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) | 24.54 | -11.89 | 23.73 | -9.25 | 2.35 | -18.97 | 0.07 | 250.0 | 0.4 | 37.93 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.16 | 0.0 | 0 | 0 | 0 | 0 | 0.08 | -86.89 | -0.08 | 0 | -1.63 | 0 | -1.51 | 0 | -0.12 | 0 | 0.00 | 0 | -1.36 | 0 | -1.29 | 0 | 0.00 | 0 | 111 | 0.0 | 0.82 | -49.69 |
| 2022 (9) | 27.85 | -22.01 | 26.15 | -11.33 | 2.9 | -24.48 | 0.02 | 0 | 0.29 | 31.82 | 0.01 | -50.0 | 0.01 | 0 | 0 | 0 | 0.16 | 100.0 | -0.01 | 0 | 0 | 0 | 0.61 | 0 | 0.55 | 0 | -0.64 | 0 | -0.67 | 0 | 0.03 | -83.33 | 0.00 | 0 | -0.60 | 0 | -1.10 | 0 | 0.00 | 0 | 111 | 0.0 | 1.63 | -61.28 |
| 2021 (8) | 35.71 | 35.52 | 29.49 | 25.28 | 3.84 | 43.82 | 0 | 0 | 0.22 | -12.0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.08 | -11.11 | -0.07 | 0 | 0 | 0 | -0.12 | 0 | -0.41 | 0 | 1.96 | 355.81 | 1.78 | 323.81 | 0.18 | 500.0 | 9.25 | 56.51 | 1.60 | 321.05 | 1.97 | 1415.38 | 0.00 | 0 | 111 | 0.0 | 4.21 | 67.73 |
| 2020 (7) | 26.35 | -20.01 | 23.54 | -23.15 | 2.67 | 12.66 | 0 | 0 | 0.25 | -7.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -25.0 | -0.01 | 0 | -0.01 | 0 | -0.16 | 0 | 0.28 | 0 | 0.43 | 0 | 0.42 | 0 | 0.03 | 0 | 5.91 | 0 | 0.38 | 0 | 0.13 | 44.44 | 0.00 | 0 | 111 | 0.0 | 2.51 | 116.38 |
| 2019 (6) | 32.94 | -19.8 | 30.63 | -22.81 | 2.37 | -0.84 | 0.01 | 0 | 0.27 | 8.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 500.0 | 0.02 | 0 | 0 | 0 | -0.01 | 0 | -1.09 | 0 | -1.14 | 0 | -0.99 | 0 | -0.15 | 0 | 0.00 | 0 | -0.89 | 0 | 0.09 | 0 | 0.00 | 0 | 111 | 0.0 | 1.16 | -4.13 |
| 2018 (5) | 41.07 | 3.56 | 39.68 | 7.39 | 2.39 | -2.05 | 0 | 0 | 0.25 | -34.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -89.47 | 0 | 0 | 0 | 0 | 0.11 | 0 | -0.14 | 0 | -1.14 | 0 | -1.04 | 0 | -0.09 | 0 | 0.00 | 0 | -0.94 | 0 | -0.81 | 0 | 0.00 | 0 | 111 | 0.0 | 1.21 | -44.24 |
| 2017 (4) | 39.66 | 7.89 | 36.95 | 5.81 | 2.44 | -7.92 | 0 | 0 | 0.38 | 46.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 137.5 | 0 | 0 | 0 | 0 | -0.2 | 0 | -0.41 | 0 | -0.14 | 0 | -0.03 | 0 | -0.11 | 0 | 0.00 | 0 | -0.03 | 0 | 0.34 | 0 | 0.00 | 0 | 111 | 0.0 | 2.17 | 393.18 |
| 2016 (3) | 36.76 | -9.64 | 34.92 | -7.96 | 2.65 | -7.34 | 0.01 | 0.0 | 0.26 | 4.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -50.0 | -0.02 | 0 | 0 | 0 | -0.08 | 0 | -0.45 | 0 | -1.26 | 0 | -1.01 | 0 | -0.25 | 0 | 0.00 | 0 | -0.91 | 0 | -0.50 | 0 | 0.00 | 0 | 111 | 0.0 | 0.44 | -74.71 |
