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) | 7.04 | -43.73 | 7.56 | -37.93 | 0.58 | -12.12 | 0.22 | 1000.0 | 0.01 | 0.0 | 0 | 0 | 0.1 | 0.0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.3 | -38.78 | -0.8 | 0 | -0.69 | 0 | -0.11 | 0 | 0.00 | 0 | -0.58 | 0 | -0.82 | 0 | 0.00 | 0 | 118 | 0.0 | -0.63 | 0 |
| 2022 (9) | 12.51 | -22.35 | 12.18 | -16.29 | 0.66 | -21.43 | 0.02 | -33.33 | 0.01 | 0 | 0 | 0 | 0.1 | -16.67 | 0.01 | 0 | 0.02 | -83.33 | 0 | 0 | 0 | 0 | 0.41 | 0 | 0.49 | 512.5 | 0.17 | -78.75 | 0.09 | -88.16 | 0.08 | 60.0 | 47.51 | 702.53 | 0.07 | -89.06 | -0.33 | 0 | 0.00 | 0 | 118 | 0.0 | 0.35 | -65.0 |
| 2021 (8) | 16.11 | 55.65 | 14.55 | 46.53 | 0.84 | 10.53 | 0.03 | -40.0 | 0 | 0 | 0 | 0 | 0.12 | 9.09 | 0 | 0 | 0.12 | 1100.0 | 0 | 0 | 0 | 0 | -0.12 | 0 | 0.08 | 100.0 | 0.8 | 0 | 0.76 | 0 | 0.05 | 0 | 5.92 | 0 | 0.64 | 0 | 0.57 | 0 | 0.00 | 0 | 118 | 0.0 | 1.0 | 0 |
| 2020 (7) | 10.35 | 18.42 | 9.93 | 19.93 | 0.76 | 406.67 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | 0.11 | 0.0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | -0.28 | 0 | 0.04 | 0 | -0.29 | 0 | -0.29 | 0 | 0 | 0 | 0.00 | 0 | -0.25 | 0 | -0.28 | 0 | 0.00 | 0 | 118 | 0.0 | -0.08 | 0 |
| 2019 (6) | 8.74 | -53.11 | 8.28 | -54.7 | 0.15 | -92.79 | 0.04 | 300.0 | 0 | 0 | 0 | 0 | 0.11 | 10.0 | 0 | 0 | 0.02 | -50.0 | 0 | 0 | 0 | 0 | -0.19 | 0 | -0.04 | 0 | 0.28 | 0 | 0.31 | 0 | -0.03 | 0 | 0.00 | 0 | 0.26 | 0 | 0.29 | 0 | 0.00 | 0 | 118 | 0.0 | 0.53 | 0 |
| 2018 (5) | 18.64 | -56.0 | 18.28 | -55.16 | 2.08 | 26.83 | 0.01 | -50.0 | 0.02 | -66.67 | 0 | 0 | 0.1 | 100.0 | 0 | 0 | 0.04 | 100.0 | 0 | 0 | 0 | 0 | 0.19 | 0 | 0.18 | 0 | -1.54 | 0 | -1.56 | 0 | 0.02 | 0 | 0.00 | 0 | -1.32 | 0 | -1.45 | 0 | 0.00 | 0 | 118 | 0.0 | -1.31 | 0 |
| 2017 (4) | 42.36 | -48.32 | 40.77 | -49.04 | 1.64 | -6.82 | 0.02 | 100.0 | 0.06 | -33.33 | 0 | 0 | 0.05 | 400.0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | -0.43 | 0 | -0.39 | 0 | -0.45 | 0 | -0.38 | 0 | -0.07 | 0 | 0.00 | 0 | -0.32 | 0 | 0.01 | -94.12 | 0.00 | 0 | 118 | 0.0 | -0.19 | 0 |
| 2016 (3) | 81.96 | -5.7 | 80.01 | -5.5 | 1.76 | -20.0 | 0.01 | -50.0 | 0.09 | 28.57 | 0 | 0 | 0.01 | -50.0 | 0.01 | 0 | 0.01 | -96.43 | 0 | 0 | 0 | 0 | -0.04 | 0 | -0.11 | 0 | 0.07 | -90.14 | 0.09 | -83.93 | -0.02 | 0 | 0.00 | 0 | 0.07 | -85.42 | 0.17 | 0 | 0.00 | 0 | 118 | 0.0 | 0.35 | -62.77 |
| 2015 (2) | 86.91 | -31.18 | 84.67 | -31.24 | 2.2 | -13.04 | 0.02 | -66.67 | 0.07 | -50.0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.28 | 1300.0 | 0 | 0 | 0 | 0 | 0.21 | -32.26 | 0.67 | 179.17 | 0.71 | -17.44 | 0.56 | -20.0 | 0.14 | -6.67 | 20.42 | 13.38 | 0.48 | -20.0 | -0.09 | 0 | 0.00 | 0 | 118 | 0.0 | 0.94 | -18.26 |
