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) | 8.29 | 7.94 | 5.89 | -0.17 | 1.5 | 8.7 | 0.11 | 175.0 | 0.11 | 22.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0.05 | -83.33 | 0.17 | -26.09 | 1.06 | 68.25 | 0.86 | 79.17 | 0.22 | 37.5 | 20.56 | -18.15 | 1.67 | 67.0 | 1.33 | 177.08 | 0.00 | 0 | 51 | 6.25 | 1.52 | 44.76 |
| 2022 (9) | 7.68 | 4.07 | 5.9 | 2.79 | 1.38 | 7.81 | 0.04 | 300.0 | 0.09 | 12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0.23 | 0 | 0.63 | 215.0 | 0.48 | 108.7 | 0.16 | 0 | 25.12 | 0 | 1.00 | 112.77 | 0.48 | -36.0 | 0.00 | 0 | 48 | 0.0 | 1.05 | 64.06 |
| 2021 (8) | 7.38 | 51.85 | 5.74 | 42.79 | 1.28 | 2.4 | 0.01 | -75.0 | 0.08 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 50.0 | 0 | 0 | 0 | 0 | -0.09 | 0 | -0.16 | 0 | 0.2 | 0 | 0.23 | 0 | -0.01 | 0 | 0.00 | 0 | 0.47 | 0 | 0.75 | 0 | 0.00 | 0 | 48 | 0.0 | 0.64 | 0 |
| 2020 (7) | 4.86 | -14.13 | 4.02 | -3.83 | 1.25 | -16.67 | 0.04 | -55.56 | 0.08 | -11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | -0.16 | 0 | -0.21 | 0 | -0.64 | 0 | -0.6 | 0 | -0.01 | 0 | 0.00 | 0 | -1.24 | 0 | -0.75 | 0 | 0.00 | 0 | 48 | 0.0 | -0.17 | 0 |
| 2019 (6) | 5.66 | 8.85 | 4.18 | 6.36 | 1.5 | 20.97 | 0.09 | 28.57 | 0.09 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | -0.08 | 0 | 0.01 | -96.55 | 0 | 0 | 0.05 | -80.77 | 0 | 0 | 0.00 | 0 | 0.11 | -79.25 | 0.08 | 0 | 0.00 | 0 | 48 | -4.0 | 0.51 | -31.08 |
| 2018 (5) | 5.2 | 9.24 | 3.93 | 8.86 | 1.24 | 12.73 | 0.07 | 133.33 | 0.09 | 28.57 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.04 | 100.0 | 0 | 0 | 0 | 0 | 0.17 | 0 | 0.29 | 0 | 0.31 | 0 | 0.26 | 0 | 0.09 | 0 | 27.66 | 0 | 0.53 | 0 | -0.06 | 0 | 0.00 | 0 | 50 | 0.0 | 0.74 | 0 |
| 2017 (4) | 4.76 | -0.21 | 3.61 | 7.12 | 1.1 | -10.57 | 0.03 | 50.0 | 0.07 | 40.0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | -0.31 | 0 | -0.45 | 0 | -0.4 | 0 | -0.34 | 0 | -0.03 | 0 | 0.00 | 0 | -0.68 | 0 | 0.21 | -32.26 | 0.00 | 0 | 50 | 0.0 | -0.01 | 0 |
| 2016 (3) | 4.77 | 5.3 | 3.37 | 16.21 | 1.23 | 14.95 | 0.02 | 100.0 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0.03 | 0.0 | 0 | 0 | 0.06 | -25.0 | -0.06 | 0 | -0.08 | 0 | 0.09 | -77.5 | 0.08 | -71.43 | 0.05 | -64.29 | 47.80 | 37.95 | 0.16 | -71.43 | 0.31 | -62.65 | 0.00 | 0 | 50 | 0.0 | 0.42 | -37.31 |
| 2015 (2) | 4.53 | 9.16 | 2.9 | -3.01 | 1.07 | 20.22 | 0.01 | 0 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.03 | 50.0 | 0 | 0 | 0.08 | 0 | 0.13 | 116.67 | -0.15 | 0 | 0.4 | 11.11 | 0.28 | -6.67 | 0.14 | 40.0 | 34.65 | 27.44 | 0.56 | -15.15 | 0.83 | 107.5 | 0.00 | 0 | 50 | 11.11 | 0.67 | 8.06 |
