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) | 5.67 | -17.71 | 5.26 | 0.57 | 0.78 | -8.24 | 0.03 | 200.0 | 0.13 | 85.71 | 0 | 0 | 0 | 0 | 0.44 | 15.79 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.03 | -57.14 | 0.64 | 45.45 | 0.27 | -78.4 | 0.33 | -68.27 | -0.06 | 0 | 0.00 | 0 | 0.15 | -68.09 | -0.14 | 0 | 0.00 | 0 | 220 | 0.0 | 0.87 | -53.48 |
| 2022 (9) | 6.89 | -14.94 | 5.23 | -16.32 | 0.85 | 2.41 | 0.01 | 0 | 0.07 | 16.67 | 0 | 0 | 0 | 0 | 0.38 | -2.56 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.07 | 0 | 0.44 | -22.81 | 1.25 | -21.38 | 1.04 | -27.27 | 0.2 | 17.65 | 16.19 | 54.63 | 0.47 | -27.69 | 0.27 | -30.77 | 0.00 | 0 | 220 | 0.0 | 1.87 | -17.62 |
| 2021 (8) | 8.1 | 15.38 | 6.25 | -2.34 | 0.83 | 10.67 | 0 | 0 | 0.06 | -14.29 | 0 | 0 | 0 | 0 | 0.39 | -13.33 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0.57 | -24.0 | 1.59 | 156.45 | 1.43 | 142.37 | 0.17 | 325.0 | 10.47 | 68.87 | 0.65 | 140.74 | 0.39 | 0 | 0.00 | 0 | 220 | 0.0 | 2.27 | 64.49 |
| 2020 (7) | 7.02 | -11.25 | 6.4 | -17.63 | 0.75 | -5.06 | 0.01 | 0 | 0.07 | -30.0 | 0 | 0 | 0 | 0 | 0.45 | 50.0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.75 | -20.21 | 0.62 | 113.79 | 0.59 | 63.89 | 0.04 | 0 | 6.20 | 0 | 0.27 | 58.82 | -0.07 | 0 | 0.00 | 0 | 220 | 0.0 | 1.38 | 24.32 |
| 2019 (6) | 7.91 | -18.87 | 7.77 | -12.7 | 0.79 | 1.28 | 0 | 0 | 0.1 | 42.86 | 0 | 0 | 0 | 0 | 0.3 | 36.36 | 0.03 | 0 | 0.67 | 0 | 0 | 0 | -0.05 | 0 | 0.94 | 235.71 | 0.29 | -14.71 | 0.36 | -5.26 | -0.07 | 0 | 0.00 | 0 | 0.17 | 0.0 | -0.26 | 0 | 0.00 | 0 | 220 | 0.0 | 1.11 | -2.63 |
| 2018 (5) | 9.75 | 22.95 | 8.9 | 18.35 | 0.78 | -7.14 | 0 | 0 | 0.07 | 0.0 | 0 | 0 | 0 | 0 | 0.22 | 22.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0.28 | -79.1 | 0.34 | -62.64 | 0.38 | -57.78 | -0.05 | 0 | 0.00 | 0 | 0.17 | -58.54 | 0.05 | 0 | 0.00 | 0 | 220 | 0.0 | 1.14 | -32.94 |
| 2017 (4) | 7.93 | -21.02 | 7.52 | -19.14 | 0.84 | -5.62 | 0 | 0 | 0.07 | -22.22 | 0 | 0 | 0 | 0 | 0.18 | 50.0 | 0 | 0 | 1.24 | 0 | -0.01 | 0 | -0.05 | 0 | 1.34 | 857.14 | 0.91 | 0 | 0.9 | 0 | 0.02 | 0.0 | 1.88 | 0 | 0.41 | 0 | -0.20 | 0 | 0.00 | 0 | 220 | 0.0 | 1.7 | 123.68 |
| 2016 (3) | 10.04 | -8.14 | 9.3 | -10.92 | 0.89 | 39.06 | 0 | 0 | 0.09 | -10.0 | 0 | 0 | 0 | 0 | 0.12 | -7.69 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0.05 | -64.29 | 0.14 | -22.22 | -0.01 | 0 | -0.03 | 0 | 0.02 | 0 | 0.00 | 0 | -0.01 | 0 | -0.08 | 0 | 0.00 | 0 | 220 | 0.0 | 0.76 | -6.17 |
| 2015 (2) | 10.93 | -16.76 | 10.44 | -15.94 | 0.64 | -1.54 | 0 | 0 | 0.1 | 66.67 | 0 | 0 | 0 | 0 | 0.13 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0.14 | -22.22 | 0.18 | -55.0 | 0.03 | -93.48 | 0.07 | -84.78 | -0.05 | 0 | 0.00 | 0 | 0.03 | -85.71 | -0.05 | 0 | 0.00 | 0 | 220 | 0.0 | 0.81 | -28.32 |
