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) | 50.15 | -26.56 | 54.83 | -20.48 | 1.73 | -18.01 | 0.03 | 200.0 | 1.61 | 28.8 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | -3.43 | 0 | -9.83 | 0 | -9.81 | 0 | -0.01 | 0 | 0.00 | 0 | -1.85 | 0 | -1.20 | 0 | 0.00 | 0 | 531 | 0.0 | -5.33 | 0 |
| 2022 (9) | 68.29 | -2.71 | 68.95 | 6.83 | 2.11 | 14.05 | 0.01 | 0 | 1.25 | 10.62 | 0 | 0 | 0.02 | 0.0 | 0.01 | 0 | 0.16 | 300.0 | -0.01 | 0 | -0.01 | 0 | 0.15 | 87.5 | -4.06 | 0 | -6.84 | 0 | -6.95 | 0 | 0.11 | 266.67 | 0.00 | 0 | -1.31 | 0 | -0.54 | 0 | 0.00 | 0 | 531 | 0.0 | -2.55 | 0 |
| 2021 (8) | 70.19 | 25.56 | 64.54 | 12.18 | 1.85 | -2.63 | 0 | 0 | 1.13 | -59.64 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0.04 | 300.0 | -0.07 | 0 | 0 | 0 | 0.08 | 100.0 | -3.65 | 0 | 0.16 | 0 | 0.13 | 0 | 0.03 | -25.0 | 16.06 | 0 | 0.02 | 0 | 0.71 | 0 | 0.00 | 0 | 531 | 0.0 | 4.43 | 0 |
| 2020 (7) | 55.9 | -14.7 | 57.53 | -15.25 | 1.9 | -21.81 | 0 | 0 | 2.8 | -29.11 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.02 | 100.0 | 0.04 | 0 | -1.28 | 0 | -4.81 | 0 | -4.7 | 0 | 0.04 | -76.47 | 0.00 | 0 | -0.89 | 0 | -0.64 | 0 | 0.00 | 0 | 531 | 0.0 | -0.44 | 0 |
| 2019 (6) | 65.53 | -25.04 | 67.88 | -18.71 | 2.43 | -3.19 | 0.01 | 0.0 | 3.95 | 10.34 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0.0 | 0.01 | -50.0 | -0.01 | 0 | 0.01 | 0 | -0.01 | 0 | -1.58 | 0 | -6.36 | 0 | -6.42 | 0 | 0.17 | 88.89 | 0.00 | 0 | -1.21 | 0 | -0.91 | 0 | 0.00 | 0 | 531 | 0.0 | -1.72 | 0 |
| 2018 (5) | 87.42 | 9.37 | 83.5 | 8.08 | 2.51 | -1.18 | 0.01 | 0.0 | 3.58 | 6.87 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0 | 0.02 | 0.0 | 0.16 | 0 | 0 | 0 | 0.08 | 0 | -1.2 | 0 | 0.2 | 0 | 0.15 | 0 | 0.09 | -43.75 | 46.43 | 0 | 0.03 | 0 | 0.25 | 0 | 0.00 | 0 | 531 | 0.0 | 4.82 | 55.99 |
| 2017 (4) | 79.93 | 9.9 | 77.26 | 9.22 | 2.54 | 7.63 | 0.01 | 0.0 | 3.35 | 14.73 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.02 | -33.33 | -0.02 | 0 | -0.02 | 0 | -0.12 | 0 | -1.82 | 0 | -1.69 | 0 | -1.84 | 0 | 0.16 | 300.0 | 0.00 | 0 | -0.35 | 0 | -0.00 | 0 | 0.00 | 0 | 531 | -15.85 | 3.09 | 32.05 |
| 2016 (3) | 72.73 | -3.08 | 70.74 | -6.29 | 2.36 | 4.42 | 0.01 | 0.0 | 2.92 | 11.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | -0.05 | 0 | -0.01 | 0 | -0.09 | 0 | -2.16 | 0 | -2.53 | 0 | -2.56 | 0 | 0.04 | 0 | 0.00 | 0 | -0.41 | 0 | -0.08 | 0 | 0.00 | 0 | 631 | 0.0 | 2.34 | 609.09 |
| 2015 (2) | 75.04 | 3.76 | 75.49 | 1.63 | 2.26 | -12.06 | 0.01 | -66.67 | 2.61 | 18.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -0.06 | 0 | -0.01 | 0 | 0.2 | 53.85 | -2.27 | 0 | -4.97 | 0 | -4.97 | 0 | 0 | 0 | 0.00 | 0 | -0.79 | 0 | -0.51 | 0 | 0.00 | 0 | 631 | 0.0 | 0.33 | 0 |
