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) | 13.34 | -70.08 | 12.33 | -57.72 | 6.11 | -25.49 | 1.11 | 208.33 | 0.16 | 128.57 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | -42.86 | 0.02 | -80.0 | 0 | 0 | 0.33 | -90.62 | 0.6 | -85.54 | -4.49 | 0 | -3.77 | 0 | -0.72 | 0 | 0.00 | 0 | -5.13 | 0 | -5.91 | 0 | 0.00 | 0 | 74 | 0.0 | -1.97 | 0 |
| 2022 (9) | 44.58 | -21.99 | 29.16 | -15.45 | 8.2 | -21.15 | 0.36 | 620.0 | 0.07 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0.04 | 100.0 | 0.07 | -41.67 | 0.1 | -60.0 | 0 | 0 | 3.52 | 0 | 4.15 | 0 | 11.39 | -6.02 | 9.31 | -6.81 | 2.08 | -1.89 | 18.26 | 4.22 | 12.16 | -8.64 | 6.97 | -49.09 | 0.00 | 0 | 74 | 4.23 | 14.16 | -4.13 |
| 2021 (8) | 57.15 | 80.85 | 34.49 | 65.34 | 10.4 | 63.78 | 0.05 | -58.33 | 0.07 | -22.22 | 0.01 | 0.0 | 0 | 0 | 0.02 | 0.0 | 0.12 | 200.0 | 0.25 | 92.31 | 0 | 0 | -0.53 | 0 | -0.14 | 0 | 12.12 | 200.0 | 9.99 | 191.25 | 2.12 | 247.54 | 17.52 | 16.03 | 13.31 | 166.73 | 13.69 | 167.38 | 0.00 | 0 | 71 | 5.97 | 14.77 | 160.95 |
| 2020 (7) | 31.6 | -15.01 | 20.86 | -19.77 | 6.35 | -9.03 | 0.12 | -53.85 | 0.09 | 12.5 | 0.01 | 0.0 | 0 | 0 | 0.02 | 0.0 | 0.04 | 0 | 0.13 | 0 | 0 | 0 | -0.74 | 0 | -0.36 | 0 | 4.04 | 4.94 | 3.43 | 8.54 | 0.61 | -11.59 | 15.10 | -15.22 | 4.99 | -2.54 | 5.12 | 8.47 | 0.00 | 0 | 67 | 9.84 | 5.66 | 8.85 |
| 2019 (6) | 37.18 | 18.11 | 26.0 | 20.93 | 6.98 | -7.3 | 0.26 | 160.0 | 0.08 | 166.67 | 0.01 | 0 | 0.01 | 0.0 | 0.02 | 0.0 | 0 | 0 | -0.01 | 0 | 0 | 0 | -0.57 | 0 | -0.33 | 0 | 3.85 | 10.32 | 3.16 | 6.4 | 0.69 | 32.69 | 17.81 | 18.81 | 5.12 | 0.0 | 4.72 | 80.84 | 0.00 | 0 | 61 | 8.93 | 5.2 | 21.21 |
| 2018 (5) | 31.48 | -7.11 | 21.5 | 2.63 | 7.53 | -7.49 | 0.1 | 233.33 | 0.03 | 200.0 | 0 | 0 | 0.01 | 0 | 0.02 | 0 | 0.01 | 0 | -0.03 | 0 | 0 | 0 | 1.05 | 0 | 1.04 | 0 | 3.49 | -10.51 | 2.97 | -9.17 | 0.52 | -16.13 | 14.99 | -6.08 | 5.12 | -50.77 | 2.61 | -53.56 | 0.00 | 0 | 56 | 93.1 | 4.29 | -0.92 |
| 2017 (4) | 33.89 | 97.84 | 20.95 | 129.71 | 8.14 | 57.75 | 0.03 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.51 | 0 | -0.89 | 0 | 3.9 | 38.79 | 3.27 | 34.02 | 0.62 | 67.57 | 15.96 | 21.09 | 10.40 | 7.77 | 5.62 | 67.76 | 0.00 | 0 | 29 | 26.09 | 4.33 | 41.5 |