| 2014 (1) | 13.13 | -2.09 | 12.42 | 5.79 | 0.65 | -5.8 | 0.02 | 100.0 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0.13 | 30.0 | 0 | 0 | 0 | 0 | 0.03 | -72.73 | 0.18 | 1700.0 | 0.4 | 29.03 | 0.46 | -64.34 | 0.46 | -66.18 | 0 | 0 | 0.00 | 0 | 0.21 | -66.13 | 0.03 | -93.75 | 0.00 | 0 | 220 | 0.0 | 1.13 | -41.15 |
| 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) | 1.22 | -14.69 | -15.86 | 1.08 | -13.6 | -20.0 | 0.19 | -9.52 | -5.0 | 0 | 0 | -100.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 60.0 | 14.29 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -66.67 | 0.25 | 13.64 | 4.17 | 0.21 | 10.53 | 50.0 | 0.22 | 29.41 | 46.67 | -0.01 | -150.0 | 0.0 | 0.00 | -100.0 | 0 | 0.10 | 25.0 | 42.86 | -0.01 | 50.0 | 75.0 | 0.26 | 62.5 | 160.0 | 220 | 0.0 | 0.0 | 0.35 | 6.06 | 16.67 |
| 24Q2 (19) | 1.43 | 2.14 | 4.38 | 1.25 | 4.17 | -3.1 | 0.21 | 10.53 | 10.53 | 0 | 0 | -100.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 200.0 | -6.25 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -66.67 | 0.22 | 15.79 | -18.52 | 0.19 | 0.0 | 18.75 | 0.17 | -5.56 | 0.0 | 0.02 | 100.0 | 300.0 | 10.37 | 58.08 | 0 | 0.08 | 0.0 | 0.0 | -0.02 | 0 | 60.0 | 0.16 | 100.0 | 300.0 | 220 | 0.0 | 0.0 | 0.33 | -2.94 | 6.45 |
| 24Q1 (18) | 1.4 | -3.45 | 0.72 | 1.2 | -4.0 | -12.41 | 0.19 | -5.0 | 0.0 | 0 | -100.0 | -100.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | 150.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 200.0 | 300.0 | 0.19 | 137.5 | 216.67 | 0.19 | 137.5 | 272.73 | 0.18 | 80.0 | 300.0 | 0.01 | 150.0 | 133.33 | 6.56 | 0 | 0 | 0.08 | 60.0 | 300.0 | -0.00 | -100.0 | 100.0 | 0.08 | -46.67 | 300.0 | 220 | 0.0 | 0.0 | 0.34 | 47.83 | 1033.33 |
| 23Q4 (17) | 1.45 | 0.0 | 2.84 | 1.25 | -7.41 | -6.72 | 0.2 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -80.95 | 100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -166.67 | 0.0 | 0.08 | -66.67 | 166.67 | 0.08 | -42.86 | 180.0 | 0.1 | -33.33 | 225.0 | -0.02 | -100.0 | 0.0 | 0.00 | 0 | 0 | 0.05 | -28.57 | 266.67 | 0.01 | 125.0 | 120.0 | 0.15 | 50.0 | -68.09 | 220 | 0.0 | 0.0 | 0.23 | -23.33 | 360.0 |
| 23Q3 (16) | 1.45 | 5.84 | -9.94 | 1.35 | 4.65 | 22.73 | 0.2 | 5.26 | -13.04 | 0.01 | 0.0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 31.25 | 23.53 | 0.01 | 0.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.24 | -11.11 | 14.29 | 0.14 | -12.5 | -72.0 | 0.15 | -11.76 | -65.12 | -0.01 | 0.0 | -114.29 | 0.00 | 0 | -100.0 | 0.07 | -12.5 | -63.16 | -0.04 | 20.0 | -140.0 | 0.10 | 150.0 | -80.39 | 220 | 0.0 | 0.0 | 0.3 | -3.23 | -53.85 |
| 23Q2 (15) | 1.37 | -1.44 | -31.84 | 1.29 | -5.84 | -7.19 | 0.19 | 0.0 | -20.83 | 0.01 | 0.0 | 0 | 0.03 | 0.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 700.0 | -11.11 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 400.0 | 0.0 | 0.27 | 350.0 | 68.75 | 0.16 | 245.45 | -70.91 | 0.17 | 288.89 | -63.04 | -0.01 | 66.67 | -111.11 | 0.00 | 0 | -100.0 | 0.08 | 300.0 | -61.9 | -0.05 | 28.57 | -135.71 | 0.04 | 200.0 | -87.1 | 220 | 0.0 | 0.0 | 0.31 | 933.33 | -56.34 |