| 2015 (2) | 40.68 | -18.83 | 37.94 | -18.41 | 2.86 | -17.58 | 0.01 | 0 | 0.25 | 127.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | -51.52 | -0.01 | 0 | 0 | 0 | 0.19 | -34.48 | 0.23 | -53.06 | 0.11 | -83.08 | 0.08 | -85.19 | 0.03 | -72.73 | 28.51 | 72.68 | 0.07 | -86.0 | -0.14 | 0 | 0.00 | 0 | 111 | 6.73 | 1.74 | -16.75 |
| 2014 (1) | 50.12 | -4.17 | 46.5 | -2.72 | 3.47 | -1.14 | 0 | 0 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.33 | 10.0 | 0.01 | 0 | 0 | 0 | 0.29 | 222.22 | 0.49 | 308.33 | 0.65 | -41.96 | 0.54 | -44.9 | 0.11 | -21.43 | 16.51 | 36.11 | 0.50 | -46.24 | 0.05 | -93.51 | 0.00 | 0 | 104 | 8.33 | 2.09 | -24.0 |
| 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24Q3 (20) | 8.06 | 15.8 | 23.81 | 7.24 | 16.59 | 16.59 | 0.81 | 17.39 | 39.66 | 0 | -100.0 | -100.0 | 0.1 | 0.0 | -9.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -16.67 | 150.0 | 0 | 0 | 0 | 0.03 | 0 | 0 | -0.02 | -150.0 | -111.76 | -0.03 | -400.0 | -133.33 | -0.02 | -128.57 | 90.0 | -0.01 | -116.67 | 95.0 | 0 | 0 | 100.0 | 0.00 | -100.0 | 0 | -0.01 | -116.67 | 94.44 | 0.02 | -60.0 | 107.69 | -0.12 | -9.09 | 90.55 | 111 | 0.0 | 0.0 | 0.59 | -13.24 | 40.48 |
| 24Q2 (19) | 6.96 | 17.17 | 16.0 | 6.21 | 12.5 | 4.37 | 0.69 | 13.11 | 21.05 | 0.01 | 0 | -50.0 | 0.1 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 200.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -66.67 | -50.0 | 0.01 | -75.0 | -75.0 | 0.07 | 146.67 | 114.58 | 0.06 | 131.58 | 113.33 | 0 | -100.0 | 100.0 | 6.97 | 0 | 0 | 0.06 | 135.29 | 115.0 | 0.05 | 123.81 | 111.36 | -0.11 | 35.29 | 90.0 | 111 | 0.0 | 0.0 | 0.68 | 47.83 | 423.08 |
| 24Q1 (18) | 5.94 | -14.29 | 16.47 | 5.52 | -12.66 | 5.14 | 0.61 | -1.61 | 5.17 | 0 | -100.0 | -100.0 | 0.1 | 0.0 | 11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -71.43 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 192.31 | 400.0 | 0.04 | 136.36 | 140.0 | -0.15 | -25.0 | 81.93 | -0.19 | -90.0 | 75.32 | 0.04 | 300.0 | 180.0 | 0.00 | 0 | 0 | -0.17 | -88.89 | 75.36 | -0.21 | -2200.0 | 65.0 | -0.17 | 87.5 | 75.36 | 111 | 0.0 | 0.0 | 0.46 | -8.0 | 309.09 |
| 23Q4 (17) | 6.93 | 6.45 | 17.26 | 6.32 | 1.77 | 7.48 | 0.62 | 6.9 | -3.12 | 0.02 | 100.0 | 0.0 | 0.1 | -9.09 | 11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 250.0 | 600.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.13 | -176.47 | 7.14 | -0.11 | -222.22 | 31.25 | -0.12 | 40.0 | 84.42 | -0.1 | 50.0 | 85.51 | -0.02 | -100.0 | 75.0 | 0.00 | 0 | 0 | -0.09 | 50.0 | 85.48 | 0.01 | 103.85 | 102.08 | -1.36 | -7.09 | -126.67 | 111 | 0.0 | 0.0 | 0.5 | 19.05 | 350.0 |