| 2014 (1) | 126.29 | 0.88 | 123.14 | 0.72 | 2.53 | 11.95 | 0.06 | 50.0 | 0.14 | 0 | 0 | 0 | 0.02 | -60.0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.31 | 181.82 | 0.24 | 242.86 | 0.86 | 16.22 | 0.7 | 20.69 | 0.15 | -11.76 | 18.01 | -18.91 | 0.60 | 22.45 | 0.38 | -9.52 | 0.00 | 0 | 118 | 0.0 | 1.15 | 16.16 |
| 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) | 1.09 | -16.79 | -39.44 | 1.15 | -7.26 | -31.55 | 0.15 | -21.05 | 0.0 | 0.08 | 0.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.18 | -160.0 | -158.06 | -0.39 | -305.26 | -239.29 | -0.35 | -350.0 | -294.44 | -0.04 | -200.0 | -136.36 | 0.00 | -100.0 | -100.0 | -0.29 | -341.67 | -293.33 | -0.14 | -7.69 | -27.27 | 0.14 | -67.44 | 128.0 | 120 | 1.69 | 1.69 | -0.34 | -247.83 | -203.03 |
| 24Q2 (19) | 1.31 | -29.57 | 3.15 | 1.24 | -25.75 | -42.33 | 0.19 | 18.75 | 26.67 | 0.08 | 14.29 | 60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -71.43 | -38.46 | 0.3 | -26.83 | 50.0 | 0.19 | -55.81 | 122.89 | 0.14 | -62.16 | 121.88 | 0.04 | -42.86 | 121.05 | 22.41 | 47.43 | 0 | 0.12 | -61.29 | 122.22 | -0.13 | -333.33 | 81.43 | 0.43 | 38.71 | 166.15 | 118 | 0.0 | 0.0 | 0.23 | -51.06 | 129.11 |
| 24Q1 (18) | 1.86 | 0.54 | -11.85 | 1.67 | 4.38 | -21.6 | 0.16 | 23.08 | 6.67 | 0.07 | 0.0 | 75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | -33.33 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 182.35 | 800.0 | 0.41 | 270.83 | 1266.67 | 0.43 | 458.33 | 430.77 | 0.37 | 470.0 | 384.62 | 0.07 | 333.33 | 0 | 15.20 | 0 | 0 | 0.31 | 487.5 | 381.82 | -0.03 | -125.0 | 76.92 | 0.31 | 153.45 | 381.82 | 118 | 0.0 | 0.0 | 0.47 | 687.5 | 687.5 |
| 23Q4 (17) | 1.85 | 2.78 | -8.42 | 1.6 | -4.76 | -28.89 | 0.13 | -13.33 | -7.14 | 0.07 | 16.67 | 250.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.03 | 200.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.34 | -241.67 | -126.67 | -0.24 | -177.42 | -380.0 | -0.12 | -142.86 | 70.73 | -0.1 | -155.56 | 75.0 | -0.03 | -127.27 | -200.0 | 0.00 | -100.0 | 0 | -0.08 | -153.33 | 76.47 | 0.12 | 209.09 | 141.38 | -0.58 | -16.0 | -928.57 | 118 | 0.0 | 0.0 | -0.08 | -124.24 | 77.78 |
| 23Q3 (16) | 1.8 | 41.73 | -47.83 | 1.68 | -21.86 | -49.24 | 0.15 | 0.0 | 0.0 | 0.06 | 20.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.03 | 50.0 | 0.0 | 0 | 0 | -100.0 | -0.03 | -400.0 | -400.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 84.62 | -17.24 | 0.31 | 55.0 | -3.12 | 0.28 | 133.73 | -9.68 | 0.18 | 128.12 | -37.93 | 0.11 | 157.89 | 1000.0 | 37.49 | 0 | 773.89 | 0.15 | 127.78 | -40.0 | -0.11 | 84.29 | -266.67 | -0.50 | 23.08 | -221.95 | 118 | 0.0 | 0.0 | 0.33 | 141.77 | -5.71 |
| 23Q2 (15) | 1.27 | -39.81 | -61.4 | 2.15 | 0.94 | -29.04 | 0.15 | 0.0 | -21.05 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 425.0 | 8.33 | 0.2 | 566.67 | 150.0 | -0.83 | -538.46 | -653.33 | -0.64 | -392.31 | -740.0 | -0.19 | 0 | -480.0 | 0.00 | 0 | -100.0 | -0.54 | -390.91 | -775.0 | -0.70 | -438.46 | -3600.0 | -0.65 | -490.91 | -482.35 | 118 | 0.0 | 0.0 | -0.79 | -887.5 | -515.79 |