| 23Q1 (14) | 1.39 | -1.42 | -24.86 | 1.37 | 2.24 | -2.14 | 0.19 | -5.0 | 0.0 | 0.01 | 0.0 | 0 | 0.03 | 50.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 50.0 | -133.33 | 0.06 | 100.0 | 100.0 | -0.11 | -10.0 | -136.67 | -0.09 | -12.5 | -139.13 | -0.03 | -50.0 | -150.0 | 0.00 | 0 | -100.0 | -0.04 | -33.33 | -136.36 | -0.07 | -40.0 | -177.78 | -0.04 | -108.51 | -136.36 | 220 | 0.0 | 0.0 | 0.03 | -40.0 | -93.48 |
| 22Q4 (13) | 1.41 | -12.42 | -33.18 | 1.34 | 21.82 | -13.55 | 0.2 | -13.04 | -4.76 | 0.01 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -88.24 | 0.0 | 0.01 | 200.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -166.67 | 0 | 0.03 | -85.71 | -50.0 | -0.1 | -120.0 | -124.39 | -0.08 | -118.6 | -124.24 | -0.02 | -128.57 | -128.57 | 0.00 | -100.0 | -100.0 | -0.03 | -115.79 | -120.0 | -0.05 | -150.0 | -141.67 | 0.47 | -7.84 | -27.69 | 220 | 0.0 | 0.0 | 0.05 | -92.31 | -91.23 |
| 22Q3 (12) | 1.61 | -19.9 | -18.69 | 1.1 | -20.86 | -27.63 | 0.23 | -4.17 | 4.55 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | -5.56 | -43.33 | -0.01 | -200.0 | -200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 400.0 | 0.21 | 31.25 | -48.78 | 0.5 | -9.09 | -24.24 | 0.43 | -6.52 | -28.33 | 0.07 | -22.22 | 16.67 | 13.84 | -18.49 | 55.68 | 0.19 | -9.52 | -29.63 | 0.10 | -28.57 | 11.11 | 0.51 | 64.52 | 2.0 | 220 | 0.0 | 0.0 | 0.65 | -8.45 | -21.69 |
| 22Q2 (11) | 2.01 | 8.65 | 2.03 | 1.39 | -0.71 | -9.74 | 0.24 | 26.32 | 20.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | 1700.0 | 157.14 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 400.0 | 0.16 | 433.33 | 60.0 | 0.55 | 83.33 | 66.67 | 0.46 | 100.0 | 43.75 | 0.09 | 50.0 | 800.0 | 16.98 | -18.6 | 282.43 | 0.21 | 90.91 | 50.0 | 0.14 | 55.56 | 40.0 | 0.31 | 181.82 | 40.91 | 220 | 0.0 | 0.0 | 0.71 | 54.35 | 42.0 |
| 22Q1 (10) | 1.85 | -12.32 | -8.87 | 1.4 | -9.68 | -14.63 | 0.19 | -9.52 | -5.0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0.03 | -50.0 | 0 | 0.3 | -26.83 | 50.0 | 0.23 | -30.3 | 27.78 | 0.06 | -14.29 | 200.0 | 20.86 | 15.63 | 105.11 | 0.11 | -26.67 | 37.5 | 0.09 | -25.0 | 12.5 | 0.11 | -83.08 | 37.5 | 220 | 0.0 | 0.0 | 0.46 | -19.3 | 24.32 |
| 21Q4 (9) | 2.11 | 6.57 | -0.94 | 1.55 | 1.97 | -14.84 | 0.21 | -4.55 | -8.7 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -93.33 | 100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.06 | -85.37 | -25.0 | 0.41 | -37.88 | 156.25 | 0.33 | -45.0 | 175.0 | 0.07 | 16.67 | 75.0 | 18.04 | 102.92 | -25.85 | 0.15 | -44.44 | 150.0 | 0.12 | 33.33 | 500.0 | 0.65 | 30.0 | 140.74 | 220 | 0.0 | 0.0 | 0.57 | -31.33 | 67.65 |
| 21Q3 (8) | 1.98 | 0.51 | 23.75 | 1.52 | -1.3 | 5.56 | 0.22 | 10.0 | 22.22 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 328.57 | -14.29 | 0.01 | 0.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0.0 | 0 | 0.41 | 310.0 | -22.64 | 0.66 | 100.0 | 32.0 | 0.6 | 87.5 | 22.45 | 0.06 | 500.0 | 500.0 | 8.89 | 100.23 | 335.78 | 0.27 | 92.86 | 22.73 | 0.09 | -10.0 | 550.0 | 0.50 | 127.27 | 138.1 | 220 | 0.0 | 0.0 | 0.83 | 66.0 | 20.29 |
