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) | 14.08 | -21.6 | 10.32 | -21.46 | 3.46 | -0.86 | 0.35 | 105.88 | 0.08 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 0.04 | 300.0 | 0 | 0 | 0 | 0 | 0.07 | -95.95 | 0.62 | -66.49 | 0.92 | -71.07 | 0.49 | -78.51 | 0.43 | -54.26 | 46.75 | 59.01 | 1.01 | -78.37 | -0.27 | 0 | 0.00 | 0 | 47 | 0.0 | 1.55 | -60.46 |
| 2022 (9) | 17.96 | -25.69 | 13.14 | -27.44 | 3.49 | -1.97 | 0.17 | 240.0 | 0.08 | 14.29 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 1.73 | 0 | 1.85 | 0 | 3.18 | 29.8 | 2.28 | 23.91 | 0.94 | 51.61 | 29.40 | 16.34 | 4.67 | 23.22 | 0.90 | -77.16 | 0.00 | 0 | 47 | 0.0 | 3.92 | 22.5 |
| 2021 (8) | 24.17 | 42.85 | 18.11 | 36.89 | 3.56 | 20.68 | 0.05 | -16.67 | 0.07 | -12.5 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.03 | 50.0 | 0.12 | 0 | 0 | 0 | -0.28 | 0 | -0.05 | 0 | 2.45 | 807.41 | 1.84 | 1944.44 | 0.62 | 244.44 | 25.27 | -62.83 | 3.79 | 2005.56 | 3.94 | 231.09 | 0.00 | 0 | 47 | 0.0 | 3.2 | 193.58 |
| 2020 (7) | 16.92 | -2.2 | 13.23 | 3.28 | 2.95 | -8.39 | 0.06 | -50.0 | 0.08 | -11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | -0.42 | 0 | -0.48 | 0 | 0.27 | -73.79 | 0.09 | -90.72 | 0.18 | 157.14 | 67.98 | 973.93 | 0.18 | -91.22 | 1.19 | -52.4 | 0.00 | 0 | 47 | 0.0 | 1.09 | -43.23 |
| 2019 (6) | 17.3 | -1.48 | 12.81 | 4.66 | 3.22 | 1.58 | 0.12 | 9.09 | 0.09 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | -0.24 | 0 | -0.23 | 0 | 1.03 | -61.57 | 0.97 | -50.76 | 0.07 | -90.28 | 6.33 | -76.33 | 2.05 | -50.6 | 2.50 | -16.67 | 0.00 | 0 | 47 | 0.0 | 1.92 | -45.61 |
| 2018 (5) | 17.56 | 28.18 | 12.24 | 30.63 | 3.17 | 23.35 | 0.11 | 83.33 | 0.09 | -18.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0.4 | 0 | 0.53 | -66.67 | 2.68 | -20.0 | 1.97 | -33.67 | 0.72 | 89.47 | 26.74 | 137.69 | 4.15 | -37.59 | 3.00 | 4.17 | 0.00 | 0 | 47 | 11.9 | 3.53 | -12.19 |
| 2017 (4) | 13.7 | 80.03 | 9.37 | 109.15 | 2.57 | 40.44 | 0.06 | 20.0 | 0.11 | 57.14 | 0 | 0 | 0.06 | 0.0 | 0 | 0 | 0.01 | -66.67 | 1.99 | 0 | 0 | 0 | -0.41 | 0 | 1.59 | 0 | 3.35 | 556.86 | 2.97 | 924.14 | 0.38 | 72.73 | 11.25 | -73.52 | 6.65 | 823.61 | 2.88 | 28.0 | 0.00 | 0 | 42 | 2.44 | 4.02 | 306.06 |
| 2016 (3) | 7.61 | -29.99 | 4.48 | -30.11 | 1.83 | -12.02 | 0.05 | 25.0 | 0.07 | 16.67 | 0 | 0 | 0.06 | 0.0 | 0.02 | 0.0 | 0.03 | -50.0 | 0 | 0 | 0 | 0 | -0.12 | 0 | -0.79 | 0 | 0.51 | -81.52 | 0.29 | -86.19 | 0.22 | -66.67 | 42.49 | 77.93 | 0.72 | -86.05 | 2.25 | -37.15 | 0.00 | 0 | 41 | 5.13 | 0.99 | -68.47 |
| 2015 (2) | 10.87 | -17.78 | 6.41 | -16.21 | 2.08 | 14.92 | 0.04 | 0.0 | 0.06 | 200.0 | 0 | 0 | 0.06 | 0.0 | 0.02 | 0 | 0.06 | 200.0 | 0 | 0 | 0 | 0 | 0.26 | -35.0 | 0.38 | 0 | 2.76 | -26.6 | 2.1 | -28.33 | 0.66 | -20.48 | 23.88 | 8.3 | 5.16 | -31.66 | 3.58 | -41.31 | 0.00 | 0 | 39 | 0.0 | 3.14 | -21.5 |