| 2016 (3) | 17.13 | 291.1 | 9.12 | 223.4 | 5.16 | 244.0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -73.33 | 0 | 0 | 0 | 0 | -0.06 | 0 | -0.04 | 0 | 2.81 | 1461.11 | 2.44 | 1933.33 | 0.37 | 516.67 | 13.18 | -60.86 | 9.65 | 0 | 3.35 | 0 | 0.00 | 0 | 23 | 0.0 | 3.06 | 992.86 |
| 2015 (2) | 4.38 | 0 | 2.82 | 0 | 1.5 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0 | 0.05 | 0 | 0 | 0 | 0.08 | 0 | 0.12 | 0 | 0.18 | 0 | 0.12 | 0 | 0.06 | 0 | 33.67 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 23 | 0 | 0.28 | 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24Q2 (20) | 1.69 | -6.11 | -58.48 | 1.8 | 21.62 | -54.31 | 1.61 | -14.36 | 19.26 | 0.22 | 10.0 | -29.03 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.39 | -55.17 | -53.57 | -1.32 | -80.82 | -247.37 | -1.23 | -70.83 | -59.74 | -0.09 | -800.0 | -123.08 | 0.00 | 0 | 0 | -1.67 | -70.41 | -59.05 | -2.19 | -1.86 | -0.46 | -2.65 | -170.41 | -44.81 | 74 | 0.0 | 0.0 | -0.84 | -236.0 | -423.08 |
| 24Q1 (19) | 1.8 | -31.03 | -54.43 | 1.48 | -40.08 | -54.32 | 1.88 | 9.3 | 40.3 | 0.2 | -13.04 | -23.08 | 0.05 | -16.67 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.73 | 174.49 | 343.33 | 0.87 | 156.13 | 1840.0 | -0.73 | 76.68 | -7.35 | -0.72 | 69.36 | -24.14 | -0.01 | 98.72 | 90.91 | 0.00 | 0 | 0 | -0.98 | 69.28 | -25.64 | -2.15 | -99.07 | -198.61 | -0.98 | 80.9 | -25.64 | 74 | 0.0 | 0.0 | -0.25 | 90.16 | -2400.0 |
| 23Q4 (18) | 2.61 | -3.69 | -31.85 | 2.47 | -7.49 | -6.08 | 1.72 | 1.18 | 173.02 | 0.23 | -25.81 | 27.78 | 0.06 | 50.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0.01 | 0 | -85.71 | 0 | 0 | 0 | -0.98 | -186.73 | -34.25 | -1.55 | -213.97 | -176.79 | -3.13 | -943.33 | -10533.33 | -2.35 | -2837.5 | -2837.5 | -0.78 | -254.55 | -880.0 | 0.00 | 0 | 0 | -3.19 | -2800.0 | -3090.0 | -1.08 | 44.62 | -266.15 | -5.13 | -164.43 | -140.52 | 74 | 0.0 | 0.0 | -2.54 | -893.75 | -443.24 |
| 23Q3 (17) | 2.71 | -33.42 | -65.52 | 2.67 | -32.23 | -49.91 | 1.7 | 25.93 | -15.84 | 0.31 | 0.0 | 181.82 | 0.04 | 33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 1.13 | 130.61 | -46.45 | 1.36 | 61.9 | -44.94 | -0.3 | 21.05 | -110.03 | -0.08 | 89.61 | -103.27 | -0.22 | -156.41 | -140.74 | 0.00 | 0 | -100.0 | -0.11 | 89.52 | -103.3 | -1.95 | 10.55 | -6400.0 | -1.94 | -6.01 | -115.2 | 74 | 0.0 | 0.0 | 0.32 | 23.08 | -91.3 |
