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) | 10.9 | -21.01 | 10.09 | -24.59 | 1.95 | 77.27 | 1.65 | 170.49 | 0.74 | 72.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | -15.38 | -0.02 | 0 | 0 | 0 | 0.66 | -83.25 | 1.67 | -61.78 | 0.53 | -85.64 | 0.57 | -80.21 | -0.04 | 0 | 0.00 | 0 | 0.80 | -80.15 | -1.55 | 0 | 0.00 | 0 | 71 | 0.0 | 2.08 | -53.57 |
| 2022 (9) | 13.8 | -17.02 | 13.38 | -17.41 | 1.1 | 26.44 | 0.61 | 454.55 | 0.43 | 86.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | -31.58 | -0.01 | 0 | 0 | 0 | 3.94 | 0 | 4.37 | 17.79 | 3.69 | 12.84 | 2.88 | -15.79 | 0.81 | 0 | 22.08 | 0 | 4.03 | -16.04 | -2.10 | 0 | 0.00 | 0 | 71 | 0.0 | 4.48 | 14.87 |
| 2021 (8) | 16.63 | 56.59 | 16.2 | 48.76 | 0.87 | 20.83 | 0.11 | -47.62 | 0.23 | 27.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 72.73 | 4.4 | 43900.0 | 0.01 | 0 | -0.89 | 0 | 3.71 | 0 | 3.27 | 0 | 3.42 | 0 | -0.15 | 0 | 0.00 | 0 | 4.80 | 0 | -0.41 | 0 | 0.00 | 0 | 71 | 0.0 | 3.9 | 0 |
| 2020 (7) | 10.62 | -22.31 | 10.89 | -17.44 | 0.72 | -7.69 | 0.21 | -58.0 | 0.18 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | -35.29 | 0.01 | 0 | 0 | 0 | -1.25 | 0 | -1.12 | 0 | -2.11 | 0 | -1.65 | 0 | -0.46 | 0 | 0.00 | 0 | -2.32 | 0 | -0.75 | 0 | 0.00 | 0 | 71 | 0.0 | -1.52 | 0 |
| 2019 (6) | 13.67 | -25.26 | 13.19 | -22.23 | 0.78 | 4.0 | 0.5 | -3.85 | 0.18 | -10.0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.17 | -37.04 | -0.01 | 0 | 0 | 0 | -0.17 | 0 | 0.2 | -89.64 | -0.09 | 0 | -0.13 | 0 | 0.04 | -91.3 | 0.00 | 0 | -0.18 | 0 | -0.46 | 0 | 0.00 | 0 | 71 | 0.0 | 0.49 | -83.99 |
| 2018 (5) | 18.29 | 13.39 | 16.96 | 12.54 | 0.75 | 10.29 | 0.52 | 67.74 | 0.2 | 5.26 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.27 | 80.0 | -0.02 | 0 | 0 | 0 | 1.22 | 0 | 1.93 | 0 | 2.51 | 0 | 2.05 | 0 | 0.46 | 0 | 18.50 | 0 | 2.88 | 0 | 0.17 | -83.0 | 0.00 | 0 | 71 | 0.0 | 3.06 | 0 |
| 2017 (4) | 16.13 | 9.65 | 15.07 | 13.31 | 0.68 | -17.07 | 0.31 | 72.22 | 0.19 | 26.67 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.15 | 25.0 | -0.04 | 0 | 0.11 | 0 | -2.3 | 0 | -2.12 | 0 | -1.75 | 0 | -1.41 | 0 | -0.34 | 0 | 0.00 | 0 | -1.98 | 0 | 1.00 | 31.58 | 0.00 | 0 | 71 | 0.0 | -1.22 | 0 |
| 2016 (3) | 14.71 | 9.61 | 13.3 | 7.43 | 0.82 | -8.89 | 0.18 | 5.88 | 0.15 | -11.76 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.12 | -20.0 | -0.01 | 0 | 0 | 0 | -0.31 | 0 | -0.22 | 0 | 0.38 | -74.5 | 0.32 | -74.4 | 0.06 | -73.91 | 16.11 | 2.55 | 0.45 | -74.43 | 0.76 | 0 | 0.00 | 0 | 71 | 0.0 | 0.87 | -55.61 |