| 23Q1 (14) | 2.11 | 4.46 | -43.73 | 2.13 | -5.33 | -40.67 | 0.15 | 7.14 | -11.76 | 0.04 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 73.33 | -126.67 | 0.03 | 160.0 | -78.57 | -0.13 | 68.29 | -200.0 | -0.13 | 67.5 | -230.0 | 0 | 100.0 | -100.0 | 0.00 | 0 | -100.0 | -0.11 | 67.65 | -222.22 | -0.13 | 55.17 | -333.33 | -0.11 | -257.14 | -222.22 | 118 | 0.0 | 0.0 | -0.08 | 77.78 | -147.06 |
| 22Q4 (13) | 2.02 | -41.45 | -56.47 | 2.25 | -32.02 | -49.21 | 0.14 | -6.67 | -48.15 | 0.02 | 0 | 100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | -33.33 | 0 | -100.0 | 0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | -151.72 | -1400.0 | -0.05 | -115.62 | -225.0 | -0.41 | -232.26 | -1266.67 | -0.4 | -237.93 | -700.0 | -0.01 | -200.0 | -133.33 | 0.00 | -100.0 | 0 | -0.34 | -236.0 | -750.0 | -0.29 | -866.67 | -314.29 | 0.07 | -82.93 | -89.06 | 118 | 0.0 | 0.0 | -0.36 | -202.86 | -1900.0 |
| 22Q3 (12) | 3.45 | 4.86 | -20.14 | 3.31 | 9.24 | -12.89 | 0.15 | -21.05 | -21.05 | 0 | 0 | -100.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0.0 | 0.01 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | 141.67 | 2800.0 | 0.32 | 300.0 | 1500.0 | 0.31 | 106.67 | -11.43 | 0.29 | 190.0 | -14.71 | 0.01 | -80.0 | 0.0 | 4.29 | -87.64 | 66.28 | 0.25 | 212.5 | -13.79 | -0.03 | -250.0 | -111.11 | 0.41 | 141.18 | -40.58 | 118 | 0.0 | 0.0 | 0.35 | 84.21 | -12.5 |
| 22Q2 (11) | 3.29 | -12.27 | -16.07 | 3.03 | -15.6 | -8.46 | 0.19 | 11.76 | -5.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | -33.33 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | -20.0 | 192.31 | 0.08 | -42.86 | 900.0 | 0.15 | 15.38 | -63.41 | 0.1 | 0.0 | -76.74 | 0.05 | 150.0 | 350.0 | 34.72 | 76.87 | 0 | 0.08 | -11.11 | -77.78 | 0.02 | 166.67 | -94.59 | 0.17 | 88.89 | -57.5 | 118 | 0.0 | 0.0 | 0.19 | 11.76 | -58.7 |
| 22Q1 (10) | 3.75 | -19.18 | 16.1 | 3.59 | -18.96 | 19.27 | 0.17 | -37.04 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 1600.0 | 1400.0 | 0.14 | 250.0 | 366.67 | 0.13 | 533.33 | 85.71 | 0.1 | 300.0 | 100.0 | 0.02 | -33.33 | -33.33 | 19.63 | 0 | -44.83 | 0.09 | 325.0 | 125.0 | -0.03 | 57.14 | -250.0 | 0.09 | -85.94 | 125.0 | 118 | 0.0 | 0.0 | 0.17 | 750.0 | 41.67 |
| 21Q4 (9) | 4.64 | 7.41 | 57.29 | 4.43 | 16.58 | 63.47 | 0.27 | 42.11 | -3.57 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -200.0 | 91.67 | 0.04 | 100.0 | 300.0 | -0.03 | -108.57 | 25.0 | -0.05 | -114.71 | 0.0 | 0.03 | 200.0 | 200.0 | 0.00 | -100.0 | 0 | -0.04 | -113.79 | 0.0 | -0.07 | -125.93 | -40.0 | 0.64 | -7.25 | 356.0 | 118 | 0.0 | 0.0 | 0.02 | -95.0 | 100.0 |
| 21Q3 (8) | 4.32 | 10.2 | 91.15 | 3.8 | 14.8 | 65.22 | 0.19 | -5.0 | 5.56 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 107.69 | 110.0 | 0.02 | 300.0 | 0 | 0.35 | -14.63 | 259.09 | 0.34 | -20.93 | 278.95 | 0.01 | 150.0 | 133.33 | 2.58 | 0 | 0 | 0.29 | -19.44 | 281.25 | 0.27 | -27.03 | 268.75 | 0.69 | 72.5 | 428.57 | 118 | 0.0 | 0.0 | 0.4 | -13.04 | 335.29 |
