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) | 23.69 | -1.21 | 18.16 | -5.61 | 4.37 | -5.41 | 0.05 | 25.0 | 0.34 | 25.93 | 0.01 | -66.67 | 0.01 | 0.0 | 0 | 0 | 0.06 | 200.0 | 0.01 | 0 | 0 | 0 | 0.03 | -94.92 | -0.22 | 0 | 0.94 | 100.0 | 0.91 | 65.45 | 0.05 | 0 | 5.59 | 1410.81 | 1.02 | 64.52 | 1.27 | 504.76 | 0.00 | 0 | 89 | 0.0 | 3.29 | 23.68 |
| 2022 (9) | 23.98 | 3.76 | 19.24 | 0.05 | 4.62 | -2.12 | 0.04 | -20.0 | 0.27 | 35.0 | 0.03 | 50.0 | 0.01 | 0.0 | 0 | 0 | 0.02 | -77.78 | 0 | 0 | 0 | 0 | 0.59 | 0 | 0.36 | 0 | 0.47 | 0 | 0.55 | 0 | 0 | 0 | 0.37 | 0 | 0.62 | 0 | 0.21 | 0 | 0.00 | 0 | 89 | 0.0 | 2.66 | 259.46 |
| 2021 (8) | 23.11 | 4.9 | 19.23 | 7.67 | 4.72 | -3.08 | 0.05 | -28.57 | 0.2 | 42.86 | 0.02 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0.09 | 80.0 | 0 | 0 | 0 | 0 | -0.08 | 0 | -0.13 | 0 | -0.96 | 0 | -0.87 | 0 | 0.04 | 33.33 | 0.00 | 0 | -0.98 | 0 | -0.83 | 0 | 0.00 | 0 | 89 | 0.0 | 0.74 | -3.9 |
| 2020 (7) | 22.03 | 6.84 | 17.86 | 6.12 | 4.87 | -5.98 | 0.07 | -36.36 | 0.14 | 16.67 | 0.02 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0.05 | -16.67 | -0.01 | 0 | 0 | 0 | -0.2 | 0 | -0.19 | 0 | -0.89 | 0 | -0.76 | 0 | 0.03 | -82.35 | 0.00 | 0 | -0.86 | 0 | -0.64 | 0 | 0.00 | 0 | 89 | 0.0 | 0.77 | 600.0 |
| 2019 (6) | 20.62 | 6.51 | 16.83 | -0.71 | 5.18 | 4.02 | 0.11 | -54.17 | 0.12 | -7.69 | 0.02 | 0 | 0.01 | 0.0 | 0 | 0 | 0.06 | -33.33 | 0 | 0 | 0 | 0 | -0.03 | 0 | -0.03 | 0 | -1.42 | 0 | -1.53 | 0 | 0.17 | 0 | 0.00 | 0 | -1.73 | 0 | -1.69 | 0 | 0.00 | 0 | 89 | 0.0 | 0.11 | 0 |
| 2018 (5) | 19.36 | 0.68 | 16.95 | 2.73 | 4.98 | -6.39 | 0.24 | 500.0 | 0.13 | 30.0 | 0 | 0 | 0.01 | -90.91 | 0 | 0 | 0.09 | -18.18 | -0.02 | 0 | 0.01 | 0 | 0.43 | 0 | 0.55 | -91.23 | -2.02 | 0 | -1.91 | 0 | -0.04 | 0 | 0.00 | 0 | -2.15 | 0 | -2.76 | 0 | 0.00 | 0 | 89 | 0.0 | -0.93 | 0 |
| 2017 (4) | 19.23 | -13.46 | 16.5 | -9.39 | 5.32 | -7.16 | 0.04 | 300.0 | 0.1 | -16.67 | 0 | 0 | 0.11 | -26.67 | 0 | 0 | 0.11 | -26.67 | -0.08 | 0 | 0 | 0 | -0.28 | 0 | 6.27 | 0 | 3.68 | 0 | 2.84 | 0 | 0.96 | 9500.0 | 26.05 | 0 | 3.19 | 0 | -3.85 | 0 | 0.00 | 0 | 89 | 0.0 | 4.97 | 0 |
| 2016 (3) | 22.22 | 4.76 | 18.21 | 1.79 | 5.73 | 3.62 | 0.01 | -87.5 | 0.12 | -29.41 | 0 | 0 | 0.15 | 50.0 | 0 | 0 | 0.15 | -6.25 | 0 | 0 | 0 | 0 | -0.08 | 0 | -0.11 | 0 | -1.83 | 0 | -1.7 | 0 | 0.01 | 0 | 0.00 | 0 | -1.91 | 0 | -1.79 | 0 | 0.00 | 0 | 89 | 0.0 | -0.46 | 0 |