| 2014 (1) | 4.15 | -8.19 | 2.99 | -7.14 | 0.89 | 9.88 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.02 | -71.43 | 0 | 0 | 0 | 0 | 0.06 | 500.0 | 0.09 | -75.0 | 0.36 | -57.65 | 0.3 | -62.03 | 0.1 | -9.09 | 27.19 | 108.83 | 0.66 | -69.86 | 0.40 | -51.81 | 0.00 | 0 | 45 | 25.0 | 0.62 | -40.95 |
| 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) | 2.1 | 0.96 | -11.02 | 1.45 | 5.07 | -12.65 | 0.42 | -10.64 | 2.44 | 0.02 | -33.33 | -50.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0.22 | -26.67 | -45.0 | 0.18 | -37.93 | -41.94 | 0.05 | 150.0 | -44.44 | 20.27 | 242.4 | -7.65 | 0.35 | -38.6 | -43.55 | 0.35 | -16.67 | -5.41 | 1.27 | 38.04 | 27.0 | 52 | 1.96 | 1.96 | 0.34 | -19.05 | -33.33 |
| 24Q2 (19) | 2.08 | -5.45 | 10.05 | 1.38 | -15.34 | -2.82 | 0.47 | 4.44 | 23.68 | 0.03 | 0.0 | 50.0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.01 | -87.5 | -83.33 | 0.07 | -30.0 | 40.0 | 0.3 | 36.36 | 114.29 | 0.29 | 61.11 | 141.67 | 0.02 | -60.0 | 0.0 | 5.92 | -70.89 | -62.46 | 0.57 | 62.86 | 128.0 | 0.42 | 180.0 | 223.08 | 0.92 | 162.86 | 130.0 | 51 | 0.0 | 6.25 | 0.42 | 27.27 | 61.54 |
| 24Q1 (18) | 2.2 | -10.93 | 40.13 | 1.63 | -1.21 | 41.74 | 0.45 | 32.35 | 25.0 | 0.03 | 0.0 | 50.0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.08 | 188.89 | 500.0 | 0.1 | 433.33 | 233.33 | 0.22 | -50.0 | 144.44 | 0.18 | -48.57 | 125.0 | 0.05 | -44.44 | 150.0 | 20.34 | -1.83 | -3.24 | 0.35 | -48.53 | 118.75 | 0.15 | -79.45 | 50.0 | 0.35 | -79.17 | 118.75 | 51 | 0.0 | 6.25 | 0.33 | -40.0 | 65.0 |
| 23Q4 (17) | 2.47 | 4.66 | 1.65 | 1.65 | -0.6 | -6.25 | 0.34 | -17.07 | -10.53 | 0.03 | -25.0 | 50.0 | 0.02 | -33.33 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -190.0 | -28.57 | -0.03 | -125.0 | 62.5 | 0.44 | 10.0 | 120.0 | 0.35 | 12.9 | 105.88 | 0.09 | 0.0 | 125.0 | 20.72 | -5.6 | 2.07 | 0.68 | 9.68 | 100.0 | 0.73 | 97.3 | 52.08 | 1.68 | 68.0 | 68.0 | 51 | 0.0 | 6.25 | 0.55 | 7.84 | 77.42 |
| 23Q3 (16) | 2.36 | 24.87 | 3.96 | 1.66 | 16.9 | -4.6 | 0.41 | 7.89 | 13.89 | 0.04 | 100.0 | 300.0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 66.67 | -44.44 | 0.12 | 140.0 | -36.84 | 0.4 | 185.71 | 11.11 | 0.31 | 158.33 | 6.9 | 0.09 | 350.0 | 12.5 | 21.95 | 39.19 | 3.39 | 0.62 | 148.0 | 3.33 | 0.37 | 184.62 | 94.74 | 1.00 | 150.0 | 51.52 | 51 | 6.25 | 6.25 | 0.51 | 96.15 | 8.51 |
| 23Q2 (15) | 1.89 | 20.38 | 26.85 | 1.42 | 23.48 | 18.33 | 0.38 | 5.56 | 22.58 | 0.02 | 0.0 | 100.0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 400.0 | -40.0 | 0.05 | 66.67 | -16.67 | 0.14 | 55.56 | 250.0 | 0.12 | 50.0 | 1100.0 | 0.02 | 0.0 | -50.0 | 15.77 | -24.98 | -81.32 | 0.25 | 56.25 | 1150.0 | 0.13 | 30.0 | 230.0 | 0.40 | 150.0 | 566.67 | 48 | 0.0 | 0.0 | 0.26 | 30.0 | 73.33 |
