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) | 21.89 | -44.44 | 17.81 | -46.8 | 5.15 | -9.49 | 0.09 | 200.0 | 0.11 | -31.25 | 0 | 0 | 0.64 | -17.95 | 0 | 0 | 0.4 | 8.11 | 0 | 0 | 0 | 0 | -0.09 | 0 | 0.85 | -26.72 | -0.22 | 0 | -0.2 | 0 | 0 | 0 | 0.00 | 0 | -0.12 | 0 | -0.62 | 0 | 0.00 | 0 | 168 | 0.0 | 0.67 | -71.97 |
| 2022 (9) | 39.4 | 3.88 | 33.48 | 3.59 | 5.69 | -6.26 | 0.03 | 0 | 0.16 | 33.33 | 0 | 0 | 0.78 | 32.2 | 0 | 0 | 0.37 | 48.0 | 0.01 | -92.86 | 0 | 0 | 0.68 | 0 | 1.16 | 103.51 | 1.39 | 1163.64 | 1.36 | 1411.11 | 0 | 0 | 0.00 | 0 | 0.81 | 1520.0 | 0.12 | 0 | 0.00 | 0 | 168 | 0.0 | 2.39 | 111.5 |
| 2021 (8) | 37.93 | 24.16 | 32.32 | 28.56 | 6.07 | 2.02 | 0 | 0 | 0.12 | 0.0 | 0.01 | 0.0 | 0.59 | -3.28 | 0 | 0 | 0.25 | -62.69 | 0.14 | 0 | -0.01 | 0 | -0.13 | 0 | 0.57 | -26.92 | 0.11 | -54.17 | 0.09 | -59.09 | 0 | 0 | 0.00 | 0 | 0.05 | -61.54 | -0.28 | 0 | 0.00 | 0 | 168 | 0.0 | 1.13 | -22.07 |
| 2020 (7) | 30.55 | -32.65 | 25.14 | -35.14 | 5.95 | -11.98 | 0.02 | -60.0 | 0.12 | -52.0 | 0.01 | 0.0 | 0.61 | 27.08 | 0 | 0 | 0.67 | 131.03 | 0 | 0 | 0 | 0 | -0.25 | 0 | 0.78 | 168.97 | 0.24 | 84.62 | 0.22 | 57.14 | 0 | 0 | 1.30 | 0 | 0.13 | 62.5 | -0.33 | 0 | 0.00 | 0 | 168 | 0.0 | 1.45 | -13.17 |
| 2019 (6) | 45.36 | -28.48 | 38.76 | -33.66 | 6.76 | -36.05 | 0.05 | 25.0 | 0.25 | -34.21 | 0.01 | 0 | 0.48 | 860.0 | 0 | 0 | 0.29 | -47.27 | -0.03 | 0 | 0 | 0 | -0.03 | 0 | 0.29 | 0 | 0.13 | 0 | 0.14 | 0 | 0 | 0 | 0.00 | 0 | 0.08 | 0 | -0.09 | 0 | 0.00 | 0 | 168 | 0.6 | 1.67 | 0 |
| 2018 (5) | 63.42 | -22.26 | 58.43 | -19.71 | 10.57 | -2.04 | 0.04 | 0.0 | 0.38 | 8.57 | 0 | 0 | 0.05 | 400.0 | 0 | 0 | 0.55 | 17.02 | -0.05 | 0 | 0 | 0 | -0.12 | 0 | -0.43 | 0 | -6.01 | 0 | -5.92 | 0 | -0.01 | 0 | 0.00 | 0 | -3.54 | 0 | -3.25 | 0 | 0.00 | 0 | 167 | 0.6 | -4.05 | 0 |
| 2017 (4) | 81.58 | -7.82 | 72.77 | -5.87 | 10.79 | -10.08 | 0.04 | -42.86 | 0.35 | 16.67 | 0 | 0 | 0.01 | 0 | 0.01 | 0.0 | 0.47 | -25.4 | 0 | 0 | 0.01 | 0 | -0.18 | 0 | -0.3 | 0 | -2.28 | 0 | -1.92 | 0 | -0.29 | 0 | 0.00 | 0 | -1.16 | 0 | -0.96 | 0 | 0.00 | 0 | 166 | 1.22 | -0.32 | 0 |
| 2016 (3) | 88.5 | 7.61 | 77.31 | 3.51 | 12.0 | -2.36 | 0.07 | 0.0 | 0.3 | 42.86 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.63 | 117.24 | -0.01 | 0 | 0 | 0 | 0.13 | -83.75 | 0.34 | -70.69 | -0.47 | 0 | -0.52 | 0 | 0.05 | 0 | 0.00 | 0 | -0.32 | 0 | -0.51 | 0 | 0.00 | 0 | 164 | -1.8 | 1.67 | 0 |
