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) | 19.73 | -18.17 | 15.9 | -24.39 | 5.48 | 14.17 | 0.18 | 80.0 | 0.05 | 66.67 | 0.01 | 0 | 0.02 | 0.0 | 0 | 0 | 0.19 | 46.15 | 0 | 0 | 0 | 0 | 0.02 | -92.86 | 0.28 | -12.5 | -1.38 | 0 | -1.01 | 0 | 0.09 | 800.0 | 0.00 | 0 | -0.70 | 0 | -0.91 | 0 | 0.00 | 0 | 145 | 0.0 | 0.75 | -6.25 |
| 2022 (9) | 24.11 | -45.15 | 21.03 | -44.28 | 4.8 | -14.44 | 0.1 | 150.0 | 0.03 | 0.0 | 0 | 0 | 0.02 | 0.0 | 0.03 | 0 | 0.13 | -38.1 | 0.01 | -85.71 | 0 | 0 | 0.28 | 100.0 | 0.32 | -30.43 | -1.41 | 0 | -1.41 | 0 | 0.01 | -94.74 | 0.00 | 0 | -0.98 | 0 | -1.22 | 0 | 0.00 | 0 | 145 | 0.0 | 0.8 | -75.83 |
| 2021 (8) | 43.96 | -19.77 | 37.74 | -25.96 | 5.61 | 14.96 | 0.04 | 0.0 | 0.03 | -50.0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0.21 | 162.5 | 0.07 | -61.11 | 0 | 0 | 0.14 | 100.0 | 0.46 | 411.11 | 1.07 | 0 | 0.88 | 0 | 0.19 | 46.15 | 17.40 | 0 | 0.61 | 0 | 0.30 | 0 | 0.00 | 0 | 145 | 0.0 | 3.31 | 112.18 |
| 2020 (7) | 54.79 | 35.72 | 50.97 | 38.47 | 4.88 | -7.4 | 0.04 | -50.0 | 0.06 | 20.0 | 0 | 0 | 0.01 | 0.0 | 0.01 | -50.0 | 0.08 | -20.0 | 0.18 | 350.0 | 0 | 0 | 0.07 | 0 | 0.09 | 0 | -0.98 | 0 | -1.11 | 0 | 0.13 | 0 | 0.00 | 0 | -0.77 | 0 | -0.85 | 0 | 0.00 | 0 | 145 | 0.0 | 1.56 | 168.97 |
| 2019 (6) | 40.37 | -13.05 | 36.81 | -15.65 | 5.27 | -21.81 | 0.08 | -20.0 | 0.05 | 400.0 | 0 | 0 | 0.01 | 0 | 0.02 | -66.67 | 0.1 | -9.09 | 0.04 | 0 | 0 | 0 | -0.12 | 0 | -0.38 | 0 | -2.1 | 0 | -2.07 | 0 | -0.02 | 0 | 0.00 | 0 | -1.43 | 0 | -1.19 | 0 | 0.00 | 0 | 145 | 0.0 | 0.58 | 0 |
| 2018 (5) | 46.43 | -22.33 | 43.64 | -16.21 | 6.74 | 5.64 | 0.1 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0 | 0.11 | 22.22 | -0.03 | 0 | 0 | 0 | 0.18 | 0 | -0.31 | 0 | -4.26 | 0 | -3.87 | 0 | -0.4 | 0 | 0.00 | 0 | -2.68 | 0 | -2.51 | 0 | 0.00 | 0 | 145 | 0.69 | -1.47 | 0 |
| 2017 (4) | 59.78 | -3.14 | 52.08 | -3.7 | 6.38 | -3.48 | 0.1 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 200.0 | 0 | 0 | 0 | 0 | -0.52 | 0 | -0.16 | 0 | 1.16 | 18.37 | 0.98 | 66.1 | 0.18 | -53.85 | 15.69 | -60.58 | 0.68 | 65.85 | 0.80 | 77.78 | 0.00 | 0 | 144 | 0.7 | 3.89 | 1.3 |
| 2016 (3) | 61.72 | 0.03 | 54.08 | 5.52 | 6.61 | 0.46 | 0.12 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -40.0 | 0 | 0 | 0 | 0 | -0.11 | 0 | -0.05 | 0 | 0.98 | -76.21 | 0.59 | -82.8 | 0.39 | -43.48 | 39.80 | 137.33 | 0.41 | -82.33 | 0.45 | -80.0 | 0.00 | 0 | 143 | -0.69 | 3.84 | -44.02 |
| 2015 (2) | 61.7 | -13.27 | 51.25 | -13.52 | 6.58 | 0.0 | 0.18 | 20.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | 0.01 | 0 | 0 | 0 | 0.36 | -70.25 | 0.24 | -33.33 | 4.12 | -27.08 | 3.43 | -18.72 | 0.69 | -51.75 | 16.77 | -33.87 | 2.32 | -22.41 | 2.25 | -17.28 | 0.00 | 0 | 144 | 5.11 | 6.86 | -19.29 |
| 2014 (1) | 71.14 | 8.46 | 59.26 | 11.9 | 6.58 | 24.86 | 0.15 | 275.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 1.21 | 28.72 | 0.36 | 111.76 | 5.65 | -24.97 | 4.22 | -38.57 | 1.43 | 116.67 | 25.36 | 191.49 | 2.99 | -40.91 | 2.72 | -42.37 | 0.00 | 0 | 137 | 5.38 | 8.5 | -22.59 |
