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) | 23.57 | -9.07 | 19.84 | -3.83 | 4.78 | -15.55 | 0.2 | 100.0 | 0.25 | 150.0 | 0.04 | 100.0 | 0 | 0 | 0.02 | 100.0 | 0.08 | 33.33 | 0 | 0 | 0 | 0 | 0.08 | -66.67 | 0.12 | -75.51 | -0.61 | 0 | -0.17 | 0 | -0.05 | 0 | 0.00 | 0 | -0.10 | 0 | -0.18 | 0 | 0.00 | 0 | 167 | 0.0 | 0.45 | -65.91 |
| 2022 (9) | 25.92 | 17.87 | 20.63 | 17.48 | 5.66 | 17.18 | 0.1 | 11.11 | 0.1 | 100.0 | 0.02 | -50.0 | 0 | 0 | 0.01 | 0.0 | 0.06 | -60.0 | 0.27 | 2600.0 | 0 | 0 | 0.24 | 0 | 0.49 | -2.0 | 0.38 | 5.56 | 0.63 | 50.0 | 0.06 | -14.29 | 15.38 | -16.19 | 0.38 | 52.0 | 0.09 | 0 | 0.00 | 0 | 167 | 0.0 | 1.32 | 3.94 |
| 2021 (8) | 21.99 | 18.16 | 17.56 | 14.92 | 4.83 | 4.55 | 0.09 | -18.18 | 0.05 | 0.0 | 0.04 | 33.33 | 0 | 0 | 0.01 | 0 | 0.15 | 150.0 | 0.01 | -85.71 | 0 | 0 | -0.07 | 0 | 0.5 | 455.56 | 0.36 | 0 | 0.42 | 0 | 0.07 | 250.0 | 18.35 | 0 | 0.25 | 0 | -0.05 | 0 | 0.00 | 0 | 167 | 0.0 | 1.27 | 0 |
| 2020 (7) | 18.61 | -18.27 | 15.28 | -19.07 | 4.62 | -7.6 | 0.11 | -31.25 | 0.05 | -44.44 | 0.03 | -25.0 | 0 | 0 | 0 | 0 | 0.06 | -50.0 | 0.07 | 0 | 0 | 0 | -0.18 | 0 | 0.09 | 0.0 | -0.94 | 0 | -0.61 | 0 | 0.02 | 0 | 0.00 | 0 | -0.36 | 0 | -0.44 | 0 | 0.00 | 0 | 167 | 0.0 | -0.02 | 0 |
| 2019 (6) | 22.77 | -8.07 | 18.88 | -5.65 | 5.0 | -2.15 | 0.16 | 0.0 | 0.09 | -30.77 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0.12 | 9.09 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.09 | -30.77 | -0.9 | 0 | -0.41 | 0 | -0.12 | 0 | 0.00 | 0 | -0.24 | 0 | -0.31 | 0 | 0.00 | 0 | 167 | 0.0 | 0.22 | -77.32 |
| 2018 (5) | 24.77 | 2.4 | 20.01 | 4.33 | 5.11 | -15.82 | 0.16 | -27.27 | 0.13 | -7.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 0.0 | 0.01 | -99.36 | 0 | 0 | 0.02 | 0 | 0.13 | -90.78 | -0.1 | 0 | 0 | 0 | 0.09 | -70.0 | 0.00 | 0 | 0.00 | 0 | -0.08 | 0 | 0.00 | 0 | 167 | 0.0 | 0.97 | -37.82 |
| 2017 (4) | 24.19 | -4.88 | 19.18 | -1.13 | 6.07 | 10.77 | 0.22 | 0.0 | 0.14 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | -8.33 | 1.57 | 0 | 0 | 0 | -0.33 | 0 | 1.41 | 442.31 | 0.47 | -50.0 | -0.15 | 0 | 0.3 | 57.89 | 64.79 | 225.25 | -0.09 | 0 | -0.98 | 0 | 0.00 | 0 | 167 | -7.73 | 1.56 | -25.71 |
| 2016 (3) | 25.43 | -10.11 | 19.4 | -12.89 | 5.48 | 1.86 | 0.22 | -33.33 | 0.1 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 33.33 | 0 | 0 | 0 | 0 | 0.06 | 0 | 0.26 | 100.0 | 0.94 | 25.33 | 1.13 | 54.79 | 0.19 | -36.67 | 19.92 | -49.95 | 0.62 | 58.97 | 0.55 | 44.74 | 0.00 | 0 | 181 | -4.74 | 2.1 | 3.96 |