| 23Q2 (16) | 4.07 | 3.04 | -72.35 | 3.94 | 21.6 | -59.0 | 1.35 | 0.75 | -48.47 | 0.31 | 19.23 | 520.0 | 0.03 | 0.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.49 | 263.33 | -59.5 | 0.84 | 1780.0 | -33.33 | -0.38 | 44.12 | -110.13 | -0.77 | -32.76 | -124.68 | 0.39 | 454.55 | -38.1 | 0.00 | 0 | -100.0 | -1.05 | -34.62 | -124.71 | -2.18 | -202.78 | -186.85 | -1.83 | -134.62 | -119.41 | 74 | 0.0 | 0.0 | 0.26 | 2700.0 | -94.14 |
| 23Q1 (15) | 3.95 | 3.13 | -78.26 | 3.24 | 23.19 | -72.04 | 1.34 | 112.7 | -54.27 | 0.26 | 44.44 | 1200.0 | 0.03 | 50.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.3 | 58.9 | -132.26 | -0.05 | 91.07 | -105.15 | -0.68 | -2366.67 | -114.72 | -0.58 | -625.0 | -115.22 | -0.11 | -210.0 | -113.58 | 0.00 | 0 | -100.0 | -0.78 | -680.0 | -115.06 | -0.72 | -210.77 | -118.75 | -0.78 | -106.16 | -115.06 | 74 | 0.0 | 0.0 | -0.01 | -101.35 | -100.19 |
| 22Q4 (14) | 3.83 | -51.27 | -76.62 | 2.63 | -50.66 | -72.75 | 0.63 | -68.81 | -78.79 | 0.18 | 63.64 | 1700.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0.07 | 250.0 | -50.0 | 0 | 0 | 0 | -0.73 | -134.6 | -7200.0 | -0.56 | -122.67 | -380.0 | 0.03 | -99.0 | -99.24 | -0.08 | -103.27 | -102.49 | 0.1 | -81.48 | -86.49 | 0.00 | -100.0 | -100.0 | -0.10 | -103.0 | -102.23 | 0.65 | 2266.67 | -84.03 | 12.66 | -0.78 | -9.44 | 74 | 0.0 | 4.23 | 0.74 | -79.89 | -84.05 |
| 22Q3 (13) | 7.86 | -46.6 | -48.02 | 5.33 | -44.54 | -40.11 | 2.02 | -22.9 | -14.04 | 0.11 | 120.0 | 1000.0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 100.0 | 0.01 | -50.0 | -75.0 | 0.02 | 0 | -71.43 | 0 | 0 | 0 | 2.11 | 74.38 | 7133.33 | 2.47 | 96.03 | 2644.44 | 2.99 | -20.27 | -24.69 | 2.45 | -21.47 | -23.91 | 0.54 | -14.29 | -28.0 | 18.00 | 7.27 | -4.71 | 3.33 | -21.65 | -25.34 | -0.03 | -101.2 | -100.71 | 12.76 | 35.31 | 33.61 | 74 | 0.0 | 2.78 | 3.68 | -17.12 | -20.69 |
| 22Q2 (12) | 14.72 | -18.99 | 6.59 | 9.61 | -17.08 | 12.66 | 2.62 | -10.58 | -4.38 | 0.05 | 150.0 | 400.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 1.21 | 30.11 | 490.32 | 1.26 | 29.9 | 566.67 | 3.75 | -18.83 | 65.2 | 3.12 | -18.11 | 67.74 | 0.63 | -22.22 | 53.66 | 16.78 | -4.11 | -7.24 | 4.25 | -17.95 | 65.37 | 2.51 | -34.64 | -12.85 | 9.43 | 82.05 | 86.36 | 74 | 0.0 | 2.78 | 4.44 | -16.07 | 51.54 |
