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) | 21.2 | -16.96 | 17.73 | -15.13 | 3.26 | -17.05 | 0.07 | 75.0 | 0.23 | 43.75 | 0.04 | 300.0 | 0.03 | 50.0 | 0.04 | 33.33 | 0.06 | 0.0 | 0.03 | -80.0 | 0 | 0 | 0.05 | -88.89 | -0.18 | 0 | 0.05 | -95.93 | -0.43 | 0 | 0.32 | -45.76 | 0.00 | 0 | -0.82 | 0 | -0.48 | 0 | 0.00 | 0 | 52 | 0.0 | 1.28 | -43.11 |
| 2022 (9) | 25.53 | -0.78 | 20.89 | -3.06 | 3.93 | 19.82 | 0.04 | 33.33 | 0.16 | 45.45 | 0.01 | 0.0 | 0.02 | 0.0 | 0.03 | 50.0 | 0.06 | -53.85 | 0.15 | 0 | 0.12 | 0 | 0.45 | 0 | 0.48 | 166.67 | 1.23 | 12.84 | 0.35 | -39.66 | 0.59 | 110.71 | 48.03 | 86.81 | 0.67 | -39.64 | -0.25 | 0 | 0.00 | 0 | 52 | 0.0 | 2.25 | 5.63 |
| 2021 (8) | 25.73 | 21.31 | 21.55 | 21.2 | 3.28 | 10.81 | 0.03 | -50.0 | 0.11 | -15.38 | 0.01 | 0.0 | 0.02 | 0.0 | 0.02 | 0.0 | 0.13 | -55.17 | 0 | 0 | 0 | 0 | -0.11 | 0 | 0.18 | 200.0 | 1.09 | 147.73 | 0.58 | 286.67 | 0.28 | -17.65 | 25.71 | -67.2 | 1.11 | 296.43 | 0.77 | 352.94 | 0.00 | 0 | 52 | 0.0 | 2.13 | 45.89 |
| 2020 (7) | 21.21 | -56.3 | 17.78 | -54.27 | 2.96 | -60.05 | 0.06 | 100.0 | 0.13 | -48.0 | 0.01 | -66.67 | 0.02 | -33.33 | 0.02 | 0 | 0.29 | 123.08 | 0.07 | 0.0 | -0.01 | 0 | -0.13 | 0 | 0.06 | 0 | 0.44 | -79.34 | 0.15 | -78.57 | 0.34 | -65.66 | 78.38 | 67.73 | 0.28 | -79.26 | 0.17 | -89.1 | 0.00 | 0 | 52 | 0.0 | 1.46 | -70.39 |
| 2019 (6) | 48.54 | -11.49 | 38.88 | -13.23 | 7.41 | -8.29 | 0.03 | 50.0 | 0.25 | 4.17 | 0.03 | 0 | 0.03 | 50.0 | 0 | 0 | 0.13 | -80.88 | 0.07 | 250.0 | 0 | 0 | 0.03 | -62.5 | -0.11 | 0 | 2.13 | -11.25 | 0.7 | 22.81 | 0.99 | 19.28 | 46.73 | 35.37 | 1.35 | 22.73 | 1.56 | 721.05 | 0.00 | 0 | 52 | 0.0 | 4.93 | 2.07 |
| 2018 (5) | 54.84 | 26.16 | 44.81 | 27.23 | 8.08 | 11.91 | 0.02 | 100.0 | 0.24 | 20.0 | 0 | 0 | 0.02 | 0.0 | 0.01 | 0.0 | 0.68 | 580.0 | 0.02 | 0.0 | 0.07 | -63.16 | 0.08 | 0 | 0.47 | 235.71 | 2.4 | 106.9 | 0.57 | 18.75 | 0.83 | 59.62 | 34.52 | -23.22 | 1.10 | 18.28 | 0.19 | -70.77 | 0.00 | 0 | 52 | 0.0 | 4.83 | 34.17 |
| 2017 (4) | 43.47 | 2.52 | 35.22 | 1.97 | 7.22 | 2.12 | 0.01 | 0.0 | 0.2 | 5.26 | 0 | 0 | 0.02 | 100.0 | 0.01 | 0.0 | 0.1 | 11.11 | 0.02 | 0 | 0.19 | 0 | -0.17 | 0 | 0.14 | -39.13 | 1.16 | 13.73 | 0.48 | 700.0 | 0.52 | 26.83 | 44.96 | 10.41 | 0.93 | 675.0 | 0.65 | 0 | 0.00 | 0 | 52 | 0.0 | 3.6 | -3.74 |
| 2016 (3) | 42.4 | 85.56 | 34.54 | 77.04 | 7.07 | 99.15 | 0.01 | 0.0 | 0.19 | 72.73 | 0 | 0 | 0.01 | 0 | 0.01 | 0.0 | 0.09 | 200.0 | 0 | 0 | -0.01 | 0 | 0.13 | -40.91 | 0.23 | -54.9 | 1.02 | 240.0 | 0.06 | -45.45 | 0.41 | 64.0 | 40.72 | -51.87 | 0.12 | -42.86 | -0.33 | 0 | 0.00 | 0 | 52 | 0.0 | 3.74 | 177.04 |