| 2015 (2) | 28.29 | -20.96 | 22.27 | -20.35 | 5.38 | -8.35 | 0.33 | 13.79 | 0.12 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -60.87 | 0 | 0 | -0.02 | 0 | -0.06 | 0 | 0.13 | -43.48 | 0.75 | -66.22 | 0.73 | -55.76 | 0.3 | -36.17 | 39.80 | 86.33 | 0.39 | -54.65 | 0.38 | -57.3 | 0.00 | 0 | 190 | 0.0 | 2.02 | -45.55 |
| 2014 (1) | 35.79 | 2.17 | 27.96 | 1.16 | 5.87 | 6.34 | 0.29 | 38.1 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | 76.92 | -0.07 | 0 | -0.03 | 0 | 0.05 | 25.0 | 0.23 | 0 | 2.22 | 9.36 | 1.65 | 15.38 | 0.47 | -4.08 | 21.36 | -11.52 | 0.86 | 14.67 | 0.89 | -3.26 | 0.00 | 0 | 190 | 0.0 | 3.71 | 10.42 |
| 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) | 5.62 | -9.21 | -9.65 | 4.44 | -11.55 | -16.07 | 1.15 | -5.74 | -8.73 | 0.04 | -42.86 | 0.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0.07 | 600.0 | -50.0 | 0.19 | 280.0 | 258.33 | 0.19 | 171.43 | 850.0 | 0.03 | 50.0 | 0 | 17.33 | -48.0 | 0 | 0.12 | 200.0 | 1100.0 | 0.08 | 100.0 | 200.0 | 0.27 | 80.0 | 640.0 | 159 | -4.79 | -4.79 | 0.43 | 38.71 | 207.14 |
| 24Q2 (19) | 6.19 | 4.74 | 4.74 | 5.02 | 5.68 | 0.2 | 1.22 | 4.27 | 9.91 | 0.07 | 75.0 | 40.0 | 0.06 | 0.0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -111.11 | -107.69 | 0.01 | -90.0 | -88.89 | 0.05 | -72.22 | 266.67 | 0.07 | -61.11 | 133.33 | 0.02 | -50.0 | 300.0 | 33.33 | 55.24 | 0 | 0.04 | -63.64 | 100.0 | 0.04 | -20.0 | 200.0 | 0.15 | 36.36 | 350.0 | 167 | 0.0 | 0.0 | 0.31 | -26.19 | 29.17 |
| 24Q1 (18) | 5.91 | -4.98 | 13.22 | 4.75 | -7.23 | 7.47 | 1.17 | -4.1 | -1.68 | 0.04 | -42.86 | 33.33 | 0.06 | -14.29 | 20.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 147.37 | 200.0 | 0.1 | 171.43 | 233.33 | 0.18 | 200.0 | 164.29 | 0.18 | 325.0 | 238.46 | 0.04 | 500.0 | 233.33 | 21.47 | 0 | 0 | 0.11 | 320.0 | 237.5 | 0.05 | 25.0 | 150.0 | 0.11 | 210.0 | 237.5 | 167 | 0.0 | 0.0 | 0.42 | 366.67 | 2200.0 |
| 23Q4 (17) | 6.22 | 0.0 | 2.98 | 5.12 | -3.21 | 5.57 | 1.22 | -3.17 | -15.86 | 0.07 | 75.0 | 133.33 | 0.07 | 0.0 | 75.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.05 | 400.0 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.19 | -258.33 | -5.56 | -0.14 | -200.0 | 36.36 | -0.18 | -50.0 | 60.0 | -0.08 | -500.0 | 70.37 | -0.01 | 0 | 80.0 | 0.00 | 0 | 0 | -0.05 | -600.0 | 68.75 | 0.04 | 150.0 | 233.33 | -0.10 | -100.0 | -126.32 | 167 | 0.0 | 0.0 | 0.09 | -35.71 | 142.86 |