| 2015 (2) | 21.21 | -29.02 | 17.89 | -25.98 | 5.53 | 1.28 | 0.08 | -50.0 | 0.17 | 0.0 | 0 | 0 | 0.1 | 42.86 | 0 | 0 | 0.16 | 100.0 | 0.12 | 140.0 | 0 | 0 | 0 | 0 | -0.4 | 0 | -2.62 | 0 | -2.33 | 0 | -0.29 | 0 | 0.00 | 0 | -2.63 | 0 | -2.17 | 0 | 0.00 | 0 | 89 | 0.0 | -1.21 | 0 |
| 2014 (1) | 29.88 | -5.23 | 24.17 | -6.25 | 5.46 | 0.37 | 0.16 | 77.78 | 0.17 | 0 | 0 | 0 | 0.07 | 600.0 | 0 | 0 | 0.08 | -20.0 | 0.05 | 0 | 0 | 0 | 0.19 | 46.15 | 0.28 | 86.67 | 0.53 | 17.78 | 0.38 | 90.0 | 0.15 | -37.5 | 28.49 | -47.42 | 0.43 | 86.96 | 0.11 | 83.33 | 0.00 | 0 | 89 | 0.0 | 2.02 | -21.71 |
| 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) | 6.79 | -10.3 | 3.98 | 4.66 | -12.57 | -4.12 | 1.21 | -8.33 | 9.01 | 0.01 | -50.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.27 | -550.0 | -485.71 | 0.65 | -33.67 | 3.17 | 0.74 | -18.68 | 17.46 | -0.09 | -228.57 | 0 | 0.00 | -100.0 | -100.0 | 0.84 | -18.45 | 18.31 | 1.13 | 17.71 | 79.37 | 3.02 | 38.53 | 2223.08 | 89 | 0.0 | 0.0 | 1.36 | -18.56 | 12.4 |
| 24Q2 (19) | 7.57 | 5.58 | 42.83 | 5.33 | 3.7 | 24.53 | 1.32 | 20.0 | 18.92 | 0.02 | 100.0 | 0.0 | 0.09 | 12.5 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.1 | -52.38 | -9.09 | 0.06 | -53.85 | 100.0 | 0.98 | -8.41 | 1733.33 | 0.91 | -10.78 | 1400.0 | 0.07 | 75.0 | 250.0 | 6.90 | 68.7 | 0 | 1.03 | -10.43 | 1387.5 | 0.96 | -4.0 | 972.73 | 2.18 | 89.57 | 475.86 | 89 | 0.0 | 0.0 | 1.67 | -2.91 | 209.26 |
| 24Q1 (18) | 7.17 | -0.28 | 53.53 | 5.14 | 2.39 | 28.5 | 1.1 | -4.35 | 8.91 | 0.01 | -50.0 | 0.0 | 0.08 | -11.11 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -80.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.21 | 205.0 | 800.0 | 0.13 | 161.9 | 218.18 | 1.07 | 30.49 | 337.78 | 1.02 | 29.11 | 331.82 | 0.04 | 33.33 | 0 | 4.09 | 13.61 | 0 | 1.15 | 29.21 | 334.69 | 1.00 | -10.71 | 370.27 | 1.15 | 12.75 | 334.69 | 89 | 0.0 | 0.0 | 1.72 | 21.99 | 1223.08 |
| 23Q4 (17) | 7.19 | 10.11 | 32.9 | 5.02 | 3.29 | 18.96 | 1.15 | 3.6 | 1.77 | 0.02 | 100.0 | 0.0 | 0.09 | 0.0 | 12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.2 | -233.33 | -100.0 | -0.21 | -400.0 | -23.53 | 0.82 | 30.16 | 920.0 | 0.79 | 25.4 | 1228.57 | 0.03 | 0 | 250.0 | 3.60 | 778.05 | 0 | 0.89 | 25.35 | 1212.5 | 1.12 | 77.78 | 918.18 | 1.02 | 684.62 | 64.52 | 89 | 0.0 | 0.0 | 1.41 | 16.53 | 193.75 |
