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) | 10.95 | -31.43 | 8.22 | -31.04 | 3.5 | -6.67 | 0.07 | 250.0 | 0.27 | 17.39 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.04 | -60.0 | 0 | 0 | 0.05 | 0 | 0.06 | -80.0 | -0.03 | 0 | -0.8 | 0 | -0.69 | 0 | -0.08 | 0 | 0.00 | 0 | -1.59 | 0 | -1.50 | 0 | 0.00 | 0 | 44 | 0.0 | 0.04 | -96.95 |
| 2022 (9) | 15.97 | -11.28 | 11.92 | -20.53 | 3.75 | -8.54 | 0.02 | 0.0 | 0.23 | 9.52 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.1 | -47.37 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0.23 | 0 | 0.53 | 0 | 0.49 | 0 | 0.04 | 0 | 6.88 | 0 | 1.12 | 0 | 0.59 | 0 | 0.00 | 0 | 44 | 0.0 | 1.31 | 0 |
| 2021 (8) | 18.0 | 32.94 | 15.0 | 44.65 | 4.1 | 15.17 | 0.02 | 0.0 | 0.21 | 23.53 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.19 | 72.73 | 0 | 0 | 0 | 0 | -0.19 | 0 | -0.22 | 0 | -1.31 | 0 | -1.1 | 0 | -0.21 | 0 | 0.00 | 0 | -2.52 | 0 | -2.00 | 0 | 0.00 | 0 | 44 | 4.76 | -0.24 | 0 |
| 2020 (7) | 13.54 | -5.64 | 10.37 | -7.41 | 3.56 | -22.61 | 0.02 | -66.67 | 0.17 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.11 | -42.11 | -0.01 | 0 | 0 | 0 | -0.25 | 0 | -0.07 | 0 | -0.47 | 0 | -0.42 | 0 | -0.05 | 0 | 0.00 | 0 | -1.00 | 0 | -0.80 | 0 | 0.00 | 0 | 42 | 0.0 | 0.66 | 0 |
| 2019 (6) | 14.35 | -26.52 | 11.2 | -14.63 | 4.6 | -1.29 | 0.06 | 50.0 | 0.17 | 13.33 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.19 | -50.0 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.07 | 0 | -1.52 | 0 | -1.4 | 0 | -0.12 | 0 | 0.00 | 0 | -3.32 | 0 | -3.02 | 0 | 0.00 | 0 | 42 | 13.51 | -0.83 | 0 |
| 2018 (5) | 19.53 | 10.71 | 13.12 | 7.19 | 4.66 | 18.27 | 0.04 | 100.0 | 0.15 | 25.0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.38 | 280.0 | 0 | 0 | 0 | 0 | 0.11 | 0 | 0.37 | 0 | 2.13 | 69.05 | 1.64 | 88.51 | 0.49 | 22.5 | 22.79 | -27.28 | 4.32 | 83.83 | 2.89 | 19.92 | 0.00 | 0 | 37 | 0.0 | 2.67 | 53.45 |
| 2017 (4) | 17.64 | 36.43 | 12.24 | 31.75 | 3.94 | 18.32 | 0.02 | 100.0 | 0.12 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 233.33 | 0 | 0 | 0 | 0 | -0.17 | 0 | -0.19 | 0 | 1.26 | 334.48 | 0.87 | 987.5 | 0.4 | 90.48 | 31.34 | -56.9 | 2.35 | 1019.05 | 2.41 | 947.83 | 0.00 | 0 | 37 | 2.78 | 1.74 | 138.36 |
| 2016 (3) | 12.93 | -28.8 | 9.29 | -26.74 | 3.33 | -21.65 | 0.01 | 0.0 | 0.08 | 14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -40.0 | 0 | 0 | 0.05 | -50.0 | -0.01 | 0 | -0.02 | 0 | 0.29 | -84.24 | 0.08 | -94.74 | 0.21 | -44.74 | 72.71 | 255.9 | 0.21 | -94.88 | 0.23 | -88.89 | 0.00 | 0 | 36 | 0.0 | 0.73 | -67.56 |
