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) | 54.16 | -15.14 | 36.67 | -2.37 | 10.79 | -14.09 | 0.36 | 176.92 | 0.05 | 400.0 | 0.02 | 0.0 | 0.01 | 0 | 0 | 0 | 0.03 | -25.0 | 0 | 0 | 0 | 0 | 0.27 | -78.91 | 0.48 | -66.67 | 7.19 | -52.82 | 5.11 | -46.99 | 1.28 | -58.31 | 17.76 | -11.77 | 6.85 | -46.4 | 6.34 | -43.54 | 0.00 | 0 | 73 | 1.39 | 9.14 | -45.53 |
| 2022 (9) | 63.82 | -5.62 | 37.56 | -11.1 | 12.56 | 7.81 | 0.13 | 225.0 | 0.01 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 0.02 | 0 | 0 | 0 | 1.28 | 120.69 | 1.44 | 125.0 | 15.24 | 4.96 | 9.64 | 3.77 | 3.07 | 10.43 | 20.13 | 5.01 | 12.78 | 1.27 | 11.23 | -5.23 | 0.00 | 0 | 72 | 0.0 | 16.78 | 5.34 |
| 2021 (8) | 67.62 | 25.45 | 42.25 | 11.71 | 11.65 | 21.23 | 0.04 | -33.33 | 0 | 0 | 0.02 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0.03 | -40.0 | 0 | 0 | 0 | 0 | 0.58 | 152.17 | 0.64 | 120.69 | 14.52 | 110.13 | 9.29 | 103.28 | 2.78 | 164.76 | 19.17 | 25.7 | 12.62 | 101.28 | 11.85 | 102.22 | 0.00 | 0 | 72 | 1.41 | 15.93 | 91.24 |
| 2020 (7) | 53.9 | 18.57 | 37.82 | 19.31 | 9.61 | 3.78 | 0.06 | -25.0 | 0.01 | 0.0 | 0.02 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0.05 | 150.0 | 0 | 0 | 0 | 0 | 0.23 | -37.84 | 0.29 | -27.5 | 6.91 | 36.83 | 4.57 | 32.46 | 1.05 | 98.11 | 15.25 | 46.07 | 6.27 | 31.17 | 5.86 | 40.19 | 0.00 | 0 | 71 | 1.43 | 8.33 | 30.77 |
| 2019 (6) | 45.46 | -6.21 | 31.7 | -5.0 | 9.26 | 1.98 | 0.08 | -11.11 | 0.01 | 0 | 0.02 | 0 | 0.01 | 0 | 0 | 0 | 0.02 | -66.67 | 0 | 0 | 0 | 0 | 0.37 | -33.93 | 0.4 | -40.3 | 5.05 | -26.17 | 3.45 | -12.21 | 0.53 | -55.08 | 10.44 | -39.34 | 4.78 | 11.68 | 4.18 | -6.49 | 0.00 | 0 | 70 | -21.35 | 6.37 | -19.47 |
| 2018 (5) | 48.47 | 14.75 | 33.37 | 12.28 | 9.08 | 8.61 | 0.09 | 28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 100.0 | 0 | 0 | 0 | 0 | 0.56 | 0 | 0.67 | 3250.0 | 6.84 | 57.6 | 3.93 | 38.38 | 1.18 | 59.46 | 17.21 | 1.29 | 4.28 | 54.51 | 4.47 | 15.8 | 0.00 | 0 | 89 | -11.88 | 7.91 | 47.3 |
| 2017 (4) | 42.24 | 13.0 | 29.72 | 12.92 | 8.36 | 9.14 | 0.07 | 75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -40.0 | 0 | 0 | 0 | 0 | -0.09 | 0 | 0.02 | 0 | 4.34 | 43.23 | 2.84 | 40.59 | 0.74 | 64.44 | 16.99 | 14.03 | 2.77 | 41.33 | 3.86 | 12.87 | 0.00 | 0 | 101 | 0.0 | 5.37 | 26.06 |
| 2016 (3) | 37.38 | 20.85 | 26.32 | 19.1 | 7.66 | 6.83 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -50.0 | 0.03 | 0 | 0 | 0 | 0.25 | -24.24 | -0.48 | 0 | 3.03 | 44.29 | 2.02 | 36.49 | 0.45 | 73.08 | 14.90 | 20.45 | 1.96 | 34.25 | 3.42 | 115.09 | 0.00 | 0 | 101 | 1.0 | 4.26 | 23.48 |
| 2015 (2) | 30.93 | -11.27 | 22.1 | -11.35 | 7.17 | -5.28 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 25.0 | 0 | 0 | 0 | 0 | 0.33 | -35.29 | 0.32 | -54.93 | 2.1 | -33.75 | 1.48 | -37.02 | 0.26 | -39.53 | 12.37 | -9.71 | 1.46 | -25.51 | 1.59 | -29.33 | 0.00 | 0 | 100 | -14.53 | 3.45 | -24.84 |