| 2014 (1) | 72.32 | 19.79 | 74.28 | 15.4 | 2.57 | 8.9 | 0.03 | 50.0 | 2.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | -0.05 | 0 | 0 | 0 | 0.13 | 225.0 | -1.74 | 0 | -6.27 | 0 | -6.22 | 0 | -0.05 | 0 | 0.00 | 0 | -0.99 | 0 | -0.84 | 0 | 0.00 | 0 | 631 | 0.0 | -1.15 | 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) | 19.37 | 2.87 | 77.71 | 20.38 | 0.15 | 70.83 | 0.6 | 36.36 | 42.86 | 0 | -100.0 | 0 | 0.59 | 15.69 | 40.48 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.02 | -300.0 | -200.0 | -1.25 | -17.92 | -28.87 | -2.86 | 5.3 | -18.67 | -2.97 | -1.37 | -22.22 | 0.11 | 222.22 | 450.0 | 0.00 | 0 | 0 | -0.56 | -1.82 | -21.74 | -0.32 | 8.57 | -18.52 | -1.54 | -57.14 | -18.46 | 531 | 0.0 | 0.0 | -1.53 | 16.85 | -13.33 |
| 24Q2 (19) | 18.83 | 32.33 | 41.15 | 20.35 | 32.4 | 35.31 | 0.44 | -2.22 | 0.0 | 0.02 | 0 | 0.0 | 0.51 | -1.92 | 34.21 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | -87.5 | -50.0 | -1.06 | -63.08 | -19.1 | -3.02 | -34.22 | 0.33 | -2.93 | -30.22 | 3.62 | -0.09 | 0 | -1000.0 | 0.00 | 0 | 0 | -0.55 | -30.95 | 3.51 | -0.35 | -16.67 | 12.5 | -0.98 | -133.33 | -15.29 | 531 | 0.0 | 0.0 | -1.84 | -82.18 | 2.65 |
| 24Q1 (18) | 14.23 | 16.74 | 3.72 | 15.37 | 10.66 | 10.02 | 0.45 | 4.65 | 2.27 | 0 | -100.0 | 0 | 0.52 | 0.0 | 73.33 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.08 | 200.0 | 0 | -0.65 | 19.75 | 14.47 | -2.25 | 23.47 | -56.25 | -2.25 | 22.15 | -55.17 | 0 | 100.0 | -100.0 | 0.00 | 0 | 0 | -0.42 | 22.22 | -55.56 | -0.30 | 23.08 | -130.77 | -0.42 | 77.3 | -55.56 | 531 | 0.0 | 0.0 | -1.01 | 40.94 | -172.97 |
| 23Q4 (17) | 12.19 | 11.83 | -6.45 | 13.89 | 16.43 | -4.01 | 0.43 | 2.38 | 2.38 | 0.02 | 0 | 100.0 | 0.52 | 23.81 | 57.58 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -500.0 | -14.29 | -0.81 | 16.49 | -39.66 | -2.94 | -21.99 | -20.0 | -2.89 | -18.93 | -17.0 | -0.05 | -350.0 | -266.67 | 0.00 | 0 | 0 | -0.54 | -17.39 | -14.89 | -0.39 | -44.44 | -8.33 | -1.85 | -42.31 | -41.22 | 531 | 0.0 | 0.0 | -1.71 | -26.67 | -24.82 |
| 23Q3 (16) | 10.9 | -18.29 | -23.94 | 11.93 | -20.68 | -23.03 | 0.42 | -4.55 | -19.23 | 0 | -100.0 | 0 | 0.42 | 10.53 | 23.53 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -81.82 | -0.97 | -8.99 | 3.0 | -2.41 | 20.46 | 10.07 | -2.43 | 20.07 | 11.64 | 0.02 | 100.0 | -66.67 | 0.00 | 0 | 0 | -0.46 | 19.3 | 11.54 | -0.27 | 32.5 | 18.18 | -1.30 | -52.94 | -54.76 | 531 | 0.0 | 0.0 | -1.35 | 28.57 | 15.09 |
| 23Q2 (15) | 13.34 | -2.77 | -40.18 | 15.04 | 7.66 | -30.08 | 0.44 | 0.0 | -34.33 | 0.02 | 0 | 0 | 0.38 | 26.67 | 26.67 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | -75.0 | -0.89 | -17.11 | 40.27 | -3.03 | -110.42 | -121.17 | -3.04 | -109.66 | -128.57 | 0.01 | 0.0 | 120.0 | 0.00 | 0 | 0 | -0.57 | -111.11 | -128.0 | -0.40 | -207.69 | -1433.33 | -0.85 | -214.81 | -157.58 | 531 | 0.0 | 0.0 | -1.89 | -410.81 | -530.0 |
