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) | 11.53 | -21.46 | 10.18 | -21.27 | 2.56 | -17.68 | 0.06 | 500.0 | 0.3 | -14.29 | 0 | 0 | 0.01 | 0 | 0.02 | 100.0 | 0.1 | 66.67 | -0.01 | 0 | 0.62 | 0 | 0.05 | 0 | 0.19 | 0 | -1.03 | 0 | -1.14 | 0 | 0.06 | 0 | 0.00 | 0 | -1.05 | 0 | -1.22 | 0 | 0.00 | 0 | 109 | 3.81 | 0.25 | 0 |
| 2022 (9) | 14.68 | -33.51 | 12.93 | -34.33 | 3.11 | -12.15 | 0.01 | 0 | 0.35 | 34.62 | 0.01 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0.06 | 100.0 | 0 | 0 | 0 | 0 | -0.1 | 0 | -2.78 | 0 | -4.15 | 0 | -4.89 | 0 | -0.08 | 0 | 0.00 | 0 | -4.68 | 0 | -1.94 | 0 | 0.00 | 0 | 105 | 22.09 | -2.83 | 0 |
| 2021 (8) | 22.08 | -0.72 | 19.69 | -3.29 | 3.54 | 18.79 | 0 | 0 | 0.26 | 85.71 | 0.01 | 0 | 0.01 | -83.33 | 0.01 | 0 | 0.03 | -72.73 | 0 | 0 | 0 | 0 | -0.01 | 0 | -0.53 | 0 | -1.68 | 0 | -1.65 | 0 | 0 | 0 | 0.00 | 0 | -1.92 | 0 | -1.03 | 0 | 0.00 | 0 | 86 | 11.69 | -0.6 | 0 |
| 2020 (7) | 22.24 | -18.92 | 20.36 | -15.87 | 2.98 | 31.28 | 0.02 | -80.0 | 0.14 | 0.0 | 0 | 0 | 0.06 | 0 | 0 | 0 | 0.11 | 83.33 | 0 | 0 | 0 | 0 | -0.08 | 0 | -0.3 | 0 | -1.4 | 0 | -1.61 | 0 | 0.24 | -7.69 | 0.00 | 0 | -2.11 | 0 | -1.20 | 0 | 0.00 | 0 | 77 | 0.0 | -0.64 | 0 |
| 2019 (6) | 27.43 | -4.06 | 24.2 | -4.12 | 2.27 | 6.07 | 0.1 | 100.0 | 0.14 | 27.27 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.06 | -40.0 | -0.01 | 0 | 0 | 0 | -0.02 | 0 | -0.01 | 0 | 0.96 | -25.0 | 0.71 | -20.22 | 0.26 | -35.0 | 27.54 | -12.24 | 0.83 | -27.83 | 0.66 | -12.0 | 0.00 | 0 | 77 | 6.94 | 1.69 | -6.11 |
| 2018 (5) | 28.59 | 47.14 | 25.24 | 56.67 | 2.14 | 10.31 | 0.05 | 150.0 | 0.11 | 22.22 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.1 | 150.0 | 0 | 0 | 0 | 0 | 0.12 | 0 | 0.07 | 0 | 1.28 | 5.79 | 0.89 | -26.45 | 0.4 | 3900.0 | 31.38 | 2946.6 | 1.15 | -34.66 | 0.75 | -40.94 | 0.00 | 0 | 72 | 18.03 | 1.8 | 4.05 |
| 2017 (4) | 19.43 | 74.57 | 16.11 | 83.07 | 1.94 | 26.8 | 0.02 | 100.0 | 0.09 | -30.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -42.86 | 0 | 0 | 0 | 0 | -0.09 | 0 | -0.17 | 0 | 1.21 | 24.74 | 1.21 | 28.72 | 0.01 | -75.0 | 1.03 | -77.66 | 1.76 | 23.94 | 1.27 | 78.87 | 0.00 | 0 | 61 | 17.31 | 1.73 | 11.61 |
| 2016 (3) | 11.13 | 43.8 | 8.8 | 39.68 | 1.53 | 9.29 | 0.01 | 0.0 | 0.13 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0.0 | 0 | 0 | 0.13 | 0 | 0.01 | -83.33 | 0.17 | 0 | 0.97 | 4750.0 | 0.94 | 4600.0 | 0.04 | 300.0 | 4.61 | -90.87 | 1.42 | 2740.0 | 0.71 | 1320.0 | 0.00 | 0 | 52 | 4.0 | 1.55 | 210.0 |
