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) | 31.38 | 4.39 | 22.32 | 4.15 | 6.59 | 6.98 | 0.19 | 111.11 | 0.44 | 18.92 | 0 | 0 | 0.03 | 0.0 | 0.01 | 0.0 | 0 | 0 | -0.24 | 0 | 0 | 0 | -0.21 | 0 | -2.35 | 0 | 0.12 | 0 | -0.5 | 0 | 0.61 | -54.14 | 0.00 | 0 | -0.13 | 0 | 0.49 | 63.33 | 0.00 | 0 | 390 | -7.8 | 4.54 | 18.54 |
| 2022 (9) | 30.06 | -6.24 | 21.43 | -12.6 | 6.16 | -15.85 | 0.09 | 200.0 | 0.37 | -33.93 | 0 | 0 | 0.03 | -40.0 | 0.01 | 0.0 | 0 | 0 | -0.03 | 0 | 0 | 0 | -0.05 | 0 | -3.02 | 0 | -0.55 | 0 | -1.88 | 0 | 1.33 | -53.17 | 0.00 | 0 | -0.45 | 0 | 0.30 | 0 | 0.00 | 0 | 423 | -2.53 | 3.83 | -78.26 |
| 2021 (8) | 32.06 | -11.17 | 24.52 | -15.97 | 7.32 | -29.68 | 0.03 | 50.0 | 0.56 | -33.33 | 0 | 0 | 0.05 | 0.0 | 0.01 | 0 | 0 | 0 | 5.44 | 0 | 0 | 0 | 0.15 | -62.5 | 12.54 | 3289.19 | 12.76 | 0 | 9.91 | 0 | 2.84 | 215.56 | 22.29 | 0 | 2.27 | 0 | -0.69 | 0 | 0.00 | 0 | 434 | 0.0 | 17.62 | 690.13 |
| 2020 (7) | 36.09 | -23.7 | 29.18 | -19.95 | 10.41 | -25.22 | 0.02 | -60.0 | 0.84 | -22.94 | 0 | 0 | 0.05 | 0.0 | 0 | 0 | 0 | 0 | -0.29 | 0 | 0 | 0 | 0.4 | 0 | 0.37 | 0 | -3.13 | 0 | -4.03 | 0 | 0.9 | 1185.71 | 0.00 | 0 | -0.93 | 0 | -1.15 | 0 | 0.00 | 0 | 434 | 0.0 | 2.23 | 0.9 |
| 2019 (6) | 47.3 | -5.89 | 36.45 | -6.94 | 13.92 | -8.0 | 0.05 | -28.57 | 1.09 | -4.39 | 0 | 0 | 0.05 | 25.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.36 | 0 | -1.12 | 0 | -4.18 | 0 | -4.25 | 0 | 0.07 | -30.0 | 0.00 | 0 | -0.98 | 0 | -0.82 | 0 | 0.00 | 0 | 434 | 0.0 | 2.21 | 92.17 |
| 2018 (5) | 50.26 | 2.66 | 39.17 | 11.75 | 15.13 | 11.5 | 0.07 | 75.0 | 1.14 | 0.88 | 0 | 0 | 0.04 | 33.33 | 0.02 | -60.0 | 0 | 0 | -0.07 | 0 | 0 | 0 | -0.42 | 0 | -1.59 | 0 | -5.62 | 0 | -5.73 | 0 | 0.1 | -76.19 | 0.00 | 0 | -1.32 | 0 | -1.09 | 0 | 0.00 | 0 | 434 | 0.0 | 1.15 | -82.71 |
| 2017 (4) | 48.96 | -1.13 | 35.05 | 2.67 | 13.57 | -6.41 | 0.04 | -20.0 | 1.13 | -19.29 | 0 | 0 | 0.03 | 0.0 | 0.05 | 150.0 | 0 | 0 | -0.04 | 0 | 0 | 0 | 0.13 | 0 | -0.84 | 0 | -0.49 | 0 | -0.92 | 0 | 0.42 | 44.83 | 0.00 | 0 | -0.21 | 0 | -0.02 | 0 | 0.00 | 0 | 434 | 0.0 | 6.65 | -20.17 |
| 2016 (3) | 49.52 | -18.12 | 34.14 | -17.77 | 14.5 | -12.44 | 0.05 | -75.0 | 1.4 | -27.46 | 0 | 0 | 0.03 | 0.0 | 0.02 | 100.0 | 0 | 0 | -0.04 | 0 | 0.08 | 0 | -0.61 | 0 | -0.25 | 0 | 0.64 | 137.04 | 0.34 | 0 | 0.29 | -71.0 | 46.18 | 0 | 0.08 | 0 | 0.15 | -58.33 | 0.00 | 0 | 434 | -0.46 | 8.33 | -9.85 |