| 23Q1 (14) | 1.57 | -35.39 | 5.37 | 1.15 | -34.66 | -4.17 | 0.36 | -5.26 | 9.09 | 0.02 | 0.0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 71.43 | -122.22 | 0.03 | 137.5 | -50.0 | 0.09 | -55.0 | 350.0 | 0.08 | -52.94 | 300.0 | 0.02 | -50.0 | 0 | 21.02 | 3.55 | 20.46 | 0.16 | -52.94 | 300.0 | 0.10 | -79.17 | 225.0 | 0.16 | -84.0 | 300.0 | 48 | 0.0 | 0.0 | 0.2 | -35.48 | 66.67 |
| 22Q4 (13) | 2.43 | 7.05 | 20.3 | 1.76 | 1.15 | 8.64 | 0.38 | 5.56 | 15.15 | 0.02 | 100.0 | 0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | -138.89 | -250.0 | -0.08 | -142.11 | -166.67 | 0.2 | -44.44 | 400.0 | 0.17 | -41.38 | 240.0 | 0.04 | -50.0 | 500.0 | 20.30 | -4.38 | 0 | 0.34 | -43.33 | 209.09 | 0.48 | 152.63 | 220.0 | 1.00 | 51.52 | 112.77 | 48 | 0.0 | 0.0 | 0.31 | -34.04 | 106.67 |
| 22Q3 (12) | 2.27 | 52.35 | 14.07 | 1.74 | 45.0 | 13.73 | 0.36 | 16.13 | 2.86 | 0.01 | 0.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | 80.0 | 0 | 0.19 | 216.67 | 2000.0 | 0.36 | 800.0 | 227.27 | 0.29 | 2800.0 | 163.64 | 0.08 | 100.0 | 0 | 21.23 | -74.86 | 0 | 0.60 | 2900.0 | 160.87 | 0.19 | 290.0 | -17.39 | 0.66 | 1000.0 | 83.33 | 48 | 0.0 | 0.0 | 0.47 | 213.33 | 113.64 |
| 22Q2 (11) | 1.49 | 0.0 | -10.24 | 1.2 | 0.0 | -3.23 | 0.31 | -6.06 | 6.9 | 0.01 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 11.11 | 242.86 | 0.06 | 0.0 | 166.67 | 0.04 | 100.0 | 33.33 | 0.01 | -50.0 | -75.0 | 0.04 | 0 | 0 | 84.44 | 383.9 | 0 | 0.02 | -50.0 | -77.78 | -0.10 | -25.0 | -140.0 | 0.06 | 50.0 | -53.85 | 48 | 0.0 | 0.0 | 0.15 | 25.0 | 0.0 |
| 22Q1 (10) | 1.49 | -26.24 | -12.87 | 1.2 | -25.93 | -11.76 | 0.33 | 0.0 | 10.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 550.0 | 0 | 0.06 | 300.0 | 300.0 | 0.02 | -50.0 | 0.0 | 0.02 | -60.0 | 0.0 | 0 | 100.0 | 0 | 17.45 | 0 | 0 | 0.04 | -63.64 | 0.0 | -0.08 | -153.33 | -180.0 | 0.04 | -91.49 | 0.0 | 48 | 0.0 | 0.0 | 0.12 | -20.0 | -7.69 |
| 21Q4 (9) | 2.02 | 1.51 | 42.25 | 1.62 | 5.88 | 35.0 | 0.33 | -5.71 | 37.5 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 71.43 | -0.03 | -200.0 | 78.57 | 0.04 | -63.64 | 123.53 | 0.05 | -54.55 | 131.25 | -0.01 | 0 | 0 | 0.00 | 0 | 0 | 0.11 | -52.17 | 132.35 | 0.15 | -34.78 | 475.0 | 0.47 | 30.56 | 137.9 | 48 | 0.0 | 0.0 | 0.15 | -31.82 | 350.0 |
| 21Q3 (8) | 1.99 | 19.88 | 93.2 | 1.53 | 23.39 | 64.52 | 0.35 | 20.69 | 2.94 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | -0.01 | 88.89 | 0.0 | 0.11 | 266.67 | 145.83 | 0.11 | 175.0 | 145.83 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.23 | 155.56 | 146.94 | 0.23 | -8.0 | 152.27 | 0.36 | 176.92 | 140.0 | 48 | 0.0 | 0.0 | 0.22 | 46.67 | 269.23 |
