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) | 11.99 | -31.13 | 8.66 | -33.13 | 5.14 | 0.59 | 0.2 | 25.0 | 0.02 | -33.33 | 0 | 0 | 0.46 | 0.0 | 0 | 0 | 0.02 | -66.67 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.42 | -75.44 | -1.39 | 0 | -1.46 | 0 | 0.08 | 166.67 | 0.00 | 0 | -2.42 | 0 | -3.08 | 0 | 0.00 | 0 | 60 | -1.64 | -0.77 | 0 |
| 2022 (9) | 17.41 | 18.76 | 12.95 | 34.34 | 5.11 | 8.03 | 0.16 | 33.33 | 0.03 | 200.0 | 0 | 0 | 0.46 | 2.22 | 0.1 | 0.0 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 1.2 | 0 | 1.71 | 1800.0 | 1.05 | 176.32 | 1.03 | 505.88 | 0.03 | -86.36 | 3.18 | -94.58 | 1.66 | 514.81 | -1.11 | 0 | 0.00 | 0 | 61 | 0.0 | 1.73 | 80.21 |
| 2021 (8) | 14.66 | -23.13 | 9.64 | -28.22 | 4.73 | -22.71 | 0.12 | 50.0 | 0.01 | -80.0 | 0 | 0 | 0.45 | 1025.0 | 0.1 | 0.0 | 0.06 | -14.29 | 0 | 0 | 0 | 0 | -0.16 | 0 | 0.09 | 0 | 0.38 | 0 | 0.17 | 0 | 0.22 | 0 | 58.69 | 0 | 0.27 | 0 | 0.13 | 0 | 0.00 | 0 | 61 | -1.61 | 0.96 | 540.0 |
| 2020 (7) | 19.07 | 29.2 | 13.43 | 5.83 | 6.12 | 2.17 | 0.08 | -33.33 | 0.05 | -61.54 | 0 | 0 | 0.04 | 0 | 0.1 | 0.0 | 0.07 | 133.33 | 0.1 | 0 | -0.02 | 0 | -0.19 | 0 | -0.04 | 0 | -0.52 | 0 | -0.36 | 0 | -0.16 | 0 | 0.00 | 0 | -0.58 | 0 | -0.52 | 0 | 0.00 | 0 | 62 | -1.59 | 0.15 | 0 |
| 2019 (6) | 14.76 | -22.72 | 12.69 | -13.44 | 5.99 | -0.99 | 0.12 | -25.0 | 0.13 | 62.5 | 0 | 0 | 0 | 0 | 0.1 | -9.09 | 0.03 | -70.0 | 0 | 0 | -0.05 | 0 | -0.04 | 0 | -0.3 | 0 | -4.21 | 0 | -4.33 | 0 | 0.13 | 1200.0 | 0.00 | 0 | -6.89 | 0 | -6.61 | 0 | 0.00 | 0 | 63 | -21.25 | -3.01 | 0 |
| 2018 (5) | 19.1 | -0.57 | 14.66 | 15.25 | 6.05 | 39.4 | 0.16 | 77.78 | 0.08 | 100.0 | 0 | 0 | 0 | 0 | 0.11 | 10.0 | 0.1 | -23.08 | 0 | 0 | 0 | 0 | 0.27 | 0 | 1.07 | 0 | -0.5 | 0 | -0.51 | 0 | 0.01 | -99.07 | 0.00 | 0 | -0.63 | 0 | -2.59 | 0 | 0.00 | 0 | 80 | -13.04 | 0.52 | -79.69 |
| 2017 (4) | 19.21 | 9.4 | 12.72 | 10.99 | 4.34 | -1.14 | 0.09 | 50.0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0.1 | -9.09 | 0.13 | 44.44 | 0 | 0 | 0 | 0 | -0.57 | 0 | -0.31 | 0 | 1.79 | 22.6 | 0.74 | -21.28 | 1.07 | 101.89 | 59.55 | 63.69 | 0.80 | -21.57 | 1.72 | -10.88 | 0.00 | 0 | 92 | 1.1 | 2.56 | 14.8 |
| 2016 (3) | 17.56 | -44.97 | 11.46 | -40.0 | 4.39 | -26.59 | 0.06 | 20.0 | 0.03 | -78.57 | 0 | 0 | 0 | 0 | 0.11 | -26.67 | 0.09 | -57.14 | -0.02 | 0 | 0.03 | 0 | -0.21 | 0 | -0.24 | 0 | 1.46 | -75.13 | 0.94 | -77.13 | 0.53 | -71.51 | 36.38 | 14.73 | 1.02 | -80.16 | 1.93 | -76.77 | 0.00 | 0 | 91 | 15.19 | 2.23 | -67.59 |