| 23Q3 (16) | 6.22 | 5.25 | -13.97 | 5.29 | 5.59 | -6.7 | 1.26 | 13.51 | -14.29 | 0.04 | -20.0 | 100.0 | 0.07 | 16.67 | 133.33 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.02 | 0 | 100.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.12 | -7.69 | -36.84 | 0.14 | 55.56 | -30.0 | -0.12 | -300.0 | -134.29 | 0.02 | -33.33 | -94.74 | 0 | 100.0 | -100.0 | 0.00 | 0 | -100.0 | 0.01 | -50.0 | -95.65 | -0.08 | -100.0 | -172.73 | -0.05 | 16.67 | -109.26 | 167 | 0.0 | 0.0 | 0.14 | -41.67 | -76.27 |
| 23Q2 (15) | 5.91 | 13.22 | -9.91 | 5.01 | 13.35 | -2.34 | 1.11 | -6.72 | -21.83 | 0.05 | 66.67 | 150.0 | 0.06 | 20.0 | 200.0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.13 | 333.33 | 30.0 | 0.09 | 200.0 | -72.73 | -0.03 | 89.29 | -107.14 | 0.03 | 123.08 | -91.43 | -0.01 | 66.67 | -125.0 | 0.00 | 0 | -100.0 | 0.02 | 125.0 | -90.48 | -0.04 | 60.0 | -500.0 | -0.06 | 25.0 | -119.35 | 167 | 0.0 | 0.0 | 0.24 | 1300.0 | -62.5 |
| 23Q1 (14) | 5.22 | -13.58 | -14.43 | 4.42 | -8.87 | -11.07 | 1.19 | -17.93 | -9.85 | 0.03 | 0.0 | 50.0 | 0.05 | 25.0 | 150.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 116.67 | -78.57 | 0.03 | 113.64 | -83.33 | -0.28 | 37.78 | -566.67 | -0.13 | 51.85 | -176.47 | -0.03 | 40.0 | -50.0 | 0.00 | 0 | 0 | -0.08 | 50.0 | -180.0 | -0.10 | -233.33 | -900.0 | -0.08 | -121.05 | -180.0 | 167 | 0.0 | 0.0 | -0.02 | 90.48 | -106.67 |
| 22Q4 (13) | 6.04 | -16.46 | 1.68 | 4.85 | -14.46 | -1.62 | 1.45 | -1.36 | 5.84 | 0.03 | 50.0 | 50.0 | 0.04 | 33.33 | 300.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | 0.0 | -75.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.18 | -194.74 | -800.0 | -0.22 | -210.0 | -152.38 | -0.45 | -228.57 | -421.43 | -0.27 | -171.05 | -307.69 | -0.05 | -155.56 | -600.0 | 0.00 | -100.0 | -100.0 | -0.16 | -169.57 | -300.0 | -0.03 | -127.27 | 83.33 | 0.38 | -29.63 | 52.0 | 167 | 0.0 | 0.0 | -0.21 | -135.59 | -156.76 |
| 22Q3 (12) | 7.23 | 10.21 | 30.98 | 5.67 | 10.53 | 31.25 | 1.47 | 3.52 | 17.6 | 0.02 | 0.0 | 0.0 | 0.03 | 50.0 | 200.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0.02 | 100.0 | 0.0 | 0.01 | -96.0 | 0 | 0 | 0 | 0 | 0.19 | 90.0 | 1800.0 | 0.2 | -39.39 | 566.67 | 0.35 | -16.67 | 775.0 | 0.38 | 8.57 | 442.86 | 0.09 | 125.0 | 350.0 | 24.30 | 168.81 | -33.75 | 0.23 | 9.52 | 475.0 | 0.11 | 1000.0 | 266.67 | 0.54 | 74.19 | 217.65 | 167 | 0.0 | 0.0 | 0.59 | -7.81 | 110.71 |