| 2015 (2) | 22.85 | 13.23 | 19.51 | 12.84 | 3.55 | 47.92 | 0.01 | 0.0 | 0.11 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.03 | -70.0 | 0 | 0 | 0.02 | 0 | 0.22 | 450.0 | 0.51 | 0 | 0.3 | -18.92 | 0.11 | 266.67 | 0.25 | 56.25 | 84.61 | 99.22 | 0.21 | 200.0 | -0.77 | 0 | 0.00 | 0 | 52 | 18.18 | 1.35 | 18.42 |
| 2014 (1) | 20.18 | 11.49 | 17.29 | 15.19 | 2.4 | 5.73 | 0.01 | 0 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.1 | -69.7 | 0.03 | 0 | 0 | 0 | 0.04 | 0 | -0.12 | 0 | 0.37 | -71.32 | 0.03 | -95.77 | 0.16 | -46.67 | 42.47 | 83.54 | 0.07 | -96.22 | 0.29 | -36.96 | 0.00 | 0 | 44 | 12.82 | 1.14 | -43.28 |
| 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) | 5.29 | 17.82 | 2.92 | 4.51 | 16.54 | 4.64 | 0.89 | 8.54 | 14.1 | 0.02 | 100.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 100.0 | -100.0 | -0.11 | 52.17 | -191.67 | -0.15 | 16.67 | -1600.0 | 0.02 | 150.0 | -71.43 | 0.00 | 0 | -100.0 | -0.28 | 20.0 | -2900.0 | -0.29 | 12.12 | -190.0 | -0.63 | -80.0 | -85.29 | 52 | 0.0 | 0.0 | 0.22 | 120.0 | -50.0 |
| 24Q1 (19) | 4.49 | -12.98 | -10.56 | 3.87 | -9.15 | -8.29 | 0.82 | -3.53 | -1.2 | 0.01 | -50.0 | 0.0 | 0.05 | 0.0 | -16.67 | 0.02 | 100.0 | 100.0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.01 | -66.67 | -50.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.06 | 220.0 | 220.0 | -0.01 | 90.91 | 88.89 | -0.23 | -360.0 | -76.92 | -0.18 | -38.46 | 0.0 | -0.04 | -150.0 | -300.0 | 0.00 | 0 | 0 | -0.35 | -34.62 | 2.78 | -0.33 | -725.0 | -94.12 | -0.35 | 57.32 | 2.78 | 52 | 0.0 | 0.0 | 0.1 | -60.0 | -41.18 |
| 23Q4 (18) | 5.16 | -12.1 | -8.83 | 4.26 | -13.77 | -7.39 | 0.85 | 6.25 | -14.14 | 0.02 | 100.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0.02 | 0 | 0 | 0.03 | 200.0 | 200.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.05 | -225.0 | -150.0 | -0.11 | -175.0 | -450.0 | -0.05 | -145.45 | -183.33 | -0.13 | -18.18 | -333.33 | 0.08 | -46.67 | 0.0 | 0.00 | 0 | 0 | -0.26 | -18.18 | -333.33 | -0.04 | 69.23 | -100.0 | -0.82 | -46.43 | -222.39 | 52 | 0.0 | 0.0 | 0.25 | -40.48 | -24.24 |
| 23Q3 (17) | 5.87 | 14.2 | -13.04 | 4.94 | 14.62 | -9.52 | 0.8 | 2.56 | -13.04 | 0.01 | -50.0 | 0.0 | 0.05 | -16.67 | 25.0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0 | -100.0 | -100.0 | 0.01 | 0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.04 | -63.64 | -83.33 | -0.04 | -166.67 | -123.53 | 0.11 | -8.33 | -80.0 | -0.11 | -1200.0 | -152.38 | 0.15 | 114.29 | -40.0 | 0.00 | -100.0 | -100.0 | -0.22 | -2300.0 | -155.0 | -0.13 | -30.0 | -262.5 | -0.56 | -64.71 | -176.71 | 52 | 0.0 | 0.0 | 0.42 | -4.55 | -47.5 |
