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) | 56.49 | 34.56 | 42.71 | 42.7 | 10.7 | 32.26 | 0.49 | 716.67 | 0.89 | 178.12 | 0.05 | 0 | 0 | 0 | 0.18 | 0.0 | 0.39 | 62.5 | 0.05 | 0 | 6.73 | 0 | -0.05 | 0 | 4.07 | 61.51 | 7.14 | 10.19 | 7.23 | 28.88 | 1.03 | 35.53 | 14.37 | 22.3 | 7.49 | 23.19 | 3.13 | 2.29 | 0.00 | 0 | 94 | 3.3 | 12.35 | 22.28 |
| 2022 (9) | 41.98 | 10.59 | 29.93 | 12.35 | 8.09 | 14.1 | 0.06 | 100.0 | 0.32 | 77.78 | 0 | 0 | 0 | 0 | 0.18 | 0.0 | 0.24 | 26.32 | -0.27 | 0 | 0 | 0 | 1.06 | 0 | 2.52 | 127.03 | 6.48 | 21.35 | 5.61 | 17.36 | 0.76 | 15.15 | 11.75 | -5.17 | 6.08 | 16.48 | 3.06 | -15.7 | 0.00 | 0 | 91 | 0.0 | 10.1 | 20.67 |
| 2021 (8) | 37.96 | 23.65 | 26.64 | 19.52 | 7.09 | 14.17 | 0.03 | -25.0 | 0.18 | 0.0 | 0 | 0 | 0 | 0 | 0.18 | 80.0 | 0.19 | 111.11 | -0.06 | 0 | 0 | 0 | -0.11 | 0 | 1.11 | 0 | 5.34 | 147.22 | 4.78 | 69.5 | 0.66 | 69.23 | 12.39 | -31.2 | 5.22 | 69.48 | 3.63 | 28.27 | 0.00 | 0 | 91 | 0.0 | 8.37 | 61.27 |
| 2020 (7) | 30.7 | -8.63 | 22.29 | -5.39 | 6.21 | -2.05 | 0.04 | 0.0 | 0.18 | -14.29 | 0 | 0 | 0 | 0 | 0.1 | 900.0 | 0.09 | -93.79 | -0.32 | 0 | 0 | 0 | -0.26 | 0 | -0.04 | 0 | 2.16 | -40.0 | 2.82 | -12.42 | 0.39 | -62.14 | 18.01 | -36.9 | 3.08 | -24.51 | 2.83 | -13.98 | 0.00 | 0 | 91 | 16.67 | 5.19 | -18.52 |
| 2019 (6) | 33.6 | -6.56 | 23.56 | -3.28 | 6.34 | 17.63 | 0.04 | 300.0 | 0.21 | 75.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 1.45 | 417.86 | -0.22 | 0 | 0 | 0 | -0.31 | 0 | -0.1 | 0 | 3.6 | -45.78 | 3.22 | -39.25 | 1.03 | -34.81 | 28.54 | 19.92 | 4.08 | -41.8 | 3.29 | -31.74 | 0.00 | 0 | 78 | 4.0 | 6.37 | -28.02 |
| 2018 (5) | 35.96 | -2.07 | 24.36 | 0.33 | 5.39 | 0.0 | 0.01 | -50.0 | 0.12 | 71.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | -44.0 | -0.13 | 0 | 0 | 0 | 0.28 | 0 | 0.43 | 0 | 6.64 | 4.4 | 5.3 | -0.56 | 1.58 | 23.44 | 23.80 | 17.82 | 7.01 | -0.43 | 4.82 | -19.13 | 0.00 | 0 | 75 | 0.0 | 8.85 | 0.23 |
| 2017 (4) | 36.72 | 4.26 | 24.28 | 4.3 | 5.39 | 6.94 | 0.02 | 100.0 | 0.07 | 75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 21.95 | -0.03 | 0 | 0 | 0 | -0.91 | 0 | -0.69 | 0 | 6.36 | -3.93 | 5.33 | -5.16 | 1.28 | -2.29 | 20.20 | 2.12 | 7.04 | -5.12 | 5.96 | 2.05 | 0.00 | 0 | 75 | 0.0 | 8.83 | -3.18 |
| 2016 (3) | 35.22 | -0.73 | 23.28 | -3.8 | 5.04 | 8.86 | 0.01 | -75.0 | 0.04 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.41 | 86.36 | -0.06 | 0 | 0 | 0 | -0.35 | 0 | -0.28 | 0 | 6.62 | -10.18 | 5.62 | -7.41 | 1.31 | 4.8 | 19.78 | 16.35 | 7.42 | -7.71 | 5.84 | 9.98 | 0.00 | 0 | 75 | 0.0 | 9.12 | -7.03 |