| 2015 (2) | 82.24 | 10.73 | 74.69 | 13.49 | 12.29 | 2.93 | 0.07 | -36.36 | 0.21 | 16.67 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.29 | 38.1 | 0.16 | 300.0 | 0 | 0 | 0.8 | 73.91 | 1.16 | 241.18 | -3.58 | 0 | -3.33 | 0 | -0.25 | 0 | 0.00 | 0 | -1.99 | 0 | -2.66 | 0 | 0.00 | 0 | 167 | -2.91 | -1.45 | 0 |
| 2014 (1) | 74.27 | -37.21 | 65.81 | -35.45 | 11.94 | -11.56 | 0.11 | -31.25 | 0.18 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.21 | -46.15 | 0.04 | -96.55 | 0.01 | 0.0 | 0.46 | 17.95 | 0.34 | -81.22 | -3.14 | 0 | -2.77 | 0 | -0.37 | 0 | 0.00 | 0 | -1.61 | 0 | -1.84 | 0 | 0.00 | 0 | 172 | 0.0 | -1.09 | 0 |
| 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) | 6.14 | -28.69 | 42.46 | 5.02 | -27.46 | 47.65 | 1.37 | -13.29 | 11.38 | 0.02 | -50.0 | 100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.04 | -113.33 | -107.69 | -0.3 | -171.43 | -242.86 | -0.29 | -170.73 | -238.1 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.17 | -168.0 | -230.77 | -0.15 | -314.29 | 16.67 | -0.14 | -566.67 | -133.33 | 169 | 0.6 | 0.6 | -0.03 | -104.55 | -107.32 |
| 24Q2 (19) | 8.61 | 144.6 | 30.26 | 6.92 | 116.93 | 27.44 | 1.58 | 27.42 | 17.04 | 0.04 | 100.0 | 33.33 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.13 | -23.53 | 30.0 | 0 | 0 | 0 | 0.09 | 50.0 | 28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -76.47 | -42.86 | 0.3 | -44.44 | 15.38 | 0.42 | 213.51 | 425.0 | 0.41 | 210.81 | 412.5 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.25 | 213.64 | 400.0 | 0.07 | 112.96 | 163.64 | 0.03 | 113.64 | 115.79 | 168 | 0.0 | 0.0 | 0.66 | 571.43 | 120.0 |
| 24Q1 (18) | 3.52 | -33.96 | -37.59 | 3.19 | -24.59 | -32.84 | 1.24 | -1.59 | -5.34 | 0.02 | -50.0 | 0 | 0.02 | 0.0 | -50.0 | 0 | 0 | 0 | 0.17 | -5.56 | -10.53 | 0 | 0 | 0 | 0.06 | -70.0 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.34 | 182.93 | 361.54 | 0.54 | 800.0 | 5300.0 | -0.37 | -270.0 | 9.76 | -0.37 | -270.0 | 7.5 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.22 | -266.67 | 8.33 | -0.54 | -500.0 | -125.0 | -0.22 | -83.33 | 8.33 | 168 | 0.0 | 0.0 | -0.14 | -207.69 | 17.65 |
| 23Q4 (17) | 5.33 | 23.67 | -51.98 | 4.23 | 24.41 | -53.52 | 1.26 | 2.44 | -13.1 | 0.04 | 300.0 | 300.0 | 0.02 | 0.0 | -60.0 | 0 | 0 | 0 | 0.18 | 5.88 | -5.26 | 0 | 0 | 0 | 0.2 | 150.0 | 300.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.41 | -232.26 | -28.12 | 0.06 | -88.46 | 116.67 | -0.1 | -147.62 | -155.56 | -0.1 | -147.62 | -155.56 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.06 | -146.15 | -154.55 | -0.09 | 50.0 | -128.12 | -0.12 | -100.0 | -114.81 | 168 | 0.0 | 0.0 | 0.13 | -68.29 | -70.45 |