| 23Q2 (16) | 5.14 | 2.39 | -23.28 | 4.31 | 2.13 | -21.06 | 0.78 | -6.02 | -31.58 | 0.02 | 100.0 | 100.0 | 0.06 | 0.0 | 100.0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0.02 | 0 | 100.0 | 0 | -100.0 | -100.0 | 0.02 | 100.0 | -75.0 | 0 | 0 | -100.0 | 0.11 | 320.0 | -35.29 | 0.06 | 166.67 | -77.78 | 0.12 | 192.31 | -70.0 | 0.01 | 105.56 | -93.75 | 0.07 | 250.0 | -61.11 | 60.03 | 0 | 32.4 | 0.01 | 102.78 | -96.77 | -0.10 | 41.18 | 52.38 | -0.34 | 5.56 | -200.0 | 52 | 0.0 | 0.0 | 0.44 | 158.82 | -34.33 |
| 23Q1 (15) | 5.02 | -11.31 | -21.81 | 4.22 | -8.26 | -21.56 | 0.83 | -16.16 | -6.74 | 0.01 | -50.0 | 0.0 | 0.06 | 20.0 | 100.0 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0.01 | -75.0 | 0 | 0 | 0 | 0 | -0.05 | -150.0 | -200.0 | -0.09 | -350.0 | -250.0 | -0.13 | -316.67 | -159.09 | -0.18 | -500.0 | -1900.0 | 0.02 | -75.0 | -75.0 | 0.00 | 0 | -100.0 | -0.36 | -500.0 | -1300.0 | -0.17 | -750.0 | -70.0 | -0.36 | -153.73 | -1300.0 | 52 | 0.0 | 0.0 | 0.17 | -48.48 | -62.22 |
| 22Q4 (14) | 5.66 | -16.15 | -26.59 | 4.6 | -15.75 | -27.9 | 0.99 | 7.61 | 10.0 | 0.02 | 100.0 | 100.0 | 0.05 | 25.0 | 66.67 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0 | 0.04 | 0.0 | 300.0 | 0 | 0 | 0 | -0.02 | -108.33 | 33.33 | -0.02 | -111.76 | 33.33 | 0.06 | -89.09 | -85.37 | -0.03 | -114.29 | -110.71 | 0.08 | -68.0 | 500.0 | 0.00 | -100.0 | 0 | -0.06 | -115.0 | -111.32 | -0.02 | -125.0 | -103.33 | 0.67 | -8.22 | -39.64 | 52 | 0.0 | 0.0 | 0.33 | -58.75 | -50.75 |
| 22Q3 (13) | 6.75 | 0.75 | -2.32 | 5.46 | 0.0 | -7.14 | 0.92 | -19.3 | 10.84 | 0.01 | 0.0 | 0.0 | 0.04 | 33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0.01 | -50.0 | -66.67 | 0.04 | -50.0 | 0 | 0 | -100.0 | 0 | 0.24 | 41.18 | 2500.0 | 0.17 | -37.04 | 0 | 0.55 | 37.5 | 205.56 | 0.21 | 31.25 | 950.0 | 0.25 | 38.89 | 212.5 | 45.28 | -0.13 | 0.67 | 0.40 | 29.03 | 900.0 | 0.08 | 138.1 | 100.0 | 0.73 | 114.71 | 25.86 | 52 | 0.0 | 0.0 | 0.8 | 19.4 | 77.78 |
| 22Q2 (12) | 6.7 | 4.36 | 14.73 | 5.46 | 1.49 | 12.11 | 1.14 | 28.09 | 40.74 | 0.01 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0.02 | 0.0 | -71.43 | 0.08 | 0 | 900.0 | 0.12 | 0 | 0 | 0.17 | 240.0 | 342.86 | 0.27 | 350.0 | 550.0 | 0.4 | 81.82 | 300.0 | 0.16 | 1500.0 | 128.57 | 0.18 | 125.0 | 157.14 | 45.34 | 15.16 | -39.86 | 0.31 | 933.33 | 121.43 | -0.21 | -110.0 | -184.0 | 0.34 | 1033.33 | -37.04 | 52 | 0.0 | 0.0 | 0.67 | 48.89 | 86.11 |