| 2015 (2) | 31.91 | 25.73 | 19.1 | 19.15 | 5.98 | 1.87 | 0.05 | -44.44 | 0.14 | -12.5 | 0 | 0 | 0 | 0 | 0.15 | 50.0 | 0.21 | 133.33 | 0 | 0 | 0 | 0 | 0.5 | -36.71 | -0.96 | 0 | 5.87 | 56.12 | 4.11 | 59.3 | 1.86 | 37.78 | 31.71 | -11.5 | 5.14 | 54.82 | 8.31 | 120.42 | 0.00 | 0 | 79 | 2.6 | 6.88 | 37.33 |
| 2014 (1) | 25.38 | -25.9 | 16.03 | -28.25 | 5.87 | 9.51 | 0.09 | 50.0 | 0.16 | 0 | 0 | 0 | 0 | 0 | 0.1 | 25.0 | 0.09 | 28.57 | -0.03 | 0 | -0.02 | 0 | 0.79 | 97.5 | 0.28 | 0 | 3.76 | -38.96 | 2.58 | -47.56 | 1.35 | -12.9 | 35.83 | 42.69 | 3.32 | -52.64 | 3.77 | -56.62 | 0.00 | 0 | 77 | 11.59 | 5.01 | -34.08 |
| 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) | 3.77 | 111.8 | -13.33 | 2.62 | 81.94 | -1.13 | 1.19 | 12.26 | -13.14 | 0.06 | -14.29 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.1 | -58.33 | -54.55 | 0.06 | 112.24 | -89.09 | 0.1 | 119.61 | -83.87 | -0.04 | -300.0 | 42.86 | 0.00 | 0 | 0 | 0.17 | 120.24 | -83.5 | 0.00 | 100.0 | -100.0 | -2.21 | 7.14 | -187.01 | 61 | 1.67 | 1.67 | 0.19 | 154.29 | -72.86 |
| 24Q2 (19) | 1.78 | 165.67 | -54.59 | 1.44 | 182.35 | -59.78 | 1.06 | -21.48 | -26.39 | 0.07 | 40.0 | 16.67 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.12 | 0.0 | 9.09 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 28.57 | -30.77 | 0.24 | 33.33 | -4.0 | -0.49 | 51.49 | 43.02 | -0.51 | 45.16 | 42.7 | 0.02 | 125.0 | -33.33 | 0.00 | 0 | 0 | -0.84 | 45.45 | 42.86 | -1.23 | 32.42 | 34.22 | -2.38 | -54.55 | -32.22 | 60 | 0.0 | 0.0 | -0.35 | 59.77 | 50.7 |
| 24Q1 (18) | 0.67 | -5.63 | -77.74 | 0.51 | 21.43 | -74.63 | 1.35 | 1.5 | 35.0 | 0.05 | -28.57 | 66.67 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.12 | 0.0 | 9.09 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 146.67 | 163.64 | 0.18 | 1900.0 | 460.0 | -1.01 | 3.81 | -2425.0 | -0.93 | 6.06 | -365.0 | -0.08 | -60.0 | -150.0 | 0.00 | 0 | 0 | -1.54 | 6.67 | -366.67 | -1.82 | -13.04 | -628.0 | -1.54 | 36.36 | -366.67 | 60 | 0.0 | 0.0 | -0.87 | 2.25 | -721.43 |
| 23Q4 (17) | 0.71 | -83.68 | -91.32 | 0.42 | -84.15 | -93.99 | 1.33 | -2.92 | 129.31 | 0.07 | 40.0 | 40.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.12 | 0.0 | 9.09 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | -225.0 | -250.0 | -0.01 | -104.55 | -103.33 | -1.05 | -290.91 | -215.38 | -0.99 | -259.68 | -230.26 | -0.05 | 28.57 | -133.33 | 0.00 | 0 | -100.0 | -1.65 | -260.19 | -232.0 | -1.61 | -343.94 | -314.67 | -2.42 | -214.29 | -244.05 | 60 | 0.0 | -1.64 | -0.89 | -227.14 | -181.65 |