| 23Q3 (16) | 4.31 | -34.8 | -65.13 | 3.4 | -37.38 | -67.46 | 1.23 | -8.89 | -21.15 | 0.01 | -66.67 | 0.0 | 0.02 | 0.0 | -60.0 | 0 | 0 | 0 | 0.17 | 70.0 | -15.0 | 0 | 0 | 0 | 0.08 | 14.29 | -46.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.31 | 121.43 | -36.73 | 0.52 | 100.0 | -11.86 | 0.21 | 162.5 | -77.66 | 0.21 | 162.5 | -77.66 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.13 | 160.0 | -76.79 | -0.18 | -63.64 | -185.71 | -0.06 | 68.42 | -108.57 | 168 | 0.0 | 0.0 | 0.41 | 36.67 | -65.83 |
| 23Q2 (15) | 6.61 | 17.2 | -34.88 | 5.43 | 14.32 | -39.13 | 1.35 | 3.05 | -4.93 | 0.03 | 0 | 200.0 | 0.02 | -50.0 | -33.33 | 0 | 0 | 0 | 0.1 | -47.37 | -47.37 | 0 | 0 | 0 | 0.07 | 40.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 207.69 | -41.67 | 0.26 | 2500.0 | -38.1 | 0.08 | 119.51 | -65.22 | 0.08 | 120.0 | -61.9 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.05 | 120.83 | -58.33 | -0.11 | 54.17 | 8.33 | -0.19 | 20.83 | -235.71 | 168 | 0.0 | 0.0 | 0.3 | 276.47 | -37.5 |
| 23Q1 (14) | 5.64 | -49.19 | -2.42 | 4.75 | -47.8 | -5.19 | 1.31 | -9.66 | 4.8 | 0 | -100.0 | -100.0 | 0.04 | -20.0 | 33.33 | 0 | 0 | 0 | 0.19 | 0.0 | -5.0 | 0 | 0 | 0 | 0.05 | 0.0 | -50.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.13 | 59.38 | -148.15 | 0.01 | 102.78 | -98.04 | -0.41 | -327.78 | -1125.0 | -0.4 | -322.22 | -1433.33 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.24 | -318.18 | -1300.0 | -0.24 | -175.0 | 14.29 | -0.24 | -129.63 | -1300.0 | 168 | 0.0 | 0.0 | -0.17 | -138.64 | -160.71 |
| 22Q4 (13) | 11.1 | -10.19 | -9.61 | 9.1 | -12.92 | -11.48 | 1.45 | -7.05 | -10.49 | 0.01 | 0.0 | 200.0 | 0.05 | 0.0 | 150.0 | 0 | 0 | 0 | 0.19 | -5.0 | 111.11 | 0 | 0 | 0 | 0.05 | -66.67 | -64.29 | 0.01 | 0 | 0 | 0 | 0 | 100.0 | -0.32 | -165.31 | -700.0 | -0.36 | -161.02 | -460.0 | 0.18 | -80.85 | -62.5 | 0.18 | -80.85 | -61.7 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.11 | -80.36 | -60.71 | 0.32 | 52.38 | 45.45 | 0.81 | 15.71 | 1520.0 | 168 | 0.0 | 0.0 | 0.44 | -63.33 | -38.89 |
| 22Q3 (12) | 12.36 | 21.77 | 22.13 | 10.45 | 17.15 | 19.43 | 1.56 | 9.86 | 9.09 | 0.01 | 0.0 | 0 | 0.05 | 66.67 | 66.67 | 0 | 0 | 0 | 0.2 | 5.26 | 33.33 | 0 | 0 | 0 | 0.15 | 114.29 | 400.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.49 | 104.17 | 2350.0 | 0.59 | 40.48 | 321.43 | 0.94 | 308.7 | 1075.0 | 0.94 | 347.62 | 1242.86 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.56 | 366.67 | 1300.0 | 0.21 | 275.0 | 625.0 | 0.70 | 400.0 | 404.35 | 168 | 0.0 | 0.0 | 1.2 | 150.0 | 275.0 |