| 2015 (2) | 13.42 | -9.57 | 12.38 | -7.54 | 0.9 | -3.23 | 0.17 | -15.0 | 0.17 | 0.0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.15 | -21.05 | 0 | 0 | -0.01 | 0 | 1.22 | -12.86 | 1.35 | -15.62 | 1.49 | -29.72 | 1.25 | -31.69 | 0.23 | -20.69 | 15.71 | 15.51 | 1.76 | -32.05 | -0.14 | 0 | 0.00 | 0 | 71 | 4.41 | 1.96 | -25.48 |
| 2014 (1) | 14.84 | -3.51 | 13.39 | -3.46 | 0.93 | -3.12 | 0.2 | 81.82 | 0.17 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.19 | -13.64 | 0 | 0 | 0 | 0 | 1.4 | 89.19 | 1.6 | 113.33 | 2.12 | 63.08 | 1.83 | 47.58 | 0.29 | 314.29 | 13.60 | 166.67 | 2.59 | 42.31 | 0.32 | -53.62 | 0.00 | 0 | 68 | 11.48 | 2.63 | 32.83 |
| 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) | 2.98 | 2.76 | 10.37 | 2.99 | 9.93 | 15.0 | 0.43 | -10.42 | 2.38 | 0.27 | -10.0 | -40.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.42 | -160.87 | -121.32 | -0.86 | -326.32 | -151.81 | -0.68 | -326.67 | -151.13 | -0.17 | -312.5 | -151.52 | 0.00 | -100.0 | -100.0 | -0.96 | -323.26 | -151.34 | -0.37 | 32.73 | 58.89 | 0.98 | -49.48 | -66.44 | 71 | 0.0 | 0.0 | -0.5 | -167.57 | -124.27 |
| 24Q2 (19) | 2.9 | 22.88 | 14.17 | 2.72 | 19.82 | 12.4 | 0.48 | 2.13 | -4.0 | 0.3 | -16.67 | -26.83 | 0.14 | -12.5 | -26.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.55 | -54.92 | -30.38 | 0.69 | -59.88 | -45.67 | 0.38 | -71.64 | -57.3 | 0.3 | -71.96 | -55.22 | 0.08 | -70.37 | -61.9 | 20.58 | 2.9 | -14.39 | 0.43 | -71.52 | -54.74 | -0.55 | 40.22 | 35.29 | 1.94 | 28.48 | 84.76 | 71 | 0.0 | 0.0 | 0.74 | -56.98 | -42.19 |
| 24Q1 (18) | 2.36 | -17.77 | -15.41 | 2.27 | -15.61 | -4.62 | 0.47 | -20.34 | 4.44 | 0.36 | -7.69 | -7.69 | 0.16 | -5.88 | -11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 1.22 | 193.85 | 520.69 | 1.72 | 216.22 | 1820.0 | 1.34 | 170.9 | 1130.77 | 1.07 | 170.86 | 1428.57 | 0.27 | 171.05 | 235.0 | 20.00 | 0 | 0 | 1.51 | 171.23 | 1410.0 | -0.92 | -2200.0 | -483.33 | 1.51 | 88.75 | 1410.0 | 71 | 0.0 | 0.0 | 1.72 | 217.01 | 760.0 |
| 23Q4 (17) | 2.87 | 6.3 | -9.46 | 2.69 | 3.46 | -10.33 | 0.59 | 40.48 | 59.46 | 0.39 | -13.33 | 21.88 | 0.17 | -15.0 | 13.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -1.3 | -188.44 | -68.83 | -1.48 | -175.13 | -34.55 | -1.89 | -213.86 | -45.38 | -1.51 | -213.53 | -42.45 | -0.38 | -215.15 | -58.33 | 0.00 | -100.0 | 0 | -2.12 | -213.37 | -42.28 | -0.04 | 95.56 | -166.67 | 0.80 | -72.6 | -80.25 | 71 | 0.0 | 0.0 | -1.47 | -171.36 | -38.68 |