| 23Q1 (14) | 13.72 | 5.3 | -26.36 | 13.97 | -3.46 | -20.03 | 0.44 | 4.76 | -12.0 | 0 | -100.0 | 0 | 0.3 | -9.09 | 7.14 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | -0.76 | -31.03 | 23.23 | -1.44 | 41.22 | -323.53 | -1.45 | 41.3 | -262.5 | 0.01 | -66.67 | -85.71 | 0.00 | 0 | 0 | -0.27 | 42.55 | -237.5 | -0.13 | 63.89 | -218.18 | -0.27 | 79.39 | -237.5 | 531 | 0.0 | 0.0 | -0.37 | 72.99 | -152.11 |
| 22Q4 (13) | 13.03 | -9.07 | -20.21 | 14.47 | -6.65 | -3.98 | 0.42 | -19.23 | -14.29 | 0.01 | 0 | 0 | 0.33 | -2.94 | 13.79 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | -163.64 | -800.0 | -0.58 | 42.0 | 38.95 | -2.45 | 8.58 | -1261.11 | -2.47 | 10.18 | -973.91 | 0.03 | -50.0 | -50.0 | 0.00 | 0 | 0 | -0.47 | 9.62 | -1075.0 | -0.36 | -9.09 | -357.14 | -1.31 | -55.95 | -6650.0 | 531 | 0.0 | 0.0 | -1.37 | 13.84 | -255.68 |
| 22Q3 (12) | 14.33 | -35.74 | -26.89 | 15.5 | -27.94 | -12.92 | 0.52 | -22.39 | 8.33 | 0 | 0 | 0 | 0.34 | 13.33 | 21.43 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | -100.0 | 0 | 0.02 | 0 | -33.33 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.11 | 37.5 | 266.67 | -1.0 | 32.89 | 19.35 | -2.68 | -95.62 | -3450.0 | -2.75 | -106.77 | -2850.0 | 0.06 | 220.0 | 300.0 | 0.00 | 0 | 0 | -0.52 | -108.0 | -2700.0 | -0.33 | -1200.0 | -232.0 | -0.84 | -154.55 | -1300.0 | 531 | 0.0 | 0.0 | -1.59 | -430.0 | -238.26 |
| 22Q2 (11) | 22.3 | 19.7 | 27.14 | 21.51 | 23.13 | 32.29 | 0.67 | 34.0 | 52.27 | 0 | 0 | 0 | 0.3 | 7.14 | 7.14 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.01 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.08 | 300.0 | 60.0 | -1.49 | -50.51 | -93.51 | -1.37 | -302.94 | -2057.14 | -1.33 | -232.5 | -1762.5 | -0.05 | -171.43 | -400.0 | 0.00 | 0 | 0 | -0.25 | -212.5 | -2600.0 | 0.03 | -72.73 | -81.25 | -0.33 | -312.5 | -760.0 | 531 | 0.0 | 0.0 | -0.3 | -142.25 | -126.32 |
| 22Q1 (10) | 18.63 | 14.08 | 11.36 | 17.47 | 15.93 | 13.37 | 0.5 | 2.04 | 13.64 | 0 | 0 | 0 | 0.28 | -3.45 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 300.0 | -0.99 | -4.21 | -45.59 | -0.34 | -88.89 | -278.95 | -0.4 | -73.91 | -322.22 | 0.07 | 16.67 | 600.0 | 0.00 | 0 | -100.0 | -0.08 | -100.0 | -366.67 | 0.11 | -21.43 | -31.25 | -0.08 | -500.0 | -366.67 | 531 | 0.0 | 0.0 | 0.71 | -19.32 | -43.65 |
| 21Q4 (9) | 16.33 | -16.68 | 11.32 | 15.07 | -15.34 | 2.31 | 0.49 | 2.08 | 13.95 | 0 | 0 | 0 | 0.29 | 3.57 | -58.57 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -100.0 | 0.01 | -66.67 | 0.0 | -0.95 | 23.39 | -375.0 | -0.18 | -325.0 | 73.91 | -0.23 | -330.0 | 65.67 | 0.06 | 300.0 | 500.0 | 0.00 | 0 | 0 | -0.04 | -300.0 | 69.23 | 0.14 | -44.0 | 255.56 | 0.02 | -71.43 | 102.25 | 531 | 0.0 | 0.0 | 0.88 | -23.48 | 125.64 |
| 21Q3 (8) | 19.6 | 11.74 | 46.71 | 17.8 | 9.47 | 30.69 | 0.48 | 9.09 | -5.88 | 0 | 0 | 0 | 0.28 | 0.0 | -60.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | -0.02 | 60.0 | 0 | 0 | 0 | -100.0 | 0.03 | -40.0 | 200.0 | -1.24 | -61.04 | -490.48 | 0.08 | 14.29 | 108.08 | 0.1 | 25.0 | 110.53 | -0.03 | -200.0 | -400.0 | 0.00 | 0 | 0 | 0.02 | 100.0 | 111.11 | 0.25 | 56.25 | 278.57 | 0.07 | 40.0 | 109.21 | 531 | 0.0 | 0.0 | 1.15 | 0.88 | 945.45 |