| 2015 (2) | 60.48 | -13.14 | 41.52 | -14.83 | 16.56 | -6.86 | 0.2 | -4.76 | 1.93 | 10.29 | 0 | 0 | 0.03 | 0.0 | 0.01 | -75.0 | 0 | 0 | -0.06 | 0 | 0 | 0 | -0.4 | 0 | -2.12 | 0 | 0.27 | 0 | -0.73 | 0 | 1.0 | -47.09 | 0.00 | 0 | -0.17 | 0 | 0.36 | 12.5 | 0.00 | 0 | 436 | -0.23 | 9.24 | 61.82 |
| 2014 (1) | 69.63 | -2.95 | 48.75 | -1.5 | 17.78 | -0.45 | 0.21 | -8.7 | 1.75 | 19.05 | 0 | 0 | 0.03 | 0.0 | 0.04 | 33.33 | 0 | 0 | -0.15 | 0 | 0 | 0 | -0.09 | 0 | -6.23 | 0 | -3.12 | 0 | -5.01 | 0 | 1.89 | 38.97 | 0.00 | 0 | -1.15 | 0 | 0.32 | -60.0 | 0.00 | 0 | 437 | 0.0 | 5.71 | -50.52 |
| 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24Q3 (20) | 8.85 | 6.63 | 9.8 | 6.53 | 6.01 | 12.98 | 1.72 | -16.5 | 5.52 | 0.04 | -60.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.22 | 2300.0 | 69.23 | 0.82 | 925.0 | 5.13 | 0.69 | 1280.0 | 18.97 | 0.13 | 333.33 | -35.0 | 16.10 | -53.84 | -36.44 | 0.18 | 1700.0 | 20.0 | 0.12 | 500.0 | 0.0 | 0.22 | 450.0 | 0 | 381 | -2.31 | -2.31 | 1.75 | 62.04 | -8.38 |
| 24Q2 (19) | 8.3 | -2.92 | 1.59 | 6.16 | -0.65 | 1.82 | 2.06 | 17.05 | 27.95 | 0.1 | 400.0 | 100.0 | 0.15 | 66.67 | 36.36 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.04 | -76.47 | 110.0 | -0.01 | 96.55 | 98.67 | 0.08 | -72.41 | 133.33 | 0.05 | -50.0 | 120.0 | 0.03 | -84.21 | 200.0 | 34.88 | -46.8 | 0 | 0.01 | -66.67 | 116.67 | 0.02 | -80.0 | -84.62 | 0.04 | 33.33 | 126.67 | 390 | 0.0 | 0.0 | 1.08 | -14.96 | 20.0 |
| 24Q1 (18) | 8.55 | -2.62 | 34.22 | 6.2 | 8.77 | 29.71 | 1.76 | -8.33 | 23.08 | 0.02 | -71.43 | 0.0 | 0.09 | -18.18 | -18.18 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | 64.0 | -550.0 | 0 | 0 | 0 | 0.17 | 206.25 | 142.86 | -0.29 | 66.67 | 19.44 | 0.29 | 0.0 | 238.1 | 0.1 | 1100.0 | 131.25 | 0.19 | -34.48 | 58.33 | 65.57 | 0 | 0 | 0.03 | 0 | 137.5 | 0.10 | -56.52 | 900.0 | 0.03 | 0 | 137.5 | 390 | 0.0 | 0.0 | 1.27 | -0.78 | 33.68 |
| 23Q4 (17) | 8.78 | 8.93 | 21.61 | 5.7 | -1.38 | 13.77 | 1.92 | 17.79 | 21.52 | 0.07 | 75.0 | 75.0 | 0.11 | 0.0 | 175.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.25 | 0 | 0 | 0 | 0 | 0 | -0.16 | -155.17 | -45.45 | -0.87 | -769.23 | 60.45 | 0.29 | -62.82 | 118.59 | -0.01 | -101.72 | 99.4 | 0.29 | 45.0 | 163.64 | 0.00 | -100.0 | 0 | 0.00 | -100.0 | 100.0 | 0.23 | 91.67 | 64.29 | 0.00 | 0 | 100.0 | 390 | 0.0 | -7.8 | 1.28 | -32.98 | 300.0 |
