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) | 36.12 | -29.37 | 23.3 | -28.44 | 8.94 | -9.15 | 0.12 | 500.0 | 0.01 | -66.67 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.19 | -56.82 | -0.47 | 0 | 0 | 0 | 0.15 | -53.12 | 0.02 | -97.67 | 3.9 | -59.38 | 3.09 | -62.99 | 0.97 | -17.09 | 24.87 | 104.02 | 2.87 | -63.02 | 2.87 | -59.0 | 0.00 | 0 | 107 | 0.0 | 5.71 | -48.88 |
| 2022 (9) | 51.14 | 2.86 | 32.56 | 0.56 | 9.84 | 9.7 | 0.02 | -50.0 | 0.03 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0.44 | -66.15 | -0.05 | 0 | 0 | 0 | 0.32 | 0 | 0.86 | -38.57 | 9.6 | -1.74 | 8.35 | -2.57 | 1.17 | -3.31 | 12.19 | -1.46 | 7.76 | -2.51 | 7.00 | 4.48 | 0.00 | 0 | 107 | 0.0 | 11.17 | 0.72 |
| 2021 (8) | 49.72 | 29.82 | 32.38 | 32.11 | 8.97 | 26.52 | 0.04 | -75.0 | 0 | 0 | 0.03 | -40.0 | 0 | 0 | 0 | 0 | 1.3 | 333.33 | 0 | 0 | 0 | 0 | -0.08 | 0 | 1.4 | 976.92 | 9.77 | 43.05 | 8.57 | 31.64 | 1.21 | 255.88 | 12.37 | 147.4 | 7.96 | 31.79 | 6.70 | 12.42 | 0.00 | 0 | 107 | -0.93 | 11.09 | 35.57 |
| 2020 (7) | 38.3 | -4.89 | 24.51 | 0.2 | 7.09 | -11.38 | 0.16 | -65.96 | 0.01 | 0.0 | 0.05 | 150.0 | 0 | 0 | 0 | 0 | 0.3 | 42.86 | 0 | 0 | 0 | 0 | -0.49 | 0 | 0.13 | -87.13 | 6.83 | -22.56 | 6.51 | -22.68 | 0.34 | -17.07 | 5.00 | 8.7 | 6.04 | -21.25 | 5.96 | -14.0 | 0.00 | 0 | 108 | -1.82 | 8.18 | -16.36 |
| 2019 (6) | 40.27 | -9.28 | 24.46 | -7.28 | 8.0 | 5.96 | 0.47 | 38.24 | 0.01 | -66.67 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.21 | 162.5 | -0.01 | 0 | 0 | 0 | 0.11 | -35.29 | 1.01 | 77.19 | 8.82 | -20.11 | 8.42 | -16.8 | 0.41 | -53.93 | 4.60 | -43.0 | 7.67 | -20.85 | 6.93 | -22.4 | 0.00 | 0 | 110 | 5.77 | 9.78 | -16.48 |
| 2018 (5) | 44.39 | -2.12 | 26.38 | 0.5 | 7.55 | 2.58 | 0.34 | 161.54 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 100.0 | -0.01 | 0 | 0 | 0 | 0.17 | 0 | 0.57 | 0 | 11.04 | -5.4 | 10.12 | -4.8 | 0.89 | -12.75 | 8.07 | -7.24 | 9.69 | -8.06 | 8.93 | -10.7 | 0.00 | 0 | 104 | 4.0 | 11.71 | -3.94 |
| 2017 (4) | 45.35 | -0.77 | 26.25 | -1.28 | 7.36 | -8.91 | 0.13 | 30.0 | 0.03 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | -0.03 | 0 | 0 | 0 | -0.37 | 0 | -0.07 | 0 | 11.67 | -3.95 | 10.63 | -2.74 | 1.02 | -13.56 | 8.70 | -10.12 | 10.54 | -3.13 | 10.00 | 9.05 | 0.00 | 0 | 100 | 0.0 | 12.19 | -3.56 |