| 2015 (2) | 7.74 | 17.63 | 6.3 | 13.51 | 1.4 | -6.67 | 0.01 | -50.0 | 0.13 | 62.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -68.18 | 0 | 0 | 0 | 0 | 0.06 | 100.0 | -0.03 | 0 | 0.02 | 0 | 0.02 | 0 | 0.01 | -85.71 | 50.49 | 0 | 0.05 | 0 | 0.05 | 0 | 0.00 | 0 | 50 | 0.0 | 0.5 | 0 |
| 2014 (1) | 6.58 | 42.42 | 5.55 | 26.42 | 1.5 | 4.9 | 0.02 | 0.0 | 0.08 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 46.67 | 0 | 0 | 0 | 0 | 0.03 | 0 | -0.68 | 0 | -1.15 | 0 | -1.21 | 0 | 0.07 | 0 | 0.00 | 0 | -2.40 | 0 | -0.49 | 0 | 0.00 | 0 | 50 | 0.0 | -0.66 | 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) | 1.27 | 28.28 | -62.2 | 1.19 | 52.56 | -58.25 | 0.47 | -28.79 | -30.88 | 0 | -100.0 | -100.0 | 0.06 | 0.0 | -14.29 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.01 | 0 | -50.0 | 0.12 | 9.09 | 140.0 | 0.25 | 2600.0 | 0 | 0 | 0 | -100.0 | 0.02 | 166.67 | 128.57 | 0.32 | 740.0 | 3300.0 | -0.08 | 83.67 | 55.56 | -0.1 | 79.59 | 28.57 | 0.02 | 100.0 | 300.0 | 0.00 | 0 | 0 | -0.09 | 80.43 | 30.77 | -0.39 | 2.5 | -225.0 | -1.02 | -9.68 | -229.03 | 109 | 0.0 | 0.0 | 0.25 | 192.59 | 92.31 |
| 24Q2 (19) | 0.99 | -47.34 | -64.0 | 0.78 | -55.17 | -68.55 | 0.66 | 1.54 | 6.45 | 0.02 | 0.0 | 100.0 | 0.06 | -33.33 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 266.67 | 1000.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.03 | 66.67 | -175.0 | -0.05 | -66.67 | 0 | -0.49 | 9.26 | -44.12 | -0.49 | 5.77 | -44.12 | 0.01 | 150.0 | 200.0 | 0.00 | 0 | 0 | -0.46 | 4.17 | -48.39 | -0.40 | 11.11 | -29.03 | -0.93 | -93.75 | -447.06 | 109 | 0.0 | 0.0 | -0.27 | -12.5 | -800.0 |
| 24Q1 (18) | 1.88 | -38.76 | -19.66 | 1.74 | -38.73 | -13.43 | 0.65 | 1.56 | 3.17 | 0.02 | -50.0 | 0 | 0.09 | 50.0 | -18.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 200.0 | 0 | 100.0 | 0 | 0 | 0 | -100.0 | -0.09 | -200.0 | -800.0 | -0.03 | 90.62 | -105.66 | -0.54 | 26.03 | -334.78 | -0.52 | 35.8 | -446.67 | -0.02 | -125.0 | 0 | 0.00 | 0 | -100.0 | -0.48 | 35.14 | -442.86 | -0.45 | 0.0 | -28.57 | -0.48 | 54.29 | -442.86 | 109 | 0.0 | 0.0 | -0.24 | 44.19 | -141.38 |