| 23Q3 (16) | 6.53 | 23.21 | 2.67 | 4.86 | 13.55 | 0.62 | 1.11 | 0.0 | 1.83 | 0.01 | -50.0 | 0.0 | 0.09 | 0.0 | 28.57 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 36.36 | -51.61 | 0.07 | 133.33 | -70.83 | 0.63 | 1150.0 | -7.35 | 0.63 | 1000.0 | -4.55 | 0 | -100.0 | -100.0 | 0.41 | 0 | -90.12 | 0.71 | 987.5 | -5.33 | 0.63 | 672.73 | 34.04 | 0.13 | 122.41 | -81.16 | 89 | 0.0 | 0.0 | 1.21 | 124.07 | -2.42 |
| 23Q2 (15) | 5.3 | 13.49 | -13.26 | 4.28 | 7.0 | -13.88 | 1.11 | 9.9 | -8.26 | 0.02 | 100.0 | 100.0 | 0.09 | 12.5 | 50.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 466.67 | -54.17 | 0.03 | 127.27 | -85.0 | -0.06 | 86.67 | -142.86 | -0.07 | 84.09 | -138.89 | 0.02 | 0 | 200.0 | 0.00 | 0 | 0 | -0.08 | 83.67 | -140.0 | -0.11 | 70.27 | -450.0 | -0.58 | -18.37 | -1060.0 | 89 | 0.0 | 0.0 | 0.54 | 315.38 | -19.4 |
| 23Q1 (14) | 4.67 | -13.68 | -23.44 | 4.0 | -5.21 | -23.52 | 1.01 | -10.62 | -15.13 | 0.01 | -50.0 | 0.0 | 0.08 | 0.0 | 33.33 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 70.0 | -123.08 | -0.11 | 35.29 | -237.5 | -0.45 | -350.0 | -87.5 | -0.44 | -528.57 | -100.0 | 0 | 100.0 | -100.0 | 0.00 | 0 | 0 | -0.49 | -512.5 | -96.0 | -0.37 | -436.36 | -8.82 | -0.49 | -179.03 | -96.0 | 89 | 0.0 | 0.0 | 0.13 | -72.92 | -51.85 |
| 22Q4 (13) | 5.41 | -14.94 | -3.57 | 4.22 | -12.63 | -13.7 | 1.13 | 3.67 | -4.24 | 0.02 | 100.0 | 100.0 | 0.08 | 14.29 | 33.33 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -132.26 | -233.33 | -0.17 | -170.83 | -240.0 | -0.1 | -114.71 | 80.0 | -0.07 | -110.61 | 86.0 | -0.02 | -166.67 | -166.67 | 0.00 | -100.0 | 0 | -0.08 | -110.67 | 85.96 | 0.11 | -76.6 | 121.57 | 0.62 | -10.14 | 163.27 | 89 | 0.0 | 0.0 | 0.48 | -61.29 | 580.0 |
| 22Q3 (12) | 6.36 | 4.09 | 0.95 | 4.83 | -2.82 | -5.11 | 1.09 | -9.92 | -6.03 | 0.01 | 0.0 | 0.0 | 0.07 | 16.67 | 40.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.31 | 29.17 | 933.33 | 0.24 | 20.0 | 380.0 | 0.68 | 385.71 | 580.0 | 0.66 | 266.67 | 450.0 | 0.03 | 250.0 | 200.0 | 4.15 | 0 | -62.44 | 0.75 | 275.0 | 476.92 | 0.47 | 2450.0 | 487.5 | 0.69 | 1480.0 | 264.29 | 89 | 0.0 | 0.0 | 1.24 | 85.07 | 129.63 |
