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) | 73.6 | -5.5 | 55.99 | -11.84 | 11.91 | 35.8 | 0.41 | 192.86 | 0.15 | -31.82 | 0.03 | -50.0 | 0.65 | 1.56 | 0 | 0 | 0.06 | -40.0 | 0 | 0 | 0.39 | 8.33 | 0.22 | -88.36 | 1.2 | -65.01 | 7.22 | -29.97 | 6.37 | -21.65 | 0.66 | -67.0 | 9.18 | -52.66 | 3.99 | -23.27 | 3.27 | 10.1 | 0.00 | 0 | 153 | 3.38 | 9.89 | -26.36 |
| 2022 (9) | 77.88 | -3.11 | 63.51 | -6.49 | 8.77 | 5.66 | 0.14 | 250.0 | 0.22 | 144.44 | 0.06 | -14.29 | 0.64 | 3.23 | 0 | 0 | 0.1 | -72.97 | 0 | 0 | 0.36 | 157.14 | 1.89 | 2600.0 | 3.43 | 139.86 | 10.31 | 66.29 | 8.13 | 80.27 | 2.0 | 30.72 | 19.39 | -21.53 | 5.20 | 70.49 | 2.97 | 52.31 | 0.00 | 0 | 148 | 0.0 | 13.43 | 51.41 |
| 2021 (8) | 80.38 | 21.71 | 67.92 | 30.14 | 8.3 | 22.06 | 0.04 | -42.86 | 0.09 | 50.0 | 0.07 | 75.0 | 0.62 | 8.77 | 0 | 0 | 0.37 | 8.82 | 0 | 0 | 0.14 | 600.0 | 0.07 | -12.5 | 1.43 | 27.68 | 6.2 | -29.3 | 4.51 | -34.26 | 1.53 | -14.04 | 24.71 | 21.48 | 3.05 | -34.13 | 1.95 | -46.28 | 0.00 | 0 | 148 | 1.37 | 8.87 | -20.09 |
| 2020 (7) | 66.04 | -5.94 | 52.19 | -4.75 | 6.8 | 3.5 | 0.07 | -53.33 | 0.06 | -50.0 | 0.04 | -20.0 | 0.57 | 1325.0 | 0 | 0 | 0.34 | 41.67 | 0 | 0 | 0.02 | -86.67 | 0.08 | 0 | 1.12 | -5.88 | 8.77 | -22.53 | 6.86 | -24.2 | 1.78 | -22.61 | 20.34 | 0.3 | 4.63 | -24.22 | 3.63 | -26.96 | 0.00 | 0 | 146 | 2.82 | 11.1 | -19.97 |
| 2019 (6) | 70.21 | -3.28 | 54.79 | -16.47 | 6.57 | -0.76 | 0.15 | 200.0 | 0.12 | -7.69 | 0.05 | 0 | 0.04 | -66.67 | 0 | 0 | 0.24 | -20.0 | 0 | 0 | 0.15 | 0 | -0.08 | 0 | 1.19 | 105.17 | 11.32 | 477.55 | 9.05 | 465.62 | 2.3 | 538.89 | 20.28 | 11.61 | 6.11 | 450.45 | 4.97 | 664.62 | 0.00 | 0 | 142 | 0.71 | 13.87 | 236.65 |
| 2018 (5) | 72.59 | 15.08 | 65.59 | 19.52 | 6.62 | 3.92 | 0.05 | 66.67 | 0.13 | 30.0 | 0 | 0 | 0.12 | 9.09 | 0 | 0 | 0.3 | 150.0 | 0 | 0 | 0 | 0 | 0.14 | 0 | 0.58 | 18.37 | 1.96 | -34.88 | 1.6 | -29.52 | 0.36 | -51.35 | 18.17 | -25.81 | 1.11 | -25.0 | 0.65 | -42.48 | 0.00 | 0 | 141 | 6.82 | 4.12 | -21.22 |
| 2017 (4) | 63.08 | -6.62 | 54.88 | -5.13 | 6.37 | -3.34 | 0.03 | 50.0 | 0.1 | 42.86 | 0 | 0 | 0.11 | -8.33 | 0 | 0 | 0.12 | -66.67 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.49 | -40.96 | 3.01 | -38.7 | 2.27 | -43.95 | 0.74 | -11.9 | 24.49 | 43.64 | 1.48 | -49.66 | 1.13 | -44.61 | 0.00 | 0 | 132 | 0.76 | 5.23 | -28.94 |
