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) | 58.17 | -11.62 | 52.36 | -13.95 | 7.3 | -2.8 | 0.35 | 191.67 | 0.1 | 900.0 | 0 | 0 | 0.12 | 100.0 | 0 | 0 | 0.84 | -13.4 | 0.01 | 0 | 0 | 0 | 0.3 | -71.15 | -1.2 | 0 | -2.69 | 0 | -0.72 | 0 | 0.18 | -60.0 | 0.00 | 0 | -0.23 | 0 | 0.15 | 0 | 0.00 | 0 | 318 | 0.0 | 0.95 | -63.74 |
| 2022 (9) | 65.82 | 4.84 | 60.85 | -1.46 | 7.51 | 26.01 | 0.12 | -25.0 | 0.01 | 0 | 0 | 0 | 0.06 | 50.0 | 0 | 0 | 0.97 | 11.49 | -0.01 | 0 | 0 | 0 | 1.04 | 0 | 2.32 | 127.45 | -0.22 | 0 | 0 | 0 | 0.45 | 0 | 0.00 | 0 | 0.00 | 0 | -0.73 | 0 | 0.00 | 0 | 318 | 0.0 | 2.62 | 0 |
| 2021 (8) | 62.78 | -20.9 | 61.75 | -19.45 | 5.96 | 12.45 | 0.16 | -40.74 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 0 | 0 | 0.87 | -43.87 | 0 | 0 | 0 | 0 | 0 | 0 | 1.02 | 21.43 | -3.91 | 0 | -3.54 | 0 | -0.2 | 0 | 0.00 | 0 | -1.11 | 0 | -1.43 | 0 | 0.00 | 0 | 318 | 0.0 | -1.47 | 0 |
| 2020 (7) | 79.37 | 2.02 | 76.66 | 5.43 | 5.3 | -16.01 | 0.27 | -28.95 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 1.55 | 134.85 | 0.01 | 0 | 0.04 | 0 | -1.35 | 0 | 0.84 | 0 | -1.75 | 0 | -1.51 | 0 | -0.19 | 0 | 0.00 | 0 | -0.48 | 0 | -0.74 | 0 | 0.00 | 0 | 318 | 0.0 | 0.7 | 22.81 |
| 2019 (6) | 77.8 | 0.1 | 72.71 | 2.14 | 6.31 | -18.89 | 0.38 | 8.57 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | 0 | 0 | 0.66 | -28.26 | -0.44 | 0 | 0 | 0 | -0.67 | 0 | -0.27 | 0 | -1.49 | 0 | -1.17 | 0 | -0.21 | 0 | 0.00 | 0 | -0.37 | 0 | -0.28 | 0 | 0.00 | 0 | 318 | 0.0 | 0.57 | -88.2 |
| 2018 (5) | 77.72 | -10.36 | 71.19 | -7.78 | 7.78 | -4.54 | 0.35 | 2.94 | 0.01 | 0.0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0.92 | -24.59 | 2.17 | 0 | 0 | 0 | 1.02 | 0 | 4.36 | 0 | 3.11 | 972.41 | 2.97 | 858.06 | 0.33 | 371.43 | 10.77 | -53.28 | 0.93 | 830.0 | -0.44 | 0 | 0.00 | 0 | 318 | 0.0 | 4.83 | 145.18 |
| 2017 (4) | 86.7 | -34.72 | 77.2 | -33.16 | 8.15 | -14.84 | 0.34 | 54.55 | 0.01 | 0.0 | 0 | 0 | 0.04 | -20.0 | 0.04 | -63.64 | 1.22 | 14.02 | -0.03 | 0 | 0 | 0 | -2.83 | 0 | -1.07 | 0 | 0.29 | -95.65 | 0.31 | -94.16 | 0.07 | -95.42 | 23.05 | 0.3 | 0.10 | -93.94 | 0.43 | -78.61 | 0.00 | 0 | 318 | 0.0 | 1.97 | -76.88 |
| 2016 (3) | 132.82 | 17.99 | 115.5 | 21.49 | 9.57 | -5.34 | 0.22 | -21.43 | 0.01 | -75.0 | 0 | 0 | 0.05 | 0.0 | 0.11 | 175.0 | 1.07 | 32.1 | -0.01 | 0 | 0.11 | 120.0 | -2.13 | 0 | -1.08 | 0 | 6.67 | -33.1 | 5.31 | -37.09 | 1.53 | -12.07 | 22.98 | 31.84 | 1.65 | -37.26 | 2.01 | 9.24 | 0.00 | 0 | 318 | 0.0 | 8.52 | -28.34 |