| 2015 (2) | 18.16 | -4.02 | 12.68 | -6.28 | 4.25 | -0.7 | 0.01 | 0.0 | 0.07 | -12.5 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.05 | 66.67 | 0 | 0 | 0.1 | 0 | 0.56 | 300.0 | 0.61 | 0 | 1.84 | 84.0 | 1.52 | 87.65 | 0.38 | 72.73 | 20.43 | -7.6 | 4.10 | 80.62 | 2.07 | -0.96 | 0.00 | 0 | 36 | 0.0 | 2.25 | 67.91 |
| 2014 (1) | 18.92 | 21.83 | 13.53 | 33.56 | 4.28 | 5.42 | 0.01 | 0.0 | 0.08 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0.03 | -57.14 | 0 | 0 | 0 | 0 | 0.14 | 0 | -0.11 | 0 | 1.0 | -25.37 | 0.81 | -31.36 | 0.22 | -24.14 | 22.11 | 2.46 | 2.27 | -46.96 | 2.09 | -22.01 | 0.00 | 0 | 36 | 33.33 | 1.34 | -22.54 |
| 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) | 3.62 | -24.27 | 50.83 | 2.67 | -20.77 | 50.0 | 1.13 | -11.02 | 46.75 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | -100.0 | -100.0 | 0.01 | 125.0 | -75.0 | -0.18 | -280.0 | -63.64 | -0.18 | -1900.0 | -100.0 | -0.02 | -125.0 | 0 | 0.00 | -100.0 | 0 | -0.42 | -2200.0 | -90.91 | -0.43 | -490.91 | -43.33 | 0.31 | -57.53 | 116.15 | 44 | 0.0 | 0.0 | 0.04 | -87.5 | -55.56 |
| 24Q2 (19) | 4.78 | 20.4 | 58.28 | 3.37 | 37.55 | 51.12 | 1.27 | 11.4 | 15.45 | 0.02 | 100.0 | -33.33 | 0.07 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | -0.01 | 0 | -120.0 | 0.01 | -88.89 | -85.71 | -0.04 | -200.0 | 0 | 0.1 | -75.61 | 133.33 | 0.01 | -96.77 | 103.85 | 0.08 | -20.0 | 366.67 | 75.70 | 220.49 | 0 | 0.02 | -97.14 | 103.39 | 0.11 | -81.97 | 118.64 | 0.73 | 4.29 | 142.94 | 44 | 0.0 | 0.0 | 0.32 | -49.21 | 455.56 |
| 24Q1 (18) | 3.97 | 3.39 | 136.31 | 2.45 | -17.23 | 94.44 | 1.14 | 70.15 | 20.0 | 0.01 | -50.0 | 0 | 0.07 | 0.0 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 125.0 | -83.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 190.0 | 200.0 | 0.04 | 233.33 | 200.0 | 0.41 | 127.78 | 171.93 | 0.31 | 121.43 | 164.58 | 0.1 | 150.0 | 211.11 | 23.62 | 20.39 | 0 | 0.70 | 112.12 | 163.06 | 0.61 | 56.41 | 161.0 | 0.70 | 144.03 | 163.06 | 44 | 0.0 | 0.0 | 0.63 | 57.5 | 270.27 |
| 23Q4 (17) | 3.84 | 60.0 | 0.52 | 2.96 | 66.29 | 10.86 | 0.67 | -12.99 | 17.54 | 0.02 | 0.0 | 100.0 | 0.07 | 0.0 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -500.0 | -500.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -266.67 | -42.86 | -0.03 | -175.0 | 80.0 | 0.18 | 263.64 | -59.09 | 0.14 | 255.56 | -65.85 | 0.04 | 0 | 33.33 | 19.62 | 0 | 206.08 | 0.33 | 250.0 | -64.89 | 0.39 | 230.0 | -69.29 | -1.59 | 17.19 | -241.96 | 44 | 0.0 | 0.0 | 0.4 | 344.44 | -36.51 |