| 2016 (3) | 67.55 | -8.34 | 57.85 | -9.67 | 6.59 | -4.91 | 0.02 | -71.43 | 0.07 | 133.33 | 0 | 0 | 0.12 | -7.69 | 0.01 | 0.0 | 0.36 | -49.3 | 0 | 0 | 0 | 0 | -0.45 | 0 | 0.83 | -17.82 | 4.91 | 31.28 | 4.05 | 36.82 | 0.84 | 9.09 | 17.05 | -17.35 | 2.94 | 33.64 | 2.04 | 65.85 | 0.00 | 0 | 131 | -1.5 | 7.36 | 25.81 |
| 2015 (2) | 73.7 | 0.48 | 64.04 | 3.17 | 6.93 | -10.35 | 0.07 | 75.0 | 0.03 | -50.0 | 0 | 0 | 0.13 | 0.0 | 0.01 | 0 | 0.71 | 26.79 | -0.01 | 0 | 0 | 0 | 0.3 | -45.45 | 1.01 | -9.82 | 3.74 | -20.09 | 2.96 | -19.78 | 0.77 | -22.22 | 20.63 | -2.5 | 2.20 | -18.22 | 1.23 | -24.54 | 0.00 | 0 | 133 | 2.31 | 5.85 | -14.22 |
| 2014 (1) | 73.35 | 8.83 | 62.07 | 7.54 | 7.73 | 19.84 | 0.04 | 100.0 | 0.06 | 0 | 0 | 0 | 0.13 | 18.18 | 0 | 0 | 0.56 | 1.82 | -0.02 | 0 | 0.42 | 0 | 0.55 | 25.0 | 1.12 | 83.61 | 4.68 | 22.51 | 3.69 | 34.18 | 0.99 | -8.33 | 21.16 | -25.1 | 2.69 | 29.95 | 1.63 | 20.74 | 0.00 | 0 | 130 | 5.69 | 6.82 | 2.56 |
| 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) | 19.19 | 10.22 | 7.39 | 14.45 | 14.59 | -0.28 | 2.51 | -10.68 | 17.29 | 0.11 | 57.14 | -8.33 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0.9 | -30.23 | 800.0 | 3.82 | 14.71 | 165.28 | 2.95 | 11.74 | 152.14 | 0.84 | 31.25 | 300.0 | 21.89 | 14.07 | 48.31 | 1.86 | 9.41 | 144.74 | 1.30 | 52.94 | 91.18 | 3.56 | 109.41 | 184.8 | 158 | 1.28 | 2.6 | 4.3 | 10.82 | 104.76 |
| 24Q1 (19) | 17.41 | -11.89 | 9.36 | 12.61 | -6.73 | -8.56 | 2.81 | -46.68 | 49.47 | 0.07 | -41.67 | -36.36 | 0.02 | -33.33 | -71.43 | 0.01 | 0.0 | 0.0 | 0.15 | -6.25 | -6.25 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | 0 | -66.67 | 0.85 | 190.43 | 707.14 | 1.29 | 234.38 | 344.83 | 3.33 | 4062.5 | 428.57 | 2.64 | 543.9 | 261.64 | 0.64 | 264.1 | 526.67 | 19.19 | 0 | 0 | 1.70 | 529.63 | 246.94 | 0.85 | -2.3 | 203.57 | 1.70 | -59.23 | 246.94 | 156 | 1.96 | 4.7 | 3.88 | 462.32 | 177.14 |