| 2014 (1) | 13.22 | 14.86 | 7.65 | 10.71 | 1.81 | 7.1 | 0.04 | 100.0 | 0.02 | 0 | 0 | 0 | 0.06 | 20.0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.4 | 100.0 | 0 | 0 | 3.76 | 20.13 | 2.93 | 21.58 | 0.83 | 13.7 | 22.05 | -4.75 | 7.55 | 21.77 | 6.10 | 33.77 | 0.00 | 0 | 39 | 0.0 | 4.0 | 19.05 |
| 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) | 2.62 | 25.96 | -22.71 | 2.05 | 30.57 | -20.85 | 0.71 | -5.33 | -10.13 | 0.06 | -14.29 | -25.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.04 | -71.43 | -88.57 | -0.11 | -22.22 | -131.43 | -0.13 | -44.44 | -152.0 | 0.04 | 100.0 | -60.0 | 0.00 | 0 | -100.0 | -0.28 | -47.37 | -152.83 | -0.35 | 27.08 | -66.67 | -0.11 | -164.71 | -107.28 | 48 | 0.0 | 2.13 | 0.05 | -16.67 | -90.57 |
| 24Q2 (19) | 2.08 | 0.48 | -57.81 | 1.57 | 13.77 | -58.36 | 0.75 | 0.0 | -10.71 | 0.07 | 16.67 | -22.22 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -66.67 | -60.87 | 0.14 | -56.25 | -54.84 | -0.09 | -133.33 | -114.29 | -0.09 | -152.94 | -126.47 | 0.02 | -80.0 | -93.33 | 0.00 | -100.0 | -100.0 | -0.19 | -152.78 | -126.76 | -0.48 | -54.84 | -900.0 | 0.17 | -52.78 | -82.65 | 48 | 0.0 | 2.13 | 0.06 | -85.37 | -92.59 |
| 24Q1 (18) | 2.07 | -19.77 | -35.11 | 1.38 | -22.03 | -36.7 | 0.75 | -28.57 | -3.85 | 0.06 | -33.33 | -33.33 | 0.02 | 300.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.27 | 179.41 | 345.45 | 0.32 | 1700.0 | 1166.67 | 0.27 | 203.85 | 35.0 | 0.17 | 177.27 | 30.77 | 0.1 | 300.0 | 25.0 | 36.09 | 0 | -8.35 | 0.36 | 176.6 | 33.33 | -0.31 | 26.19 | -193.94 | 0.36 | -65.38 | 33.33 | 48 | 2.13 | 2.13 | 0.41 | 373.33 | 10.81 |
| 23Q4 (17) | 2.58 | -23.89 | -31.56 | 1.77 | -31.66 | -29.76 | 1.05 | 32.91 | 50.0 | 0.09 | 12.5 | 0.0 | -0.01 | -133.33 | -133.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.34 | -217.24 | 35.85 | -0.02 | -105.71 | 95.65 | -0.26 | -174.29 | -388.89 | -0.22 | -188.0 | -266.67 | -0.05 | -150.0 | -131.25 | 0.00 | -100.0 | 0 | -0.47 | -188.68 | -261.54 | -0.42 | -100.0 | -150.6 | 1.04 | -31.13 | -78.56 | 47 | 0.0 | 0.0 | -0.15 | -128.3 | -153.57 |
| 23Q3 (16) | 3.39 | -31.24 | -13.74 | 2.59 | -31.3 | -10.38 | 0.79 | -5.95 | -17.71 | 0.08 | -11.11 | 60.0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | 26.09 | -73.64 | 0.35 | 12.9 | -69.03 | 0.35 | -44.44 | -71.07 | 0.25 | -26.47 | -73.12 | 0.1 | -66.67 | -64.29 | 26.85 | -44.28 | 16.18 | 0.53 | -25.35 | -73.23 | -0.21 | -450.0 | 50.0 | 1.51 | 54.08 | -69.68 | 47 | 0.0 | 0.0 | 0.53 | -34.57 | -61.87 |
| 23Q2 (15) | 4.93 | 54.55 | -6.27 | 3.77 | 72.94 | -5.51 | 0.84 | 7.69 | -6.67 | 0.09 | 0.0 | 350.0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | 309.09 | -61.02 | 0.31 | 1133.33 | -49.18 | 0.63 | 215.0 | -35.71 | 0.34 | 161.54 | -52.11 | 0.3 | 275.0 | 7.14 | 48.19 | 22.37 | 67.38 | 0.71 | 162.96 | -52.98 | 0.06 | -81.82 | -71.43 | 0.98 | 262.96 | -67.33 | 47 | 0.0 | 0.0 | 0.81 | 118.92 | -30.17 |