| 22Q2 (11) | 6.11 | 0.16 | 5.34 | 4.97 | -4.97 | 4.19 | 1.21 | 1.68 | 2.54 | 0.01 | 0.0 | 0.0 | 0.06 | 0.0 | 20.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 84.62 | 442.86 | 0.2 | 150.0 | 300.0 | 0.14 | 158.33 | 156.0 | 0.18 | 181.82 | 185.71 | -0.02 | -300.0 | -100.0 | 0.00 | 0 | 0 | 0.20 | 180.0 | 186.96 | -0.02 | 94.12 | 83.33 | -0.05 | 80.0 | 90.91 | 89 | 0.0 | 0.0 | 0.67 | 148.15 | 272.22 |
| 22Q1 (10) | 6.1 | 8.73 | 12.75 | 5.23 | 6.95 | 16.74 | 1.19 | 0.85 | -0.83 | 0.01 | 0.0 | 0.0 | 0.06 | 0.0 | 50.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 200.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 533.33 | 750.0 | 0.08 | 260.0 | 366.67 | -0.24 | 52.0 | 22.58 | -0.22 | 56.0 | 21.43 | 0.01 | -66.67 | 0.0 | 0.00 | 0 | 0 | -0.25 | 56.14 | 21.88 | -0.34 | 33.33 | -21.43 | -0.25 | 74.49 | 21.88 | 89 | 0.0 | 0.0 | 0.27 | 370.0 | 125.0 |
| 21Q4 (9) | 5.61 | -10.95 | 17.12 | 4.89 | -3.93 | 23.17 | 1.18 | 1.72 | -2.48 | 0.01 | 0.0 | 0.0 | 0.06 | 20.0 | 50.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -116.67 | -133.33 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.03 | -200.0 | 72.73 | -0.05 | -200.0 | 58.33 | -0.5 | -600.0 | 1.96 | -0.5 | -516.67 | -4.17 | 0.03 | 200.0 | 0 | 0.00 | -100.0 | 0 | -0.57 | -538.46 | -5.56 | -0.51 | -737.5 | -27.5 | -0.98 | -133.33 | -13.95 | 89 | 0.0 | 0.0 | -0.1 | -118.52 | 0.0 |
| 21Q3 (8) | 6.3 | 8.62 | 3.62 | 5.09 | 6.71 | 3.46 | 1.16 | -1.69 | -6.45 | 0.01 | 0.0 | 0.0 | 0.05 | 0.0 | 25.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 500.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 142.86 | 125.0 | 0.05 | 150.0 | 162.5 | 0.1 | 140.0 | 158.82 | 0.12 | 157.14 | 185.71 | 0.01 | 200.0 | 0.0 | 11.05 | 0 | 0 | 0.13 | 156.52 | 186.67 | 0.08 | 166.67 | 214.29 | -0.42 | 23.64 | -31.25 | 89 | 0.0 | 0.0 | 0.54 | 200.0 | 116.0 |
| 21Q2 (7) | 5.8 | 7.21 | -2.36 | 4.77 | 6.47 | 0.0 | 1.18 | -1.67 | -2.48 | 0.01 | 0.0 | 0 | 0.05 | 25.0 | 66.67 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | -250.0 | 0 | -0.1 | -233.33 | -150.0 | -0.25 | 19.35 | -212.5 | -0.21 | 25.0 | -320.0 | -0.01 | -200.0 | -200.0 | 0.00 | 0 | 0 | -0.23 | 28.12 | -283.33 | -0.12 | 57.14 | -1100.0 | -0.55 | -71.88 | -223.53 | 89 | 0.0 | 1.14 | 0.18 | 50.0 | -45.45 |
