0.02 | 0.0 | 0.12 | 50.0 | 0.43 | 0 | 0 | 0 | -0.1 | 0 | 0.44 | 0 | 0.53 | 0 | 0.49 | 0 | 0.07 | 0 | 13.34 | 0 | 0.45 | 0 | 0.05 | 0 | 0.00 | 0 | 92 | -1.08 | 1.47 | 512.5 |
| 2015 (2) | 10.96 | 6.41 | 8.19 | 16.83 | 3.25 | 7.26 | 0.01 | 0.0 | 0.26 | 4.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.08 | -68.0 | -0.02 | 0 | 0.03 | 200.0 | 0.08 | -27.27 | -0.26 | 0 | -0.74 | 0 | -0.67 | 0 | -0.05 | 0 | 0.00 | 0 | -0.72 | 0 | -0.38 | 0 | 0.00 | 0 | 93 | 6.9 | 0.24 | -80.17 |
| 2014 (1) | 10.3 | -36.06 | 7.01 | -44.45 | 3.03 | 6.69 | 0.01 | 0.0 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 78.57 | -0.01 | 0 | 0.01 | 0 | 0.11 | -52.17 | 0.01 | -88.89 | 0.28 | -62.16 | 0.29 | 26.09 | 0 | 0 | 1.35 | -90.03 | 0.33 | 0.0 | 0.26 | 100.0 | 0.00 | 0 | 87 | 22.54 | 1.21 | -28.4 |
| 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) | 1.62 | 7.28 | 6.58 | 1.23 | 3.36 | 12.84 | 0.57 | 0.0 | -10.94 | 0.02 | 100.0 | 100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0.08 | -60.0 | 0.0 | -0.1 | -100.0 | 28.57 | -0.12 | -50.0 | 14.29 | 0.03 | -25.0 | 200.0 | 0.00 | 0 | 0 | -0.11 | -57.14 | 8.33 | -0.19 | 26.92 | 9.52 | -0.17 | -142.86 | 52.78 | 107 | -7.76 | -7.76 | 0.04 | -55.56 | 33.33 |
| 24Q1 (19) | 1.51 | -12.72 | -20.11 | 1.19 | -9.16 | -17.93 | 0.57 | -5.0 | -3.39 | 0.01 | 0.0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -50.0 | -50.0 | 0 | -100.0 | 0 | 0.01 | -66.67 | 0.0 | 0 | 100.0 | 0 | 0.13 | 0 | 0 | 0.07 | 333.33 | 800.0 | 0.2 | 66.67 | 300.0 | -0.05 | 28.57 | 80.77 | -0.08 | -100.0 | 70.37 | 0.04 | 300.0 | 0 | 0.00 | 0 | 0 | -0.07 | -75.0 | 69.57 | -0.26 | -73.33 | -62.5 | -0.07 | 89.23 | 69.57 | 116 | 0.0 | 0.0 | 0.09 | 0.0 | 200.0 |
| 23Q4 (18) | 1.73 | -29.96 | -3.89 | 1.31 | -31.05 | 6.5 | 0.6 | -1.64 | -7.69 | 0.01 | 0.0 | 0.0 | 0.04 | -20.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | -33.33 | 0.01 | 0 | 0 | 0.03 | 50.0 | 0.0 | -0.01 | 0 | -200.0 | 0 | 0 | 0 | -0.03 | -160.0 | 50.0 | 0.12 | 154.55 | 166.67 | -0.07 | 73.08 | 72.0 | -0.04 | 86.21 | 84.62 | -0.02 | 0 | -300.0 | 0.00 | 0 | 0 | -0.04 | 84.0 | 82.61 | -0.15 | -114.29 | -114.29 | -0.65 | -6.56 | -6600.0 | 116 | 0.0 | 0.87 | 0.09 | 212.5 | 200.0 |
| 23Q3 (17) | 2.47 | 62.5 | 18.75 | 1.9 | 74.31 | 21.79 | 0.61 | -4.69 | -6.15 | 0.01 | 0.0 | 0 | 0.05 | 25.0 | 25.0 | 0 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | -100.0 | -100.0 | 0.02 | 0.0 | -66.67 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.05 | 0.0 | -50.0 | -0.22 | -375.0 | -195.65 | -0.26 | -85.71 | -360.0 | -0.29 | -107.14 | -462.5 | 0 | -100.0 | -100.0 | 0.00 | 0 | -100.0 | -0.25 | -108.33 | -457.14 | -0.07 | 66.67 | 50.0 | -0.61 | -69.44 | -354.17 | 116 | 0.0 | 0.87 | -0.08 | -366.67 | -132.0 |