| 23Q3 (16) | 8.06 | -1.35 | 14.65 | 5.78 | -4.46 | 10.73 | 1.63 | 1.24 | 11.64 | 0.04 | -20.0 | 100.0 | 0.11 | 0.0 | -35.29 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.29 | 172.5 | 514.29 | 0.13 | 117.33 | -13.33 | 0.78 | 425.0 | 56.0 | 0.58 | 332.0 | -1.69 | 0.2 | 1900.0 | 322.22 | 25.33 | 0 | 0 | 0.15 | 350.0 | 7.14 | 0.12 | -7.69 | 0.0 | 0.00 | 100.0 | 100.0 | 390 | 0.0 | -9.93 | 1.91 | 112.22 | 11.7 |
| 23Q2 (15) | 8.17 | 28.26 | -2.04 | 6.05 | 26.57 | 7.65 | 1.61 | 12.59 | -3.01 | 0.05 | 150.0 | 150.0 | 0.11 | 0.0 | 266.67 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.4 | -671.43 | -60.0 | -0.75 | -108.33 | -25.0 | -0.24 | -14.29 | -153.33 | -0.25 | 21.88 | 63.77 | 0.01 | -91.67 | -99.12 | 0.00 | 0 | 0 | -0.06 | 25.0 | 62.5 | 0.13 | 1200.0 | 750.0 | -0.15 | -87.5 | 16.67 | 390 | 0.0 | -10.14 | 0.9 | -5.26 | -40.79 |
| 23Q1 (14) | 6.37 | -11.77 | -14.73 | 4.78 | -4.59 | -14.34 | 1.43 | -9.49 | -2.05 | 0.02 | -50.0 | 100.0 | 0.11 | 175.0 | -15.38 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.07 | 163.64 | -81.58 | -0.36 | 83.64 | 0.0 | -0.21 | 86.54 | -400.0 | -0.32 | 80.84 | -190.91 | 0.12 | 9.09 | -29.41 | 0.00 | 0 | 0 | -0.08 | 80.0 | -166.67 | 0.01 | -92.86 | -85.71 | -0.08 | 82.22 | -166.67 | 390 | -7.8 | -10.14 | 0.95 | 248.44 | -23.39 |
| 22Q4 (13) | 7.22 | 2.7 | -18.69 | 5.01 | -4.02 | -27.81 | 1.58 | 8.22 | -18.13 | 0.04 | 100.0 | 300.0 | 0.04 | -76.47 | -50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | -0.11 | -57.14 | -178.57 | -2.2 | -1566.67 | -385.71 | -1.56 | -412.0 | -297.47 | -1.67 | -383.05 | -488.37 | 0.11 | 222.22 | -69.44 | 0.00 | 0 | -100.0 | -0.40 | -385.71 | -500.0 | 0.14 | 16.67 | 255.56 | -0.45 | -800.0 | -119.65 | 423 | -2.31 | -2.53 | -0.64 | -137.43 | -135.16 |
| 22Q3 (12) | 7.03 | -15.71 | -21.89 | 5.22 | -7.12 | -18.18 | 1.46 | -12.05 | -26.63 | 0.02 | 0.0 | 100.0 | 0.17 | 466.67 | 41.67 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | -0.03 | 0 | -100.55 | 0 | 0 | 0 | -0.07 | 72.0 | -133.33 | 0.15 | 125.0 | -98.83 | 0.5 | 11.11 | -96.28 | 0.59 | 185.51 | -94.8 | -0.09 | -107.89 | -104.29 | 0.00 | 0 | -100.0 | 0.14 | 187.5 | -94.64 | 0.12 | 700.0 | 130.77 | -0.05 | 72.22 | -102.28 | 433 | -0.23 | -0.23 | 1.71 | 12.5 | -88.32 |