| 22Q1 (11) | 6.42 | -16.73 | 21.59 | 5.38 | -15.67 | 21.72 | 0.89 | -1.11 | 20.27 | 0.01 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.02 | 0 | -33.33 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.05 | 266.67 | 0 | 0.06 | 300.0 | -77.78 | 0.22 | -46.34 | -45.0 | 0.01 | -96.43 | -95.24 | 0.08 | 500.0 | -46.67 | 39.37 | 0 | 7.86 | 0.03 | -94.34 | -92.5 | -0.10 | -116.67 | 16.67 | 0.03 | -97.3 | -92.5 | 52 | 0.0 | 0.0 | 0.45 | -32.84 | -30.77 |
| 21Q4 (10) | 7.71 | 11.58 | 34.55 | 6.38 | 8.5 | 31.82 | 0.9 | 8.43 | 13.92 | 0.01 | 0.0 | 0.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0.01 | 0 | -83.33 | 0 | 0 | 100.0 | -0.03 | -200.0 | 75.0 | -0.03 | 0 | -200.0 | 0.41 | 127.78 | 4000.0 | 0.28 | 1300.0 | 1300.0 | -0.02 | -125.0 | -140.0 | 0.00 | -100.0 | 0 | 0.53 | 1225.0 | 1666.67 | 0.60 | 1400.0 | 900.0 | 1.11 | 91.38 | 296.43 | 52 | 0.0 | 0.0 | 0.67 | 48.89 | 148.15 |
| 21Q3 (9) | 6.91 | 18.32 | 22.08 | 5.88 | 20.74 | 22.5 | 0.83 | 2.47 | 13.7 | 0.01 | 0.0 | -50.0 | 0.02 | -33.33 | -33.33 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0.03 | -57.14 | -62.5 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.01 | 85.71 | 83.33 | 0 | 100.0 | -100.0 | 0.18 | 80.0 | 50.0 | 0.02 | -71.43 | -50.0 | 0.08 | 14.29 | 0.0 | 44.98 | -40.34 | -32.77 | 0.04 | -71.43 | -50.0 | 0.04 | -84.0 | -33.33 | 0.58 | 7.41 | 132.0 | 52 | 0.0 | 0.0 | 0.45 | 25.0 | 18.42 |
| 21Q2 (8) | 5.84 | 10.61 | -37.81 | 4.87 | 10.18 | -34.28 | 0.81 | 9.46 | -52.35 | 0.01 | 0.0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 0 | 0 | 0.07 | 133.33 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.07 | 0 | 0 | -0.06 | -122.22 | -300.0 | 0.1 | -75.0 | -66.67 | 0.07 | -66.67 | -12.5 | 0.07 | -53.33 | -50.0 | 75.39 | 106.55 | 60.85 | 0.14 | -65.0 | -12.5 | 0.25 | 308.33 | 150.0 | 0.54 | 35.0 | 237.5 | 52 | 0.0 | -1.89 | 0.36 | -44.62 | -63.27 |
| 21Q1 (7) | 5.28 | -7.85 | -37.37 | 4.42 | -8.68 | -32.1 | 0.74 | -6.33 | -56.73 | 0.01 | 0.0 | 0 | 0.03 | 0.0 | -40.0 | 0 | 0 | -100.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.03 | -75.0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 100.0 | 0 | 0.27 | 2800.0 | 2600.0 | 0.4 | 3900.0 | 90.48 | 0.21 | 950.0 | 0 | 0.15 | 200.0 | 25.0 | 36.50 | 0 | -34.1 | 0.40 | 1233.33 | 0 | -0.12 | -300.0 | -500.0 | 0.40 | 42.86 | 0 | 52 | 0.0 | 0.0 | 0.65 | 140.74 | -26.97 |