| 23Q3 (16) | 2.7 | 6.3 | -28.57 | 2.6 | 7.44 | -30.11 | 0.42 | -16.0 | 55.56 | 0.45 | 9.76 | 150.0 | 0.2 | 5.26 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 1.47 | 86.08 | -41.2 | 1.97 | 55.12 | -31.6 | 1.66 | 86.52 | -37.83 | 1.33 | 98.51 | -37.26 | 0.33 | 57.14 | -38.89 | 19.77 | -17.76 | -2.99 | 1.87 | 96.84 | -37.46 | -0.90 | -5.88 | 15.89 | 2.92 | 178.1 | -47.29 | 71 | 0.0 | 0.0 | 2.06 | 60.94 | -28.22 |
| 23Q2 (15) | 2.54 | -8.96 | -39.52 | 2.42 | 1.68 | -39.35 | 0.5 | 11.11 | 117.39 | 0.41 | 5.13 | 412.5 | 0.19 | 5.56 | 111.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -50.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.79 | 372.41 | -35.77 | 1.27 | 1370.0 | -10.56 | 0.89 | 784.62 | -36.43 | 0.67 | 857.14 | -37.38 | 0.21 | 205.0 | -34.38 | 24.04 | 0 | 4.16 | 0.95 | 850.0 | -37.09 | -0.85 | -454.17 | -73.47 | 1.05 | 950.0 | -58.82 | 71 | 0.0 | 0.0 | 1.28 | 540.0 | -18.99 |
| 23Q1 (14) | 2.79 | -11.99 | 5.28 | 2.38 | -20.67 | -10.86 | 0.45 | 21.62 | 95.65 | 0.39 | 21.88 | 1200.0 | 0.18 | 20.0 | 157.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -50.0 | -0.01 | 0 | 0.0 | 0 | 0 | 0 | -0.29 | 62.34 | -129.59 | -0.1 | 90.91 | -108.55 | -0.13 | 90.0 | -113.98 | 0.07 | 106.6 | -90.54 | -0.2 | 16.67 | -205.26 | 0.00 | 0 | -100.0 | 0.10 | 106.71 | -90.38 | 0.24 | 300.0 | 139.34 | 0.10 | -97.53 | -90.38 | 71 | 0.0 | 0.0 | 0.2 | 118.87 | -81.65 |
| 22Q4 (13) | 3.17 | -16.14 | -12.67 | 3.0 | -19.35 | -17.36 | 0.37 | 37.04 | 68.18 | 0.32 | 77.78 | 966.67 | 0.15 | 25.0 | 114.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.77 | -130.8 | -450.0 | -1.1 | -138.19 | -547.06 | -1.3 | -148.69 | -225.0 | -1.06 | -150.0 | -231.25 | -0.24 | -144.44 | -242.86 | 0.00 | -100.0 | 0 | -1.49 | -149.83 | -223.91 | 0.06 | 105.61 | 128.57 | 4.05 | -26.9 | -15.8 | 71 | 0.0 | 0.0 | -1.06 | -136.93 | -360.87 |
| 22Q3 (12) | 3.78 | -10.0 | -22.7 | 3.72 | -6.77 | -19.48 | 0.27 | 17.39 | 42.11 | 0.18 | 125.0 | 500.0 | 0.12 | 33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.5 | 103.25 | 2877.78 | 2.88 | 102.82 | 28900.0 | 2.67 | 90.71 | 3714.29 | 2.12 | 98.13 | 3433.33 | 0.54 | 68.75 | 5300.0 | 20.38 | -11.7 | 83.94 | 2.99 | 98.01 | 3637.5 | -1.07 | -118.37 | -1170.0 | 5.54 | 117.25 | 5.12 | 71 | 0.0 | 0.0 | 2.87 | 81.65 | 1147.83 |
