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) | 11.97 | -30.53 | 10.12 | -30.97 | 2.78 | -8.55 | 0.05 | 400.0 | 0.04 | -33.33 | 0.02 | 100.0 | 0 | 0 | 0.4 | -13.04 | 0.14 | 133.33 | 0 | 0 | 0 | 0 | 0 | 0 | 1.0 | -27.54 | 0.07 | -92.31 | 0.07 | -89.06 | 0 | 0 | 0.00 | 0 | 0.09 | -88.89 | -1.18 | 0 | 0.00 | 0 | 79 | 0.0 | 0.65 | -54.86 |
| 2022 (9) | 17.23 | -2.71 | 14.66 | -0.41 | 3.04 | -6.17 | 0.01 | 0.0 | 0.06 | 50.0 | 0.01 | 0 | 0 | 0 | 0.46 | -31.34 | 0.06 | -50.0 | 0 | 0 | 0 | 0 | 0.32 | 0 | 1.38 | 72.5 | 0.91 | 62.5 | 0.64 | 23.08 | 0.26 | 550.0 | 29.03 | 268.87 | 0.81 | 58.82 | -0.94 | 0 | 0.00 | 0 | 79 | -21.78 | 1.44 | 45.45 |
| 2021 (8) | 17.71 | 38.58 | 14.72 | 41.13 | 3.24 | 3.51 | 0.01 | 0.0 | 0.04 | 100.0 | 0 | 0 | 0 | 0 | 0.67 | 24.07 | 0.12 | 9.09 | 0 | 0 | 0 | 0 | -0.07 | 0 | 0.8 | -4.76 | 0.56 | 1020.0 | 0.52 | 5100.0 | 0.04 | 0.0 | 7.87 | -90.6 | 0.51 | 5000.0 | -0.35 | 0 | 0.00 | 0 | 101 | -10.62 | 0.99 | 94.12 |
| 2020 (7) | 12.78 | -27.8 | 10.43 | -26.29 | 3.13 | -11.33 | 0.01 | -85.71 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.54 | 0.0 | 0.11 | 83.33 | 0 | 0 | 0 | 0 | -0.13 | 0 | 0.84 | 55.56 | 0.05 | -90.91 | 0.01 | -98.0 | 0.04 | -20.0 | 83.73 | 767.67 | 0.01 | -97.73 | -1.05 | 0 | 0.00 | 0 | 113 | 0.0 | 0.51 | -50.96 |
| 2019 (6) | 17.7 | -18.13 | 14.15 | -14.96 | 3.53 | -7.83 | 0.07 | 133.33 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.54 | -6.9 | 0.06 | -71.43 | 0 | 0 | 0 | 0 | -0.11 | 0 | 0.54 | -31.65 | 0.55 | -71.65 | 0.5 | -68.75 | 0.05 | -85.29 | 9.65 | -44.57 | 0.44 | -69.23 | -0.05 | 0 | 0.00 | 0 | 113 | 0.0 | 1.04 | -51.17 |
| 2018 (5) | 21.62 | -8.16 | 16.64 | -4.59 | 3.83 | -15.82 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.58 | 0.0 | 0.21 | 200.0 | 0 | 0 | 0 | 0 | 0.22 | 0 | 0.79 | -1.25 | 1.94 | -17.45 | 1.6 | -27.6 | 0.34 | 142.86 | 17.41 | 186.82 | 1.43 | -27.04 | 1.03 | -42.13 | 0.00 | 0 | 113 | 0.0 | 2.13 | -15.14 |
| 2017 (4) | 23.54 | -2.97 | 17.44 | -1.13 | 4.55 | -8.08 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.58 | -3.33 | 0.07 | -56.25 | 0 | 0 | 0.14 | 1300.0 | -0.29 | 0 | 0.8 | 56.86 | 2.35 | 7.8 | 2.21 | 23.46 | 0.14 | -64.1 | 6.07 | -66.33 | 1.96 | 23.27 | 1.78 | 9.88 | 0.00 | 0 | 113 | 0.0 | 2.51 | 6.36 |
| 2016 (3) | 24.26 | -4.0 | 17.64 | -7.3 | 4.95 | -1.0 | 0.01 | -85.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | -16.67 | 0.16 | -20.0 | 0 | 0 | 0.01 | 0 | -0.16 | 0 | 0.51 | -40.7 | 2.18 | 3.81 | 1.79 | -1.65 | 0.39 | 39.29 | 18.03 | 34.45 | 1.59 | -1.85 | 1.62 | 32.79 | 0.00 | 0 | 113 | 0.0 | 2.36 | 3.06 |
| 2015 (2) | 25.27 | -1.13 | 19.03 | -2.46 | 5.0 | -1.38 | 0.07 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.72 | 28.57 | 0.2 | -31.03 | 0 | 0 | 0 | 0 | 0.09 | -70.0 | 0.86 | -10.42 | 2.1 | 8.25 | 1.82 | 25.52 | 0.28 | -49.09 | 13.41 | -52.9 | 1.62 | 25.58 | 1.22 | 96.77 | 0.00 | 0 | 113 | 0.0 | 2.29 | 6.51 |