| 2015 (2) | 112.57 | 46.42 | 95.07 | 48.08 | 10.11 | 4.88 | 0.28 | -30.0 | 0.04 | -20.0 | 0 | 0 | 0.05 | 66.67 | 0.04 | -55.56 | 0.81 | 65.31 | 0 | 0 | 0.05 | 0 | 1.54 | -49.01 | 2.58 | -37.68 | 9.97 | 39.05 | 8.44 | 39.27 | 1.74 | 17.57 | 17.43 | -15.35 | 2.63 | 39.15 | 1.84 | 206.67 | 0.00 | 0 | 318 | 0.0 | 11.89 | 32.85 |
| 2014 (1) | 76.88 | -8.19 | 64.2 | -5.34 | 9.64 | 5.01 | 0.4 | 60.0 | 0.05 | 0 | 0 | 0 | 0.03 | -25.0 | 0.09 | 0 | 0.49 | 32.43 | 0 | 0 | 0 | 0 | 3.02 | 75.58 | 4.14 | 85.65 | 7.17 | -19.98 | 6.06 | -21.71 | 1.48 | -1.33 | 20.59 | 22.85 | 1.89 | -21.9 | 0.60 | -65.32 | 0.00 | 0 | 318 | 0.0 | 8.95 | -17.51 |
| 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) | 2.74 | -71.9 | -82.27 | 4.34 | -55.4 | -67.25 | 1.4 | -5.41 | -28.93 | 0.09 | -40.0 | 125.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.05 | -89.58 | -85.71 | -2.95 | -197.98 | -600.0 | -2.76 | -196.77 | -472.97 | -0.18 | -800.0 | -156.25 | 0.00 | 0 | -100.0 | -0.87 | -200.0 | -478.26 | -0.88 | -100.0 | -833.33 | -1.51 | -135.94 | -894.74 | 318 | 0.0 | 0.0 | -2.36 | -505.13 | -255.26 |
| 24Q2 (19) | 9.75 | -0.81 | -35.43 | 9.73 | 0.0 | -29.39 | 1.48 | -1.33 | -10.84 | 0.15 | 36.36 | 87.5 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.15 | 66.67 | -40.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.17 | -70.18 | -41.38 | 0.48 | -25.0 | -32.39 | -0.99 | -30.26 | -367.57 | -0.93 | 16.22 | -293.75 | -0.02 | -104.76 | -166.67 | 0.00 | 0 | -100.0 | -0.29 | 17.14 | -293.33 | -0.44 | 20.0 | -528.57 | -0.64 | -82.86 | -1500.0 | 318 | 0.0 | 0.0 | -0.39 | 0 | -130.47 |
| 24Q1 (18) | 9.83 | -21.92 | -34.6 | 9.73 | -11.71 | -32.05 | 1.5 | -4.46 | -28.57 | 0.11 | -45.0 | 266.67 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.09 | -59.09 | -72.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0.57 | 164.77 | 850.0 | 0.64 | 123.53 | 39.13 | -0.76 | 72.06 | 18.28 | -1.11 | 15.91 | -79.03 | 0.42 | 300.0 | 740.0 | 0.00 | 0 | 0 | -0.35 | 16.67 | -84.21 | -0.55 | -225.0 | -61.76 | -0.35 | -52.17 | -84.21 | 318 | 0.0 | 0.0 | 0 | 100.0 | 100.0 |
| 23Q4 (17) | 12.59 | -18.51 | -35.77 | 11.02 | -16.83 | -36.04 | 1.57 | -20.3 | -28.31 | 0.2 | 400.0 | 400.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.22 | 340.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.88 | -207.32 | -282.61 | -2.72 | -877.14 | -3785.71 | -2.72 | -561.02 | -2572.73 | -1.32 | -278.38 | -980.0 | -0.21 | -165.62 | -205.0 | 0.00 | -100.0 | 0 | -0.42 | -282.61 | -940.0 | 0.44 | 266.67 | 528.57 | -0.23 | -221.05 | 0 | 318 | 0.0 | 0.0 | -1.83 | -220.39 | -284.85 |
