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) | 18.92 | -62.79 | 18.42 | -54.85 | 3.59 | -11.79 | 0.31 | 287.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -50.0 | 0.32 | -21.95 | 0 | 0 | 0 | 0 | 0.2 | -82.46 | 1.36 | 33.33 | -1.73 | 0 | -1.67 | 0 | -0.14 | 0 | 0.00 | 0 | -0.75 | 0 | -1.32 | 0 | 0.00 | 0 | 223 | 0.0 | -0.07 | 0 |
| 2022 (9) | 50.85 | 4.2 | 40.8 | 2.87 | 4.07 | -11.33 | 0.08 | -11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 50.0 | 0.41 | 36.67 | 0 | 0 | 0 | 0 | 1.14 | 0 | 1.02 | -30.61 | 7.0 | 16.09 | 5.69 | 27.29 | 1.45 | 33.03 | 20.67 | 14.71 | 2.53 | 26.5 | 2.03 | 56.15 | 0.00 | 0 | 223 | 0.0 | 8.77 | 13.45 |
| 2021 (8) | 48.8 | 44.21 | 39.66 | 38.53 | 4.59 | 19.53 | 0.09 | -30.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 100.0 | 0.3 | -55.22 | 0 | 0 | 0 | 0 | -0.47 | 0 | 1.47 | 17.6 | 6.03 | 130.15 | 4.47 | 164.5 | 1.09 | 81.67 | 18.02 | -20.93 | 2.00 | 166.67 | 1.30 | 584.21 | 0.00 | 0 | 223 | -0.45 | 7.73 | 78.94 |
| 2020 (7) | 33.84 | 12.84 | 28.63 | 7.27 | 3.84 | -7.02 | 0.13 | -38.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | 0.67 | -28.72 | -0.02 | 0 | -0.24 | 0 | -0.33 | 0 | 1.25 | 14.68 | 2.62 | 907.69 | 1.69 | 1308.33 | 0.6 | 500.0 | 22.79 | -40.07 | 0.75 | 1150.0 | 0.19 | 0 | 0.00 | 0 | 224 | -0.88 | 4.32 | 119.29 |
| 2019 (6) | 29.99 | 0.1 | 26.69 | -1.95 | 4.13 | -2.82 | 0.21 | -30.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0.94 | -57.85 | -0.05 | 0 | 0 | 0 | -0.15 | 0 | 1.09 | -57.92 | 0.26 | -75.7 | 0.12 | -87.1 | 0.1 | -78.72 | 38.03 | -13.65 | 0.06 | -85.37 | -0.42 | 0 | 0.00 | 0 | 226 | -0.88 | 1.97 | -28.88 |
| 2018 (5) | 29.96 | 6.47 | 27.22 | 12.39 | 4.25 | 6.78 | 0.3 | 11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 2.23 | 232.84 | 0 | 0 | 0 | 0 | 0.18 | 0 | 2.59 | 275.36 | 1.07 | 69.84 | 0.93 | 0 | 0.47 | 0 | 44.04 | 0 | 0.41 | 0 | -0.72 | 0 | 0.00 | 0 | 228 | 0.0 | 2.77 | 19.4 |
| 2017 (4) | 28.14 | 3.57 | 24.22 | 6.98 | 3.98 | 10.86 | 0.27 | -6.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.67 | -17.28 | 0 | 0 | -0.06 | 0 | -0.06 | 0 | 0.69 | -28.12 | 0.63 | -67.02 | -0.41 | 0 | -0.12 | 0 | 0.00 | 0 | -0.18 | 0 | -0.48 | 0 | 0.00 | 0 | 228 | 0.0 | 2.32 | -36.09 |
| 2016 (3) | 27.17 | -21.77 | 22.64 | -24.05 | 3.59 | -4.52 | 0.29 | -9.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | 0.81 | -5.81 | -0.03 | 0 | 0.04 | -73.33 | -0.19 | 0 | 0.96 | 3.23 | 1.91 | -8.17 | 0.14 | -89.93 | 0.06 | -88.89 | 3.10 | -88.1 | 0.06 | -90.16 | -0.36 | 0 | 0.00 | 0 | 228 | 0.0 | 3.63 | -2.68 |
| 2015 (2) | 34.73 | -10.56 | 29.81 | -9.53 | 3.76 | 8.36 | 0.32 | -15.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 0.86 | 8.86 | -0.18 | 0 | 0.15 | 0.0 | -0.18 | 0 | 0.93 | -25.0 | 2.08 | -43.01 | 1.39 | -39.83 | 0.54 | -46.0 | 26.05 | -4.54 | 0.61 | -39.6 | 0.20 | -57.45 | 0.00 | 0 | 228 | 0.0 | 3.73 | -28.13 |