| 2014 (1) | 25.56 | -17.28 | 19.51 | -22.08 | 5.07 | -12.89 | 0.07 | 16.67 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.56 | 43.59 | 0.29 | 0 | 0 | 0 | 0 | 0 | 0.3 | 200.0 | 0.96 | 20.0 | 1.94 | 130.95 | 1.45 | 107.14 | 0.55 | 41.03 | 28.47 | -38.42 | 1.29 | 108.06 | 0.62 | 0 | 0.00 | 0 | 113 | 0.0 | 2.15 | 99.07 |
| 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) | 3.88 | 21.25 | 23.57 | 3.23 | 21.89 | 22.81 | 0.67 | -1.47 | -8.22 | 0.01 | 0.0 | -50.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.65 | 441.67 | -15.58 | 0.64 | 3300.0 | 16.36 | 0.64 | 811.11 | 25.49 | 0 | -100.0 | -100.0 | 0.00 | 0 | -100.0 | 0.81 | 836.36 | 26.56 | -0.01 | 96.3 | 96.97 | 0.64 | 476.47 | 60.0 | 79 | 0.0 | 0.0 | 0.77 | 541.67 | 10.0 |
| 24Q2 (19) | 3.2 | 30.61 | -12.09 | 2.65 | 35.9 | -10.17 | 0.68 | 17.24 | -5.56 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | -50.0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.04 | -75.0 | -42.86 | 0.12 | 100.0 | -47.83 | -0.02 | 33.33 | -110.53 | -0.09 | -125.0 | -142.86 | 0.07 | 250.0 | 450.0 | 0.00 | 0 | 0 | -0.11 | -120.0 | -142.31 | -0.27 | -107.69 | -800.0 | -0.17 | -240.0 | 29.17 | 79 | 0.0 | 0.0 | 0.12 | 9.09 | -64.71 |
| 24Q1 (18) | 2.45 | -9.26 | -1.21 | 1.95 | -12.56 | -15.58 | 0.58 | -9.38 | -14.71 | 0.01 | -50.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.02 | 0 | 0 | 0.16 | 176.19 | 900.0 | 0.06 | 166.67 | -40.0 | -0.03 | 88.46 | 92.68 | -0.04 | 83.33 | 90.0 | 0.02 | 200.0 | 300.0 | 0.00 | 0 | 0 | -0.05 | 83.87 | 90.0 | -0.13 | 31.58 | 79.37 | -0.05 | -155.56 | 90.0 | 79 | 0.0 | 0.0 | 0.11 | 191.67 | 142.31 |
| 23Q4 (17) | 2.7 | -14.01 | -25.21 | 2.23 | -15.21 | -27.83 | 0.64 | -12.33 | -22.89 | 0.02 | 0.0 | 100.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.03 | 200.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.21 | -223.53 | -50.0 | -0.09 | -111.69 | -200.0 | -0.26 | -147.27 | -18.18 | -0.24 | -147.06 | -26.32 | -0.02 | -150.0 | 33.33 | 0.00 | -100.0 | 0 | -0.31 | -148.44 | -29.17 | -0.19 | 42.42 | 45.71 | 0.09 | -77.5 | -88.89 | 79 | 0.0 | 0.0 | -0.12 | -117.14 | -200.0 |
| 23Q3 (16) | 3.14 | -13.74 | -43.01 | 2.63 | -10.85 | -42.07 | 0.73 | 1.39 | -17.05 | 0.02 | 100.0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.39 | 0 | -11.36 | 0.01 | -87.5 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 142.86 | -26.09 | 0.77 | 234.78 | -28.7 | 0.55 | 189.47 | -52.99 | 0.51 | 142.86 | -54.46 | 0.04 | 300.0 | -20.0 | 8.01 | 0 | 102.27 | 0.64 | 146.15 | -54.93 | -0.33 | -1000.0 | -760.0 | 0.40 | 266.67 | -62.26 | 79 | 0.0 | 0.0 | 0.7 | 105.88 | -45.74 |
| 23Q2 (15) | 3.64 | 46.77 | -22.22 | 2.95 | 27.71 | -25.32 | 0.72 | 5.88 | 7.46 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.08 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 450.0 | -30.0 | 0.23 | 130.0 | 64.29 | 0.19 | 146.34 | -5.0 | 0.21 | 152.5 | 800.0 | -0.02 | -100.0 | -108.7 | 0.00 | 0 | 0 | 0.26 | 152.0 | 750.0 | -0.03 | 95.24 | 86.36 | -0.24 | 52.0 | 33.33 | 79 | 0.0 | 0.0 | 0.34 | 230.77 | 6.25 |