| 2014 (1) | 34.86 | 14.52 | 24.93 | 13.11 | 7.57 | 8.61 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -33.33 | 0 | 0 | 0.02 | 100.0 | 0.51 | 41.67 | 0.71 | 86.84 | 3.17 | 65.1 | 2.35 | 130.39 | 0.43 | -23.21 | 13.70 | -53.11 | 1.96 | 148.1 | 2.25 | 155.68 | 0.00 | 0 | 117 | -8.59 | 4.59 | 35.8 |
| 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) | 16.07 | 10.07 | 8.65 | 10.29 | 11.12 | 2.9 | 3.17 | 2.92 | 8.19 | 0.11 | -8.33 | 10.0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.08 | -77.14 | -81.4 | 2.69 | 3.07 | 17.98 | 1.96 | 8.89 | 21.74 | 0.43 | -14.0 | 13.16 | 16.11 | -15.7 | -3.24 | 2.70 | 9.31 | 22.73 | 2.58 | 29.65 | 59.26 | 7.51 | 56.13 | 53.89 | 73 | 0.0 | 0.0 | 3.21 | 2.56 | 15.05 |
| 24Q2 (19) | 14.6 | -3.57 | 10.77 | 9.26 | -6.93 | 2.32 | 3.08 | -3.14 | 15.79 | 0.12 | 9.09 | 33.33 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | -51.06 | -17.86 | 0.35 | -32.69 | 0.0 | 2.61 | 2.76 | 43.41 | 1.8 | 5.88 | 46.34 | 0.5 | 0.0 | 28.21 | 19.11 | -3.87 | -10.32 | 2.47 | 5.56 | 47.02 | 1.99 | 22.84 | 64.46 | 4.81 | 105.56 | 79.48 | 73 | 0.0 | 0.0 | 3.13 | 2.29 | 36.68 |
| 24Q1 (18) | 15.14 | 0.13 | 36.64 | 9.95 | 0.51 | 28.89 | 3.18 | 10.8 | 37.07 | 0.11 | -8.33 | 83.33 | 0.01 | -50.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.47 | 220.51 | 771.43 | 0.52 | 300.0 | 1833.33 | 2.54 | 22.12 | 154.0 | 1.7 | 9.68 | 132.88 | 0.5 | 38.89 | 257.14 | 19.88 | 13.66 | 38.25 | 2.34 | 10.38 | 134.0 | 1.62 | -34.68 | 55.77 | 2.34 | -66.57 | 134.0 | 73 | 0.0 | 0.0 | 3.06 | 17.69 | 109.59 |
| 23Q4 (17) | 15.12 | 2.23 | 48.53 | 9.9 | -1.0 | 52.07 | 2.87 | -2.05 | 12.99 | 0.12 | 20.0 | 140.0 | 0.02 | 100.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.39 | -186.67 | -225.0 | -0.26 | -160.47 | -271.43 | 2.08 | -8.77 | 96.23 | 1.55 | -3.73 | 112.33 | 0.36 | -5.26 | 71.43 | 17.49 | 5.05 | -12.77 | 2.12 | -3.64 | 109.9 | 2.48 | 53.09 | 125.45 | 7.00 | 43.44 | -47.37 | 73 | 0.0 | 1.39 | 2.6 | -6.81 | 73.33 |
| 23Q3 (16) | 14.79 | 12.22 | 7.72 | 10.0 | 10.5 | 23.61 | 2.93 | 10.15 | 0.0 | 0.1 | 11.11 | 150.0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.45 | 60.71 | 2.27 | 0.43 | 22.86 | -12.24 | 2.28 | 25.27 | -28.75 | 1.61 | 30.89 | -26.15 | 0.38 | -2.56 | -41.54 | 16.65 | -21.87 | -17.62 | 2.20 | 30.95 | -26.67 | 1.62 | 33.88 | -30.17 | 4.88 | 82.09 | -60.33 | 73 | 0.0 | 0.0 | 2.79 | 21.83 | -22.5 |
| 23Q2 (15) | 13.18 | 18.95 | -35.74 | 9.05 | 17.23 | -22.18 | 2.66 | 14.66 | -25.49 | 0.09 | 50.0 | 200.0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.28 | 500.0 | -39.13 | 0.35 | 1266.67 | -30.0 | 1.82 | 82.0 | -68.89 | 1.23 | 68.49 | -66.21 | 0.39 | 178.57 | -66.67 | 21.31 | 48.19 | 7.03 | 1.68 | 68.0 | -66.6 | 1.21 | 16.35 | -71.86 | 2.68 | 168.0 | -71.18 | 73 | 0.0 | 1.39 | 2.29 | 56.85 | -63.12 |