| 22Q2 (11) | 6.56 | 7.54 | 22.85 | 5.13 | 3.22 | 21.56 | 1.42 | 7.58 | 20.34 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0.1 | -28.57 | 266.67 | 0.33 | 83.33 | 1550.0 | 0.42 | 600.0 | 950.0 | 0.35 | 105.88 | 337.5 | 0.04 | 300.0 | 300.0 | 9.04 | 0 | -36.25 | 0.21 | 110.0 | 320.0 | 0.01 | 200.0 | -75.0 | 0.31 | 210.0 | 138.46 | 167 | 0.0 | 0.0 | 0.64 | 113.33 | 166.67 |
| 22Q1 (10) | 6.1 | 2.69 | 17.76 | 4.97 | 0.81 | 21.52 | 1.32 | -3.65 | 26.92 | 0.02 | 0.0 | -33.33 | 0.02 | 100.0 | 100.0 | 0.01 | 0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -87.5 | -66.67 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.14 | 800.0 | 0 | 0.18 | -57.14 | 500.0 | 0.06 | -57.14 | -57.14 | 0.17 | 30.77 | 21.43 | -0.02 | -300.0 | -166.67 | 0.00 | -100.0 | -100.0 | 0.10 | 25.0 | 25.0 | -0.01 | 94.44 | -114.29 | 0.10 | -60.0 | 25.0 | 167 | 0.0 | 0.0 | 0.3 | -18.92 | -18.92 |
| 21Q4 (9) | 5.94 | 7.61 | 13.58 | 4.93 | 14.12 | 14.65 | 1.37 | 9.6 | 8.73 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.08 | 300.0 | 166.67 | 0.01 | 0 | -85.71 | 0 | 0 | 0 | -0.02 | -300.0 | 50.0 | 0.42 | 1300.0 | 425.0 | 0.14 | 250.0 | 193.33 | 0.13 | 85.71 | 154.17 | 0.01 | -50.0 | -95.24 | 7.44 | -79.72 | 0 | 0.08 | 100.0 | 157.14 | -0.18 | -700.0 | 10.0 | 0.25 | 47.06 | 169.44 | 167 | 0.0 | 0.0 | 0.37 | 32.14 | 640.0 |
| 21Q3 (8) | 5.52 | 3.37 | 6.56 | 4.32 | 2.37 | 3.85 | 1.25 | 5.93 | 10.62 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 116.67 | 112.5 | 0.03 | 50.0 | -50.0 | 0.04 | 0.0 | 100.0 | 0.07 | -12.5 | -22.22 | 0.02 | 100.0 | 150.0 | 36.68 | 158.67 | 0 | 0.04 | -20.0 | -33.33 | 0.03 | -25.0 | 50.0 | 0.17 | 30.77 | 177.27 | 167 | 0.0 | 0.0 | 0.28 | 16.67 | 12.0 |
| 21Q2 (7) | 5.34 | 3.09 | 56.14 | 4.22 | 3.18 | 48.59 | 1.18 | 13.46 | 19.19 | 0.02 | -33.33 | 0 | 0.01 | 0.0 | -50.0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | 0 | 0 | 0.02 | -33.33 | 150.0 | 0.04 | -71.43 | 110.26 | 0.08 | -42.86 | 136.36 | 0.01 | -66.67 | 108.33 | 14.18 | -42.54 | 0 | 0.05 | -37.5 | 138.46 | 0.04 | -42.86 | 136.36 | 0.13 | 62.5 | 146.43 | 167 | 0.0 | -2.91 | 0.24 | -35.14 | 241.18 |