| 2015 (2) | 35.48 | 1.98 | 24.2 | 1.77 | 4.63 | 14.32 | 0.04 | 33.33 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 100.0 | -0.03 | 0 | 0 | 0 | 0.48 | 108.7 | 0.71 | 115.15 | 7.37 | 1.1 | 6.07 | 3.06 | 1.25 | -6.02 | 17.00 | -6.49 | 8.04 | 2.81 | 5.31 | -3.45 | 0.00 | 0 | 75 | 1.35 | 9.81 | 2.72 |
| 2014 (1) | 34.79 | 5.94 | 23.78 | 1.41 | 4.05 | 14.41 | 0.03 | 200.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | -8.33 | -0.02 | 0 | 0 | 0 | 0.23 | -17.86 | 0.33 | -72.5 | 7.29 | 3.26 | 5.89 | -0.84 | 1.33 | 22.02 | 18.18 | 17.52 | 7.82 | -1.01 | 5.50 | 17.27 | 0.00 | 0 | 74 | 0.0 | 9.55 | 8.52 |
| 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24Q1 (20) | 17.6 | 8.31 | 56.03 | 12.99 | 5.87 | 61.17 | 3.39 | -1.74 | 74.74 | 0.14 | -26.32 | 250.0 | 0.2 | 5.26 | -4.76 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.07 | 0 | 16.67 | 0.01 | -95.45 | 0.0 | 0.02 | -33.33 | 100.0 | 0 | 0 | 0 | 0.71 | 204.41 | 888.89 | 1.33 | 389.13 | 1562.5 | 2.55 | 4150.0 | 88.89 | 2.25 | 226.09 | 97.37 | 0.41 | 57.69 | 141.18 | 15.98 | 0 | 25.93 | 2.22 | 200.0 | 77.6 | 0.91 | -20.18 | -13.33 | 2.22 | -71.09 | 77.6 | 101 | 7.45 | 10.99 | 4.1 | 162.82 | 65.32 |
| 23Q4 (19) | 16.25 | 0.68 | 41.8 | 12.27 | 1.32 | 56.31 | 3.45 | 10.22 | 66.67 | 0.19 | 35.71 | 533.33 | 0.19 | -24.0 | 58.33 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.22 | 37.5 | 266.67 | 0.03 | 200.0 | 111.11 | 0 | 0 | 0 | -0.68 | -261.9 | -126.67 | -0.46 | -136.8 | -76.92 | 0.06 | -97.2 | -95.31 | 0.69 | -65.84 | -36.11 | 0.26 | -16.13 | 23.81 | 0.00 | -100.0 | -100.0 | 0.74 | -66.21 | -37.29 | 1.14 | 50.0 | -14.29 | 7.68 | 7.71 | 25.08 | 94 | 2.17 | 3.3 | 1.56 | -56.18 | -30.67 |
| 23Q3 (18) | 16.14 | 25.9 | 46.33 | 12.11 | 17.92 | 55.06 | 3.13 | 44.24 | 38.5 | 0.14 | 7.69 | 600.0 | 0.25 | 8.7 | 177.78 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0.12 | 0 | 33.33 | 0.16 | 1500.0 | 60.0 | 0.01 | 0 | 0 | 0 | -100.0 | 0 | 0.42 | 50.0 | -38.24 | 1.25 | -61.06 | 1.63 | 2.14 | -40.39 | -2.28 | 2.02 | -40.24 | 15.43 | 0.31 | 6.9 | -11.43 | 14.42 | 79.35 | -10.99 | 2.19 | -40.65 | 14.06 | 0.76 | 347.06 | 49.02 | 7.13 | 44.33 | 43.75 | 92 | 1.1 | 1.1 | 3.56 | -25.05 | 13.74 |
| 23Q2 (17) | 12.82 | 13.65 | 33.96 | 10.27 | 27.42 | 47.77 | 2.17 | 11.86 | 12.44 | 0.13 | 225.0 | 1200.0 | 0.23 | 9.52 | 283.33 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 0.0 | -50.0 | 0 | -100.0 | 0 | 6.73 | 0 | 0 | 0.28 | 411.11 | -15.15 | 3.21 | 3912.5 | 444.07 | 3.59 | 165.93 | 180.47 | 3.38 | 196.49 | 166.14 | 0.29 | 70.59 | 1066.67 | 8.04 | -36.64 | 0 | 3.69 | 195.2 | 165.47 | 0.17 | -83.81 | -74.63 | 4.94 | 295.2 | 62.5 | 91 | 0.0 | 0.0 | 4.75 | 91.53 | 120.93 |