| 23Q1 (14) | 11.08 | 8.84 | -42.89 | 7.72 | 18.59 | -31.92 | 2.32 | -8.66 | -34.09 | 0.06 | 20.0 | 500.0 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | 41.67 | -113.73 | -0.03 | 57.14 | -105.66 | 1.0 | -5.66 | -80.47 | 0.73 | 0.0 | -76.3 | 0.14 | -33.33 | -86.54 | 14.38 | -28.28 | -29.27 | 1.00 | -0.99 | -76.58 | 1.04 | -5.45 | -70.2 | 1.00 | -92.48 | -76.58 | 73 | 1.39 | 1.39 | 1.46 | -2.67 | -73.36 |
| 22Q4 (13) | 10.18 | -25.86 | -43.69 | 6.51 | -19.53 | -38.82 | 2.54 | -13.31 | -21.12 | 0.05 | 25.0 | 400.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | -127.27 | -192.31 | -0.07 | -114.29 | -150.0 | 1.06 | -66.88 | -75.91 | 0.73 | -66.51 | -74.02 | 0.21 | -67.69 | -75.58 | 20.05 | -0.79 | 2.3 | 1.01 | -66.33 | -74.1 | 1.10 | -52.59 | -69.95 | 13.30 | 8.13 | 3.1 | 72 | -1.37 | 0.0 | 1.5 | -58.33 | -68.42 |
| 22Q3 (12) | 13.73 | -33.06 | -25.14 | 8.09 | -30.44 | -25.71 | 2.93 | -17.93 | -9.01 | 0.04 | 33.33 | 300.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.44 | -4.35 | 109.52 | 0.49 | -2.0 | 122.73 | 3.2 | -45.3 | -28.73 | 2.18 | -40.11 | -22.42 | 0.65 | -44.44 | -27.78 | 20.21 | 1.51 | 0.8 | 3.00 | -40.36 | -22.88 | 2.32 | -46.05 | -34.65 | 12.30 | 32.26 | 36.67 | 73 | 1.39 | 1.39 | 3.6 | -42.03 | -25.77 |
| 22Q2 (11) | 20.51 | 5.72 | 27.39 | 11.63 | 2.56 | 13.02 | 3.57 | 1.42 | 27.5 | 0.03 | 200.0 | 200.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.46 | -9.8 | 475.0 | 0.5 | -5.66 | 354.55 | 5.85 | 14.26 | 85.13 | 3.64 | 18.18 | 80.2 | 1.17 | 12.5 | 98.31 | 19.91 | -2.07 | 7.04 | 5.03 | 17.8 | 79.0 | 4.30 | 23.21 | 64.12 | 9.30 | 117.8 | 82.35 | 72 | 0.0 | 0.0 | 6.21 | 13.32 | 76.92 |
| 22Q1 (10) | 19.4 | 7.3 | 28.39 | 11.34 | 6.58 | 8.72 | 3.52 | 9.32 | 46.06 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.51 | 292.31 | 240.0 | 0.53 | 278.57 | 231.25 | 5.12 | 16.36 | 106.45 | 3.08 | 9.61 | 86.67 | 1.04 | 20.93 | 141.86 | 20.33 | 3.72 | 15.91 | 4.27 | 9.49 | 86.46 | 3.49 | -4.64 | 71.08 | 4.27 | -66.9 | 86.46 | 72 | 0.0 | 0.0 | 5.48 | 15.37 | 94.33 |
| 21Q4 (9) | 18.08 | -1.42 | 22.08 | 10.64 | -2.3 | 4.31 | 3.22 | 0.0 | 31.43 | 0.01 | 0.0 | 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 | 0.13 | -38.1 | 0 | 0.14 | -36.36 | 1300.0 | 4.4 | -2.0 | 99.1 | 2.81 | 0.0 | 95.14 | 0.86 | -4.44 | 109.76 | 19.60 | -2.24 | 6.41 | 3.90 | 0.26 | 93.07 | 3.66 | 3.1 | 86.73 | 12.90 | 43.33 | 100.62 | 72 | 0.0 | 1.41 | 4.75 | -2.06 | 84.11 |
| 21Q3 (8) | 18.34 | 13.91 | 25.27 | 10.89 | 5.83 | 5.01 | 3.22 | 15.0 | 30.36 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 162.5 | 425.0 | 0.22 | 100.0 | 340.0 | 4.49 | 42.09 | 137.57 | 2.81 | 39.11 | 126.61 | 0.9 | 52.54 | 275.0 | 20.05 | 7.8 | 59.89 | 3.89 | 38.43 | 123.56 | 3.55 | 35.5 | 117.79 | 9.00 | 76.47 | 103.62 | 72 | 0.0 | 1.41 | 4.85 | 38.18 | 115.56 |