| 21Q1 (6) | 5.18 | -0.96 | 8.37 | 4.09 | -4.88 | 2.76 | 1.04 | -17.46 | -16.8 | 0.03 | 50.0 | 0.0 | 0.01 | 0.0 | -50.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 200.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0.03 | -62.5 | 0 | 0.14 | 193.33 | 133.33 | 0.14 | 158.33 | 158.33 | 0.03 | -85.71 | 250.0 | 24.68 | 0 | 0 | 0.08 | 157.14 | 157.14 | 0.07 | 135.0 | 146.67 | 0.08 | 122.22 | 157.14 | 167 | 0.0 | 0.0 | 0.37 | 640.0 | 364.29 |
| 20Q4 (5) | 5.23 | 0.97 | -6.77 | 4.3 | 3.37 | -5.49 | 1.26 | 11.5 | -8.7 | 0.02 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0 | 0.07 | 0 | 0 | 0 | 0 | 0 | -0.04 | 50.0 | 0 | 0.08 | 33.33 | 188.89 | -0.15 | -850.0 | 61.54 | -0.24 | -366.67 | -41.18 | 0.21 | 625.0 | 362.5 | 0.00 | 0 | 0 | -0.14 | -333.33 | -40.0 | -0.20 | -1100.0 | -300.0 | -0.36 | -63.64 | -50.0 | 167 | 0.0 | 0.0 | 0.05 | -80.0 | 145.45 |
| 20Q3 (4) | 5.18 | 51.46 | 0.0 | 4.16 | 46.48 | 0.0 | 1.13 | 14.14 | 0.0 | 0.02 | 0 | 0.0 | 0.01 | -50.0 | 0.0 | 0.01 | 200.0 | 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 | 0 | 0.0 | 0.06 | 250.0 | 0.0 | 0.02 | 105.13 | 0.0 | 0.09 | 140.91 | 0.0 | -0.04 | 66.67 | 0.0 | 0.00 | 0 | 0.0 | 0.06 | 146.15 | 0.0 | 0.02 | 118.18 | 0.0 | -0.22 | 21.43 | 0.0 | 167 | -2.91 | 0.0 | 0.25 | 247.06 | 0.0 |
| 20Q2 (3) | 3.42 | -28.45 | 0.0 | 2.84 | -28.64 | 0.0 | 0.99 | -20.8 | 0.0 | 0 | -100.0 | 0.0 | 0.02 | 0.0 | 0.0 | -0.01 | -133.33 | 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 | -0.04 | 0 | 0.0 | -0.39 | 7.14 | 0.0 | -0.22 | 8.33 | 0.0 | -0.12 | -500.0 | 0.0 | 0.00 | 0 | 0.0 | -0.13 | 7.14 | 0.0 | -0.11 | 26.67 | 0.0 | -0.28 | -100.0 | 0.0 | 172 | 2.99 | 0.0 | -0.17 | -21.43 | 0.0 |
| 20Q1 (2) | 4.78 | -14.8 | 0.0 | 3.98 | -12.53 | 0.0 | 1.25 | -9.42 | 0.0 | 0.03 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 100.0 | 0.0 | -0.42 | -7.69 | 0.0 | -0.24 | -41.18 | 0.0 | -0.02 | 75.0 | 0.0 | 0.00 | 0 | 0.0 | -0.14 | -40.0 | 0.0 | -0.15 | -200.0 | 0.0 | -0.14 | 41.67 | 0.0 | 167 | 0.0 | 0.0 | -0.14 | -27.27 | 0.0 |
| 19Q4 (1) | 5.61 | 0.0 | 0.0 | 4.55 | 0.0 | 0.0 | 1.38 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.09 | 0.0 | 0.0 | -0.39 | 0.0 | 0.0 | -0.17 | 0.0 | 0.0 | -0.08 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.10 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | -0.24 | 0.0 | 0.0 | 167 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 |