| 23Q1 (16) | 11.28 | -1.57 | 13.71 | 8.06 | 2.68 | 10.11 | 1.94 | -6.28 | 6.01 | 0.04 | 33.33 | 0 | 0.21 | 75.0 | 320.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0 | -33.33 | 0.01 | -83.33 | -83.33 | 0.01 | 103.7 | 0 | 0 | 0 | 0 | -0.09 | 70.0 | -125.0 | 0.08 | 130.77 | -91.75 | 1.35 | 5.47 | -22.41 | 1.14 | 5.56 | -24.0 | 0.17 | -19.05 | -26.09 | 12.69 | -21.28 | -4.66 | 1.25 | 5.93 | -23.78 | 1.05 | -21.05 | 101.92 | 1.25 | -79.64 | -23.78 | 91 | 0.0 | 0.0 | 2.48 | 10.22 | -3.12 |
| 22Q4 (15) | 11.46 | 3.9 | 26.63 | 7.85 | 0.51 | 20.21 | 2.07 | -8.41 | 9.52 | 0.03 | 50.0 | 200.0 | 0.12 | 33.33 | 140.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.06 | -40.0 | 500.0 | -0.27 | 0 | -1250.0 | 0 | 0 | 0 | -0.3 | -144.12 | -1400.0 | -0.26 | -121.14 | -471.43 | 1.28 | -41.55 | 82.86 | 1.08 | -38.29 | 44.0 | 0.21 | -40.0 | 1150.0 | 16.12 | -0.49 | 0 | 1.18 | -38.54 | 43.9 | 1.33 | 160.78 | 98.51 | 6.14 | 23.79 | 16.95 | 91 | 0.0 | 0.0 | 2.25 | -28.12 | 53.06 |
| 22Q3 (14) | 11.03 | 15.26 | 20.94 | 7.81 | 12.37 | 19.97 | 2.26 | 17.1 | 26.97 | 0.02 | 100.0 | 100.0 | 0.09 | 50.0 | 80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0 | -18.18 | 0.1 | 400.0 | 11.11 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.68 | 106.06 | 0 | 1.23 | 108.47 | 78.26 | 2.19 | 71.09 | 45.03 | 1.75 | 37.8 | 27.74 | 0.35 | 1266.67 | 133.33 | 16.20 | 0 | 65.98 | 1.92 | 38.13 | 28.0 | 0.51 | -23.88 | -23.88 | 4.96 | 63.16 | 11.96 | 91 | 0.0 | 0.0 | 3.13 | 45.58 | 37.28 |
| 22Q2 (13) | 9.57 | -3.53 | -2.74 | 6.95 | -5.05 | 2.66 | 1.93 | 5.46 | 12.21 | 0.01 | 0 | 0.0 | 0.06 | 20.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | -66.67 | -66.67 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.33 | -8.33 | 466.67 | 0.59 | -39.18 | 1575.0 | 1.28 | -26.44 | -3.03 | 1.27 | -15.33 | 14.41 | -0.03 | -113.04 | -113.04 | 0.00 | -100.0 | -100.0 | 1.39 | -15.24 | 13.93 | 0.67 | 28.85 | -41.23 | 3.04 | 85.37 | 4.11 | 91 | 0.0 | 0.0 | 2.15 | -16.02 | 3.86 |
| 22Q1 (12) | 9.92 | 9.61 | -0.2 | 7.32 | 12.1 | 7.17 | 1.83 | -3.17 | 7.65 | 0 | -100.0 | -100.0 | 0.05 | 0.0 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0 | 28.57 | 0.06 | 500.0 | 100.0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0.36 | 1900.0 | 0 | 0.97 | 1285.71 | 148.72 | 1.74 | 148.57 | -3.33 | 1.5 | 100.0 | -3.23 | 0.23 | 1250.0 | -23.33 | 13.31 | 0 | -20.63 | 1.64 | 100.0 | -3.53 | 0.52 | -22.39 | -54.78 | 1.64 | -68.76 | -3.53 | 91 | 0.0 | 0.0 | 2.56 | 74.15 | 0.39 |