| 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) | 5.14 | -3.02 | -12.29 | 4.06 | -4.25 | -9.78 | 1.61 | 11.03 | 12.59 | 0.05 | 0.0 | 25.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.1 | -50.0 | -50.0 | -0.42 | -121.05 | -423.08 | -0.28 | -115.38 | -221.74 | 0 | 0 | -100.0 | 0.00 | 0 | -100.0 | -0.20 | -122.22 | -225.0 | -0.27 | -17.39 | -1450.0 | -0.58 | -48.72 | -107.14 | 142 | -2.07 | -2.07 | 0.09 | -71.88 | -86.76 |
| 24Q2 (19) | 5.3 | 4.13 | 12.29 | 4.24 | 0.0 | 16.48 | 1.45 | -9.94 | 15.08 | 0.05 | 0.0 | 25.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.15 | 114.29 | 600.0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.08 | -42.86 | 100.0 | 0.2 | 11.11 | 400.0 | -0.19 | 66.67 | -46.15 | -0.13 | 69.77 | -18.18 | 0 | 0 | -100.0 | 0.00 | 0 | 0 | -0.09 | 70.0 | -28.57 | -0.23 | 46.51 | -109.09 | -0.39 | -30.0 | 9.3 | 145 | 0.0 | 0.0 | 0.32 | 557.14 | -20.0 |
| 24Q1 (18) | 5.09 | 5.6 | 17.82 | 4.24 | 6.8 | 11.87 | 1.61 | 2.55 | 31.97 | 0.05 | 0.0 | 25.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.07 | 250.0 | -36.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 182.35 | 1300.0 | 0.18 | 238.46 | 12.5 | -0.57 | 32.94 | -7.55 | -0.43 | 29.51 | 17.31 | 0 | -100.0 | -100.0 | 0.00 | 0 | 0 | -0.30 | 28.57 | 16.67 | -0.43 | -26.47 | 10.42 | -0.30 | 57.14 | 16.67 | 145 | 0.0 | 0.0 | -0.07 | 78.79 | -800.0 |
| 23Q4 (17) | 4.82 | -17.75 | 20.5 | 3.97 | -11.78 | 19.94 | 1.57 | 9.79 | 58.59 | 0.05 | 25.0 | 66.67 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | -77.78 | 105.13 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.17 | -213.33 | -88.89 | -0.13 | -165.0 | 66.67 | -0.85 | -753.85 | -21.43 | -0.61 | -365.22 | 11.59 | 0.04 | 0.0 | 500.0 | 0.00 | -100.0 | 0 | -0.42 | -362.5 | 10.64 | -0.34 | -1800.0 | -61.9 | -0.70 | -150.0 | 28.57 | 145 | 0.0 | 0.0 | -0.33 | -148.53 | -94.12 |
| 23Q3 (16) | 5.86 | 24.15 | 32.88 | 4.5 | 23.63 | 1.81 | 1.43 | 13.49 | 14.4 | 0.04 | 0.0 | 33.33 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | -100.0 | 0.09 | 400.0 | -35.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 275.0 | 0.0 | 0.2 | 400.0 | -23.08 | 0.13 | 200.0 | 113.0 | 0.23 | 309.09 | 123.96 | 0.04 | 300.0 | 200.0 | 30.55 | 0 | 0 | 0.16 | 328.57 | 124.24 | 0.02 | 118.18 | 102.33 | -0.28 | 34.88 | 44.0 | 145 | 0.0 | 0.0 | 0.68 | 70.0 | 244.68 |
| 23Q2 (15) | 4.72 | 9.26 | -31.09 | 3.64 | -3.96 | -41.0 | 1.26 | 3.28 | 4.13 | 0.04 | 0.0 | 100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -127.27 | -110.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 100.0 | 0.04 | -75.0 | -85.71 | -0.13 | 75.47 | 45.83 | -0.11 | 78.85 | 54.17 | 0.01 | 0.0 | 0 | 0.00 | 0 | 0 | -0.07 | 80.56 | 58.82 | -0.11 | 77.08 | 70.27 | -0.43 | -19.44 | -368.75 | 145 | 0.0 | 0.0 | 0.4 | 3900.0 | 21.21 |