| 23Q2 (16) | 1.52 | -19.58 | -48.47 | 1.09 | -24.83 | -51.34 | 0.64 | 8.47 | -15.79 | 0.01 | 0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 50.0 | 200.0 | 0.01 | 0 | -66.67 | 0.02 | 100.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 600.0 | -28.57 | 0.08 | 180.0 | -61.9 | -0.14 | 46.15 | -187.5 | -0.14 | 48.15 | -207.69 | 0.01 | 0 | -50.0 | 0.00 | 0 | -100.0 | -0.12 | 47.83 | -209.09 | -0.21 | -31.25 | -200.0 | -0.36 | -56.52 | -311.76 | 116 | 0.0 | 0.87 | 0.03 | 133.33 | -90.91 |
| 23Q1 (15) | 1.89 | 5.0 | -25.88 | 1.45 | 17.89 | -23.28 | 0.59 | -9.23 | -7.81 | 0 | -100.0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | 0.01 | -66.67 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.01 | 83.33 | -116.67 | -0.1 | 44.44 | -190.91 | -0.26 | -4.0 | -300.0 | -0.27 | -3.85 | -485.71 | 0 | -100.0 | -100.0 | 0.00 | 0 | -100.0 | -0.23 | 0.0 | -483.33 | -0.16 | -128.57 | -300.0 | -0.23 | -2400.0 | -483.33 | 116 | 0.87 | 0.87 | -0.09 | 0.0 | -131.03 |
| 22Q4 (14) | 1.8 | -13.46 | -19.28 | 1.23 | -21.15 | -25.0 | 0.65 | 0.0 | -14.47 | 0.01 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0 | 200.0 | 0 | -100.0 | 0 | 0.03 | -50.0 | -72.73 | 0.01 | -85.71 | 125.0 | 0 | 0 | 0 | -0.06 | -160.0 | -100.0 | -0.18 | -178.26 | -50.0 | -0.25 | -350.0 | 13.79 | -0.26 | -425.0 | 3.7 | 0.01 | -66.67 | 150.0 | 0.00 | -100.0 | 0 | -0.23 | -428.57 | 4.17 | -0.07 | 50.0 | 50.0 | 0.01 | -95.83 | 0.0 | 115 | 0.0 | 1.77 | -0.09 | -136.0 | 35.71 |
| 22Q3 (13) | 2.08 | -29.49 | -22.39 | 1.56 | -30.36 | -19.17 | 0.65 | -14.47 | -12.16 | 0 | -100.0 | -100.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.02 | -33.33 | 0 | 0.06 | 100.0 | -53.85 | 0.07 | 0 | 75.0 | 0 | 0 | -100.0 | 0.1 | 42.86 | 400.0 | 0.23 | 9.52 | 360.0 | 0.1 | -37.5 | 66.67 | 0.08 | -38.46 | -11.11 | 0.03 | 50.0 | 250.0 | 28.95 | 146.59 | 0 | 0.07 | -36.36 | -12.5 | -0.14 | -100.0 | -450.0 | 0.24 | 41.18 | -4.0 | 115 | 0.0 | 2.68 | 0.25 | -24.24 | 25.0 |
| 22Q2 (12) | 2.95 | 15.69 | 23.95 | 2.24 | 18.52 | 49.33 | 0.76 | 18.75 | 13.43 | 0.01 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0.03 | 0 | -40.0 | 0.03 | 200.0 | 50.0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0.07 | 16.67 | 333.33 | 0.21 | 90.91 | 400.0 | 0.16 | 23.08 | 14.29 | 0.13 | 85.71 | -23.53 | 0.02 | -50.0 | 100.0 | 11.74 | -64.76 | 103.47 | 0.11 | 83.33 | -26.67 | -0.07 | -75.0 | -131.82 | 0.17 | 183.33 | 0.0 | 115 | 0.0 | 3.6 | 0.33 | 13.79 | 13.79 |