| 23Q4 (18) | 19.76 | -1.5 | 6.64 | 13.52 | -4.65 | -3.77 | 5.27 | 100.38 | 178.84 | 0.12 | 71.43 | 71.43 | 0.03 | 0.0 | -57.14 | 0.01 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | -33.33 | -33.33 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.94 | -209.3 | -27.03 | -0.96 | -154.24 | -284.0 | 0.08 | -98.42 | -96.98 | 0.41 | -89.9 | -80.19 | -0.39 | -139.0 | -176.47 | 0.00 | -100.0 | -100.0 | 0.27 | -89.77 | -80.71 | 0.87 | -40.0 | -40.82 | 4.17 | 6.65 | -24.18 | 153 | -0.65 | 3.38 | 0.69 | -87.89 | -79.82 |
| 23Q3 (17) | 20.06 | 12.26 | -2.24 | 14.18 | -2.14 | -13.33 | 2.63 | 22.9 | 8.23 | 0.07 | -41.67 | 75.0 | 0.03 | 0.0 | -40.0 | 0.01 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0 | 0.0 | 0 | 0 | 0 | 0.18 | 100.0 | 0 | 0.86 | 95.45 | -33.33 | 1.77 | 1670.0 | 6.63 | 5.07 | 252.08 | 43.22 | 4.06 | 247.01 | 43.46 | 1.0 | 376.19 | 47.06 | 19.65 | 33.13 | 2.5 | 2.64 | 247.37 | 38.22 | 1.45 | 113.24 | 95.95 | 3.91 | 212.8 | -4.63 | 154 | 0.0 | 4.05 | 5.7 | 171.43 | 31.34 |
| 23Q2 (16) | 17.87 | 12.25 | -12.57 | 14.49 | 5.08 | -13.75 | 2.14 | 13.83 | -9.32 | 0.12 | 9.09 | 500.0 | 0.03 | -57.14 | -40.0 | 0.01 | 0.0 | -50.0 | 0.16 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.09 | -25.0 | 200.0 | 0.44 | 414.29 | -36.23 | 0.1 | -65.52 | -88.51 | 1.44 | 128.57 | -37.39 | 1.17 | 60.27 | -33.14 | 0.21 | 240.0 | -55.32 | 14.76 | 0 | -28.25 | 0.76 | 55.1 | -35.59 | 0.68 | 142.86 | 21.43 | 1.25 | 155.1 | -42.92 | 154 | 3.36 | 4.05 | 2.1 | 50.0 | -31.82 |
| 23Q1 (15) | 15.92 | -14.09 | -13.43 | 13.79 | -1.85 | -15.45 | 1.88 | -0.53 | -10.48 | 0.11 | 57.14 | 1000.0 | 0.07 | 0.0 | 40.0 | 0.01 | 0.0 | -50.0 | 0.16 | 0.0 | 6.67 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.12 | 1100.0 | -61.29 | -0.14 | 81.08 | -121.54 | 0.29 | 216.0 | -74.78 | 0.63 | -76.23 | -65.38 | 0.73 | -64.73 | -50.68 | -0.15 | -129.41 | -145.45 | 0.00 | -100.0 | -100.0 | 0.49 | -65.0 | -51.0 | 0.28 | -80.95 | 33.33 | 0.49 | -91.09 | -51.0 | 149 | 0.68 | 0.68 | 1.4 | -59.06 | -45.95 |
| 22Q4 (14) | 18.53 | -9.7 | -14.84 | 14.05 | -14.12 | -24.66 | 1.89 | -22.22 | -11.68 | 0.07 | 75.0 | 600.0 | 0.07 | 40.0 | 40.0 | 0.01 | 0.0 | -50.0 | 0.16 | 0.0 | 6.67 | 0 | 0 | 0 | 0.03 | 0.0 | -50.0 | 0 | 0 | 0 | 0.01 | 0 | -87.5 | -0.74 | -157.36 | -1333.33 | -0.25 | -115.06 | -225.0 | 2.65 | -25.14 | 124.58 | 2.07 | -26.86 | 233.87 | 0.51 | -25.0 | -3.77 | 19.46 | 1.51 | -56.3 | 1.40 | -26.7 | 233.33 | 1.47 | 98.65 | 444.44 | 5.50 | 34.15 | 80.33 | 148 | 0.0 | 0.0 | 3.42 | -21.2 | 72.73 |