| 20Q4 (6) | 5.73 | 1.24 | -48.29 | 4.84 | 0.83 | -43.33 | 0.79 | 8.22 | -57.07 | 0.01 | -50.0 | 0.0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0.12 | 50.0 | 192.31 | 0.06 | 0 | 100.0 | -0.01 | 0 | 0 | -0.12 | -100.0 | -50.0 | -0.01 | -200.0 | 97.22 | 0.01 | -91.67 | -97.06 | 0.02 | -50.0 | -71.43 | 0.05 | -37.5 | -75.0 | 0.00 | -100.0 | -100.0 | 0.03 | -62.5 | -78.57 | 0.06 | 0.0 | -92.77 | 0.28 | 12.0 | -79.26 | 52 | 0.0 | 0.0 | 0.27 | -28.95 | -73.53 |
| 20Q3 (5) | 5.66 | -39.72 | -48.69 | 4.8 | -35.22 | -44.7 | 0.73 | -57.06 | -60.75 | 0.02 | 0 | 100.0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0.01 | 0 | 0 | 0.08 | 0 | 14.29 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | 0 | -175.0 | 0.01 | -66.67 | -90.0 | 0.12 | -60.0 | -78.95 | 0.04 | -50.0 | -80.0 | 0.08 | -42.86 | -75.0 | 66.90 | 42.74 | 18.81 | 0.08 | -50.0 | -78.95 | 0.06 | -40.0 | -68.42 | 0.25 | 56.25 | -79.34 | 52 | -1.89 | 0.0 | 0.38 | -61.22 | -69.84 |
| 20Q2 (4) | 9.39 | 11.39 | 0.0 | 7.41 | 13.82 | 0.0 | 1.7 | -0.58 | 0.0 | 0 | 0 | 0.0 | 0.02 | -60.0 | 0.0 | 0 | -100.0 | 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 | 0.03 | 200.0 | 0.0 | 0.3 | 42.86 | 0.0 | 0.08 | 0 | 0.0 | 0.14 | 16.67 | 0.0 | 46.87 | -15.38 | 0.0 | 0.16 | 0 | 0.0 | 0.10 | 600.0 | 0.0 | 0.16 | 0 | 0.0 | 53 | 1.92 | 0.0 | 0.98 | 10.11 | 0.0 |
| 20Q1 (3) | 8.43 | -23.92 | 0.0 | 6.51 | -23.77 | 0.0 | 1.71 | -7.07 | 0.0 | 0 | -100.0 | 0.0 | 0.05 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.01 | 102.78 | 0.0 | 0.21 | -38.24 | 0.0 | 0 | -100.0 | 0.0 | 0.12 | -40.0 | 0.0 | 55.39 | -5.61 | 0.0 | 0.00 | -100.0 | 0.0 | -0.02 | -102.41 | 0.0 | 0.00 | -100.0 | 0.0 | 52 | 0.0 | 0.0 | 0.89 | -12.75 | 0.0 |
| 19Q4 (2) | 11.08 | 0.45 | 0.0 | 8.54 | -1.61 | 0.0 | 1.84 | -1.08 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | -0.13 | -285.71 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | -0.08 | -200.0 | 0.0 | -0.36 | -460.0 | 0.0 | 0.34 | -40.35 | 0.0 | 0.07 | -65.0 | 0.0 | 0.2 | -37.5 | 0.0 | 58.68 | 4.21 | 0.0 | 0.14 | -63.16 | 0.0 | 0.83 | 336.84 | 0.0 | 1.35 | 11.57 | 0.0 | 52 | 0.0 | 0.0 | 1.02 | -19.05 | 0.0 |
| 19Q3 (1) | 11.03 | 0.0 | 0.0 | 8.68 | 0.0 | 0.0 | 1.86 | 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 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.57 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.32 | 0.0 | 0.0 | 56.31 | 0.0 | 0.0 | 0.38 | 0.0 | 0.0 | 0.19 | 0.0 | 0.0 | 1.21 | 0.0 | 0.0 | 52 | 0.0 | 0.0 | 1.26 | 0.0 | 0.0 |