| 23Q1 (14) | 2.48 | -31.3 | -27.91 | 2.31 | -25.24 | -25.0 | 0.68 | -18.07 | 3.03 | 0.01 | 0.0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 85.71 | -115.38 | 0.1 | 11.11 | 42.86 | -0.41 | -86.36 | -70.83 | -0.4 | -110.53 | -53.85 | -0.01 | 66.67 | -150.0 | 0.00 | 0 | 0 | -0.50 | -108.33 | -56.25 | -0.63 | -80.0 | -50.0 | -0.50 | -161.73 | -56.25 | 79 | 0.0 | 0.0 | -0.26 | -550.0 | -116.67 |
| 22Q4 (13) | 3.61 | -34.48 | -16.82 | 3.09 | -31.94 | -16.49 | 0.83 | -5.68 | -6.74 | 0.01 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | -160.87 | 0 | 0.09 | -91.67 | 0 | -0.22 | -118.8 | 12.0 | -0.19 | -116.96 | 24.0 | -0.03 | -160.0 | -400.0 | 0.00 | -100.0 | 0 | -0.24 | -116.9 | 4.0 | -0.35 | -800.0 | -9.37 | 0.81 | -23.58 | 58.82 | 79 | 0.0 | -21.78 | -0.04 | -103.1 | 69.23 |
| 22Q3 (12) | 5.51 | 17.74 | 36.39 | 4.54 | 14.94 | 36.75 | 0.88 | 31.34 | 2.33 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.44 | 2100.0 | -34.33 | 0.03 | 0 | -57.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | 130.0 | 0 | 1.08 | 671.43 | 36.71 | 1.17 | 485.0 | 80.0 | 1.12 | 3833.33 | 75.0 | 0.05 | -78.26 | 400.0 | 3.96 | 0 | 171.23 | 1.42 | 3650.0 | 111.94 | 0.05 | 122.73 | 126.32 | 1.06 | 394.44 | 47.22 | 79 | 0.0 | -16.84 | 1.29 | 303.12 | 69.74 |
| 22Q2 (11) | 4.68 | 36.05 | -2.7 | 3.95 | 28.25 | 0.0 | 0.67 | 1.52 | -11.84 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -23.08 | 200.0 | 0.14 | 100.0 | 800.0 | 0.2 | 183.33 | 185.71 | -0.03 | 88.46 | -142.86 | 0.23 | 1050.0 | 0 | 0.00 | 0 | -100.0 | -0.04 | 87.5 | -166.67 | -0.22 | 47.62 | -300.0 | -0.36 | -12.5 | -427.27 | 79 | 0.0 | -30.09 | 0.32 | 366.67 | 88.24 |
| 22Q1 (10) | 3.44 | -20.74 | -24.06 | 3.08 | -16.76 | -17.87 | 0.66 | -25.84 | -8.33 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 0 | 333.33 | 0.07 | 0 | 133.33 | -0.24 | 4.0 | -366.67 | -0.26 | -4.0 | -533.33 | 0.02 | 100.0 | 0.0 | 0.00 | 0 | -100.0 | -0.32 | -28.0 | -740.0 | -0.42 | -31.25 | -1150.0 | -0.32 | -162.75 | -740.0 | 79 | -21.78 | -30.09 | -0.12 | 7.69 | -163.16 |
| 21Q4 (9) | 4.34 | 7.43 | 17.93 | 3.7 | 11.45 | 26.28 | 0.89 | 3.49 | 9.88 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | -100.0 | -100.0 | -0.25 | -138.46 | 0 | -0.25 | -139.06 | 0 | 0.01 | 0.0 | 0.0 | 0.00 | -100.0 | 0 | -0.25 | -137.31 | 0 | -0.32 | -68.42 | -300.0 | 0.51 | -29.17 | 5000.0 | 101 | 6.32 | -10.62 | -0.13 | -117.11 | -218.18 |
| 21Q3 (8) | 4.04 | -16.01 | -4.04 | 3.32 | -15.95 | -5.95 | 0.86 | 13.16 | 14.67 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.67 | 0 | 24.07 | 0.07 | 250.0 | 133.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.79 | 4050.0 | 23.44 | 0.65 | 828.57 | 16.07 | 0.64 | 814.29 | 14.29 | 0.01 | 0 | 0 | 1.46 | -66.13 | 231.82 | 0.67 | 1016.67 | 34.0 | -0.19 | -272.73 | -90.0 | 0.72 | 554.55 | 7100.0 | 95 | -15.93 | -15.93 | 0.76 | 347.06 | 11.76 |