| 21Q2 (7) | 16.1 | 6.55 | 24.81 | 10.29 | -1.34 | 13.58 | 2.8 | 16.18 | 18.14 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -46.67 | 0 | 0.11 | -31.25 | 266.67 | 3.16 | 27.42 | 106.54 | 2.02 | 22.42 | 92.38 | 0.59 | 37.21 | 180.95 | 18.60 | 6.04 | 34.69 | 2.81 | 22.71 | 88.59 | 2.62 | 28.43 | 87.14 | 5.10 | 122.71 | 90.3 | 72 | 0.0 | 1.41 | 3.51 | 24.47 | 85.71 |
| 21Q1 (6) | 15.11 | 2.03 | 30.82 | 10.43 | 2.25 | 27.35 | 2.41 | -1.63 | 3.43 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0 | -6.25 | 0.16 | 1500.0 | -23.81 | 2.48 | 12.22 | 95.28 | 1.65 | 14.58 | 96.43 | 0.43 | 4.88 | 115.0 | 17.54 | -4.78 | 13.31 | 2.29 | 13.37 | 92.44 | 2.04 | 4.08 | 137.21 | 2.29 | -64.39 | 92.44 | 72 | 1.41 | 1.41 | 2.82 | 9.3 | 74.07 |
| 20Q4 (5) | 14.81 | 1.16 | 15.97 | 10.2 | -1.64 | 13.21 | 2.45 | -0.81 | -0.81 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.01 | -80.0 | 120.0 | 2.21 | 16.93 | 71.32 | 1.44 | 16.13 | 46.94 | 0.41 | 70.83 | 156.25 | 18.42 | 46.89 | 46.54 | 2.02 | 16.09 | 45.32 | 1.96 | 20.25 | 39.01 | 6.43 | 45.48 | 31.22 | 71 | 0.0 | 1.43 | 2.58 | 14.67 | 58.28 |
| 20Q3 (4) | 14.64 | 13.49 | 0.0 | 10.37 | 14.46 | 0.0 | 2.47 | 4.22 | 0.0 | 0.01 | 0 | 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 | 0.04 | 0 | 0.0 | 0.05 | 66.67 | 0.0 | 1.89 | 23.53 | 0.0 | 1.24 | 18.1 | 0.0 | 0.24 | 14.29 | 0.0 | 12.54 | -9.2 | 0.0 | 1.74 | 16.78 | 0.0 | 1.63 | 16.43 | 0.0 | 4.42 | 64.93 | 0.0 | 71 | 0.0 | 0.0 | 2.25 | 19.05 | 0.0 |
| 20Q2 (3) | 12.9 | 11.69 | 0.0 | 9.06 | 10.62 | 0.0 | 2.37 | 1.72 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 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 | -100.0 | 0.0 | 0.03 | -85.71 | 0.0 | 1.53 | 20.47 | 0.0 | 1.05 | 25.0 | 0.0 | 0.21 | 5.0 | 0.0 | 13.81 | -10.79 | 0.0 | 1.49 | 25.21 | 0.0 | 1.40 | 62.79 | 0.0 | 2.68 | 125.21 | 0.0 | 71 | 0.0 | 0.0 | 1.89 | 16.67 | 0.0 |
| 20Q1 (2) | 11.55 | -9.55 | 0.0 | 8.19 | -9.1 | 0.0 | 2.33 | -5.67 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 200.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.16 | 433.33 | 0.0 | 0.21 | 520.0 | 0.0 | 1.27 | -1.55 | 0.0 | 0.84 | -14.29 | 0.0 | 0.2 | 25.0 | 0.0 | 15.48 | 23.15 | 0.0 | 1.19 | -14.39 | 0.0 | 0.86 | -39.01 | 0.0 | 1.19 | -75.71 | 0.0 | 71 | 1.43 | 0.0 | 1.62 | -0.61 | 0.0 |
| 19Q4 (1) | 12.77 | 0.0 | 0.0 | 9.01 | 0.0 | 0.0 | 2.47 | 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 | -0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | 1.29 | 0.0 | 0.0 | 0.98 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 12.57 | 0.0 | 0.0 | 1.39 | 0.0 | 0.0 | 1.41 | 0.0 | 0.0 | 4.90 | 0.0 | 0.0 | 70 | 0.0 | 0.0 | 1.63 | 0.0 | 0.0 |