| 22Q1 (11) | 2.55 | 14.35 | 23.19 | 1.89 | 15.24 | 38.97 | 0.64 | -15.79 | -9.86 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0.01 | -90.91 | -66.67 | 0.04 | 200.0 | 0 | 0 | 0 | 0 | 0.06 | 300.0 | 500.0 | 0.11 | 191.67 | 1000.0 | 0.13 | 144.83 | 550.0 | 0.07 | 125.93 | 250.0 | 0.04 | 300.0 | 33.33 | 33.31 | 0 | 0 | 0.06 | 125.0 | 200.0 | -0.04 | 71.43 | -500.0 | 0.06 | 500.0 | 200.0 | 115 | 1.77 | 3.6 | 0.29 | 307.14 | 70.59 |
| 21Q4 (10) | 2.23 | -16.79 | -2.62 | 1.64 | -15.03 | 0.61 | 0.76 | 2.7 | 16.92 | 0 | -100.0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0.11 | -15.38 | 0 | -0.04 | -200.0 | -300.0 | 0 | -100.0 | 0 | -0.03 | -250.0 | -200.0 | -0.12 | -340.0 | 20.0 | -0.29 | -583.33 | -123.08 | -0.27 | -400.0 | -92.86 | -0.02 | 0.0 | -150.0 | 0.00 | 0 | 0 | -0.24 | -400.0 | -84.62 | -0.14 | -450.0 | -1500.0 | 0.01 | -96.0 | 102.56 | 113 | 0.89 | 1.8 | -0.14 | -170.0 | -566.67 |
| 21Q3 (9) | 2.68 | 12.61 | 29.47 | 1.93 | 28.67 | 41.91 | 0.74 | 10.45 | -2.63 | 0.02 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.13 | 550.0 | 333.33 | 0.04 | 500.0 | 0 | 0.07 | 0 | 0 | 0.02 | 166.67 | 0 | 0.05 | 171.43 | 171.43 | 0.06 | -57.14 | 150.0 | 0.09 | -47.06 | 228.57 | -0.02 | -300.0 | 33.33 | 0.00 | -100.0 | 0 | 0.08 | -46.67 | 233.33 | 0.04 | -81.82 | 0 | 0.25 | 47.06 | 196.15 | 112 | 0.9 | 0.9 | 0.2 | -31.03 | 400.0 |
| 21Q2 (8) | 2.38 | 14.98 | 14.98 | 1.5 | 10.29 | 20.0 | 0.67 | -5.63 | -10.67 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.05 | 0 | 150.0 | 0.02 | -33.33 | -60.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.03 | -400.0 | -50.0 | -0.07 | -800.0 | 46.15 | 0.14 | 600.0 | 333.33 | 0.17 | 750.0 | 342.86 | 0.01 | -66.67 | -66.67 | 5.77 | 0 | 0 | 0.15 | 650.0 | 350.0 | 0.22 | 2100.0 | 266.67 | 0.17 | 750.0 | 185.0 | 111 | 0.0 | 0.0 | 0.29 | 70.59 | 222.22 |
| 21Q1 (7) | 2.07 | -9.61 | 24.7 | 1.36 | -16.56 | 13.33 | 0.71 | 9.23 | 16.39 | 0 | 0 | -100.0 | 0.04 | 0.0 | -20.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.03 | 0 | 50.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.01 | 200.0 | 200.0 | 0.01 | 106.67 | 114.29 | 0.02 | 115.38 | 108.7 | 0.02 | 114.29 | 113.33 | 0.03 | -25.0 | 142.86 | 0.00 | 0 | 0 | 0.02 | 115.38 | 114.29 | 0.01 | 0.0 | 114.29 | 0.02 | 105.13 | 114.29 | 111 | 0.0 | -0.89 | 0.17 | 466.67 | 312.5 |