| 21Q2 (7) | 1.97 | -2.96 | 64.17 | 1.54 | -6.1 | 50.98 | 0.2 | 0.0 | 25.0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0.1 | 0 | -41.18 | 0.33 | 65.0 | 73.68 | 0.32 | 77.78 | 68.42 | 0.01 | -50.0 | 0 | 4.44 | -56.34 | 0 | 0.14 | 75.0 | 55.56 | 0.10 | 25.0 | 900.0 | 0.22 | 175.0 | 2300.0 | 220 | 0.0 | 3.77 | 0.5 | 35.14 | 31.58 |
| 21Q1 (6) | 2.03 | -4.69 | -3.33 | 1.64 | -9.89 | -22.64 | 0.2 | -13.04 | 11.11 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | -100.0 | 100.0 | 0.2 | 25.0 | 190.91 | 0.18 | 50.0 | 181.82 | 0.02 | -50.0 | 300.0 | 10.17 | -58.2 | 0 | 0.08 | 33.33 | 180.0 | 0.08 | 300.0 | 188.89 | 0.08 | -70.37 | 180.0 | 220 | 0.0 | 0.0 | 0.37 | 8.82 | 1333.33 |
| 20Q4 (5) | 2.13 | 33.12 | 23.12 | 1.82 | 26.39 | 7.06 | 0.23 | 27.78 | 4.55 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -97.14 | -66.67 | 0.01 | 200.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.08 | -84.91 | -88.24 | 0.16 | -68.0 | -67.35 | 0.12 | -75.51 | -75.51 | 0.04 | 300.0 | 0 | 24.33 | 1092.65 | 0 | 0.06 | -72.73 | -72.73 | 0.02 | 200.0 | 122.22 | 0.27 | 28.57 | 58.82 | 220 | 0.0 | 0.0 | 0.34 | -50.72 | -50.72 |
| 20Q3 (4) | 1.6 | 33.33 | 0.0 | 1.44 | 41.18 | 0.0 | 0.18 | 12.5 | 0.0 | 0 | 0 | 0.0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.35 | 0 | 0.0 | -0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.53 | 211.76 | 0.0 | 0.5 | 163.16 | 0.0 | 0.49 | 157.89 | 0.0 | 0.01 | 0 | 0.0 | 2.04 | 0 | 0.0 | 0.22 | 144.44 | 0.0 | -0.02 | -300.0 | 0.0 | 0.21 | 2200.0 | 0.0 | 220 | 3.77 | 0.0 | 0.69 | 81.58 | 0.0 |
| 20Q2 (3) | 1.2 | -42.86 | 0.0 | 1.02 | -51.89 | 0.0 | 0.16 | -11.11 | 0.0 | 0 | 0 | 0.0 | 0.01 | -50.0 | 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 | 0.17 | 666.67 | 0.0 | 0.19 | 186.36 | 0.0 | 0.19 | 186.36 | 0.0 | 0 | 100.0 | 0.0 | 0.00 | 0 | 0.0 | 0.09 | 190.0 | 0.0 | 0.01 | 111.11 | 0.0 | -0.01 | 90.0 | 0.0 | 212 | -3.64 | 0.0 | 0.38 | 1366.67 | 0.0 |
| 20Q1 (2) | 2.1 | 21.39 | 0.0 | 2.12 | 24.71 | 0.0 | 0.18 | -18.18 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -66.67 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 66.67 | 0.0 | -0.03 | -104.41 | 0.0 | -0.22 | -144.9 | 0.0 | -0.22 | -144.9 | 0.0 | -0.01 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.10 | -145.45 | 0.0 | -0.09 | 0.0 | 0.0 | -0.10 | -158.82 | 0.0 | 220 | 0.0 | 0.0 | -0.03 | -104.35 | 0.0 |
| 19Q4 (1) | 1.73 | 0.0 | 0.0 | 1.7 | 0.0 | 0.0 | 0.22 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.67 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | 0.68 | 0.0 | 0.0 | 0.49 | 0.0 | 0.0 | 0.49 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.22 | 0.0 | 0.0 | -0.09 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 220 | 0.0 | 0.0 | 0.69 | 0.0 | 0.0 |