| 22Q2 (11) | 4.2 | 58.49 | -1.41 | 3.99 | 49.44 | -6.12 | 0.23 | 0.0 | 27.78 | 0.08 | 166.67 | 166.67 | 0.09 | 28.57 | 80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | -33.33 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 1.23 | 25.51 | 312.07 | 1.42 | 21.37 | 344.83 | 1.4 | 50.54 | 286.67 | 1.07 | 44.59 | 278.33 | 0.32 | 68.42 | 313.33 | 23.08 | 14.71 | 0 | 1.51 | 45.19 | 277.65 | -0.49 | 19.67 | -1533.33 | 2.55 | 145.19 | -50.77 | 71 | 0.0 | 0.0 | 1.58 | 44.95 | 363.33 |
| 22Q1 (10) | 2.65 | -27.0 | -31.35 | 2.67 | -26.45 | -27.84 | 0.23 | 4.55 | -20.69 | 0.03 | 0.0 | 50.0 | 0.07 | 0.0 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | -20.0 | -0.01 | 0 | -100.23 | 0 | 0 | 0 | 0.98 | 800.0 | 1325.0 | 1.17 | 788.24 | -73.83 | 0.93 | 332.5 | -78.57 | 0.74 | 331.25 | -82.75 | 0.19 | 371.43 | 216.67 | 20.12 | 0 | 1379.41 | 1.04 | 326.09 | -82.75 | -0.61 | -190.48 | -144.0 | 1.04 | -78.38 | -82.75 | 71 | 0.0 | 0.0 | 1.09 | 573.91 | -75.78 |
| 21Q4 (9) | 3.63 | -25.77 | 1.11 | 3.63 | -21.43 | 6.45 | 0.22 | 15.79 | 4.76 | 0.03 | 0.0 | 50.0 | 0.07 | 16.67 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -20.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | -55.56 | 64.1 | -0.17 | -1600.0 | 59.52 | -0.4 | -671.43 | 11.11 | -0.32 | -633.33 | 11.11 | -0.07 | -800.0 | 22.22 | 0.00 | -100.0 | 0 | -0.46 | -675.0 | 9.8 | -0.21 | -310.0 | -362.5 | 4.81 | -8.73 | 307.33 | 71 | 0.0 | 0.0 | -0.23 | -200.0 | 23.33 |
| 21Q3 (8) | 4.89 | 14.79 | 114.47 | 4.62 | 8.71 | 104.42 | 0.19 | 5.56 | -9.52 | 0.03 | 0.0 | 0.0 | 0.06 | 20.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -16.67 | 66.67 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | -0.09 | 84.48 | 79.55 | -0.01 | 98.28 | 97.83 | 0.07 | 109.33 | 110.61 | 0.06 | 110.0 | 111.54 | 0.01 | 106.67 | 107.69 | 11.08 | 0 | 0 | 0.08 | 109.41 | 110.81 | 0.10 | 433.33 | 225.0 | 5.27 | 1.74 | 391.16 | 71 | 0.0 | 0.0 | 0.23 | 138.33 | 145.1 |
| 21Q2 (7) | 4.26 | 10.36 | 150.59 | 4.25 | 14.86 | 100.47 | 0.18 | -37.93 | 50.0 | 0.03 | 50.0 | -57.14 | 0.05 | 0.0 | 25.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.06 | 20.0 | 200.0 | -0.01 | -100.23 | 0 | 0 | 0 | 0 | -0.58 | -625.0 | -45.0 | -0.58 | -112.98 | -38.1 | -0.75 | -117.28 | 21.88 | -0.6 | -113.99 | 17.81 | -0.15 | -350.0 | 34.78 | 0.00 | -100.0 | 0 | -0.85 | -114.1 | 16.67 | -0.03 | 88.0 | 93.18 | 5.18 | -14.1 | 584.11 | 71 | 0.0 | 0.0 | -0.6 | -113.33 | 25.93 |