| 2014 (1) | 38.83 | 0.18 | 32.95 | 1.42 | 3.47 | 3.89 | 0.38 | 80.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.79 | -58.64 | -0.05 | 0 | 0.15 | 200.0 | 0 | 0 | 1.24 | -48.12 | 3.65 | -31.26 | 2.31 | -33.04 | 1.0 | -27.54 | 27.29 | 5.37 | 1.01 | -32.67 | 0.47 | 2.17 | 0.00 | 0 | 228 | 0.0 | 5.19 | -23.56 |
| 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) | 5.74 | 12.33 | 30.75 | 5.48 | 10.48 | 22.05 | 0.95 | 2.15 | 4.4 | 0.06 | -40.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.29 | -30.95 | -52.46 | -0.4 | -14.29 | 2.44 | -0.34 | -47.83 | 0.0 | -0.11 | 15.38 | -10.0 | 0.00 | 0 | 0 | -0.15 | -50.0 | 0.0 | -0.27 | 3.57 | 34.15 | -0.28 | -133.33 | 12.5 | 230 | 3.14 | 3.14 | -0.03 | -400.0 | 0 |
| 24Q2 (19) | 5.11 | 36.63 | 19.11 | 4.96 | 28.83 | 16.16 | 0.93 | 16.25 | 6.9 | 0.1 | -16.67 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -40.0 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | -58.97 | -51.52 | 0.42 | -54.35 | -44.0 | -0.35 | 0 | -218.18 | -0.23 | -360.0 | 42.5 | -0.13 | -160.0 | -156.52 | 0.00 | 0 | 0 | -0.10 | -400.0 | 44.44 | -0.28 | 33.33 | 44.0 | -0.12 | -500.0 | 29.41 | 223 | 0.0 | 0.0 | 0.01 | -97.37 | -96.88 |
| 24Q1 (18) | 3.74 | -9.66 | -38.69 | 3.85 | -9.84 | -28.44 | 0.8 | -16.67 | -5.88 | 0.12 | 33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -33.33 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.39 | 200.0 | 533.33 | 0.92 | 641.18 | 441.18 | 0 | 100.0 | -100.0 | -0.05 | 94.74 | -600.0 | -0.05 | 82.14 | -600.0 | 0.00 | 0 | -100.0 | -0.02 | 95.24 | -300.0 | -0.42 | -23.53 | -500.0 | -0.02 | 97.33 | -300.0 | 223 | 0.0 | 0.0 | 0.38 | 143.68 | -20.83 |
| 23Q4 (17) | 4.14 | -5.69 | -56.83 | 4.27 | -4.9 | -46.62 | 0.96 | 5.49 | 6.67 | 0.09 | 12.5 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.15 | 275.0 | -21.05 | 0 | 0 | 0 | 0 | 0 | 0 | -0.39 | -214.71 | -116.67 | -0.17 | -127.87 | 46.88 | -1.27 | -209.76 | -443.24 | -0.95 | -179.41 | -337.5 | -0.28 | -180.0 | -600.0 | 0.00 | 0 | 0 | -0.42 | -180.0 | -333.33 | -0.34 | 17.07 | -209.68 | -0.75 | -134.38 | -129.41 | 223 | 0.0 | 0.0 | -0.87 | 0 | -206.1 |
| 23Q3 (16) | 4.39 | 2.33 | -71.73 | 4.49 | 5.15 | -63.35 | 0.91 | 4.6 | -20.18 | 0.08 | 0.0 | 700.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | -54.55 | 0.04 | -42.86 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.34 | 3.03 | -55.26 | 0.61 | -18.67 | -21.79 | -0.41 | -272.73 | -114.04 | -0.34 | 15.0 | -114.29 | -0.1 | -143.48 | -116.95 | 0.00 | 0 | -100.0 | -0.15 | 16.67 | -114.15 | -0.41 | 18.0 | -158.57 | -0.32 | -88.24 | -113.5 | 223 | 0.0 | 0.0 | 0 | -100.0 | -100.0 |
| 23Q2 (15) | 4.29 | -29.67 | -68.22 | 4.27 | -20.63 | -60.46 | 0.87 | 2.35 | -17.92 | 0.08 | 33.33 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 16.67 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.33 | 466.67 | 22.22 | 0.75 | 341.18 | 3650.0 | -0.11 | -320.0 | -106.67 | -0.4 | -4100.0 | -129.85 | 0.23 | 2200.0 | -51.06 | 0.00 | -100.0 | -100.0 | -0.18 | -1900.0 | -130.0 | -0.50 | -614.29 | -187.72 | -0.17 | -1800.0 | -113.08 | 223 | 0.0 | 0.0 | 0.32 | -33.33 | -84.76 |