| 22Q3 (13) | 20.52 | 0.39 | -0.68 | 16.36 | -2.62 | -9.06 | 2.43 | 2.97 | 14.08 | 0.04 | 100.0 | 300.0 | 0.05 | 0.0 | 150.0 | 0.01 | -50.0 | -50.0 | 0.16 | 0.0 | 6.67 | 0 | 0 | 0 | 0.03 | -25.0 | 50.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 1.29 | 86.96 | 3125.0 | 1.66 | 90.8 | 1283.33 | 3.54 | 53.91 | 359.74 | 2.83 | 61.71 | 558.14 | 0.68 | 44.68 | 119.35 | 19.17 | -6.81 | -51.71 | 1.91 | 61.86 | 558.62 | 0.74 | 32.14 | 270.0 | 4.10 | 87.21 | 55.89 | 148 | 0.0 | 0.0 | 4.34 | 40.91 | 201.39 |
| 22Q2 (12) | 20.44 | 11.15 | 2.0 | 16.8 | 3.0 | -3.17 | 2.36 | 12.38 | 16.26 | 0.02 | 100.0 | 100.0 | 0.05 | 0.0 | 400.0 | 0.02 | 0.0 | 0.0 | 0.16 | 6.67 | 6.67 | 0 | 0 | 0 | 0.04 | 300.0 | 33.33 | 0 | 0 | 0 | 0.03 | -90.32 | -25.0 | 0.69 | 6.15 | 3550.0 | 0.87 | -24.35 | 4.82 | 2.3 | 26.37 | 32.18 | 1.75 | 18.24 | 14.38 | 0.47 | 42.42 | 176.47 | 20.57 | 12.96 | 114.49 | 1.18 | 18.0 | 14.56 | 0.56 | 166.67 | 27.27 | 2.19 | 119.0 | -6.41 | 148 | 0.0 | 0.0 | 3.08 | 18.92 | 29.96 |
| 22Q1 (11) | 18.39 | -15.49 | 2.62 | 16.31 | -12.55 | 17.09 | 2.1 | -1.87 | 5.0 | 0.01 | 0.0 | 0.0 | 0.05 | 0.0 | 400.0 | 0.02 | 0.0 | 100.0 | 0.15 | 0.0 | -6.25 | 0 | 0 | 0 | 0.01 | -83.33 | -96.15 | 0 | 0 | 0 | 0.31 | 287.5 | 3000.0 | 0.65 | 983.33 | 6600.0 | 1.15 | 475.0 | 310.71 | 1.82 | 54.24 | -27.2 | 1.48 | 138.71 | -23.32 | 0.33 | -37.74 | -37.74 | 18.21 | -59.11 | -14.1 | 1.00 | 138.1 | -23.66 | 0.21 | -22.22 | -79.81 | 1.00 | -67.21 | -23.66 | 148 | 0.0 | 0.0 | 2.59 | 30.81 | -15.91 |
| 21Q4 (10) | 21.76 | 5.32 | 21.09 | 18.65 | 3.67 | 26.1 | 2.14 | 0.47 | 27.38 | 0.01 | 0.0 | 0.0 | 0.05 | 150.0 | 400.0 | 0.02 | 0.0 | 100.0 | 0.15 | 0.0 | -6.25 | 0 | 0 | 0 | 0.06 | 200.0 | -77.78 | 0 | 0 | 0 | 0.08 | 300.0 | 300.0 | 0.06 | 50.0 | 100.0 | 0.2 | 66.67 | -61.54 | 1.18 | 53.25 | -52.42 | 0.62 | 44.19 | -69.61 | 0.53 | 70.97 | 32.5 | 44.53 | 12.17 | 175.39 | 0.42 | 44.83 | -70.0 | 0.27 | 35.0 | -71.88 | 3.05 | 15.97 | -35.24 | 148 | 0.0 | 1.37 | 1.98 | 37.5 | -35.29 |