| 2016 (3) | 45.7 | 0.73 | 26.59 | -7.74 | 8.08 | 23.93 | 0.1 | -44.44 | 0.04 | -92.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -0.1 | 0 | 0.12 | 0 | 0.56 | 30.23 | 1.12 | 0 | 12.15 | 29.26 | 10.93 | 30.27 | 1.18 | 19.19 | 9.68 | -7.63 | 10.88 | 18.65 | 9.17 | 8.78 | 0.00 | 0 | 100 | 23.46 | 12.64 | 22.48 |
| 2015 (2) | 45.37 | 7.18 | 28.82 | 7.34 | 6.52 | -8.04 | 0.18 | -10.0 | 0.52 | 8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0 | 0 | 0.43 | 0 | -0.63 | 0 | 9.4 | 23.2 | 8.39 | 36.2 | 0.99 | -31.72 | 10.48 | -44.67 | 9.17 | 11.69 | 8.43 | 30.29 | 0.00 | 0 | 81 | 8.0 | 10.32 | 19.31 |
| 2014 (1) | 42.33 | 14.84 | 26.85 | 12.25 | 7.09 | -14.06 | 0.2 | 25.0 | 0.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 100.0 | 0 | 0 | 0 | 0 | -0.03 | 0 | -0.76 | 0 | 7.63 | 93.16 | 6.16 | 123.19 | 1.45 | 21.85 | 18.94 | -37.08 | 8.21 | 120.7 | 6.47 | 97.86 | 0.00 | 0 | 75 | 1.35 | 8.65 | 76.53 |
| 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) | 9.8 | 2.62 | 2.62 | 6.34 | 5.32 | 8.38 | 2.09 | -3.24 | 3.47 | 0.01 | -50.0 | -66.67 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.04 | -120.0 | -166.67 | 1.32 | -15.92 | -24.14 | 1.16 | -14.07 | -24.18 | 0.17 | -10.53 | -29.17 | 12.73 | 2.99 | -6.6 | 1.08 | -13.6 | -24.48 | 1.12 | 4.67 | -18.25 | 3.16 | 51.2 | 3.27 | 107 | 0.0 | 0.0 | 1.88 | -11.74 | -16.44 |
| 24Q2 (19) | 9.55 | 25.16 | 7.06 | 6.02 | 15.55 | 14.89 | 2.16 | 8.54 | -9.62 | 0.02 | 0.0 | -60.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -68.18 | -22.22 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0.1 | 25.0 | -60.0 | 0.2 | -67.74 | -44.44 | 1.57 | 49.52 | -4.85 | 1.35 | 50.0 | -4.93 | 0.19 | 5.56 | -26.92 | 12.36 | -26.99 | -22.07 | 1.25 | 50.6 | -5.3 | 1.07 | 311.54 | 8.08 | 2.09 | 151.81 | 27.44 | 107 | 0.0 | 0.0 | 2.13 | 33.12 | 3.9 |
| 24Q1 (18) | 7.63 | -11.79 | -15.22 | 5.21 | -19.22 | -9.71 | 1.99 | -14.59 | -9.55 | 0.02 | -33.33 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 1000.0 | 450.0 | 0.32 | 0 | 176.19 | 0 | 0 | 0 | 0.08 | 200.0 | 188.89 | 0.62 | 785.71 | 231.91 | 1.05 | 1850.0 | 84.21 | 0.9 | 550.0 | 172.73 | 0.18 | -14.29 | -30.77 | 16.93 | 0 | -62.46 | 0.83 | 536.84 | 167.74 | 0.26 | 204.0 | -65.33 | 0.83 | -71.08 | 167.74 | 107 | 0.0 | 0.0 | 1.6 | 226.53 | 73.91 |
| 23Q4 (17) | 8.65 | -9.42 | -29.45 | 6.45 | 10.26 | -18.46 | 2.33 | 15.35 | -13.06 | 0.03 | 0.0 | 200.0 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | -60.0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | -0.08 | -233.33 | 55.56 | 0.07 | 16.67 | 136.84 | -0.06 | -103.45 | -104.03 | -0.2 | -113.07 | -116.81 | 0.21 | -12.5 | -27.59 | 0.00 | -100.0 | -100.0 | -0.19 | -113.29 | -117.12 | -0.25 | -118.25 | -119.38 | 2.87 | -6.21 | -63.06 | 107 | 0.0 | 0.0 | 0.49 | -78.22 | -74.21 |