| 23Q1 (14) | 4.32 | 8.0 | -51.19 | 3.79 | 14.5 | -46.92 | 1.22 | 23.23 | -9.63 | 0.04 | 33.33 | 300.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 128.21 | 22.22 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | 111.11 | -95.0 | 0.16 | 141.03 | -5.88 | -0.53 | 24.29 | -200.0 | -0.52 | 24.64 | -208.33 | 0.01 | 200.0 | -80.0 | 0.00 | 0 | -100.0 | -0.36 | 23.4 | -209.09 | -0.48 | -128.57 | -318.18 | -0.36 | 63.27 | -209.09 | 145 | 0.0 | 0.0 | 0.01 | 105.88 | -99.1 |
| 22Q4 (13) | 4.0 | -9.3 | -57.89 | 3.31 | -25.11 | -57.56 | 0.99 | -20.8 | -27.74 | 0.03 | 0.0 | 200.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | -0.39 | -378.57 | -657.14 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.09 | -160.0 | -325.0 | -0.39 | -250.0 | -400.0 | -0.7 | 30.0 | -255.56 | -0.69 | 28.12 | -276.92 | -0.01 | 75.0 | -116.67 | 0.00 | 0 | -100.0 | -0.47 | 28.79 | -274.07 | -0.21 | 75.58 | -216.67 | -0.98 | -96.0 | -260.66 | 145 | 0.0 | 0.0 | -0.17 | 63.83 | -116.67 |
| 22Q3 (12) | 4.41 | -35.62 | -52.07 | 4.42 | -28.36 | -44.96 | 1.25 | 3.31 | -13.79 | 0.03 | 50.0 | 200.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0.14 | -51.72 | 75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 650.0 | 275.0 | 0.26 | -7.14 | 188.89 | -1.0 | -316.67 | -426.32 | -0.96 | -300.0 | -540.0 | -0.04 | 0 | 0.0 | 0.00 | 0 | 0 | -0.66 | -288.24 | -500.0 | -0.86 | -132.43 | -405.88 | -0.50 | -412.5 | -247.06 | 145 | 0.0 | 0.0 | -0.47 | -242.42 | -234.29 |
| 22Q2 (11) | 6.85 | -22.6 | -30.95 | 6.17 | -13.59 | -26.46 | 1.21 | -10.37 | -5.47 | 0.02 | 100.0 | 100.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | 222.22 | 1350.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.02 | -90.0 | 140.0 | 0.28 | 64.71 | 47.37 | -0.24 | -145.28 | -155.81 | -0.24 | -150.0 | -175.0 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | -0.17 | -151.52 | -177.27 | -0.37 | -268.18 | -511.11 | 0.16 | -51.52 | -64.44 | 145 | 0.0 | 0.0 | 0.33 | -70.27 | -65.62 |
| 22Q1 (10) | 8.85 | -6.84 | -42.27 | 7.14 | -8.46 | -47.15 | 1.35 | -1.46 | -10.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.09 | 28.57 | 125.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 400.0 | 81.82 | 0.17 | 30.77 | 183.33 | 0.53 | 17.78 | 43.24 | 0.48 | 23.08 | 50.0 | 0.05 | -16.67 | 0.0 | 10.25 | -24.8 | -27.77 | 0.33 | 22.22 | 50.0 | 0.22 | 22.22 | 22.22 | 0.33 | -45.9 | 50.0 | 145 | 0.0 | 0.0 | 1.11 | 8.82 | 14.43 |
| 21Q4 (9) | 9.5 | 3.26 | -36.5 | 7.8 | -2.86 | -42.39 | 1.37 | -5.52 | 3.01 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.07 | -12.5 | 75.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.04 | 0.0 | -20.0 | 0.13 | 44.44 | 192.86 | 0.45 | 336.84 | 1225.0 | 0.39 | 360.0 | 1400.0 | 0.06 | 250.0 | 700.0 | 13.63 | 0 | 0 | 0.27 | 345.45 | 1450.0 | 0.18 | 205.88 | 125.0 | 0.61 | 79.41 | 179.22 | 145 | 0.0 | 0.0 | 1.02 | 191.43 | 72.88 |
| 21Q3 (8) | 9.2 | -7.26 | -38.13 | 8.03 | -4.29 | -41.64 | 1.45 | 13.28 | 107.14 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.08 | 300.0 | 300.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.04 | 180.0 | -50.0 | 0.09 | -52.63 | -67.86 | -0.19 | -144.19 | -127.54 | -0.15 | -146.88 | -125.86 | -0.04 | -136.36 | -136.36 | 0.00 | -100.0 | -100.0 | -0.11 | -150.0 | -127.5 | -0.17 | -288.89 | -180.95 | 0.34 | -24.44 | 145.33 | 145 | 0.0 | 0.0 | 0.35 | -63.54 | -73.68 |