| 23Q4 (17) | 3.07 | -8.63 | 100.65 | 2.84 | -0.35 | 95.86 | 0.64 | -5.88 | 14.29 | 0.04 | 300.0 | 300.0 | 0.06 | -14.29 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.03 | -40.0 | 0 | -0.01 | 0 | 0 | 0 | -100.0 | 0 | 0.09 | 228.57 | 125.0 | -0.32 | -3100.0 | 85.71 | -0.73 | -305.56 | 73.06 | -0.81 | -478.57 | 76.86 | 0.08 | 900.0 | 260.0 | 0.00 | 0 | 0 | -0.74 | -469.23 | 77.91 | -0.45 | -275.0 | 61.21 | -1.05 | -238.71 | 77.56 | 109 | 0.0 | 3.81 | -0.43 | -430.77 | 81.86 |
| 23Q3 (16) | 3.36 | 22.18 | 34.4 | 2.85 | 14.92 | 21.28 | 0.68 | 9.68 | -20.93 | 0.01 | 0.0 | 0 | 0.07 | 0.0 | -22.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 100.0 | 0.05 | 400.0 | 150.0 | 0 | 0 | 0 | 0.02 | 0 | 0 | -0.07 | -275.0 | -600.0 | -0.01 | 0 | 94.12 | -0.18 | 47.06 | 79.55 | -0.14 | 58.82 | 83.13 | -0.01 | 0.0 | 75.0 | 0.00 | 0 | 0 | -0.13 | 58.06 | 82.89 | -0.12 | 61.29 | 80.33 | -0.31 | -82.35 | 76.87 | 109 | 0.0 | 0.0 | 0.13 | 533.33 | 124.07 |
| 23Q2 (15) | 2.75 | 17.52 | -47.92 | 2.48 | 23.38 | -44.52 | 0.62 | -1.59 | -19.48 | 0.01 | 0 | 0 | 0.07 | -36.36 | -22.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.04 | 500.0 | 500.0 | 0 | -100.0 | 100.0 | -0.34 | -247.83 | -277.78 | -0.34 | -326.67 | -209.09 | -0.01 | 0 | -133.33 | 0.00 | -100.0 | 0 | -0.31 | -321.43 | -181.82 | -0.31 | 11.43 | -1650.0 | -0.17 | -221.43 | 69.09 | 109 | 0.0 | 0.0 | -0.03 | -105.17 | -112.5 |
| 23Q1 (14) | 2.34 | 52.94 | -56.42 | 2.01 | 38.62 | -56.87 | 0.63 | 12.5 | -31.52 | 0 | -100.0 | 0 | 0.11 | 10.0 | 57.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.6 | 0 | 0 | -0.01 | -125.0 | 91.67 | 0.53 | 123.66 | 312.0 | 0.23 | 108.49 | 150.0 | 0.15 | 104.29 | 134.09 | 0 | 100.0 | 100.0 | 1.69 | 0 | 0 | 0.14 | 104.18 | 129.17 | -0.35 | 69.83 | -105.88 | 0.14 | 102.99 | 129.17 | 109 | 3.81 | 17.2 | 0.58 | 124.47 | 486.67 |
| 22Q4 (13) | 1.53 | -38.8 | -62.03 | 1.45 | -38.3 | -58.33 | 0.56 | -34.88 | -39.78 | 0.01 | 0 | 0 | 0.1 | 11.11 | 42.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 500.0 | 500.0 | -2.24 | -1217.65 | -761.54 | -2.71 | -207.95 | -323.44 | -3.5 | -321.69 | -473.77 | -0.05 | -25.0 | -150.0 | 0.00 | 0 | 0 | -3.35 | -340.79 | -371.83 | -1.16 | -90.16 | -262.5 | -4.68 | -249.25 | -143.75 | 105 | -3.67 | 22.09 | -2.37 | -338.89 | -577.14 |
| 22Q3 (12) | 2.5 | -52.65 | -59.94 | 2.35 | -47.43 | -55.91 | 0.86 | 11.69 | 1.18 | 0 | 0 | 0 | 0.09 | 0.0 | 28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0.0 | 0 | -0.17 | -30.77 | -21.43 | -0.88 | -877.78 | -1157.14 | -0.83 | -654.55 | -937.5 | -0.04 | -233.33 | -233.33 | 0.00 | 0 | 0 | -0.76 | -590.91 | -744.44 | -0.61 | -3150.0 | -1116.67 | -1.34 | -143.64 | -8.06 | 109 | 0.0 | 18.48 | -0.54 | -325.0 | -345.45 |