| 23Q3 (16) | 4.35 | 10.97 | -7.25 | 2.65 | -25.98 | -12.25 | 1.37 | -4.86 | -9.27 | 0.05 | -16.67 | 25.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.12 | 9.09 | 9.09 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | -7.69 | -85.54 | 0.22 | -12.0 | -78.0 | 0.55 | 163.95 | -52.17 | 0.62 | 169.66 | -42.06 | -0.07 | -333.33 | -187.5 | 0.00 | 0 | -100.0 | 1.03 | 170.07 | -41.14 | 0.66 | 135.29 | 500.0 | -0.77 | 57.22 | -279.07 | 60 | 0.0 | -1.64 | 0.7 | 198.59 | -47.37 |
| 23Q2 (15) | 3.92 | 30.23 | 133.33 | 3.58 | 78.11 | 167.16 | 1.44 | 44.0 | -1.37 | 0.06 | 100.0 | 50.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.11 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 218.18 | -7.14 | 0.25 | 600.0 | 13.64 | -0.86 | -2050.0 | 4.44 | -0.89 | -345.0 | -11.25 | 0.03 | -81.25 | 127.27 | 0.00 | 0 | 0 | -1.47 | -345.45 | -13.08 | -1.87 | -648.0 | -11.98 | -1.80 | -445.45 | -36.36 | 60 | 0.0 | -1.64 | -0.71 | -607.14 | 4.05 |
| 23Q1 (14) | 3.01 | -63.2 | 5.61 | 2.01 | -71.24 | 26.42 | 1.0 | 72.41 | -36.31 | 0.03 | -40.0 | 50.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.11 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | -210.0 | -184.62 | -0.05 | -116.67 | -126.32 | -0.04 | -104.4 | 63.64 | -0.2 | -126.32 | -1900.0 | 0.16 | 6.67 | 260.0 | 0.00 | -100.0 | 0 | -0.33 | -126.4 | -1550.0 | -0.25 | -133.33 | 24.24 | -0.33 | -119.64 | -1550.0 | 60 | -1.64 | -1.64 | 0.14 | -87.16 | 180.0 |
| 22Q4 (13) | 8.18 | 74.41 | 125.34 | 6.99 | 131.46 | 196.19 | 0.58 | -61.59 | -56.72 | 0.05 | 25.0 | 25.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.11 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.01 | -75.0 | -80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -87.95 | 242.86 | 0.3 | -70.0 | 330.77 | 0.91 | -20.87 | 555.0 | 0.76 | -28.97 | 392.31 | 0.15 | 87.5 | 150.0 | 16.54 | 126.89 | 0 | 1.25 | -28.57 | 390.7 | 0.75 | 581.82 | 457.14 | 1.68 | 290.7 | 522.22 | 61 | 0.0 | 0.0 | 1.09 | -18.05 | 2280.0 |
| 22Q3 (12) | 4.69 | 179.17 | 112.22 | 3.02 | 125.37 | 98.68 | 1.51 | 3.42 | 24.79 | 0.04 | 0.0 | 100.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.11 | 0.0 | 0.0 | 0.1 | 0 | 0.0 | 0.04 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.83 | 492.86 | 8200.0 | 1.0 | 354.55 | 488.24 | 1.15 | 227.78 | 419.44 | 1.07 | 233.75 | 337.78 | 0.08 | 172.73 | -11.11 | 7.29 | 0 | 0 | 1.75 | 234.62 | 339.73 | 0.11 | 106.59 | 110.78 | 0.43 | 132.58 | -38.57 | 61 | 0.0 | 0.0 | 1.33 | 279.73 | 733.33 |