| 22Q2 (11) | 8.34 | 11.65 | 1.21 | 5.62 | 0.72 | -5.86 | 1.66 | 13.7 | -0.6 | 0.02 | 100.0 | 100.0 | 0.03 | -76.92 | -80.0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.25 | -165.79 | -2600.0 | -0.6 | -66.67 | -36.36 | 0.45 | 542.86 | 181.25 | -0.69 | -527.27 | -331.25 | 1.14 | 570.59 | 256.25 | 0.00 | 0 | 0 | -0.16 | -433.33 | -300.0 | -0.02 | -128.57 | -128.57 | -0.18 | -500.0 | 58.14 | 434 | 0.0 | 0.0 | 1.52 | 22.58 | 2.7 |
| 22Q1 (10) | 7.47 | -15.88 | 25.76 | 5.58 | -19.6 | 6.49 | 1.46 | -24.35 | -16.09 | 0.01 | 0.0 | 0 | 0.13 | 62.5 | -38.1 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0.38 | 171.43 | 1166.67 | -0.36 | -146.75 | 40.0 | 0.07 | -91.14 | 104.27 | -0.11 | -125.58 | 93.49 | 0.17 | -52.78 | 183.33 | 0.00 | -100.0 | 0 | -0.03 | -130.0 | 92.31 | 0.07 | 177.78 | 124.14 | -0.03 | -101.31 | 92.31 | 434 | 0.0 | 0.0 | 1.24 | -31.87 | 487.5 |
| 21Q4 (9) | 8.88 | -1.33 | 2.07 | 6.94 | 8.78 | 41.63 | 1.93 | -3.02 | -31.32 | 0.01 | 0.0 | 0 | 0.08 | -33.33 | -52.94 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.09 | -98.34 | 250.0 | 0 | 0 | 0 | 0.14 | 566.67 | -65.0 | 0.77 | -93.99 | 57.14 | 0.79 | -94.12 | -46.62 | 0.43 | -96.21 | -62.61 | 0.36 | -82.86 | 12.5 | 45.77 | 192.65 | 109.38 | 0.10 | -96.17 | -62.96 | -0.09 | 76.92 | -152.94 | 2.29 | 4.57 | 346.24 | 434 | 0.0 | 0.0 | 1.82 | -87.57 | -31.84 |
| 21Q3 (8) | 9.0 | 9.22 | -1.75 | 6.38 | 6.87 | -6.73 | 1.99 | 19.16 | -9.95 | 0.01 | 0.0 | 0.0 | 0.12 | -20.0 | -47.83 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 5.41 | 54200.0 | 5018.18 | 0 | 0 | 0 | -0.03 | -400.0 | -108.11 | 12.82 | 3013.64 | 3273.68 | 13.44 | 8300.0 | 2642.86 | 11.34 | 7187.5 | 6200.0 | 2.1 | 556.25 | 577.42 | 15.64 | 0 | -75.37 | 2.61 | 6625.0 | 6425.0 | -0.39 | -657.14 | -680.0 | 2.19 | 609.3 | 284.03 | 434 | 0.0 | 0.0 | 14.64 | 889.19 | 700.0 |
| 21Q2 (7) | 8.24 | 38.72 | -27.59 | 5.97 | 13.93 | -45.28 | 1.67 | -4.02 | -37.69 | 0.01 | 0 | 0 | 0.15 | -28.57 | -25.0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 75.0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | -0.44 | 26.67 | -131.58 | 0.16 | 109.76 | 106.67 | -0.16 | 90.53 | 93.96 | 0.32 | 433.33 | 28.0 | 0.00 | 0 | 0 | -0.04 | 89.74 | 93.44 | 0.07 | 124.14 | 110.77 | -0.43 | -10.26 | 65.32 | 434 | 0.0 | -0.23 | 1.48 | 562.5 | 242.31 |