| 23Q3 (16) | 9.55 | 7.06 | -32.32 | 5.85 | 11.64 | -34.49 | 2.02 | -15.48 | -19.2 | 0.03 | -40.0 | 200.0 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -66.67 | 50.0 | -0.03 | -200.0 | 0 | 0 | 0 | 0 | 0.06 | -76.0 | -80.0 | 0.06 | -83.33 | -82.35 | 1.74 | 5.45 | -42.38 | 1.53 | 7.75 | -41.6 | 0.24 | -7.69 | -35.14 | 13.63 | -14.06 | 12.37 | 1.43 | 8.33 | -41.15 | 1.37 | 38.38 | -35.68 | 3.06 | 86.59 | -54.05 | 107 | 0.0 | 0.0 | 2.25 | 9.76 | -34.21 |
| 23Q2 (15) | 8.92 | -0.89 | -37.54 | 5.24 | -9.19 | -42.23 | 2.39 | 8.64 | -4.02 | 0.05 | 400.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 125.0 | -40.0 | -0.01 | 97.62 | 0 | 0 | 0 | 0 | 0.25 | 377.78 | 38.89 | 0.36 | 176.6 | -26.53 | 1.65 | 189.47 | -48.6 | 1.42 | 330.3 | -50.35 | 0.26 | 0.0 | -16.13 | 15.86 | -64.83 | 63.84 | 1.32 | 325.81 | -50.56 | 0.99 | 32.0 | -55.2 | 1.64 | 429.03 | -61.23 | 107 | 0.0 | 0.0 | 2.05 | 122.83 | -43.06 |
| 23Q1 (14) | 9.0 | -26.59 | -14.2 | 5.77 | -27.05 | -13.23 | 2.2 | -17.91 | 0.92 | 0.01 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -20.0 | -80.95 | -0.42 | -740.0 | 0 | 0 | 0 | 0 | -0.09 | 50.0 | -400.0 | -0.47 | -147.37 | -313.64 | 0.57 | -61.74 | -69.68 | 0.33 | -72.27 | -80.36 | 0.26 | -10.34 | 30.0 | 45.10 | 129.63 | 321.89 | 0.31 | -72.07 | -80.13 | 0.75 | -41.86 | -44.85 | 0.31 | -96.01 | -80.13 | 107 | 0.0 | 0.0 | 0.92 | -51.58 | -59.11 |
| 22Q4 (13) | 12.26 | -13.11 | -15.04 | 7.91 | -11.42 | -13.08 | 2.68 | 7.2 | -4.63 | 0.01 | 0.0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 150.0 | -81.48 | -0.05 | 0 | 0 | 0 | 0 | 0 | -0.18 | -160.0 | -800.0 | -0.19 | -155.88 | -176.0 | 1.49 | -50.66 | -46.21 | 1.19 | -54.58 | -52.02 | 0.29 | -21.62 | 3.57 | 19.64 | 61.91 | 96.2 | 1.11 | -54.32 | -51.95 | 1.29 | -39.44 | -37.98 | 7.77 | 16.67 | -2.51 | 107 | 0.0 | 0.0 | 1.9 | -44.44 | -38.91 |
| 22Q3 (12) | 14.11 | -1.19 | 14.07 | 8.93 | -1.54 | 13.9 | 2.5 | 0.4 | 16.28 | 0.01 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -86.67 | -94.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 66.67 | 3100.0 | 0.34 | -30.61 | -29.17 | 3.02 | -5.92 | 5.59 | 2.62 | -8.39 | 4.38 | 0.37 | 19.35 | 8.82 | 12.13 | 25.31 | 1.51 | 2.43 | -8.99 | 3.85 | 2.13 | -3.62 | 12.11 | 6.66 | 57.45 | 17.67 | 107 | 0.0 | 0.0 | 3.42 | -5.0 | 7.55 |