| 22Q2 (11) | 1.68 | -41.05 | -65.57 | 1.34 | -15.72 | -59.76 | 1.46 | -7.01 | 69.77 | 0.04 | 100.0 | 33.33 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.11 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 7.69 | 216.67 | 0.22 | 15.79 | 2100.0 | -0.9 | -718.18 | -226.76 | -0.8 | -7900.0 | -240.35 | -0.11 | -10.0 | -178.57 | 0.00 | 0 | -100.0 | -1.30 | -6400.0 | -239.78 | -1.67 | -406.06 | -281.52 | -1.32 | -6500.0 | -192.31 | 61 | 0.0 | 0.0 | -0.74 | -1580.0 | -187.06 |
| 22Q1 (10) | 2.85 | -21.49 | -27.85 | 1.59 | -32.63 | -34.57 | 1.57 | 17.16 | 18.94 | 0.02 | -50.0 | -33.33 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.11 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 285.71 | 1200.0 | 0.19 | 246.15 | 375.0 | -0.11 | 45.0 | -145.83 | -0.01 | 96.15 | -103.33 | -0.1 | -266.67 | -42.86 | 0.00 | 0 | 0 | -0.02 | 95.35 | -104.0 | -0.33 | -57.14 | -176.74 | -0.02 | -107.41 | -104.0 | 61 | 0.0 | 0.0 | 0.05 | 200.0 | -86.49 |
| 21Q4 (9) | 3.63 | 64.25 | -29.38 | 2.36 | 55.26 | -41.15 | 1.34 | 10.74 | -20.24 | 0.04 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 0.0 | 175.0 | 0 | -100.0 | 0 | 0.05 | 0 | 66.67 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | -0.07 | -800.0 | 46.15 | -0.13 | -176.47 | -1200.0 | -0.2 | 44.44 | 63.64 | -0.26 | 42.22 | 39.53 | 0.06 | -33.33 | 146.15 | 0.00 | 0 | 0 | -0.43 | 41.1 | 36.76 | -0.21 | 79.41 | 69.57 | 0.27 | -61.43 | 146.55 | 61 | 0.0 | -1.61 | -0.05 | 76.19 | 87.5 |
| 21Q3 (8) | 2.21 | -54.71 | -48.48 | 1.52 | -54.35 | -41.98 | 1.21 | 40.7 | -36.32 | 0.02 | -33.33 | 100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.11 | 0.0 | 0 | 0.1 | 0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 108.33 | 114.29 | 0.17 | 1600.0 | 241.67 | -0.36 | -150.7 | -5.88 | -0.45 | -178.95 | -32.35 | 0.09 | -35.71 | 0 | 0.00 | -100.0 | 0 | -0.73 | -178.49 | -35.19 | -1.02 | -210.87 | -183.33 | 0.70 | -51.05 | 536.36 | 61 | 0.0 | -1.61 | -0.21 | -124.71 | -16.67 |
| 21Q2 (7) | 4.88 | 23.54 | -25.84 | 3.33 | 37.04 | -26.81 | 0.86 | -34.85 | -35.82 | 0.03 | 0.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.11 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | -1300.0 | 0 | 0.01 | -75.0 | -85.71 | 0.71 | 195.83 | -6.58 | 0.57 | 90.0 | -22.97 | 0.14 | 300.0 | 600.0 | 19.30 | 0 | 581.98 | 0.93 | 86.0 | -21.85 | 0.92 | 113.95 | -16.36 | 1.43 | 186.0 | 120.0 | 61 | 0.0 | -1.61 | 0.85 | 129.73 | -8.6 |