| 23Q3 (16) | 15.45 | 2.32 | -17.2 | 13.25 | -3.85 | -22.92 | 1.97 | 18.67 | -13.97 | 0.04 | -50.0 | 100.0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 200.0 | 0 | 0 | 0 | 0.05 | -80.0 | -92.42 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.82 | 182.76 | 43.86 | 0.35 | -50.7 | -74.45 | 0.59 | 59.46 | 7.27 | 0.74 | 54.17 | -7.5 | 0.32 | 966.67 | 255.56 | 54.02 | 620.27 | 240.39 | 0.23 | 53.33 | -8.0 | 0.12 | 271.43 | 166.67 | 0.19 | 575.0 | 480.0 | 318 | 0.0 | 0.0 | 1.52 | 18.75 | 23.58 |
| 23Q2 (15) | 15.1 | 0.47 | 10.7 | 13.78 | -3.77 | 10.33 | 1.66 | -20.95 | 4.4 | 0.08 | 166.67 | 166.67 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 200.0 | 0 | 0 | 0 | 0.25 | -24.24 | 127.27 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.29 | 383.33 | 70.59 | 0.71 | 54.35 | 108.82 | 0.37 | 139.78 | 470.0 | 0.48 | 177.42 | 633.33 | 0.03 | -40.0 | -25.0 | 7.50 | 0 | 0 | 0.15 | 178.95 | 600.0 | -0.07 | 79.41 | 50.0 | -0.04 | 78.95 | 86.67 | 318 | 0.0 | 0.0 | 1.28 | 4366.67 | 124.56 |
| 23Q1 (14) | 15.03 | -23.32 | 7.97 | 14.32 | -16.89 | 2.73 | 2.1 | -4.11 | 45.83 | 0.03 | -25.0 | 0.0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 200.0 | 0 | 0 | 0 | 0.33 | 200.0 | 266.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 126.09 | -88.68 | 0.46 | 757.14 | -32.35 | -0.93 | -945.45 | -19.23 | -0.62 | -513.33 | 27.91 | 0.05 | -75.0 | -58.33 | 0.00 | 0 | 0 | -0.19 | -480.0 | 29.63 | -0.34 | -585.71 | 29.17 | -0.19 | 0 | 29.63 | 318 | 0.0 | 0.0 | -0.03 | -103.03 | 82.35 |
| 22Q4 (13) | 19.6 | 5.04 | 20.47 | 17.23 | 0.23 | 6.89 | 2.19 | -4.37 | 26.59 | 0.04 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 200.0 | 0 | 0 | 0 | 0.11 | -83.33 | -52.17 | 0 | 0 | 0 | 0 | 0 | 0 | -0.23 | -140.35 | -163.89 | -0.07 | -105.11 | -111.67 | 0.11 | -80.0 | 111.34 | 0.15 | -81.25 | 113.51 | 0.2 | 122.22 | 5.26 | 0.00 | -100.0 | 0 | 0.05 | -80.0 | 114.29 | 0.07 | 138.89 | 112.96 | 0.00 | 100.0 | 100.0 | 318 | 0.0 | 0.0 | 0.99 | -19.51 | 375.0 |
| 22Q3 (12) | 18.66 | 36.8 | 7.55 | 17.19 | 37.63 | 3.43 | 2.29 | 44.03 | 54.73 | 0.02 | -33.33 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.66 | 500.0 | 312.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.57 | 235.29 | 470.0 | 1.37 | 302.94 | 270.27 | 0.55 | 650.0 | 248.65 | 0.8 | 988.89 | 335.29 | 0.09 | 125.0 | 350.0 | 15.87 | 0 | 0 | 0.25 | 933.33 | 327.27 | -0.18 | -28.57 | 18.18 | -0.05 | 83.33 | 93.42 | 318 | 0.0 | 0.0 | 1.23 | 115.79 | 412.5 |