| 22Q2 (11) | 5.28 | -1.68 | -15.11 | 4.47 | -4.08 | -20.6 | 0.77 | -16.3 | -16.3 | 0 | 0 | 0 | 0.09 | 28.57 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 91.67 | -200.0 | -0.13 | 48.0 | -62.5 | -0.09 | 80.43 | 78.05 | -0.11 | 75.0 | 73.81 | 0.03 | 400.0 | 200.0 | 0.00 | 0 | 0 | -0.11 | 77.08 | 78.43 | 0.02 | 111.76 | 106.45 | -0.55 | -14.58 | 54.55 | 109 | 17.2 | 32.93 | 0.24 | 260.0 | 250.0 |
| 22Q1 (10) | 5.37 | 33.25 | -3.94 | 4.66 | 33.91 | -11.24 | 0.92 | -1.08 | 9.52 | 0 | 0 | 0 | 0.07 | 0.0 | 40.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | -1100.0 | -1100.0 | -0.25 | 3.85 | -316.67 | -0.46 | 28.12 | 17.86 | -0.44 | 27.87 | 18.52 | -0.01 | 50.0 | 0.0 | 0.00 | 0 | 0 | -0.48 | 32.39 | 31.43 | -0.17 | 46.88 | 61.36 | -0.48 | 75.0 | 31.43 | 93 | 8.14 | 20.78 | -0.15 | 57.14 | 53.12 |
| 21Q4 (9) | 4.03 | -35.42 | -35.62 | 3.48 | -34.71 | -39.58 | 0.93 | 9.41 | -1.06 | 0 | 0 | 0 | 0.07 | 0.0 | 133.33 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.01 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 83.33 | -0.26 | -85.71 | -766.67 | -0.64 | -814.29 | -36.17 | -0.61 | -662.5 | -1.67 | -0.02 | -166.67 | -114.29 | 0.00 | 0 | 0 | -0.71 | -688.89 | 10.13 | -0.32 | -633.33 | 38.46 | -1.92 | -54.84 | 9.0 | 86 | -6.52 | 11.69 | -0.35 | -259.09 | -34.62 |
| 21Q3 (8) | 6.24 | 0.32 | 4.0 | 5.33 | -5.33 | 4.92 | 0.85 | -7.61 | 14.86 | 0 | 0 | 0 | 0.07 | 16.67 | 133.33 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | -0.14 | -75.0 | -1300.0 | -0.07 | 82.93 | -141.18 | -0.08 | 80.95 | -172.73 | 0.03 | 200.0 | -50.0 | 0.00 | 0 | -100.0 | -0.09 | 82.35 | -160.0 | 0.06 | 119.35 | -45.45 | -1.24 | -2.48 | 6.06 | 92 | 12.2 | 19.48 | 0.22 | 237.5 | -38.89 |
| 21Q2 (7) | 6.22 | 11.27 | 8.36 | 5.63 | 7.24 | 0.72 | 0.92 | 9.52 | 35.29 | 0 | 0 | 0 | 0.06 | 20.0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 200.0 | 0 | -0.08 | -33.33 | 66.67 | -0.41 | 26.79 | 46.75 | -0.42 | 22.22 | 42.47 | 0.01 | 200.0 | 125.0 | 0.00 | 0 | 0 | -0.51 | 27.14 | 46.32 | -0.31 | 29.55 | 31.11 | -1.21 | -72.86 | 17.69 | 82 | 6.49 | 7.89 | -0.16 | 50.0 | 73.33 |