| 23Q3 (16) | 6.51 | 8.5 | -1.81 | 6.21 | 4.37 | -8.54 | 0.58 | 1.75 | -9.38 | 0.01 | -50.0 | 0 | 0.11 | 10.0 | 37.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | -50.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.17 | 112.5 | -56.41 | 0.09 | 125.0 | -73.53 | -0.2 | 58.33 | 56.52 | -0.2 | 55.56 | 55.56 | -0.01 | 66.67 | 0.0 | 0.00 | 0 | 0 | -0.18 | 55.0 | 55.0 | -0.26 | 40.91 | 63.38 | -1.27 | -15.45 | -6450.0 | 111 | 0.0 | 0.0 | 0.42 | 223.08 | 281.82 |
| 23Q2 (15) | 6.0 | 17.65 | -16.9 | 5.95 | 13.33 | -10.93 | 0.57 | -1.72 | -25.0 | 0.02 | 100.0 | 0 | 0.1 | 11.11 | 42.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | -42.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 300.0 | -63.64 | 0.04 | 140.0 | -85.19 | -0.48 | 42.17 | -785.71 | -0.45 | 41.56 | -1600.0 | -0.03 | 40.0 | -175.0 | 0.00 | 0 | -100.0 | -0.40 | 42.03 | -1433.33 | -0.44 | 26.67 | -100.0 | -1.10 | -59.42 | -361.9 | 111 | 0.0 | 0.0 | 0.13 | 159.09 | -79.37 |
| 23Q1 (14) | 5.1 | -13.71 | -36.96 | 5.25 | -10.71 | -22.91 | 0.58 | -9.38 | -32.56 | 0.01 | -50.0 | 0 | 0.09 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 71.43 | -128.57 | -0.1 | 37.5 | -200.0 | -0.83 | -7.79 | -256.6 | -0.77 | -11.59 | -275.0 | -0.05 | 37.5 | -155.56 | 0.00 | 0 | -100.0 | -0.69 | -11.29 | -276.92 | -0.60 | -25.0 | -293.55 | -0.69 | -15.0 | -276.92 | 111 | 0.0 | 0.0 | -0.22 | -10.0 | -120.18 |
| 22Q4 (13) | 5.91 | -10.86 | -33.97 | 5.88 | -13.4 | -22.63 | 0.64 | 0.0 | -31.91 | 0.02 | 0 | 0 | 0.09 | 12.5 | 50.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | 110.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.14 | -135.9 | -600.0 | -0.16 | -147.06 | 0 | -0.77 | -67.39 | -287.8 | -0.69 | -53.33 | -286.49 | -0.08 | -700.0 | -260.0 | 0.00 | 0 | -100.0 | -0.62 | -55.0 | -287.88 | -0.48 | 32.39 | -245.45 | -0.60 | -3100.0 | -137.5 | 111 | 0.0 | 0.0 | -0.2 | -281.82 | -120.2 |
| 22Q3 (12) | 6.63 | -8.17 | -32.62 | 6.79 | 1.65 | -16.99 | 0.64 | -15.79 | -34.02 | 0 | 0 | 0 | 0.08 | 14.29 | 33.33 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -42.86 | -66.67 | -0.01 | 0 | 87.5 | 0 | 0 | 0 | 0.39 | 77.27 | 3800.0 | 0.34 | 25.93 | 247.83 | -0.46 | -757.14 | -202.22 | -0.45 | -1600.0 | -200.0 | -0.01 | -125.0 | 0 | 0.00 | -100.0 | 0 | -0.40 | -1433.33 | -197.56 | -0.71 | -222.73 | -216.39 | 0.02 | -95.24 | -98.43 | 111 | 0.0 | 0.0 | 0.11 | -82.54 | -89.32 |