| 21Q3 (9) | 20.66 | 3.09 | 12.04 | 17.99 | 3.69 | 27.77 | 2.13 | 4.93 | 17.03 | 0.01 | 0.0 | 0.0 | 0.02 | 100.0 | 100.0 | 0.02 | 0.0 | 100.0 | 0.15 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | -33.33 | -33.33 | 0 | 0 | 0 | 0.02 | -50.0 | 0 | 0.04 | 300.0 | -50.0 | 0.12 | -85.54 | -45.45 | 0.77 | -55.75 | -72.1 | 0.43 | -71.9 | -80.18 | 0.31 | 82.35 | -43.64 | 39.70 | 313.97 | 98.8 | 0.29 | -71.84 | -80.41 | 0.20 | -54.55 | -83.74 | 2.63 | 12.39 | -20.78 | 148 | 0.0 | 0.68 | 1.44 | -39.24 | -57.01 |
| 21Q2 (8) | 20.04 | 11.83 | 16.44 | 17.35 | 24.55 | 37.05 | 2.03 | 1.5 | 1.0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0.02 | 100.0 | 100.0 | 0.15 | -6.25 | 0 | 0 | 0 | 0 | 0.03 | -88.46 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 0 | -0.02 | -100.0 | 0 | 0.83 | 196.43 | 144.12 | 1.74 | -30.4 | -41.22 | 1.53 | -20.73 | -29.17 | 0.17 | -67.92 | -77.33 | 9.59 | -54.76 | -62.2 | 1.03 | -21.37 | -31.33 | 0.44 | -57.69 | -61.74 | 2.34 | 78.63 | 27.87 | 148 | 0.0 | 2.78 | 2.37 | -23.05 | -32.86 |
| 21Q1 (7) | 17.92 | -0.28 | 44.17 | 13.93 | -5.81 | 30.8 | 2.0 | 19.05 | 55.04 | 0.01 | 0.0 | -66.67 | 0.01 | 0.0 | -66.67 | 0.01 | 0.0 | 0.0 | 0.16 | 0.0 | 60.0 | 0 | 0 | 0 | 0.26 | -3.7 | 550.0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | -0.01 | -133.33 | -112.5 | 0.28 | -46.15 | 600.0 | 2.5 | 0.81 | 338.6 | 1.93 | -5.39 | 302.08 | 0.53 | 32.5 | 562.5 | 21.20 | 31.11 | 49.72 | 1.31 | -6.43 | 285.29 | 1.04 | 8.33 | 271.43 | 1.31 | -72.19 | 285.29 | 148 | 1.37 | 2.78 | 3.08 | 0.65 | 165.52 |
| 20Q4 (6) | 17.97 | -2.55 | 2.69 | 14.79 | 5.04 | 11.79 | 1.68 | -7.69 | 2.44 | 0.01 | 0.0 | -66.67 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0.16 | 6.67 | 1500.0 | 0 | 0 | 0 | 0.27 | 800.0 | 80.0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0.03 | -62.5 | 111.54 | 0.52 | 136.36 | 677.78 | 2.48 | -10.14 | -7.46 | 2.04 | -5.99 | -10.53 | 0.4 | -27.27 | 0.0 | 16.17 | -19.03 | 7.73 | 1.40 | -5.41 | -12.5 | 0.96 | -21.95 | -36.0 | 4.71 | 41.87 | -25.83 | 146 | -0.68 | 2.82 | 3.06 | -8.66 | -6.42 |