| 21Q1 (6) | 5.59 | -10.7 | 31.84 | 5.25 | -8.85 | 33.59 | 0.84 | -10.64 | 35.48 | 0 | 0 | 0 | 0.05 | 66.67 | 25.0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 83.33 | 0 | -0.06 | -100.0 | -100.0 | -0.56 | -19.15 | -69.7 | -0.54 | 10.0 | -35.0 | -0.01 | -107.14 | -112.5 | 0.00 | 0 | 0 | -0.70 | 11.39 | -34.62 | -0.44 | 15.38 | -29.41 | -0.70 | 66.82 | -34.62 | 77 | 0.0 | 0.0 | -0.32 | -23.08 | -128.57 |
| 20Q4 (5) | 6.26 | 4.33 | -22.43 | 5.76 | 13.39 | -19.21 | 0.94 | 27.03 | 64.91 | 0 | 0 | -100.0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0.01 | -87.5 | -50.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.06 | 0.0 | 62.5 | -0.03 | -200.0 | 81.25 | -0.47 | -376.47 | -335.0 | -0.6 | -645.45 | -561.54 | 0.14 | 133.33 | 75.0 | 0.00 | -100.0 | -100.0 | -0.79 | -626.67 | -564.71 | -0.52 | -572.73 | -292.59 | -2.11 | -59.85 | -329.35 | 77 | 0.0 | 0.0 | -0.26 | -172.22 | -166.67 |
| 20Q3 (4) | 6.0 | 4.53 | 0.0 | 5.08 | -9.12 | 0.0 | 0.74 | 8.82 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0.08 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.06 | 0 | 0.0 | -0.01 | 95.83 | 0.0 | 0.17 | 122.08 | 0.0 | 0.11 | 115.07 | 0.0 | 0.06 | 250.0 | 0.0 | 35.81 | 0 | 0.0 | 0.15 | 115.79 | 0.0 | 0.11 | 124.44 | 0.0 | -1.32 | 10.2 | 0.0 | 77 | 1.32 | 0.0 | 0.36 | 160.0 | 0.0 |
| 20Q2 (3) | 5.74 | 35.38 | 0.0 | 5.59 | 42.24 | 0.0 | 0.68 | 9.68 | 0.0 | 0 | 0 | 0.0 | 0.03 | -25.0 | 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 | -0.24 | -700.0 | 0.0 | -0.77 | -133.33 | 0.0 | -0.73 | -82.5 | 0.0 | -0.04 | -150.0 | 0.0 | 0.00 | 0 | 0.0 | -0.95 | -82.69 | 0.0 | -0.45 | -32.35 | 0.0 | -1.47 | -182.69 | 0.0 | 76 | -1.3 | 0.0 | -0.6 | -328.57 | 0.0 |
| 20Q1 (2) | 4.24 | -47.46 | 0.0 | 3.93 | -44.88 | 0.0 | 0.62 | 8.77 | 0.0 | 0 | -100.0 | 0.0 | 0.04 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | -0.03 | 81.25 | 0.0 | -0.33 | -265.0 | 0.0 | -0.4 | -407.69 | 0.0 | 0.08 | 0.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.52 | -405.88 | 0.0 | -0.34 | -225.93 | 0.0 | -0.52 | -156.52 | 0.0 | 77 | 0.0 | 0.0 | -0.14 | -135.9 | 0.0 |
| 19Q4 (1) | 8.07 | 0.0 | 0.0 | 7.13 | 0.0 | 0.0 | 0.57 | 0.0 | 0.0 | 0.03 | 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 | -0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.16 | 0.0 | 0.0 | -0.16 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 38.99 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0.27 | 0.0 | 0.0 | 0.92 | 0.0 | 0.0 | 77 | 0.0 | 0.0 | 0.39 | 0.0 | 0.0 |