| 21Q2 (7) | 4.81 | 6.18 | 77.49 | 3.95 | 5.33 | 85.45 | 0.76 | 5.56 | -1.3 | 0 | -100.0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -433.33 | 0 | -0.02 | -166.67 | -113.33 | 0.07 | -22.22 | 275.0 | 0.07 | 16.67 | 275.0 | 0 | -100.0 | 0 | 4.31 | -84.98 | 0 | 0.06 | 20.0 | 300.0 | 0.11 | 175.0 | 145.83 | 0.11 | 120.0 | 122.45 | 113 | 0.0 | -8.87 | 0.17 | -10.53 | 112.5 |
| 21Q1 (6) | 4.53 | 23.1 | 108.76 | 3.75 | 27.99 | 103.8 | 0.72 | -11.11 | -10.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -57.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 160.0 | 0 | 0.03 | -50.0 | 400.0 | 0.09 | 0 | 118.75 | 0.06 | 0 | 111.76 | 0.02 | 100.0 | -50.0 | 28.69 | 0 | 0 | 0.05 | 0 | 110.87 | 0.04 | 150.0 | 106.35 | 0.05 | 400.0 | 110.87 | 113 | 0.0 | 0.0 | 0.19 | 72.73 | 152.78 |
| 20Q4 (5) | 3.68 | -12.59 | -18.22 | 2.93 | -17.0 | -21.24 | 0.81 | 8.0 | -13.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.07 | 133.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0.0 | 0 | 0.06 | -90.62 | 185.71 | 0 | -100.0 | 100.0 | 0 | -100.0 | 100.0 | 0.01 | 0 | 200.0 | 0.00 | -100.0 | 0 | 0.00 | -100.0 | 100.0 | -0.08 | 20.0 | 55.56 | 0.01 | 0.0 | -97.73 | 113 | 0.0 | 0.0 | 0.11 | -83.82 | 210.0 |
| 20Q3 (4) | 4.21 | 55.35 | 0.0 | 3.53 | 65.73 | 0.0 | 0.75 | -2.6 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.54 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.05 | 0 | 0.0 | 0.64 | 326.67 | 0.0 | 0.56 | 1500.0 | 0.0 | 0.56 | 1500.0 | 0.0 | 0 | 0 | 0.0 | 0.44 | 0 | 0.0 | 0.50 | 1766.67 | 0.0 | -0.10 | 58.33 | 0.0 | 0.01 | 102.04 | 0.0 | 113 | -8.87 | 0.0 | 0.68 | 750.0 | 0.0 |
| 20Q2 (3) | 2.71 | 24.88 | 0.0 | 2.13 | 15.76 | 0.0 | 0.77 | -3.75 | 0.0 | 0 | 0 | 0.0 | 0.01 | 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 | 0.15 | 1600.0 | 0.0 | -0.04 | 91.67 | 0.0 | -0.04 | 92.16 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.03 | 93.48 | 0.0 | -0.24 | 61.9 | 0.0 | -0.49 | -6.52 | 0.0 | 124 | 9.73 | 0.0 | 0.08 | 122.22 | 0.0 |
| 20Q1 (2) | 2.17 | -51.78 | 0.0 | 1.84 | -50.54 | 0.0 | 0.8 | -14.89 | 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 | -0.01 | 85.71 | 0.0 | -0.48 | -118.18 | 0.0 | -0.51 | -142.86 | 0.0 | 0.04 | 500.0 | 0.0 | 0.00 | 0 | 0.0 | -0.46 | -142.11 | 0.0 | -0.63 | -250.0 | 0.0 | -0.46 | -204.55 | 0.0 | 113 | 0.0 | 0.0 | -0.36 | -260.0 | 0.0 |
| 19Q4 (1) | 4.5 | 0.0 | 0.0 | 3.72 | 0.0 | 0.0 | 0.94 | 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 | -0.07 | 0.0 | 0.0 | -0.22 | 0.0 | 0.0 | -0.21 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.19 | 0.0 | 0.0 | -0.18 | 0.0 | 0.0 | 0.44 | 0.0 | 0.0 | 113 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 |