| 23Q1 (14) | 3.19 | -15.38 | -36.2 | 2.18 | -13.49 | -41.71 | 0.78 | 11.43 | -15.22 | 0.09 | 0.0 | 800.0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | 79.25 | -118.97 | -0.03 | 93.48 | -105.26 | 0.2 | 122.22 | -77.78 | 0.13 | 316.67 | -81.43 | 0.08 | -50.0 | -61.9 | 39.38 | 0 | 65.6 | 0.27 | 307.69 | -81.88 | 0.33 | -60.24 | 22.22 | 0.27 | -94.43 | -81.88 | 47 | 0.0 | 0.0 | 0.37 | 32.14 | -66.06 |
| 22Q4 (13) | 3.77 | -4.07 | -43.39 | 2.52 | -12.8 | -49.3 | 0.7 | -27.08 | -31.37 | 0.09 | 80.0 | 800.0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.53 | -148.18 | -1666.67 | -0.46 | -140.71 | -406.67 | 0.09 | -92.56 | -89.02 | -0.06 | -106.45 | -110.53 | 0.16 | -42.86 | -38.46 | 0.00 | -100.0 | -100.0 | -0.13 | -106.57 | -110.66 | 0.83 | 297.62 | -5.68 | 4.85 | -2.61 | 23.41 | 47 | 0.0 | 0.0 | 0.28 | -79.86 | -72.28 |
| 22Q3 (12) | 3.93 | -25.29 | -43.53 | 2.89 | -27.57 | -44.21 | 0.96 | 6.67 | 3.23 | 0.05 | 150.0 | 400.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 86.44 | 5400.0 | 1.13 | 85.25 | 1783.33 | 1.21 | 23.47 | 31.52 | 0.93 | 30.99 | 27.4 | 0.28 | 0.0 | 47.37 | 23.11 | -19.73 | 13.67 | 1.98 | 31.13 | 26.11 | -0.42 | -300.0 | -130.0 | 4.98 | 66.0 | 83.09 | 47 | 0.0 | 0.0 | 1.39 | 19.83 | 26.36 |
| 22Q2 (11) | 5.26 | 5.2 | -9.62 | 3.99 | 6.68 | -7.64 | 0.9 | -2.17 | 16.88 | 0.02 | 100.0 | 100.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.59 | 1.72 | 326.92 | 0.61 | 7.02 | 317.86 | 0.98 | 8.89 | 117.78 | 0.71 | 1.43 | 108.82 | 0.28 | 33.33 | 154.55 | 28.79 | 21.07 | 20.06 | 1.51 | 1.34 | 106.85 | 0.21 | -22.22 | -83.72 | 3.00 | 101.34 | 160.87 | 47 | 0.0 | 0.0 | 1.16 | 6.42 | 84.13 |
| 22Q1 (10) | 5.0 | -24.92 | 5.71 | 3.74 | -24.75 | 2.75 | 0.92 | -9.8 | 9.52 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.58 | 2033.33 | 0 | 0.57 | 280.0 | 2750.0 | 0.9 | 9.76 | 246.15 | 0.7 | 22.81 | 250.0 | 0.21 | -19.23 | 200.0 | 23.78 | -24.63 | -4.96 | 1.49 | 22.13 | 254.76 | 0.27 | -69.32 | -28.95 | 1.49 | -62.09 | 254.76 | 47 | 0.0 | 0.0 | 1.09 | 7.92 | 136.96 |
| 21Q4 (9) | 6.66 | -4.31 | 42.0 | 4.97 | -4.05 | 27.76 | 1.02 | 9.68 | 47.83 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.12 | 0 | 0 | 0 | 0 | 0 | -0.03 | -250.0 | 82.35 | 0.15 | 150.0 | 160.0 | 0.82 | -10.87 | 730.77 | 0.57 | -21.92 | 416.67 | 0.26 | 36.84 | 550.0 | 31.55 | 55.19 | 0 | 1.22 | -22.29 | 421.05 | 0.88 | -37.14 | 486.67 | 3.93 | 44.49 | 2083.33 | 47 | 0.0 | 0.0 | 1.01 | -8.18 | 1342.86 |
| 21Q3 (8) | 6.96 | 19.59 | 84.62 | 5.18 | 19.91 | 84.34 | 0.93 | 20.78 | 30.99 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 107.69 | 114.29 | 0.06 | 121.43 | 140.0 | 0.92 | 104.44 | 922.22 | 0.73 | 114.71 | 1360.0 | 0.19 | 72.73 | 375.0 | 20.33 | -15.22 | -55.92 | 1.57 | 115.07 | 1470.0 | 1.40 | 8.53 | 233.33 | 2.72 | 136.52 | 385.71 | 47 | 0.0 | 0.0 | 1.1 | 74.6 | 279.31 |