| 22Q2 (11) | 10.15 | 75.61 | 15.87 | 8.92 | 78.04 | 19.41 | 1.42 | 13.6 | -11.25 | 0.01 | 0.0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.19 | -5.0 | 26.67 | 0 | 0 | 0 | 0.07 | -30.0 | 250.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.24 | -11.11 | 300.0 | 0.42 | -17.65 | 200.0 | 0.23 | 475.0 | 235.29 | 0.21 | 600.0 | 223.53 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.12 | 500.0 | 220.0 | -0.12 | 57.14 | 33.33 | 0.14 | 600.0 | 151.85 | 168 | 0.0 | 0.0 | 0.48 | 71.43 | 433.33 |
| 22Q1 (10) | 5.78 | -52.93 | -14.75 | 5.01 | -51.26 | -14.07 | 1.25 | -22.84 | -11.35 | 0.01 | 200.0 | 0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0 | 0.2 | 122.22 | 0.0 | 0 | 0 | 0 | 0.1 | -28.57 | 66.67 | 0 | 0 | 100.0 | 0 | 100.0 | 0 | 0.27 | 775.0 | 2600.0 | 0.51 | 410.0 | 168.42 | 0.04 | -91.67 | 114.29 | 0.03 | -93.62 | 110.71 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.02 | -92.86 | 111.76 | -0.28 | -227.27 | 0.0 | 0.02 | -60.0 | 111.76 | 168 | 0.0 | 0.0 | 0.28 | -61.11 | 2900.0 |
| 21Q4 (9) | 12.28 | 21.34 | 21.46 | 10.28 | 17.49 | 22.67 | 1.62 | 13.29 | 6.58 | -0.01 | 0 | 0 | 0.02 | -33.33 | -33.33 | 0 | 0 | 0 | 0.09 | -40.0 | 0.0 | 0 | 0 | 0 | 0.14 | 366.67 | 27.27 | 0 | -100.0 | -100.0 | -0.01 | 0 | 0 | -0.04 | -300.0 | 69.23 | 0.1 | -28.57 | 400.0 | 0.48 | 500.0 | 118.18 | 0.47 | 571.43 | 123.81 | 0 | 0 | 0 | 0.00 | 0 | -100.0 | 0.28 | 600.0 | 133.33 | 0.22 | 650.0 | 100.0 | 0.05 | 121.74 | -61.54 | 168 | 0.0 | 0.0 | 0.72 | 125.0 | 38.46 |
| 21Q3 (8) | 10.12 | 15.53 | 7.32 | 8.75 | 17.14 | 11.46 | 1.43 | -10.62 | -1.38 | 0 | 0 | 100.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.15 | 0.0 | -25.0 | 0 | 0 | 0 | 0.03 | 50.0 | -86.36 | 0.01 | -93.33 | 0 | 0 | 0 | 0 | 0.02 | 116.67 | 128.57 | 0.14 | 0.0 | -53.33 | 0.08 | 147.06 | -81.82 | 0.07 | 141.18 | -83.72 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.04 | 140.0 | -84.62 | -0.04 | 77.78 | -150.0 | -0.23 | 14.81 | -2400.0 | 168 | 0.0 | 0.0 | 0.32 | 255.56 | -56.16 |
| 21Q2 (7) | 8.76 | 29.2 | 26.22 | 7.47 | 28.13 | 31.51 | 1.6 | 13.48 | 3.9 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.15 | -25.0 | 0 | 0 | 0 | 0 | 0.02 | -66.67 | 0 | 0.15 | 1600.0 | 0 | 0 | 0 | 0 | -0.12 | -1300.0 | 0 | 0.14 | -26.32 | -33.33 | -0.17 | 39.29 | -142.86 | -0.17 | 39.29 | -142.86 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.10 | 41.18 | -150.0 | -0.18 | 35.71 | -5.88 | -0.27 | -58.82 | -8.0 | 168 | 0.0 | 3.07 | 0.09 | 1000.0 | -60.87 |