| 21Q1 (6) | 5.41 | 12.94 | 3.64 | 4.48 | 12.85 | 6.92 | 1.2 | -0.83 | -0.83 | 0.01 | 0.0 | -50.0 | 0.04 | 0.0 | 33.33 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.02 | 81.82 | -133.33 | -0.03 | 75.0 | -150.0 | -0.31 | 39.22 | -138.46 | -0.28 | 41.67 | -180.0 | 0.01 | 0 | 0 | 0.00 | 0 | 0 | -0.32 | 40.74 | -190.91 | -0.28 | 30.0 | -55.56 | -0.32 | 62.79 | -190.91 | 89 | 0.0 | 0.0 | 0.12 | 220.0 | -58.62 |
| 20Q4 (5) | 4.79 | -21.22 | -16.26 | 3.97 | -19.31 | -10.59 | 1.21 | -2.42 | -11.68 | 0.01 | 0.0 | -66.67 | 0.04 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | -25.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.11 | 8.33 | -10.0 | -0.12 | -50.0 | -71.43 | -0.51 | -200.0 | -240.0 | -0.48 | -242.86 | -128.57 | 0 | -100.0 | -100.0 | 0.00 | 0 | 0 | -0.54 | -260.0 | -125.0 | -0.40 | -471.43 | -150.0 | -0.86 | -168.75 | 50.29 | 89 | 0.0 | 0.0 | -0.1 | -140.0 | -137.04 |
| 20Q3 (4) | 6.08 | 2.36 | 0.0 | 4.92 | 3.14 | 0.0 | 1.24 | 2.48 | 0.0 | 0.01 | 0 | 0.0 | 0.04 | 33.33 | 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 | -0.12 | 0 | 0.0 | -0.08 | -100.0 | 0.0 | -0.17 | -112.5 | 0.0 | -0.14 | -180.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.00 | 0 | 0.0 | -0.15 | -150.0 | 0.0 | -0.07 | -600.0 | 0.0 | -0.32 | -88.24 | 0.0 | 89 | 1.14 | 0.0 | 0.25 | -24.24 | 0.0 |
| 20Q2 (3) | 5.94 | 13.79 | 0.0 | 4.77 | 13.84 | 0.0 | 1.21 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0.03 | 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 | -100.0 | 0.0 | -0.04 | -166.67 | 0.0 | -0.08 | 38.46 | 0.0 | -0.05 | 50.0 | 0.0 | 0.01 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.06 | 45.45 | 0.0 | -0.01 | 94.44 | 0.0 | -0.17 | -54.55 | 0.0 | 88 | -1.12 | 0.0 | 0.33 | 13.79 | 0.0 |
| 20Q1 (2) | 5.22 | -8.74 | 0.0 | 4.19 | -5.63 | 0.0 | 1.21 | -11.68 | 0.0 | 0.02 | -33.33 | 0.0 | 0.03 | 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 | 0.06 | 160.0 | 0.0 | 0.06 | 185.71 | 0.0 | -0.13 | 13.33 | 0.0 | -0.1 | 52.38 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.11 | 54.17 | 0.0 | -0.18 | -12.5 | 0.0 | -0.11 | 93.64 | 0.0 | 89 | 0.0 | 0.0 | 0.29 | 7.41 | 0.0 |
| 19Q4 (1) | 5.72 | 0.0 | 0.0 | 4.44 | 0.0 | 0.0 | 1.37 | 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 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 | -0.21 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.24 | 0.0 | 0.0 | -0.16 | 0.0 | 0.0 | -1.73 | 0.0 | 0.0 | 89 | 0.0 | 0.0 | 0.27 | 0.0 | 0.0 |