| 21Q2 (7) | 1.66 | -2.92 | 52.29 | 1.24 | -8.82 | 45.88 | 0.29 | -3.33 | -3.33 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | 0 | 0 | -0.09 | -200.0 | -800.0 | 0.03 | 50.0 | 137.5 | 0.04 | 100.0 | 166.67 | 0 | 0 | 100.0 | 0.00 | 0 | 0 | 0.09 | 125.0 | 169.23 | 0.25 | 150.0 | 350.0 | 0.13 | 225.0 | 130.95 | 48 | 0.0 | -2.04 | 0.15 | 15.38 | 275.0 |
| 21Q1 (6) | 1.71 | 20.42 | 29.55 | 1.36 | 13.33 | 29.52 | 0.3 | 25.0 | -18.92 | 0 | 0 | 0 | 0.02 | 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 | 100.0 | 0 | -0.03 | 78.57 | 40.0 | 0.02 | 111.76 | 113.33 | 0.02 | 112.5 | 114.29 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.04 | 111.76 | 113.79 | 0.10 | 350.0 | 158.82 | 0.04 | 103.23 | 113.79 | 48 | 0.0 | 0.0 | 0.13 | 316.67 | 533.33 |
| 20Q4 (5) | 1.42 | 37.86 | -15.98 | 1.2 | 29.03 | -11.11 | 0.24 | -29.41 | -33.33 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | -40.0 | 0 | -0.14 | -1300.0 | -40.0 | -0.17 | 29.17 | -30.77 | -0.16 | 33.33 | -128.57 | 0 | 0 | 100.0 | 0.00 | 0 | 0 | -0.34 | 30.61 | -126.67 | -0.04 | 90.91 | -166.67 | -1.24 | -37.78 | -1227.27 | 48 | 0.0 | 0.0 | -0.06 | 53.85 | -500.0 |
| 20Q3 (4) | 1.03 | -5.5 | 0.0 | 0.93 | 9.41 | 0.0 | 0.34 | 13.33 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 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 | 0.0 | -0.05 | 0 | 0.0 | -0.01 | 0.0 | 0.0 | -0.24 | -200.0 | 0.0 | -0.24 | -300.0 | 0.0 | 0 | 100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.49 | -276.92 | 0.0 | -0.44 | -340.0 | 0.0 | -0.90 | -114.29 | 0.0 | 48 | -2.04 | 0.0 | -0.13 | -425.0 | 0.0 |
| 20Q2 (3) | 1.09 | -17.42 | 0.0 | 0.85 | -19.05 | 0.0 | 0.3 | -18.92 | 0.0 | 0 | 0 | 0.0 | 0.02 | 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 | -0.01 | 80.0 | 0.0 | -0.08 | 46.67 | 0.0 | -0.06 | 57.14 | 0.0 | -0.01 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.13 | 55.17 | 0.0 | -0.10 | 41.18 | 0.0 | -0.42 | -44.83 | 0.0 | 49 | 2.08 | 0.0 | 0.04 | 233.33 | 0.0 |
| 20Q1 (2) | 1.32 | -21.89 | 0.0 | 1.05 | -22.22 | 0.0 | 0.37 | 2.78 | 0.0 | 0 | 0 | 0.0 | 0.02 | 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 | -0.05 | 50.0 | 0.0 | -0.15 | -15.38 | 0.0 | -0.14 | -100.0 | 0.0 | 0 | 100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.29 | -93.33 | 0.0 | -0.17 | -383.33 | 0.0 | -0.29 | -363.64 | 0.0 | 48 | 0.0 | 0.0 | -0.03 | -200.0 | 0.0 |
| 19Q4 (1) | 1.69 | 0.0 | 0.0 | 1.35 | 0.0 | 0.0 | 0.36 | 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 | -0.1 | 0.0 | 0.0 | -0.13 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 | 48 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 |