| 22Q1 (11) | 18.17 | 10.93 | 53.46 | 11.59 | 20.1 | 56.2 | 2.93 | -1.35 | 25.75 | 0.02 | 100.0 | 100.0 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -37.5 | 0 | 0.01 | -92.86 | 0.0 | 0 | 0 | 0 | 0.93 | 9400.0 | 616.67 | 0.97 | 385.0 | 706.25 | 4.62 | 16.96 | 139.38 | 3.81 | 18.69 | 122.81 | 0.81 | 9.46 | 268.18 | 17.50 | -7.01 | 53.51 | 5.18 | 15.37 | 108.03 | 3.84 | -5.65 | 51.78 | 5.18 | -62.95 | 108.03 | 74 | 4.23 | 7.25 | 5.29 | 14.01 | 105.84 |
| 21Q4 (10) | 16.38 | 8.33 | 86.56 | 9.65 | 8.43 | 93.39 | 2.97 | 26.38 | 57.14 | 0.01 | 0.0 | -50.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.08 | 100.0 | 100.0 | 0.14 | 100.0 | 366.67 | 0 | 0 | 0 | -0.01 | 66.67 | 96.0 | 0.2 | 122.22 | 211.11 | 3.95 | -0.5 | 129.65 | 3.21 | -0.31 | 112.58 | 0.74 | -1.33 | 252.38 | 18.82 | -0.37 | 54.14 | 4.49 | 0.67 | 98.67 | 4.07 | -3.78 | 78.51 | 13.98 | 46.39 | 173.05 | 71 | -1.39 | 5.97 | 4.64 | 0.0 | 111.87 |
| 21Q3 (9) | 15.12 | 9.49 | 137.36 | 8.9 | 4.34 | 109.41 | 2.35 | -14.23 | 109.82 | 0.01 | 0.0 | -50.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.0 | 0.04 | 0 | 0 | 0.07 | 133.33 | -12.5 | 0 | 0 | 0 | -0.03 | 90.32 | 86.36 | 0.09 | 133.33 | 250.0 | 3.97 | 74.89 | 317.89 | 3.22 | 73.12 | 307.59 | 0.75 | 82.93 | 368.75 | 18.89 | 4.42 | 11.25 | 4.46 | 73.54 | 281.2 | 4.23 | 46.88 | 267.83 | 9.55 | 88.74 | 233.92 | 72 | 0.0 | 7.46 | 4.64 | 58.36 | 246.27 |
| 21Q2 (8) | 13.81 | 16.64 | 84.38 | 8.53 | 14.96 | 68.91 | 2.74 | 17.6 | 67.07 | 0.01 | 0.0 | 0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | -0.31 | -72.22 | 0 | -0.27 | -68.75 | -28.57 | 2.27 | 17.62 | 284.75 | 1.86 | 8.77 | 322.73 | 0.41 | 86.36 | 173.33 | 18.09 | 58.68 | -31.03 | 2.57 | 3.21 | 295.38 | 2.88 | 13.83 | 227.27 | 5.06 | 103.21 | 199.41 | 72 | 4.35 | 7.46 | 2.93 | 14.01 | 195.96 |
| 21Q1 (7) | 11.84 | 34.85 | 32.14 | 7.42 | 48.7 | 13.11 | 2.33 | 23.28 | 36.26 | 0.01 | -50.0 | -75.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | -0.18 | 28.0 | -460.0 | -0.16 | 11.11 | -300.0 | 1.93 | 12.21 | 147.44 | 1.71 | 13.25 | 144.29 | 0.22 | 4.76 | 175.0 | 11.40 | -6.63 | 5.85 | 2.49 | 10.18 | 139.42 | 2.53 | 10.96 | 201.19 | 2.49 | -51.37 | 139.42 | 69 | 2.99 | 2.99 | 2.57 | 17.35 | 125.44 |