| 23Q3 (16) | 2.4 | -20.53 | -38.62 | 1.78 | -20.18 | -38.41 | 0.77 | -30.0 | -35.29 | 0.02 | -33.33 | 100.0 | 0.07 | 0.0 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.06 | -14.29 | -60.0 | 0.04 | 0 | -77.78 | -0.11 | 63.33 | -650.0 | -0.09 | 65.38 | -550.0 | 0 | 100.0 | 0 | 0.00 | 0 | 0 | -0.22 | 62.71 | -540.0 | -0.30 | 49.15 | 16.67 | -1.92 | -12.94 | -1110.53 | 44 | 0.0 | 0.0 | 0.09 | 200.0 | -59.09 |
| 23Q2 (15) | 3.02 | 79.76 | -27.75 | 2.23 | 76.98 | -33.83 | 1.1 | 15.79 | 2.8 | 0.03 | 0 | 0 | 0.07 | 16.67 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -83.33 | -50.0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0.07 | 133.33 | -30.0 | 0 | 100.0 | -100.0 | -0.3 | 47.37 | -42.86 | -0.26 | 45.83 | -23.81 | -0.03 | 66.67 | 0 | 0.00 | 0 | 0 | -0.59 | 46.85 | -20.41 | -0.59 | 41.0 | -3.51 | -1.70 | -53.15 | -1314.29 | 44 | 0.0 | 0.0 | -0.09 | 75.68 | -350.0 |
| 23Q1 (14) | 1.68 | -56.02 | -58.62 | 1.26 | -52.81 | -58.0 | 0.95 | 66.67 | 3.26 | 0 | -100.0 | 0 | 0.06 | 0.0 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 500.0 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 142.86 | -75.0 | -0.04 | 73.33 | -126.67 | -0.57 | -229.55 | -296.55 | -0.48 | -217.07 | -277.78 | -0.09 | -400.0 | -550.0 | 0.00 | -100.0 | -100.0 | -1.11 | -218.09 | -276.19 | -1.00 | -178.74 | -470.37 | -1.11 | -199.11 | -276.19 | 44 | 0.0 | 0.0 | -0.37 | -158.73 | -177.08 |
| 22Q4 (13) | 3.82 | -2.3 | -23.9 | 2.67 | -7.61 | -29.55 | 0.57 | -52.1 | -49.56 | 0.01 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | -146.67 | -75.0 | -0.15 | -183.33 | -114.29 | 0.44 | 2100.0 | 1000.0 | 0.41 | 1950.0 | 1266.67 | 0.03 | 0 | 200.0 | 6.41 | 0 | -79.64 | 0.94 | 1780.0 | 1466.67 | 1.27 | 452.78 | 452.17 | 1.12 | 489.47 | 144.44 | 44 | 0.0 | 0.0 | 0.63 | 186.36 | 152.0 |
| 22Q3 (12) | 3.91 | -6.46 | -8.43 | 2.89 | -14.24 | -22.52 | 1.19 | 11.21 | 20.2 | 0.01 | 0 | 0 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 50.0 | 0 | 0.18 | 350.0 | 500.0 | 0.02 | 109.52 | 104.65 | 0.02 | 109.52 | 107.69 | 0 | 0 | 100.0 | 0.00 | 0 | 0 | 0.05 | 110.2 | 108.47 | -0.36 | 36.84 | 45.45 | 0.19 | 35.71 | 107.36 | 44 | 0.0 | 0.0 | 0.22 | 1200.0 | 210.0 |
| 22Q2 (11) | 4.18 | 2.96 | -8.33 | 3.37 | 12.33 | -5.07 | 1.07 | 16.3 | 15.05 | 0 | 0 | 0 | 0.06 | 20.0 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -71.43 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -16.67 | 200.0 | 0.04 | -73.33 | 130.77 | -0.21 | -172.41 | -320.0 | -0.21 | -177.78 | -200.0 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | 0 | -0.49 | -177.78 | -206.25 | -0.57 | -311.11 | -507.14 | 0.14 | -77.78 | 107.04 | 44 | 0.0 | 0.0 | -0.02 | -104.17 | -110.53 |