| 21Q1 (6) | 5.94 | -31.72 | -13.41 | 5.24 | 6.94 | -19.63 | 1.74 | -38.08 | -36.03 | 0 | 0 | 0 | 0.21 | 23.53 | -12.5 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 33.33 | 0 | 0 | 0 | 0 | 0.03 | -92.5 | 0 | -0.6 | -222.45 | -93.55 | -1.64 | -210.81 | 39.26 | -1.69 | -246.96 | 37.64 | 0.06 | -81.25 | 500.0 | 0.00 | -100.0 | 0 | -0.39 | -244.44 | 37.1 | -0.29 | -270.59 | 53.97 | -0.39 | 58.06 | 37.1 | 434 | 0.0 | 0.0 | -0.32 | -111.99 | 73.77 |
| 20Q4 (5) | 8.7 | -5.02 | -27.38 | 4.9 | -28.36 | -48.31 | 2.81 | 27.15 | -12.19 | 0 | -100.0 | -100.0 | 0.17 | -26.09 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | 45.45 | 0 | 0 | 0 | 0 | 0.4 | 8.11 | 3900.0 | 0.49 | 28.95 | 2550.0 | 1.48 | 202.04 | 305.56 | 1.15 | 538.89 | 255.41 | 0.32 | 3.23 | 1500.0 | 21.86 | -65.58 | 0 | 0.27 | 575.0 | 258.82 | 0.17 | 440.0 | 189.47 | -0.93 | 21.85 | 5.1 | 434 | 0.0 | 0.0 | 2.67 | 45.9 | 246.75 |
| 20Q3 (4) | 9.16 | -19.51 | 0.0 | 6.84 | -37.31 | 0.0 | 2.21 | -17.54 | 0.0 | 0.01 | 0 | 0.0 | 0.23 | 15.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.11 | 0 | 0.0 | 0 | 0 | 0.0 | 0.37 | 0 | 0.0 | 0.38 | 300.0 | 0.0 | 0.49 | 120.42 | 0.0 | 0.18 | 106.79 | 0.0 | 0.31 | 24.0 | 0.0 | 63.51 | 0 | 0.0 | 0.04 | 106.56 | 0.0 | -0.05 | 92.31 | 0.0 | -1.19 | 4.03 | 0.0 | 434 | -0.23 | 0.0 | 1.83 | 275.96 | 0.0 |
| 20Q2 (3) | 11.38 | 65.89 | 0.0 | 10.91 | 67.33 | 0.0 | 2.68 | -1.47 | 0.0 | 0 | 0 | 0.0 | 0.2 | -16.67 | 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 | -0.19 | 38.71 | 0.0 | -2.4 | 11.11 | 0.0 | -2.65 | 2.21 | 0.0 | 0.25 | 2400.0 | 0.0 | 0.00 | 0 | 0.0 | -0.61 | 1.61 | 0.0 | -0.65 | -3.17 | 0.0 | -1.24 | -100.0 | 0.0 | 435 | 0.23 | 0.0 | -1.04 | 14.75 | 0.0 |
| 20Q1 (2) | 6.86 | -42.74 | 0.0 | 6.52 | -31.22 | 0.0 | 2.72 | -15.0 | 0.0 | 0 | -100.0 | 0.0 | 0.24 | 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 | 0 | 0.0 | 0 | -100.0 | 0.0 | -0.31 | -1450.0 | 0.0 | -2.7 | -275.0 | 0.0 | -2.71 | -266.22 | 0.0 | 0.01 | -50.0 | 0.0 | 0.00 | 0 | 0.0 | -0.62 | -264.71 | 0.0 | -0.63 | -231.58 | 0.0 | -0.62 | 36.73 | 0.0 | 434 | 0.0 | 0.0 | -1.22 | -258.44 | 0.0 |
| 19Q4 (1) | 11.98 | 0.0 | 0.0 | 9.48 | 0.0 | 0.0 | 3.2 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 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 | 0.01 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | -0.72 | 0.0 | 0.0 | -0.74 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.17 | 0.0 | 0.0 | -0.19 | 0.0 | 0.0 | -0.98 | 0.0 | 0.0 | 434 | 0.0 | 0.0 | 0.77 | 0.0 | 0.0 |