| 21Q4 (11) | 9.05 | -0.77 | -1.84 | 6.53 | 0.31 | 4.48 | 1.89 | 6.18 | 9.88 | 0.01 | 0.0 | 0.0 | 0.05 | 0.0 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | -88.89 | 0.0 | -0.02 | 60.0 | 93.75 | 0 | 0 | 0 | -0.02 | 0 | 86.67 | 0.07 | -89.86 | 112.5 | 0.7 | -53.64 | 1.45 | 0.75 | -45.26 | -33.04 | -0.02 | -113.33 | -112.5 | 0.00 | -100.0 | -100.0 | 0.82 | -45.33 | -33.87 | 0.67 | 0.0 | -59.64 | 5.25 | 18.51 | 69.35 | 91 | 0.0 | 0.0 | 1.47 | -35.53 | 0.68 |
| 21Q3 (10) | 9.12 | -7.32 | 26.14 | 6.51 | -3.84 | 17.51 | 1.78 | 3.49 | 22.76 | 0.01 | 0.0 | -50.0 | 0.05 | 25.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 0 | 10.0 | 0.09 | 50.0 | 250.0 | -0.05 | -350.0 | -400.0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.69 | 1825.0 | -24.18 | 1.51 | 14.39 | 30.17 | 1.37 | 23.42 | 10.48 | 0.15 | -34.78 | 15.38 | 9.76 | -44.23 | -10.46 | 1.50 | 22.95 | 11.11 | 0.67 | -41.23 | 103.03 | 4.43 | 51.71 | 139.46 | 91 | 0.0 | -1.09 | 2.28 | 10.14 | 18.75 |
| 21Q2 (9) | 9.84 | -1.01 | 73.54 | 6.77 | -0.88 | 52.13 | 1.72 | 1.18 | 13.16 | 0.01 | 0.0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.06 | 100.0 | 0 | 0.02 | 300.0 | 0 | 0 | 0 | 0 | -0.09 | 0 | 0 | -0.04 | -110.26 | 84.62 | 1.32 | -26.67 | 335.71 | 1.11 | -28.39 | 496.43 | 0.23 | -23.33 | 291.67 | 17.50 | 4.35 | 0 | 1.22 | -28.24 | 506.67 | 1.14 | -0.87 | 5800.0 | 2.92 | 71.76 | 484.0 | 91 | 0.0 | -1.09 | 2.07 | -18.82 | 989.47 |
| 21Q1 (8) | 9.94 | 7.81 | 15.99 | 6.83 | 9.28 | 12.71 | 1.7 | -1.16 | 11.84 | 0.01 | 0.0 | 0 | 0.04 | 0.0 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0 | 0 | 0.03 | 200.0 | 0.0 | -0.01 | 96.88 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0.39 | 169.64 | 400.0 | 1.8 | 160.87 | 109.3 | 1.55 | 38.39 | 109.46 | 0.3 | 87.5 | 30.43 | 16.77 | -25.8 | -36.07 | 1.70 | 37.1 | 112.5 | 1.15 | -30.72 | 33.72 | 1.70 | -45.16 | 112.5 | 91 | 0.0 | -1.09 | 2.55 | 74.66 | 57.41 |
| 20Q4 (7) | 9.22 | 27.52 | -3.25 | 6.25 | 12.82 | -6.02 | 1.72 | 18.62 | -0.58 | 0.01 | -50.0 | -50.0 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.01 | 116.67 | -96.3 | -0.32 | -3100.0 | -88.24 | 0 | 0 | 0 | -0.15 | -66.67 | 50.0 | -0.56 | -161.54 | -3.7 | 0.69 | -40.52 | 13.11 | 1.12 | -9.68 | 67.16 | 0.16 | 23.08 | -36.0 | 22.60 | 107.34 | -44.86 | 1.24 | -8.15 | 44.19 | 1.66 | 403.03 | 38.33 | 3.10 | 67.57 | -24.57 | 91 | -1.09 | 16.67 | 1.46 | -23.96 | 8.15 |