| 20Q4 (6) | 8.78 | 37.83 | 8.53 | 4.99 | 17.41 | -9.6 | 1.89 | 68.75 | 6.78 | 0.02 | 0.0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.04 | 0 | 0 | 0.03 | -62.5 | 0 | 0 | 0 | 0 | -0.25 | -13.64 | 0 | -0.18 | -200.0 | 70.97 | 1.72 | 81.05 | 911.76 | 1.51 | 91.14 | 459.26 | 0.21 | 31.25 | 310.0 | 12.21 | -28.09 | 0 | 2.26 | 93.16 | 402.22 | 2.28 | 98.26 | 90.0 | 5.12 | 79.02 | -1.35 | 67 | 0.0 | 9.84 | 2.19 | 63.43 | 321.15 |
| 20Q3 (5) | 6.37 | -14.95 | -27.12 | 4.25 | -15.84 | -29.05 | 1.12 | -31.71 | -42.86 | 0.02 | 0 | -66.67 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.0 | 0 | 0 | 0 | 0.08 | 0 | 0 | 0 | 0 | 0 | -0.22 | 0 | -69.23 | -0.06 | 71.43 | 14.29 | 0.95 | 61.02 | 37.68 | 0.79 | 79.55 | 43.64 | 0.16 | 6.67 | 14.29 | 16.98 | -35.26 | -16.02 | 1.17 | 80.0 | 28.57 | 1.15 | 30.68 | 36.9 | 2.86 | 69.23 | -40.29 | 67 | 0.0 | 9.84 | 1.34 | 35.35 | 26.42 |
| 20Q2 (4) | 7.49 | -16.41 | 0.0 | 5.05 | -23.02 | 0.0 | 1.64 | -4.09 | 0.0 | 0 | -100.0 | 0.0 | 0.03 | 50.0 | 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 | -100.0 | 0.0 | -0.21 | -362.5 | 0.0 | 0.59 | -24.36 | 0.0 | 0.44 | -37.14 | 0.0 | 0.15 | 87.5 | 0.0 | 26.23 | 143.55 | 0.0 | 0.65 | -37.5 | 0.0 | 0.88 | 4.76 | 0.0 | 1.69 | 62.5 | 0.0 | 67 | 0.0 | 0.0 | 0.99 | -13.16 | 0.0 |
| 20Q1 (3) | 8.96 | 10.75 | 0.0 | 6.56 | 18.84 | 0.0 | 1.71 | -3.39 | 0.0 | 0.04 | 0 | 0.0 | 0.02 | 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 | 0.05 | 0 | 0.0 | 0.08 | 112.9 | 0.0 | 0.78 | 358.82 | 0.0 | 0.7 | 159.26 | 0.0 | 0.08 | 180.0 | 0.0 | 10.77 | 0 | 0.0 | 1.04 | 131.11 | 0.0 | 0.84 | -30.0 | 0.0 | 1.04 | -79.96 | 0.0 | 67 | 9.84 | 0.0 | 1.14 | 119.23 | 0.0 |
| 19Q4 (2) | 8.09 | -7.44 | 0.0 | 5.52 | -7.85 | 0.0 | 1.77 | -9.69 | 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 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | -0.62 | -785.71 | 0.0 | 0.17 | -75.36 | 0.0 | 0.27 | -50.91 | 0.0 | -0.1 | -171.43 | 0.0 | 0.00 | -100.0 | 0.0 | 0.45 | -50.55 | 0.0 | 1.20 | 42.86 | 0.0 | 5.19 | 8.35 | 0.0 | 61 | 0.0 | 0.0 | 0.52 | -50.94 | 0.0 |
| 19Q3 (1) | 8.74 | 0.0 | 0.0 | 5.99 | 0.0 | 0.0 | 1.96 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.13 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | 0.69 | 0.0 | 0.0 | 0.55 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 20.22 | 0.0 | 0.0 | 0.91 | 0.0 | 0.0 | 0.84 | 0.0 | 0.0 | 4.79 | 0.0 | 0.0 | 61 | 0.0 | 0.0 | 1.06 | 0.0 | 0.0 |