| 20Q4 (6) | 2.29 | 10.63 | 15.08 | 1.63 | 19.85 | 18.12 | 0.65 | -14.47 | -40.91 | 0 | 0 | -100.0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0 | 0 | -100.0 | 100.0 | -0.01 | 0 | 91.67 | 0 | 0 | 0 | -0.01 | 0 | 66.67 | -0.15 | -114.29 | -106.98 | -0.13 | -8.33 | -107.78 | -0.14 | -100.0 | -111.29 | 0.04 | 233.33 | -91.11 | 0.00 | 0 | -100.0 | -0.13 | -116.67 | -111.82 | 0.01 | 0 | 101.18 | -0.39 | -50.0 | -129.55 | 111 | 0.0 | -0.89 | 0.03 | -25.0 | -98.37 |
| 20Q3 (5) | 2.07 | 0.0 | -33.87 | 1.36 | 8.8 | -37.61 | 0.76 | 1.33 | 4.11 | 0 | 0 | -100.0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0.03 | -40.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | -0.07 | 46.15 | -40.0 | -0.12 | -100.0 | -170.59 | -0.07 | 0.0 | -177.78 | -0.03 | -200.0 | -133.33 | 0.00 | 0 | -100.0 | -0.06 | 0.0 | -175.0 | 0.00 | -100.0 | -100.0 | -0.26 | -30.0 | -223.81 | 111 | 0.0 | -0.89 | 0.04 | -55.56 | -87.88 |
| 20Q2 (4) | 2.07 | 24.7 | 0.0 | 1.25 | 4.17 | 0.0 | 0.75 | 22.95 | 0.0 | 0 | -100.0 | 0.0 | 0.04 | -20.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0 | 0.0 | 0.05 | 150.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | -100.0 | 0.0 | -0.13 | -85.71 | 0.0 | -0.06 | 73.91 | 0.0 | -0.07 | 53.33 | 0.0 | 0.03 | 142.86 | 0.0 | 0.00 | 0 | 0.0 | -0.06 | 57.14 | 0.0 | 0.06 | 185.71 | 0.0 | -0.20 | -42.86 | 0.0 | 111 | -0.89 | 0.0 | 0.09 | 212.5 | 0.0 |
| 20Q1 (3) | 1.66 | -16.58 | 0.0 | 1.2 | -13.04 | 0.0 | 0.61 | -44.55 | 0.0 | 0.01 | 0.0 | 0.0 | 0.05 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 166.67 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 66.67 | 0.0 | -0.07 | -103.26 | 0.0 | -0.23 | -113.77 | 0.0 | -0.15 | -112.1 | 0.0 | -0.07 | -115.56 | 0.0 | 0.00 | -100.0 | 0.0 | -0.14 | -112.73 | 0.0 | -0.07 | 91.76 | 0.0 | -0.14 | -110.61 | 0.0 | 112 | 0.0 | 0.0 | -0.08 | -104.35 | 0.0 |
| 19Q4 (2) | 1.99 | -36.42 | 0.0 | 1.38 | -36.7 | 0.0 | 1.1 | 50.68 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | -0.03 | -175.0 | 0.0 | -0.12 | 0 | 0.0 | 0 | 0 | 0.0 | -0.03 | 25.0 | 0.0 | 2.15 | 4400.0 | 0.0 | 1.67 | 882.35 | 0.0 | 1.24 | 1277.78 | 0.0 | 0.45 | 400.0 | 0.0 | 26.87 | -48.26 | 0.0 | 1.10 | 1275.0 | 0.0 | -0.85 | -753.85 | 0.0 | 1.32 | 528.57 | 0.0 | 112 | 0.0 | 0.0 | 1.84 | 457.58 | 0.0 |
| 19Q3 (1) | 3.13 | 0.0 | 0.0 | 2.18 | 0.0 | 0.0 | 0.73 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 51.93 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0.21 | 0.0 | 0.0 | 112 | 0.0 | 0.0 | 0.33 | 0.0 | 0.0 |