| 21Q2 (7) | 9.92 | -35.29 | -32.01 | 8.39 | -37.9 | -37.67 | 1.28 | -14.67 | -12.93 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 0 | 0.07 | 0 | 0 | 0 | 0 | 0 | -0.05 | -145.45 | 0 | 0.19 | 216.67 | 416.67 | 0.43 | 16.22 | 207.5 | 0.32 | 0.0 | 172.73 | 0.11 | 120.0 | 175.0 | 24.88 | 75.33 | 0 | 0.22 | 0.0 | 173.33 | 0.09 | -50.0 | 133.33 | 0.45 | 104.55 | 139.47 | 145 | 0.0 | -0.68 | 0.96 | -1.03 | 300.0 |
| 21Q1 (6) | 15.33 | 2.47 | 47.97 | 13.51 | -0.22 | 32.32 | 1.5 | 12.78 | 7.91 | 0.01 | 0.0 | -50.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 300.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.11 | 120.0 | 83.33 | 0.06 | 142.86 | 500.0 | 0.37 | 1025.0 | 130.08 | 0.32 | 1166.67 | 126.23 | 0.05 | 600.0 | 600.0 | 14.19 | 0 | 0 | 0.22 | 1200.0 | 126.19 | 0.18 | 125.0 | 120.69 | 0.22 | 128.57 | 126.19 | 145 | 0.0 | 0.0 | 0.97 | 64.41 | 259.02 |
| 20Q4 (5) | 14.96 | 0.61 | 23.23 | 13.54 | -1.6 | 22.98 | 1.33 | 90.0 | 29.13 | 0.01 | 0.0 | -50.0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | 0.04 | 100.0 | 300.0 | -0.06 | -126.09 | -500.0 | 0 | 0 | 0 | 0.05 | -37.5 | 129.41 | -0.14 | -150.0 | 63.16 | -0.04 | -105.8 | 86.21 | -0.03 | -105.17 | 90.62 | -0.01 | -109.09 | -133.33 | 0.00 | -100.0 | 0 | -0.02 | -105.0 | 90.91 | 0.08 | -61.9 | 100.0 | -0.77 | -2.67 | 46.15 | 145 | 0.0 | 0.0 | 0.59 | -55.64 | 68.57 |
| 20Q3 (4) | 14.87 | 1.92 | 0.0 | 13.76 | 2.23 | 0.0 | 0.7 | -52.38 | 0.0 | 0.01 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0.23 | 0 | 0.0 | 0 | 0 | 0.0 | 0.08 | 0 | 0.0 | 0.28 | 566.67 | 0.0 | 0.69 | 272.5 | 0.0 | 0.58 | 231.82 | 0.0 | 0.11 | 175.0 | 0.0 | 15.87 | 0 | 0.0 | 0.40 | 233.33 | 0.0 | 0.21 | 177.78 | 0.0 | -0.75 | 34.21 | 0.0 | 145 | -0.68 | 0.0 | 1.33 | 454.17 | 0.0 |
| 20Q2 (3) | 14.59 | 40.83 | 0.0 | 13.46 | 31.83 | 0.0 | 1.47 | 5.76 | 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 | -0.06 | -700.0 | 0.0 | -0.4 | 67.48 | 0.0 | -0.44 | 63.93 | 0.0 | 0.04 | 500.0 | 0.0 | 0.00 | 0 | 0.0 | -0.30 | 64.29 | 0.0 | -0.27 | 68.97 | 0.0 | -1.14 | -35.71 | 0.0 | 146 | 0.69 | 0.0 | 0.24 | 139.34 | 0.0 |
| 20Q1 (2) | 10.36 | -14.66 | 0.0 | 10.21 | -7.27 | 0.0 | 1.39 | 34.95 | 0.0 | 0.02 | 0.0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 135.29 | 0.0 | 0.01 | 102.63 | 0.0 | -1.23 | -324.14 | 0.0 | -1.22 | -281.25 | 0.0 | -0.01 | -133.33 | 0.0 | 0.00 | 0 | 0.0 | -0.84 | -281.82 | 0.0 | -0.87 | -2275.0 | 0.0 | -0.84 | 41.26 | 0.0 | 145 | 0.0 | 0.0 | -0.61 | -274.29 | 0.0 |
| 19Q4 (1) | 12.14 | 0.0 | 0.0 | 11.01 | 0.0 | 0.0 | 1.03 | 0.0 | 0.0 | 0.02 | 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 | 0.01 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.17 | 0.0 | 0.0 | -0.38 | 0.0 | 0.0 | -0.29 | 0.0 | 0.0 | -0.32 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.22 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | -1.43 | 0.0 | 0.0 | 145 | 0.0 | 0.0 | 0.35 | 0.0 | 0.0 |