| 22Q2 (11) | 7.22 | -10.75 | -20.66 | 6.68 | -1.91 | -10.34 | 0.76 | -11.63 | -15.56 | 0 | 0 | 0 | 0.07 | 16.67 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 75.0 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 57.14 | 344.44 | 0.27 | 170.0 | 345.45 | 0.07 | -86.79 | -89.23 | 0.03 | -93.18 | -94.64 | 0.04 | -55.56 | -55.56 | 57.58 | 251.31 | 334.57 | 0.03 | -92.31 | -94.0 | -0.22 | -170.97 | -136.67 | 0.42 | 7.69 | -51.16 | 111 | 0.0 | 0.0 | 0.63 | -42.2 | -47.5 |
| 22Q1 (10) | 8.09 | -9.61 | 3.59 | 6.81 | -10.39 | 8.79 | 0.86 | -8.51 | -16.5 | 0 | 0 | 0 | 0.06 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 140.0 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 800.0 | 800.0 | 0.1 | 0 | 242.86 | 0.53 | 29.27 | 17.78 | 0.44 | 18.92 | 10.0 | 0.09 | 80.0 | 80.0 | 16.39 | 43.39 | 45.43 | 0.39 | 18.18 | 8.33 | 0.31 | -6.06 | -26.19 | 0.39 | -75.62 | 8.33 | 111 | 0.0 | 0.0 | 1.09 | 10.1 | 10.1 |
| 21Q4 (9) | 8.95 | -9.04 | 9.68 | 7.6 | -7.09 | 10.3 | 0.94 | -3.09 | 2.17 | 0 | 0 | 0 | 0.06 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -183.33 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.02 | -300.0 | 75.0 | 0 | 100.0 | -100.0 | 0.41 | -8.89 | 0.0 | 0.37 | -17.78 | -7.5 | 0.05 | 0 | 150.0 | 11.43 | 0 | 185.75 | 0.33 | -19.51 | -8.33 | 0.33 | -45.9 | 3.13 | 1.60 | 25.98 | 321.05 | 111 | 0.0 | 0.0 | 0.99 | -3.88 | 3.12 |
| 21Q3 (8) | 9.84 | 8.13 | 38.2 | 8.18 | 9.8 | 31.72 | 0.97 | 7.78 | 79.63 | 0 | 0 | 0 | 0.06 | 20.0 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 140.0 | 140.0 | -0.08 | 0 | -700.0 | 0 | 0 | 0 | 0.01 | 111.11 | 120.0 | -0.23 | -109.09 | -227.78 | 0.45 | -30.77 | -19.64 | 0.45 | -19.64 | -15.09 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | 0.41 | -18.0 | -12.77 | 0.61 | 1.67 | 90.62 | 1.27 | 47.67 | 6250.0 | 111 | 0.0 | 0.0 | 1.03 | -14.17 | -5.5 |
| 21Q2 (7) | 9.1 | 16.52 | 183.49 | 7.45 | 19.01 | 126.44 | 0.9 | -12.62 | 76.47 | 0 | 0 | 0 | 0.05 | -16.67 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -350.0 | 0 | -0.11 | -57.14 | -173.33 | 0.65 | 44.44 | 247.73 | 0.56 | 40.0 | 247.37 | 0.09 | 80.0 | 280.0 | 13.25 | 17.57 | 0 | 0.50 | 38.89 | 242.86 | 0.60 | 42.86 | 225.0 | 0.86 | 138.89 | 286.96 | 111 | 0.0 | 2.78 | 1.2 | 21.21 | 1614.29 |