| 22Q2 (11) | 14.28 | 36.13 | 10.44 | 9.07 | 36.39 | 8.75 | 2.49 | 14.22 | 29.69 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | -28.57 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | 500.0 | 1000.0 | 0.49 | 122.73 | 104.17 | 3.21 | 70.74 | 10.69 | 2.86 | 70.24 | 10.42 | 0.31 | 55.0 | 0.0 | 9.68 | -9.45 | -7.98 | 2.67 | 71.15 | 10.79 | 2.21 | 62.5 | 0.45 | 4.23 | 171.15 | 27.03 | 107 | 0.0 | 0.0 | 3.6 | 60.0 | 11.46 |
| 22Q1 (10) | 10.49 | -27.3 | 4.9 | 6.65 | -26.92 | -6.34 | 2.18 | -22.42 | 3.81 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | -22.22 | -48.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 250.0 | 175.0 | 0.22 | -12.0 | -48.84 | 1.88 | -32.13 | 52.85 | 1.68 | -32.26 | 71.43 | 0.2 | -28.57 | -28.57 | 10.69 | 6.79 | -53.4 | 1.56 | -32.47 | 71.43 | 1.36 | -34.62 | 166.67 | 1.56 | -80.43 | 71.43 | 107 | 0.0 | 0.0 | 2.25 | -27.65 | 42.41 |
| 21Q4 (9) | 14.43 | 16.65 | 28.5 | 9.1 | 16.07 | 21.33 | 2.81 | 30.7 | 41.21 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.27 | -27.03 | 107.69 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -100.0 | 88.24 | 0.25 | -47.92 | 733.33 | 2.77 | -3.15 | 56.5 | 2.48 | -1.2 | 45.03 | 0.28 | -17.65 | 250.0 | 10.01 | -16.23 | 126.98 | 2.31 | -1.28 | 45.28 | 2.08 | 9.47 | 32.48 | 7.97 | 40.81 | 31.74 | 107 | 0.0 | -0.93 | 3.11 | -2.2 | 46.7 |
| 21Q3 (8) | 12.37 | -4.33 | 9.47 | 7.84 | -6.0 | 13.13 | 2.15 | 11.98 | 25.73 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.37 | 48.0 | 428.57 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 50.0 | 95.65 | 0.48 | 100.0 | 1060.0 | 2.86 | -1.38 | 9.16 | 2.51 | -3.09 | 1.21 | 0.34 | 9.68 | 142.86 | 11.95 | 13.59 | 126.76 | 2.34 | -2.9 | 1.3 | 1.90 | -13.64 | -19.49 | 5.66 | 69.97 | 27.19 | 107 | 0.0 | 0.0 | 3.18 | -1.55 | 7.07 |
| 21Q2 (7) | 12.93 | 29.3 | 39.33 | 8.34 | 17.46 | 45.3 | 1.92 | -8.57 | 36.17 | 0.02 | 100.0 | -66.67 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | -39.02 | 525.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 50.0 | 50.0 | 0.24 | -44.19 | 200.0 | 2.9 | 135.77 | 31.82 | 2.59 | 164.29 | 23.33 | 0.31 | 10.71 | 210.0 | 10.52 | -54.14 | 142.96 | 2.41 | 164.84 | 24.23 | 2.20 | 331.37 | 16.4 | 3.33 | 265.93 | 54.88 | 107 | 0.0 | -0.93 | 3.23 | 104.43 | 27.67 |