| 23Q1 (14) | 6.1 | -36.39 | -50.08 | 5.38 | -32.75 | -44.76 | 0.85 | -5.56 | -12.37 | 0.06 | 100.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.06 | -68.42 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | 50.0 | -133.33 | 0.17 | 153.12 | -68.52 | 0.05 | -86.49 | -97.56 | 0.01 | -97.5 | -99.36 | 0.01 | 125.0 | -97.62 | 11.07 | 0 | -46.55 | 0.01 | -94.44 | -98.57 | -0.07 | -122.58 | -115.56 | 0.01 | -99.61 | -98.57 | 223 | 0.0 | 0.0 | 0.48 | -41.46 | -80.65 |
| 22Q4 (13) | 9.59 | -38.25 | -32.27 | 8.0 | -34.69 | -30.74 | 0.9 | -21.05 | -42.31 | 0.03 | 200.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.19 | 280.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 | -123.68 | -38.46 | -0.32 | -141.03 | -151.61 | 0.37 | -87.33 | -77.84 | 0.4 | -83.19 | -67.21 | -0.04 | -106.78 | -116.0 | 0.00 | -100.0 | -100.0 | 0.18 | -83.02 | -67.27 | 0.31 | -55.71 | 19.23 | 2.55 | 7.59 | 27.5 | 223 | 0.0 | 0.0 | 0.82 | -75.67 | -60.95 |
| 22Q3 (12) | 15.53 | 15.04 | 25.75 | 12.25 | 13.43 | 22.26 | 1.14 | 7.55 | 9.62 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 0 | 57.14 | 0.05 | -28.57 | -73.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0.76 | 181.48 | 1185.71 | 0.78 | 3800.0 | 550.0 | 2.92 | 76.97 | 107.09 | 2.38 | 77.61 | 112.5 | 0.59 | 25.53 | 96.67 | 20.24 | -28.23 | -4.21 | 1.06 | 76.67 | 112.0 | 0.70 | 22.81 | 62.79 | 2.37 | 82.31 | 62.33 | 223 | 0.0 | 0.0 | 3.37 | 60.48 | 83.15 |
| 22Q2 (11) | 13.5 | 10.47 | 10.75 | 10.8 | 10.88 | 9.87 | 1.06 | 9.28 | 1.92 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.07 | -30.0 | -53.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.27 | 0.0 | 258.82 | 0.02 | -96.3 | 166.67 | 1.65 | -19.51 | 26.92 | 1.34 | -14.65 | 21.82 | 0.47 | 11.9 | 104.35 | 28.20 | 36.17 | 60.32 | 0.60 | -14.29 | 22.45 | 0.57 | 26.67 | 16.33 | 1.30 | 85.71 | 35.42 | 223 | 0.0 | 0.0 | 2.1 | -15.32 | 22.09 |
| 22Q1 (10) | 12.22 | -13.7 | 20.99 | 9.74 | -15.67 | 18.06 | 0.97 | -37.82 | 2.11 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.1 | 152.63 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.27 | 307.69 | 370.0 | 0.54 | -12.9 | -28.95 | 2.05 | 22.75 | 23.49 | 1.57 | 28.69 | 50.96 | 0.42 | 68.0 | 35.48 | 20.71 | 39.65 | 9.4 | 0.70 | 27.27 | 48.94 | 0.45 | 73.08 | 275.0 | 0.70 | -65.0 | 48.94 | 223 | 0.0 | 0.0 | 2.48 | 18.1 | 19.23 |
| 21Q4 (9) | 14.16 | 14.66 | 29.67 | 11.55 | 15.27 | 30.21 | 1.56 | 50.0 | 28.93 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.19 | -200.0 | -226.67 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.13 | -85.71 | 0.0 | 0.62 | 416.67 | -44.14 | 1.67 | 18.44 | -14.8 | 1.22 | 8.93 | -8.27 | 0.25 | -16.67 | -7.41 | 14.83 | -29.82 | 7.23 | 0.55 | 10.0 | -6.78 | 0.26 | -39.53 | 160.0 | 2.00 | 36.99 | 163.16 | 223 | 0.0 | -0.45 | 2.1 | 14.13 | -11.76 |
| 21Q3 (8) | 12.35 | 1.31 | 19.67 | 10.02 | 1.93 | 16.51 | 1.04 | 0.0 | 18.18 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 600.0 | 75.0 | 0.19 | 26.67 | 11.76 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | 58.82 | 30.0 | 0.12 | 500.0 | -14.29 | 1.41 | 8.46 | 42.42 | 1.12 | 1.82 | 53.42 | 0.3 | 30.43 | 15.38 | 21.13 | 20.13 | -20.14 | 0.50 | 2.04 | 51.52 | 0.43 | -12.24 | 65.38 | 1.46 | 52.08 | 812.5 | 223 | 0.0 | 0.0 | 1.84 | 6.98 | 31.43 |