| 20Q3 (5) | 18.44 | 7.15 | 4.54 | 14.08 | 11.22 | 6.83 | 1.82 | -9.45 | 9.64 | 0.01 | 0 | -75.0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0.15 | 0 | 1400.0 | 0 | 0 | 0 | 0.03 | 0 | -25.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.08 | 0 | 161.54 | 0.22 | -35.29 | -12.0 | 2.76 | -6.76 | -19.06 | 2.17 | 0.46 | -20.8 | 0.55 | -26.67 | -16.67 | 19.97 | -21.28 | 2.46 | 1.48 | -1.33 | -22.92 | 1.23 | 6.96 | -22.15 | 3.32 | 81.42 | -30.25 | 147 | 2.08 | 2.8 | 3.35 | -5.1 | -17.08 |
| 20Q2 (4) | 17.21 | 38.46 | 0.0 | 12.66 | 18.87 | 0.0 | 2.01 | 55.81 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | -66.67 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.34 | 750.0 | 0.0 | 2.96 | 419.3 | 0.0 | 2.16 | 350.0 | 0.0 | 0.75 | 837.5 | 0.0 | 25.37 | 79.17 | 0.0 | 1.50 | 341.18 | 0.0 | 1.15 | 310.71 | 0.0 | 1.83 | 438.24 | 0.0 | 144 | 0.0 | 0.0 | 3.53 | 204.31 | 0.0 |
| 20Q1 (3) | 12.43 | -28.97 | 0.0 | 10.65 | -19.5 | 0.0 | 1.29 | -21.34 | 0.0 | 0.03 | 0.0 | 0.0 | 0.03 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.1 | 900.0 | 0.0 | 0 | 0 | 0.0 | 0.04 | -73.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.08 | 130.77 | 0.0 | 0.04 | 144.44 | 0.0 | 0.57 | -78.73 | 0.0 | 0.48 | -78.95 | 0.0 | 0.08 | -80.0 | 0.0 | 14.16 | -5.66 | 0.0 | 0.34 | -78.75 | 0.0 | 0.28 | -81.33 | 0.0 | 0.34 | -94.65 | 0.0 | 144 | 1.41 | 0.0 | 1.16 | -64.53 | 0.0 |
| 19Q4 (2) | 17.5 | -0.79 | 0.0 | 13.23 | 0.38 | 0.0 | 1.64 | -1.2 | 0.0 | 0.03 | -25.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.15 | 275.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | -0.26 | -100.0 | 0.0 | -0.09 | -136.0 | 0.0 | 2.68 | -21.41 | 0.0 | 2.28 | -16.79 | 0.0 | 0.4 | -39.39 | 0.0 | 15.01 | -22.99 | 0.0 | 1.60 | -16.67 | 0.0 | 1.50 | -5.06 | 0.0 | 6.35 | 33.4 | 0.0 | 142 | -0.7 | 0.0 | 3.27 | -19.06 | 0.0 |
| 19Q3 (1) | 17.64 | 0.0 | 0.0 | 13.18 | 0.0 | 0.0 | 1.66 | 0.0 | 0.0 | 0.04 | 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 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | -0.13 | 0.0 | 0.0 | 0.25 | 0.0 | 0.0 | 3.41 | 0.0 | 0.0 | 2.74 | 0.0 | 0.0 | 0.66 | 0.0 | 0.0 | 19.49 | 0.0 | 0.0 | 1.92 | 0.0 | 0.0 | 1.58 | 0.0 | 0.0 | 4.76 | 0.0 | 0.0 | 143 | 0.0 | 0.0 | 4.04 | 0.0 | 0.0 |