| 21Q1 (6) | 10.0 | -10.95 | 53.85 | 7.1 | -5.33 | 63.22 | 2.1 | 5.53 | 6.06 | 0.01 | -50.0 | -83.33 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.41 | 215.38 | 583.33 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 76.47 | 0.0 | 0.43 | 1333.33 | 514.29 | 1.23 | -30.51 | 434.78 | 0.98 | -42.69 | 345.45 | 0.28 | 250.0 | 833.33 | 22.94 | 420.18 | 79.08 | 0.91 | -42.77 | 355.0 | 0.51 | -67.52 | 264.29 | 0.91 | -84.96 | 355.0 | 107 | -0.93 | -0.93 | 1.58 | -25.47 | 182.14 |
| 20Q4 (5) | 11.23 | -0.62 | 6.55 | 7.5 | 8.23 | 15.74 | 1.99 | 16.37 | -13.1 | 0.02 | 0.0 | -80.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 85.71 | 160.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.17 | 26.09 | -325.0 | 0.03 | 160.0 | -76.92 | 1.77 | -32.44 | -6.35 | 1.71 | -31.05 | -5.52 | 0.08 | -42.86 | -11.11 | 4.41 | -16.32 | -8.51 | 1.59 | -31.17 | -3.64 | 1.57 | -33.47 | 0.0 | 6.05 | 35.96 | -21.12 | 108 | 0.93 | -1.82 | 2.12 | -28.62 | -1.85 |
| 20Q3 (4) | 11.3 | 21.77 | 0.0 | 6.93 | 20.73 | 0.0 | 1.71 | 21.28 | 0.0 | 0.02 | -66.67 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.07 | 75.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.23 | -475.0 | 0.0 | -0.05 | -162.5 | 0.0 | 2.62 | 19.09 | 0.0 | 2.48 | 18.1 | 0.0 | 0.14 | 40.0 | 0.0 | 5.27 | 21.71 | 0.0 | 2.31 | 19.07 | 0.0 | 2.36 | 24.87 | 0.0 | 4.45 | 106.98 | 0.0 | 107 | -0.93 | 0.0 | 2.97 | 17.39 | 0.0 |
| 20Q2 (3) | 9.28 | 42.77 | 0.0 | 5.74 | 31.95 | 0.0 | 1.41 | -28.79 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.04 | 0.0 | 0.0 | 0.08 | 14.29 | 0.0 | 2.2 | 856.52 | 0.0 | 2.1 | 854.55 | 0.0 | 0.1 | 233.33 | 0.0 | 4.33 | -66.2 | 0.0 | 1.94 | 870.0 | 0.0 | 1.89 | 1250.0 | 0.0 | 2.15 | 975.0 | 0.0 | 108 | 0.0 | 0.0 | 2.53 | 351.79 | 0.0 |
| 20Q1 (2) | 6.5 | -38.33 | 0.0 | 4.35 | -32.87 | 0.0 | 1.98 | -13.54 | 0.0 | 0.06 | -40.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 20.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.04 | 0.0 | 0.0 | 0.07 | -46.15 | 0.0 | 0.23 | -87.83 | 0.0 | 0.22 | -87.85 | 0.0 | 0.03 | -66.67 | 0.0 | 12.81 | 165.77 | 0.0 | 0.20 | -87.88 | 0.0 | 0.14 | -91.08 | 0.0 | 0.20 | -97.39 | 0.0 | 108 | -1.82 | 0.0 | 0.56 | -74.07 | 0.0 |
| 19Q4 (1) | 10.54 | 0.0 | 0.0 | 6.48 | 0.0 | 0.0 | 2.29 | 0.0 | 0.0 | 0.1 | 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 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 1.89 | 0.0 | 0.0 | 1.81 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 4.82 | 0.0 | 0.0 | 1.65 | 0.0 | 0.0 | 1.57 | 0.0 | 0.0 | 7.67 | 0.0 | 0.0 | 110 | 0.0 | 0.0 | 2.16 | 0.0 | 0.0 |