| 21Q2 (7) | 12.19 | 20.69 | 63.84 | 9.83 | 19.15 | 52.88 | 1.04 | 9.47 | 19.54 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.15 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.17 | -70.0 | 0 | -0.03 | -103.95 | -113.04 | 1.3 | -21.69 | 251.35 | 1.1 | 5.77 | 307.41 | 0.23 | -25.81 | 187.5 | 17.59 | -7.08 | -13.65 | 0.49 | 4.26 | 308.33 | 0.49 | 308.33 | 2350.0 | 0.96 | 104.26 | 700.0 | 223 | 0.0 | -1.76 | 1.72 | -17.31 | 115.0 |
| 21Q1 (6) | 10.1 | -7.51 | 95.74 | 8.25 | -6.99 | 74.05 | 0.95 | -21.49 | 7.95 | 0.02 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0.0 | -6.25 | 0 | 100.0 | 0 | 0 | 0 | 100.0 | -0.1 | 23.08 | -600.0 | 0.76 | -31.53 | 430.43 | 1.66 | -15.31 | 337.14 | 1.04 | -21.8 | 262.5 | 0.31 | 14.81 | 3200.0 | 18.93 | 36.88 | 0 | 0.47 | -20.34 | 267.86 | 0.12 | 20.0 | 166.67 | 0.47 | -38.16 | 267.86 | 223 | -0.45 | -1.33 | 2.08 | -12.61 | 870.37 |
| 20Q4 (5) | 10.92 | 5.81 | 45.02 | 8.87 | 3.14 | 33.58 | 1.21 | 37.5 | 14.15 | 0.02 | -33.33 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.15 | -11.76 | -46.43 | -0.02 | 0 | 60.0 | 0 | 0 | 0 | -0.13 | -30.0 | 13.33 | 1.11 | 692.86 | 825.0 | 1.96 | 97.98 | 5000.0 | 1.33 | 82.19 | 4533.33 | 0.27 | 3.85 | 2600.0 | 13.83 | -47.73 | 0 | 0.59 | 78.79 | 6000.0 | 0.10 | -61.54 | 242.86 | 0.76 | 375.0 | 1166.67 | 224 | 0.45 | -0.88 | 2.38 | 70.0 | 543.24 |
| 20Q3 (4) | 10.32 | 38.71 | 0.0 | 8.6 | 33.75 | 0.0 | 0.88 | 1.15 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0.17 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.1 | 0 | 0.0 | 0.14 | -39.13 | 0.0 | 0.99 | 167.57 | 0.0 | 0.73 | 170.37 | 0.0 | 0.26 | 225.0 | 0.0 | 26.46 | 29.9 | 0.0 | 0.33 | 175.0 | 0.0 | 0.26 | 1200.0 | 0.0 | 0.16 | 200.0 | 0.0 | 223 | -1.76 | 0.0 | 1.4 | 75.0 | 0.0 |
| 20Q2 (3) | 7.44 | 44.19 | 0.0 | 6.43 | 35.65 | 0.0 | 0.87 | -1.14 | 0.0 | 0 | -100.0 | 0.0 | 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 | -100.0 | 0.0 | 0.23 | 200.0 | 0.0 | 0.37 | 152.86 | 0.0 | 0.27 | 142.19 | 0.0 | 0.08 | 900.0 | 0.0 | 20.37 | 0 | 0.0 | 0.12 | 142.86 | 0.0 | 0.02 | 111.11 | 0.0 | -0.16 | 42.86 | 0.0 | 227 | 0.44 | 0.0 | 0.8 | 396.3 | 0.0 |
| 20Q1 (2) | 5.16 | -31.47 | 0.0 | 4.74 | -28.61 | 0.0 | 0.88 | -16.98 | 0.0 | 0.04 | -20.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.16 | -42.86 | 0.0 | 0 | 100.0 | 0.0 | -0.24 | 0 | 0.0 | 0.02 | 113.33 | 0.0 | -0.23 | -291.67 | 0.0 | -0.7 | -1650.0 | 0.0 | -0.64 | -2033.33 | 0.0 | -0.01 | -200.0 | 0.0 | 0.00 | 0 | 0.0 | -0.28 | -2700.0 | 0.0 | -0.18 | -157.14 | 0.0 | -0.28 | -566.67 | 0.0 | 226 | 0.0 | 0.0 | -0.27 | -172.97 | 0.0 |
| 19Q4 (1) | 7.53 | 0.0 | 0.0 | 6.64 | 0.0 | 0.0 | 1.06 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.28 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 226 | 0.0 | 0.0 | 0.37 | 0.0 | 0.0 |