| 21Q1 (6) | 6.78 | -32.94 | 66.58 | 5.83 | -30.43 | 80.5 | 1.41 | -7.24 | -2.08 | 0 | 0 | -100.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.2 | 122.22 | 42.86 | 0 | 0 | 0 | 0.06 | -45.45 | -53.85 | -0.01 | -200.0 | 0.0 | 0 | 0 | 0 | 0.01 | 107.69 | -80.0 | 0.19 | 850.0 | -24.0 | -0.28 | -227.27 | 20.0 | -0.28 | -233.33 | 20.0 | 0 | 0 | 0 | 0.00 | -100.0 | 0 | -0.17 | -241.67 | 19.05 | -0.28 | -354.55 | 22.22 | -0.17 | -230.77 | 19.05 | 168 | 0.0 | 0.0 | -0.01 | -101.92 | 75.0 |
| 20Q4 (5) | 10.11 | 7.21 | -14.83 | 8.38 | 6.75 | -11.6 | 1.52 | 4.83 | -15.56 | 0 | 100.0 | -100.0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.09 | -55.0 | -55.0 | 0 | 0 | 0 | 0.11 | -50.0 | 650.0 | 0.01 | 0 | 133.33 | 0 | 0 | 0 | -0.13 | -85.71 | 60.61 | 0.02 | -93.33 | 107.14 | 0.22 | -50.0 | -29.03 | 0.21 | -51.16 | -32.26 | 0 | 0 | 0 | 1.45 | 0 | 0 | 0.12 | -53.85 | -33.33 | 0.11 | 37.5 | -68.57 | 0.13 | 1200.0 | 62.5 | 168 | 0.0 | 0.0 | 0.52 | -28.77 | -20.0 |
| 20Q3 (4) | 9.43 | 35.88 | 0.0 | 7.85 | 38.2 | 0.0 | 1.45 | -5.84 | 0.0 | -0.01 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.2 | 0 | 0.0 | 0 | 0 | 0.0 | 0.22 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.07 | 0 | 0.0 | 0.3 | 42.86 | 0.0 | 0.44 | 728.57 | 0.0 | 0.43 | 714.29 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.26 | 750.0 | 0.0 | 0.08 | 147.06 | 0.0 | 0.01 | 104.0 | 0.0 | 168 | 3.07 | 0.0 | 0.73 | 217.39 | 0.0 |
| 20Q2 (3) | 6.94 | 70.52 | 0.0 | 5.68 | 75.85 | 0.0 | 1.54 | 6.94 | 0.0 | 0 | -100.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.21 | -16.0 | 0.0 | -0.07 | 80.0 | 0.0 | -0.07 | 80.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.04 | 80.95 | 0.0 | -0.17 | 52.78 | 0.0 | -0.25 | -19.05 | 0.0 | 163 | -2.98 | 0.0 | 0.23 | 675.0 | 0.0 |
| 20Q1 (2) | 4.07 | -65.71 | 0.0 | 3.23 | -65.93 | 0.0 | 1.44 | -20.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0.14 | -30.0 | 0.0 | 0 | 0 | 0.0 | 0.13 | 750.0 | 0.0 | -0.01 | 66.67 | 0.0 | 0 | 0 | 0.0 | 0.05 | 115.15 | 0.0 | 0.25 | 189.29 | 0.0 | -0.35 | -212.9 | 0.0 | -0.35 | -212.9 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.21 | -216.67 | 0.0 | -0.36 | -202.86 | 0.0 | -0.21 | -362.5 | 0.0 | 168 | 0.0 | 0.0 | -0.04 | -106.15 | 0.0 |
| 19Q4 (1) | 11.87 | 0.0 | 0.0 | 9.48 | 0.0 | 0.0 | 1.8 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.33 | 0.0 | 0.0 | -0.28 | 0.0 | 0.0 | 0.31 | 0.0 | 0.0 | 0.31 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.18 | 0.0 | 0.0 | 0.35 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 168 | 0.0 | 0.0 | 0.65 | 0.0 | 0.0 |