| 22Q2 (11) | 13.64 | -2.01 | -9.79 | 12.49 | -10.4 | -17.77 | 1.59 | 10.42 | 17.78 | 0.03 | 0.0 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.11 | 22.22 | -31.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | -67.92 | 139.53 | 0.34 | -50.0 | 261.9 | -0.1 | 87.18 | 93.87 | -0.09 | 89.53 | 93.33 | 0.04 | -66.67 | 117.39 | 0.00 | 0 | 0 | -0.03 | 88.89 | 93.02 | -0.14 | 70.83 | 61.11 | -0.30 | -11.11 | 54.55 | 318 | 0.0 | 0.0 | 0.57 | 435.29 | 156.44 |
| 22Q1 (10) | 13.92 | -14.44 | -0.78 | 13.94 | -13.52 | 0.94 | 1.44 | -16.76 | 2.86 | 0.03 | -25.0 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.09 | -60.87 | -71.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0.53 | 47.22 | 1866.67 | 0.68 | 13.33 | 172.0 | -0.78 | 19.59 | 16.13 | -0.86 | 22.52 | -17.81 | 0.12 | -36.84 | 170.59 | 0.00 | 0 | 0 | -0.27 | 22.86 | -17.39 | -0.48 | 11.11 | -54.84 | -0.27 | 75.68 | -17.39 | 318 | 0.0 | 0.0 | -0.17 | 52.78 | 50.0 |
| 21Q4 (9) | 16.27 | -6.22 | -24.68 | 16.12 | -3.01 | -24.46 | 1.73 | 16.89 | 8.81 | 0.04 | 33.33 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.23 | 43.75 | 666.67 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.36 | 260.0 | 161.02 | 0.6 | 62.16 | 600.0 | -0.97 | -162.16 | 33.1 | -1.11 | -226.47 | 8.26 | 0.19 | 850.0 | 179.17 | 0.00 | 0 | 0 | -0.35 | -218.18 | 7.89 | -0.54 | -145.45 | -58.82 | -1.11 | -46.05 | -131.25 | 318 | 0.0 | 0.0 | -0.36 | -250.0 | 57.14 |
| 21Q3 (8) | 17.35 | 14.75 | -26.26 | 16.62 | 9.41 | -26.07 | 1.48 | 9.63 | 12.12 | 0.03 | -40.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.16 | 0.0 | 45.45 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.1 | 123.26 | 132.26 | 0.37 | 276.19 | 470.0 | -0.37 | 77.3 | 0.0 | -0.34 | 74.81 | 10.53 | 0.02 | 108.7 | 100.0 | 0.00 | 0 | 0 | -0.11 | 74.42 | 8.33 | -0.22 | 38.89 | -144.44 | -0.76 | -15.15 | -660.0 | 318 | 0.0 | 0.0 | 0.24 | 123.76 | 0.0 |
| 21Q2 (7) | 15.12 | 7.77 | -23.25 | 15.19 | 9.99 | -18.42 | 1.35 | -3.57 | 28.57 | 0.05 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.16 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.43 | -1333.33 | 0 | -0.21 | -184.0 | -425.0 | -1.63 | -75.27 | -16200.0 | -1.35 | -84.93 | -13400.0 | -0.23 | -35.29 | -1250.0 | 0.00 | 0 | 0 | -0.43 | -86.96 | 0 | -0.36 | -16.13 | -3700.0 | -0.66 | -186.96 | -3400.0 | 318 | 0.0 | 0.0 | -1.01 | -197.06 | -271.19 |