| 21Q2 (7) | 3.92 | 21.36 | 62.66 | 3.31 | 9.97 | 43.29 | 0.2 | 17.65 | 11.11 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.13 | -1400.0 | 0 | -0.01 | -133.33 | 75.0 | 0.41 | 485.71 | 415.38 | 0.43 | 760.0 | 530.0 | -0.02 | -166.67 | 0.0 | 0.00 | -100.0 | 0 | 0.36 | 800.0 | 500.0 | 0.37 | 1750.0 | 840.0 | 0.40 | 900.0 | 900.0 | 118 | 0.0 | 2.61 | 0.46 | 283.33 | 757.14 |
| 21Q1 (6) | 3.23 | 9.49 | 17.88 | 3.01 | 11.07 | 15.77 | 0.17 | -39.29 | 54.55 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 108.33 | -85.71 | 0.03 | 200.0 | -57.14 | 0.07 | 275.0 | -22.22 | 0.05 | 200.0 | 0.0 | 0.03 | 200.0 | -25.0 | 35.58 | 0 | -22.58 | 0.04 | 200.0 | 0.0 | 0.02 | 140.0 | 200.0 | 0.04 | 116.0 | 0.0 | 118 | 0.0 | 0.0 | 0.12 | 1100.0 | -20.0 |
| 20Q4 (5) | 2.95 | 30.53 | 59.46 | 2.71 | 17.83 | 44.92 | 0.28 | 55.56 | -15.15 | 0.01 | 0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | -20.0 | 68.42 | 0.01 | 0 | 103.03 | -0.04 | 81.82 | 94.03 | -0.05 | 73.68 | 91.67 | 0.01 | 133.33 | 114.29 | 0.00 | 0 | 0 | -0.04 | 75.0 | 92.16 | -0.05 | 68.75 | 78.26 | -0.25 | -19.05 | -196.15 | 118 | 0.0 | 0.0 | 0.01 | 105.88 | 101.61 |
| 20Q3 (4) | 2.26 | -6.22 | 0.0 | 2.3 | -0.43 | 0.0 | 0.18 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 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 | -0.1 | 0 | 0.0 | 0 | 100.0 | 0.0 | -0.22 | -69.23 | 0.0 | -0.19 | -90.0 | 0.0 | -0.03 | -50.0 | 0.0 | 0.00 | 0 | 0.0 | -0.16 | -77.78 | 0.0 | -0.16 | -220.0 | 0.0 | -0.21 | -320.0 | 0.0 | 118 | 2.61 | 0.0 | -0.17 | -142.86 | 0.0 |
| 20Q2 (3) | 2.41 | -12.04 | 0.0 | 2.31 | -11.15 | 0.0 | 0.18 | 63.64 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | -0.04 | -157.14 | 0.0 | -0.13 | -244.44 | 0.0 | -0.1 | -300.0 | 0.0 | -0.02 | -150.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.09 | -325.0 | 0.0 | -0.05 | -150.0 | 0.0 | -0.05 | -225.0 | 0.0 | 115 | -2.54 | 0.0 | -0.07 | -146.67 | 0.0 |
| 20Q1 (2) | 2.74 | 48.11 | 0.0 | 2.6 | 39.04 | 0.0 | 0.11 | -66.67 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.07 | 118.42 | 0.0 | 0.07 | 121.21 | 0.0 | 0.09 | 113.43 | 0.0 | 0.05 | 108.33 | 0.0 | 0.04 | 157.14 | 0.0 | 45.96 | 0 | 0.0 | 0.04 | 107.84 | 0.0 | -0.02 | 91.3 | 0.0 | 0.04 | -84.62 | 0.0 | 118 | 0.0 | 0.0 | 0.15 | 124.19 | 0.0 |
| 19Q4 (1) | 1.85 | 0.0 | 0.0 | 1.87 | 0.0 | 0.0 | 0.33 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 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 | -0.38 | 0.0 | 0.0 | -0.33 | 0.0 | 0.0 | -0.67 | 0.0 | 0.0 | -0.6 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.51 | 0.0 | 0.0 | -0.23 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 | 118 | 0.0 | 0.0 | -0.62 | 0.0 | 0.0 |