| 20Q3 (6) | 7.23 | 27.51 | -12.89 | 5.54 | 24.49 | -5.62 | 1.45 | -4.61 | -13.17 | 0.02 | 0 | 0 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | -0.06 | 0 | -124.0 | -0.01 | 0 | -200.0 | 0 | 0 | 0 | -0.09 | 0 | -12.5 | 0.91 | 450.0 | 9200.0 | 1.16 | 307.14 | 52.63 | 1.24 | 542.86 | 77.14 | 0.13 | 208.33 | -40.91 | 10.90 | 0 | -61.89 | 1.35 | 550.0 | 45.16 | 0.33 | 1750.0 | -52.86 | 1.85 | 270.0 | -45.75 | 92 | 0.0 | 22.67 | 1.92 | 910.53 | 28.86 |
| 20Q2 (5) | 5.67 | -33.84 | -26.27 | 4.45 | -26.57 | -18.05 | 1.52 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.26 | -100.0 | -196.3 | -0.56 | -165.12 | -155.45 | -0.28 | -137.84 | -132.94 | -0.12 | -152.17 | -146.15 | 0.00 | -100.0 | -100.0 | -0.30 | -137.5 | -126.55 | -0.02 | -102.33 | -103.51 | 0.50 | -37.5 | -79.76 | 92 | 0.0 | 22.67 | 0.19 | -88.27 | -88.55 |
| 20Q1 (4) | 8.57 | -10.07 | 0.0 | 6.06 | -8.87 | 0.0 | 1.52 | -12.14 | 0.0 | 0 | -100.0 | 0.0 | 0.05 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.03 | -88.89 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0.08 | 126.67 | 0.0 | -0.13 | 75.93 | 0.0 | 0.86 | 40.98 | 0.0 | 0.74 | 10.45 | 0.0 | 0.23 | -8.0 | 0.0 | 26.23 | -36.01 | 0.0 | 0.80 | -6.98 | 0.0 | 0.86 | -28.33 | 0.0 | 0.80 | -80.54 | 0.0 | 92 | 17.95 | 0.0 | 1.62 | 20.0 | 0.0 |
| 19Q4 (3) | 9.53 | 14.82 | 0.0 | 6.65 | 13.29 | 0.0 | 1.73 | 3.59 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.27 | 8.0 | 0.0 | -0.17 | -1800.0 | 0.0 | 0 | 0 | 0.0 | -0.3 | -275.0 | 0.0 | -0.54 | -5300.0 | 0.0 | 0.61 | -19.74 | 0.0 | 0.67 | -4.29 | 0.0 | 0.25 | 13.64 | 0.0 | 40.99 | 43.32 | 0.0 | 0.86 | -7.53 | 0.0 | 1.20 | 71.43 | 0.0 | 4.11 | 20.53 | 0.0 | 78 | 4.0 | 0.0 | 1.35 | -9.4 | 0.0 |
| 19Q3 (2) | 8.3 | 7.93 | 0.0 | 5.87 | 8.1 | 0.0 | 1.67 | 9.87 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.25 | -50.0 | 0.0 | 0.01 | 116.67 | 0.0 | 0 | 0 | 0.0 | -0.08 | -233.33 | 0.0 | -0.01 | -103.7 | 0.0 | 0.76 | -24.75 | 0.0 | 0.7 | -17.65 | 0.0 | 0.22 | -15.38 | 0.0 | 28.60 | 9.33 | 0.0 | 0.93 | -17.7 | 0.0 | 0.70 | 22.81 | 0.0 | 3.41 | 38.06 | 0.0 | 75 | 0.0 | 0.0 | 1.49 | -10.24 | 0.0 |
| 19Q2 (1) | 7.69 | 0.0 | 0.0 | 5.43 | 0.0 | 0.0 | 1.52 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.5 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.27 | 0.0 | 0.0 | 1.01 | 0.0 | 0.0 | 0.85 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 | 26.16 | 0.0 | 0.0 | 1.13 | 0.0 | 0.0 | 0.57 | 0.0 | 0.0 | 2.47 | 0.0 | 0.0 | 75 | 0.0 | 0.0 | 1.66 | 0.0 | 0.0 |