| 21Q1 (6) | 3.95 | -23.15 | 29.51 | 2.43 | -39.4 | 7.52 | 1.32 | -21.43 | 10.0 | 0.03 | 50.0 | 50.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.11 | 175.0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0.0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | 0.01 | 107.69 | -50.0 | 0.04 | 500.0 | 100.0 | 0.24 | 143.64 | 161.54 | 0.3 | 169.77 | 190.91 | -0.07 | 46.15 | -40.0 | 0.00 | 0 | 0 | 0.50 | 173.53 | 194.34 | 0.43 | 162.32 | 175.44 | 0.50 | 186.21 | 194.34 | 61 | -1.61 | -3.17 | 0.37 | 192.5 | 276.19 |
| 20Q4 (5) | 5.14 | 19.81 | 38.54 | 4.01 | 53.05 | 21.15 | 1.68 | -11.58 | 38.84 | 0.02 | 100.0 | -50.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | -100.0 | 0 | 0.03 | 50.0 | 50.0 | 0.08 | 0 | 0 | -0.02 | 0 | 60.0 | -0.13 | -85.71 | -18.18 | -0.01 | 91.67 | 96.67 | -0.55 | -61.76 | 50.0 | -0.43 | -26.47 | 68.61 | -0.13 | 0 | -148.15 | 0.00 | 0 | 0 | -0.68 | -25.93 | 68.81 | -0.69 | -91.67 | 60.57 | -0.58 | -627.27 | 91.58 | 62 | 0.0 | -1.59 | -0.4 | -122.22 | 50.62 |
| 20Q3 (4) | 4.29 | -34.8 | 0.0 | 2.62 | -42.42 | 0.0 | 1.9 | 41.79 | 0.0 | 0.01 | 0 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.1 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.07 | 0 | 0.0 | -0.12 | -271.43 | 0.0 | -0.34 | -144.74 | 0.0 | -0.34 | -145.95 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.54 | -145.38 | 0.0 | -0.36 | -132.73 | 0.0 | 0.11 | -83.08 | 0.0 | 62 | 0.0 | 0.0 | -0.18 | -119.35 | 0.0 |
| 20Q2 (3) | 6.58 | 115.74 | 0.0 | 4.55 | 101.33 | 0.0 | 1.34 | 11.67 | 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 | 0.07 | 250.0 | 0.0 | 0.76 | 294.87 | 0.0 | 0.74 | 324.24 | 0.0 | 0.02 | 140.0 | 0.0 | 2.83 | 0 | 0.0 | 1.19 | 324.53 | 0.0 | 1.10 | 292.98 | 0.0 | 0.65 | 222.64 | 0.0 | 62 | -1.59 | 0.0 | 0.93 | 542.86 | 0.0 |
| 20Q1 (2) | 3.05 | -17.79 | 0.0 | 2.26 | -31.72 | 0.0 | 1.2 | -0.83 | 0.0 | 0.02 | -50.0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.02 | 118.18 | 0.0 | 0.02 | 106.67 | 0.0 | -0.39 | 64.55 | 0.0 | -0.33 | 75.91 | 0.0 | -0.05 | -118.52 | 0.0 | 0.00 | 0 | 0.0 | -0.53 | 75.69 | 0.0 | -0.57 | 67.43 | 0.0 | -0.53 | 92.31 | 0.0 | 63 | 0.0 | 0.0 | -0.21 | 74.07 | 0.0 |
| 19Q4 (1) | 3.71 | 0.0 | 0.0 | 3.31 | 0.0 | 0.0 | 1.21 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | -0.3 | 0.0 | 0.0 | -1.1 | 0.0 | 0.0 | -1.37 | 0.0 | 0.0 | 0.27 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -2.18 | 0.0 | 0.0 | -1.75 | 0.0 | 0.0 | -6.89 | 0.0 | 0.0 | 63 | 0.0 | 0.0 | -0.81 | 0.0 | 0.0 |