| 21Q1 (6) | 7.81 | -4.29 | -0.64 | 6.26 | -9.14 | -12.45 | 1.03 | 11.96 | 45.07 | 0 | 0 | 0 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -0.02 | 75.0 | 0 | -0.07 | -240.0 | 36.36 | 0.45 | 9.76 | 550.0 | 0.4 | 0.0 | 433.33 | 0.05 | 150.0 | 150.0 | 11.27 | 181.75 | 0 | 0.36 | 0.0 | 427.27 | 0.42 | 31.25 | 4300.0 | 0.36 | -5.26 | 427.27 | 111 | 0.0 | 0.0 | 0.99 | 3.12 | 153.85 |
| 20Q4 (5) | 8.16 | 14.61 | 14.61 | 6.89 | 10.95 | -1.71 | 0.92 | 70.37 | 70.37 | 0 | 0 | 0 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | -0.08 | -60.0 | -14.29 | 0.05 | -72.22 | 110.2 | 0.41 | -26.79 | 145.05 | 0.4 | -24.53 | 146.51 | 0.02 | -33.33 | 140.0 | 4.00 | -33.44 | 0 | 0.36 | -23.4 | 146.75 | 0.32 | 0.0 | 196.97 | 0.38 | 1800.0 | 142.7 | 111 | 0.0 | 0.0 | 0.96 | -11.93 | 334.15 |
| 20Q3 (4) | 7.12 | 121.81 | 0.0 | 6.21 | 88.75 | 0.0 | 0.54 | 5.88 | 0.0 | 0 | 0 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 0 | 0.0 | -0.01 | 0 | 0.0 | 0 | 0 | 0.0 | -0.05 | 0 | 0.0 | 0.18 | 20.0 | 0.0 | 0.56 | 227.27 | 0.0 | 0.53 | 239.47 | 0.0 | 0.03 | 160.0 | 0.0 | 6.01 | 0 | 0.0 | 0.47 | 234.29 | 0.0 | 0.32 | 166.67 | 0.0 | 0.02 | 104.35 | 0.0 | 111 | 2.78 | 0.0 | 1.09 | 1457.14 | 0.0 |
| 20Q2 (3) | 3.21 | -59.16 | 0.0 | 3.29 | -53.99 | 0.0 | 0.51 | -28.17 | 0.0 | 0 | 0 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0.15 | 236.36 | 0.0 | -0.44 | -340.0 | 0.0 | -0.38 | -216.67 | 0.0 | -0.05 | -350.0 | 0.0 | 0.00 | 0 | 0.0 | -0.35 | -218.18 | 0.0 | -0.48 | -4700.0 | 0.0 | -0.46 | -318.18 | 0.0 | 108 | -2.7 | 0.0 | 0.07 | -82.05 | 0.0 |
| 20Q1 (2) | 7.86 | 10.39 | 0.0 | 7.15 | 2.0 | 0.0 | 0.71 | 31.48 | 0.0 | 0 | 0 | 0.0 | 0.06 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -60.0 | 0.0 | 0 | -100.0 | 0.0 | -0.01 | 0 | 0.0 | 0 | 100.0 | 0.0 | -0.11 | 77.55 | 0.0 | -0.1 | 89.01 | 0.0 | -0.12 | 86.05 | 0.0 | 0.02 | 140.0 | 0.0 | 0.00 | 0 | 0.0 | -0.11 | 85.71 | 0.0 | -0.01 | 96.97 | 0.0 | -0.11 | 87.64 | 0.0 | 111 | 0.0 | 0.0 | 0.39 | 195.12 | 0.0 |
| 19Q4 (1) | 7.12 | 0.0 | 0.0 | 7.01 | 0.0 | 0.0 | 0.54 | 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 | 0.0 | 0.05 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | -0.49 | 0.0 | 0.0 | -0.91 | 0.0 | 0.0 | -0.86 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.77 | 0.0 | 0.0 | -0.33 | 0.0 | 0.0 | -0.89 | 0.0 | 0.0 | 111 | 0.0 | 0.0 | -0.41 | 0.0 | 0.0 |