| 21Q1 (6) | 14.03 | -35.05 | -3.57 | 13.81 | -35.29 | -2.95 | 1.4 | -11.95 | 4.48 | 0.05 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.32 | 966.67 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.03 | 94.92 | 0 | 0.25 | 308.33 | -77.27 | -0.93 | 35.86 | -1133.33 | -0.73 | 39.67 | -1012.5 | -0.17 | 29.17 | -666.67 | 0.00 | 0 | -100.0 | -0.23 | 39.47 | -866.67 | -0.31 | 8.82 | 3.13 | -0.23 | 52.08 | -866.67 | 318 | 0.0 | 0.0 | -0.34 | 59.52 | -148.57 |
| 20Q4 (5) | 21.6 | -8.2 | 33.0 | 21.34 | -5.07 | 38.84 | 1.59 | 20.45 | 1.92 | 0.05 | -16.67 | -58.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | -72.73 | -85.71 | 0 | -100.0 | 0 | 0.03 | 0 | 0 | -0.59 | -90.32 | 43.27 | -0.12 | -20.0 | 82.86 | -1.45 | -291.89 | -4.32 | -1.21 | -218.42 | -9.01 | -0.24 | -2500.0 | 11.11 | 0.00 | 0 | 0 | -0.38 | -216.67 | -8.57 | -0.34 | -277.78 | -161.54 | -0.48 | -380.0 | -29.73 | 318 | 0.0 | 0.0 | -0.84 | -450.0 | 4.55 |
| 20Q3 (4) | 23.53 | 19.44 | 0.0 | 22.48 | 20.73 | 0.0 | 1.32 | 25.71 | 0.0 | 0.06 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.11 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | -0.31 | 0 | 0.0 | -0.1 | -150.0 | 0.0 | -0.37 | -3600.0 | 0.0 | -0.38 | -3700.0 | 0.0 | 0.01 | -50.0 | 0.0 | 0.00 | 0 | 0.0 | -0.12 | 0 | 0.0 | -0.09 | -1000.0 | 0.0 | -0.10 | -600.0 | 0.0 | 318 | 0.0 | 0.0 | 0.24 | -59.32 | 0.0 |
| 20Q2 (3) | 19.7 | 35.4 | 0.0 | 18.62 | 30.85 | 0.0 | 1.05 | -21.64 | 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 | -0.04 | -103.64 | 0.0 | -0.01 | -111.11 | 0.0 | -0.01 | -112.5 | 0.0 | 0.02 | -33.33 | 0.0 | 0.00 | -100.0 | 0.0 | 0.00 | -100.0 | 0.0 | 0.01 | 103.12 | 0.0 | 0.02 | -33.33 | 0.0 | 318 | 0.0 | 0.0 | 0.59 | -15.71 | 0.0 |
| 20Q1 (2) | 14.55 | -10.41 | 0.0 | 14.23 | -7.42 | 0.0 | 1.34 | -14.1 | 0.0 | 0 | -100.0 | 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 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 1.1 | 257.14 | 0.0 | 0.09 | 106.47 | 0.0 | 0.08 | 107.21 | 0.0 | 0.03 | 111.11 | 0.0 | 31.35 | 0 | 0.0 | 0.03 | 108.57 | 0.0 | -0.32 | -146.15 | 0.0 | 0.03 | 108.11 | 0.0 | 318 | 0.0 | 0.0 | 0.7 | 179.55 | 0.0 |
| 19Q4 (1) | 16.24 | 0.0 | 0.0 | 15.37 | 0.0 | 0.0 | 1.56 | 0.0 | 0.0 | 0.12 | 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 | 0.21 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -1.04 | 0.0 | 0.0 | -0.7 | 0.0 | 0.0 | -1.39 | 0.0 | 0.0 | -1.11 | 0.0 | 0.0 | -0.27 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.35 | 0.0 | 0.0 | -0.13 | 0.0 | 0.0 | -0.37 | 0.0 | 0.0 | 318 | 0.0 | 0.0 | -0.88 | 0.0 | 0.0 |