| 21Q2 (7) | 5.82 | 23.04 | 12.57 | 4.32 | 18.68 | 6.4 | 0.77 | -8.33 | 6.94 | 0.01 | 0.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.26 | 0 | 0 | -0.28 | -1500.0 | -47.37 | 0.45 | 73.08 | 125.0 | 0.34 | 70.0 | 112.5 | 0.11 | 57.14 | 266.67 | 23.98 | -4.16 | 53.52 | 0.73 | 73.81 | 108.57 | 1.29 | 239.47 | 76.71 | 1.15 | 173.81 | 150.0 | 47 | 0.0 | 0.0 | 0.63 | 36.96 | 57.5 |
| 21Q1 (6) | 4.73 | 0.85 | 43.77 | 3.64 | -6.43 | 47.97 | 0.84 | 21.74 | 2.44 | 0.01 | 0.0 | -50.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0.02 | 108.0 | -83.33 | 0.26 | 300.0 | 116.67 | 0.2 | 211.11 | 300.0 | 0.07 | 75.0 | 0.0 | 25.02 | 0 | -56.85 | 0.42 | 210.53 | 281.82 | 0.38 | 153.33 | 353.33 | 0.42 | 133.33 | 281.82 | 47 | 0.0 | 0.0 | 0.46 | 557.14 | 35.29 |
| 20Q4 (5) | 4.69 | 24.4 | -6.76 | 3.89 | 38.43 | 3.18 | 0.69 | -2.82 | -11.54 | 0.01 | 0.0 | -66.67 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.17 | -21.43 | 45.16 | -0.25 | -66.67 | 24.24 | -0.13 | -244.44 | -186.67 | -0.18 | -460.0 | -151.43 | 0.04 | 0.0 | 120.0 | 0.00 | -100.0 | 0 | -0.38 | -480.0 | -150.67 | 0.15 | -64.29 | -89.44 | 0.18 | -67.86 | -91.26 | 47 | 0.0 | 0.0 | 0.07 | -75.86 | -81.08 |
| 20Q3 (4) | 3.77 | -27.08 | 0.0 | 2.81 | -30.79 | 0.0 | 0.71 | -1.39 | 0.0 | 0.01 | 0 | 0.0 | 0.02 | 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 | -0.14 | 0 | 0.0 | -0.15 | 21.05 | 0.0 | 0.09 | -55.0 | 0.0 | 0.05 | -68.75 | 0.0 | 0.04 | 33.33 | 0.0 | 46.12 | 195.26 | 0.0 | 0.10 | -71.43 | 0.0 | 0.42 | -42.47 | 0.0 | 0.56 | 21.74 | 0.0 | 47 | 0.0 | 0.0 | 0.29 | -27.5 | 0.0 |
| 20Q2 (3) | 5.17 | 57.14 | 0.0 | 4.06 | 65.04 | 0.0 | 0.72 | -12.2 | 0.0 | 0 | -100.0 | 0.0 | 0.02 | 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 | 0 | 0.0 | 0 | -100.0 | 0.0 | -0.19 | -258.33 | 0.0 | 0.2 | 66.67 | 0.0 | 0.16 | 220.0 | 0.0 | 0.03 | -57.14 | 0.0 | 15.62 | -73.06 | 0.0 | 0.35 | 218.18 | 0.0 | 0.73 | 586.67 | 0.0 | 0.46 | 318.18 | 0.0 | 47 | 0.0 | 0.0 | 0.4 | 17.65 | 0.0 |
| 20Q1 (2) | 3.29 | -34.59 | 0.0 | 2.46 | -34.75 | 0.0 | 0.82 | 5.13 | 0.0 | 0.02 | -33.33 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.08 | 125.81 | 0.0 | 0.12 | 136.36 | 0.0 | 0.12 | -20.0 | 0.0 | 0.05 | -85.71 | 0.0 | 0.07 | 135.0 | 0.0 | 57.99 | 0 | 0.0 | 0.11 | -85.33 | 0.0 | -0.15 | -110.56 | 0.0 | 0.11 | -94.66 | 0.0 | 47 | 0.0 | 0.0 | 0.34 | -8.11 | 0.0 |
| 19Q4 (1) | 5.03 | 0.0 | 0.0 | 3.77 | 0.0 | 0.0 | 0.78 | 0.0 | 0.0 | 0.03 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.31 | 0.0 | 0.0 | -0.33 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | 0.35 | 0.0 | 0.0 | -0.2 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.75 | 0.0 | 0.0 | 1.42 | 0.0 | 0.0 | 2.06 | 0.0 | 0.0 | 47 | 0.0 | 0.0 | 0.37 | 0.0 | 0.0 |