| 21Q1 (6) | 3.86 | 7.52 | 26.14 | 3.7 | 8.5 | 19.35 | 0.29 | 38.1 | 52.63 | 0.02 | 0.0 | -77.78 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.05 | 25.0 | 66.67 | 4.4 | 0 | 0 | 0 | 0 | 0 | -0.08 | 79.49 | -300.0 | 4.47 | 1164.29 | 2383.33 | 4.34 | 1064.44 | 10950.0 | 4.29 | 1291.67 | 10825.0 | 0.06 | 166.67 | 700.0 | 1.36 | 0 | 0 | 6.03 | 1282.35 | 12160.0 | -0.25 | -412.5 | 19.35 | 6.03 | 359.91 | 12160.0 | 71 | 0.0 | 0.0 | 4.5 | 1600.0 | 3990.91 |
| 20Q4 (5) | 3.59 | 57.46 | 16.56 | 3.41 | 50.88 | 9.29 | 0.21 | 0.0 | -8.7 | 0.02 | -33.33 | -77.78 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.04 | 33.33 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.39 | 11.36 | 40.91 | -0.42 | 8.7 | 37.31 | -0.45 | 31.82 | 51.61 | -0.36 | 30.77 | 52.0 | -0.09 | 30.77 | 52.63 | 0.00 | 0 | 0 | -0.51 | 31.08 | 51.43 | 0.08 | 200.0 | 172.73 | -2.32 | -28.18 | -1188.89 | 71 | 0.0 | 0.0 | -0.3 | 41.18 | 61.04 |
| 20Q3 (4) | 2.28 | 34.12 | 0.0 | 2.26 | 6.6 | 0.0 | 0.21 | 75.0 | 0.0 | 0.03 | -57.14 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 50.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | -0.44 | -10.0 | 0.0 | -0.46 | -9.52 | 0.0 | -0.66 | 31.25 | 0.0 | -0.52 | 28.77 | 0.0 | -0.13 | 43.48 | 0.0 | 0.00 | 0 | 0.0 | -0.74 | 27.45 | 0.0 | -0.08 | 81.82 | 0.0 | -1.81 | -69.16 | 0.0 | 71 | 0.0 | 0.0 | -0.51 | 37.04 | 0.0 |
| 20Q2 (3) | 1.7 | -44.44 | 0.0 | 2.12 | -31.61 | 0.0 | 0.12 | -36.84 | 0.0 | 0.07 | -22.22 | 0.0 | 0.04 | -20.0 | 0.0 | 0 | 0 | 0.0 | -0.01 | -200.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.4 | -1900.0 | 0.0 | -0.42 | -333.33 | 0.0 | -0.96 | -2300.0 | 0.0 | -0.73 | -1725.0 | 0.0 | -0.23 | -2200.0 | 0.0 | 0.00 | 0 | 0.0 | -1.02 | -1940.0 | 0.0 | -0.44 | -41.94 | 0.0 | -1.07 | -2040.0 | 0.0 | 71 | 0.0 | 0.0 | -0.81 | -836.36 | 0.0 |
| 20Q1 (2) | 3.06 | -0.65 | 0.0 | 3.1 | -0.64 | 0.0 | 0.19 | -17.39 | 0.0 | 0.09 | 0.0 | 0.0 | 0.05 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | -25.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | 96.97 | 0.0 | 0.18 | 126.87 | 0.0 | -0.04 | 95.7 | 0.0 | -0.04 | 94.67 | 0.0 | -0.01 | 94.74 | 0.0 | 0.00 | 0 | 0.0 | -0.05 | 95.24 | 0.0 | -0.31 | -181.82 | 0.0 | -0.05 | 72.22 | 0.0 | 71 | 0.0 | 0.0 | 0.11 | 114.29 | 0.0 |
| 19Q4 (1) | 3.08 | 0.0 | 0.0 | 3.12 | 0.0 | 0.0 | 0.23 | 0.0 | 0.0 | 0.09 | 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 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.66 | 0.0 | 0.0 | -0.67 | 0.0 | 0.0 | -0.93 | 0.0 | 0.0 | -0.75 | 0.0 | 0.0 | -0.19 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -1.05 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | -0.18 | 0.0 | 0.0 | 71 | 0.0 | 0.0 | -0.77 | 0.0 | 0.0 |