| 21Q2 (7) | 17.54 | 4.84 | 35.97 | 16.26 | 5.52 | 22.72 | 0.44 | 0.0 | 2.33 | 0 | 0 | 0 | 0.28 | 0.0 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0 | 0 | 0 | 0 | 0.05 | 600.0 | 0 | -0.77 | -13.24 | -87.8 | 0.07 | -63.16 | 105.88 | 0.08 | -55.56 | 106.78 | -0.01 | -200.0 | -150.0 | 0.00 | -100.0 | 0 | 0.01 | -66.67 | 104.55 | 0.16 | 0.0 | 206.67 | 0.05 | 66.67 | 108.62 | 531 | 0.0 | -1.3 | 1.14 | -9.52 | 1240.0 |
| 21Q1 (6) | 16.73 | 14.04 | 11.83 | 15.41 | 4.62 | -3.26 | 0.44 | 2.33 | -15.38 | 0 | 0 | 0 | 0.28 | -60.0 | -59.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.01 | -200.0 | 0 | -0.68 | -240.0 | -51.11 | 0.19 | 127.54 | 109.79 | 0.18 | 126.87 | 109.52 | 0.01 | 0.0 | 0 | 4.36 | 0 | 0 | 0.03 | 123.08 | 108.33 | 0.16 | 277.78 | 159.26 | 0.03 | 103.37 | 108.33 | 531 | 0.0 | 0.0 | 1.26 | 223.08 | 250.0 |
| 20Q4 (5) | 14.67 | 9.81 | 8.59 | 14.73 | 8.15 | 0.82 | 0.43 | -15.69 | -25.86 | 0 | 0 | 0 | 0.7 | -1.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0 | -0.2 | 4.76 | 50.0 | -0.69 | 30.3 | 66.99 | -0.67 | 29.47 | 66.67 | 0.01 | 0.0 | -50.0 | 0.00 | 0 | 0 | -0.13 | 27.78 | 65.79 | -0.09 | 35.71 | 70.0 | -0.89 | -17.11 | 26.45 | 531 | 0.0 | 0.0 | 0.39 | 254.55 | 141.05 |
| 20Q3 (4) | 13.36 | 3.57 | 0.0 | 13.62 | 2.79 | 0.0 | 0.51 | 18.6 | 0.0 | 0 | 0 | 0.0 | 0.71 | 1.43 | 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 | 0.01 | 0 | 0.0 | -0.21 | 48.78 | 0.0 | -0.99 | 16.81 | 0.0 | -0.95 | 19.49 | 0.0 | 0.01 | -50.0 | 0.0 | 0.00 | 0 | 0.0 | -0.18 | 18.18 | 0.0 | -0.14 | 6.67 | 0.0 | -0.76 | -31.03 | 0.0 | 531 | -1.3 | 0.0 | 0.11 | 210.0 | 0.0 |
| 20Q2 (3) | 12.9 | -13.77 | 0.0 | 13.25 | -16.82 | 0.0 | 0.43 | -17.31 | 0.0 | 0 | 0 | 0.0 | 0.7 | 1.45 | 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 | -0.41 | 8.89 | 0.0 | -1.19 | 38.66 | 0.0 | -1.18 | 37.57 | 0.0 | 0.02 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.22 | 38.89 | 0.0 | -0.15 | 44.44 | 0.0 | -0.58 | -61.11 | 0.0 | 538 | 1.32 | 0.0 | -0.1 | 88.1 | 0.0 |
| 20Q1 (2) | 14.96 | 10.73 | 0.0 | 15.93 | 9.03 | 0.0 | 0.52 | -10.34 | 0.0 | 0 | 0 | 0.0 | 0.69 | 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 | -0.45 | -12.5 | 0.0 | -1.94 | 7.18 | 0.0 | -1.89 | 5.97 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.36 | 5.26 | 0.0 | -0.27 | 10.0 | 0.0 | -0.36 | 70.25 | 0.0 | 531 | 0.0 | 0.0 | -0.84 | 11.58 | 0.0 |
| 19Q4 (1) | 13.51 | 0.0 | 0.0 | 14.61 | 0.0 | 0.0 | 0.58 | 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 | -0.4 | 0.0 | 0.0 | -2.09 | 0.0 | 0.0 | -2.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.38 | 0.0 | 0.0 | -0.30 | 0.0 | 0.0 | -1.21 | 0.0 | 0.0 | 531 | 0.0 | 0.0 | -0.95 | 0.0 | 0.0 |