| 22Q1 (10) | 4.06 | -19.12 | -2.17 | 3.0 | -20.84 | -23.66 | 0.92 | -18.58 | -12.38 | 0 | -100.0 | -100.0 | 0.05 | -16.67 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 600.0 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 400.0 | 340.0 | 0.15 | 314.29 | 475.0 | 0.29 | 625.0 | 133.33 | 0.27 | 800.0 | 133.75 | 0.02 | 100.0 | 128.57 | 5.28 | -83.23 | 0 | 0.63 | 950.0 | 134.43 | 0.27 | 17.39 | 115.61 | 0.63 | 125.0 | 134.43 | 44 | 0.0 | 0.0 | 0.48 | 92.0 | 202.13 |
| 21Q4 (9) | 5.02 | 17.56 | 31.76 | 3.79 | 1.61 | 15.2 | 1.13 | 14.14 | 52.7 | 0.01 | 0 | 0 | 0.06 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -90.0 | 0.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.04 | 0 | 60.0 | -0.07 | -333.33 | 0.0 | 0.04 | 109.3 | 113.33 | 0.03 | 111.54 | 112.5 | 0.01 | 105.88 | 116.67 | 31.49 | 0 | 0 | 0.06 | 110.17 | 110.71 | 0.23 | 134.85 | 158.97 | -2.52 | 2.33 | -152.0 | 44 | 0.0 | 4.76 | 0.25 | 225.0 | 0.0 |
| 21Q3 (8) | 4.27 | -6.36 | 11.78 | 3.73 | 5.07 | 35.14 | 0.99 | 6.45 | -20.8 | 0 | 0 | 0 | 0.06 | 20.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 400.0 | 190.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.03 | 123.08 | 160.0 | -0.43 | -760.0 | -79.17 | -0.26 | -271.43 | -13.04 | -0.17 | -950.0 | -1600.0 | 0.00 | 0 | 0 | -0.59 | -268.75 | -5.36 | -0.66 | -571.43 | -60.98 | -2.58 | -29.65 | -486.36 | 44 | 0.0 | 7.32 | -0.2 | -205.26 | 0 |
| 21Q2 (7) | 4.56 | 9.88 | 41.18 | 3.55 | -9.67 | 51.06 | 0.93 | -11.43 | 24.0 | 0 | -100.0 | 0 | 0.05 | 25.0 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -100.0 | 0 | -0.13 | -225.0 | -425.0 | -0.05 | 94.25 | -129.41 | -0.07 | 91.25 | -143.75 | 0.02 | 128.57 | 100.0 | 0.00 | 0 | -100.0 | -0.16 | 91.26 | -143.24 | 0.14 | 108.09 | -48.15 | -1.99 | -8.74 | -2090.0 | 44 | 0.0 | 4.76 | 0.19 | 140.43 | -44.12 |
| 21Q1 (6) | 4.15 | 8.92 | 54.85 | 3.93 | 19.45 | 99.49 | 1.05 | 41.89 | 29.63 | 0.01 | 0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 400.0 | 400.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.05 | 50.0 | -200.0 | -0.04 | 42.86 | -500.0 | -0.87 | -190.0 | -770.0 | -0.8 | -233.33 | -627.27 | -0.07 | -16.67 | -450.0 | 0.00 | 0 | 0 | -1.83 | -226.79 | -603.85 | -1.73 | -343.59 | -540.74 | -1.83 | -83.0 | -603.85 | 44 | 4.76 | 2.33 | -0.47 | -288.0 | -771.43 |
| 20Q4 (5) | 3.81 | -0.26 | 56.79 | 3.29 | 19.2 | 43.04 | 0.74 | -40.8 | -26.0 | 0 | 0 | -100.0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 109.09 | -75.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.1 | -11.11 | 33.33 | -0.07 | -40.0 | 50.0 | -0.3 | -25.0 | 70.59 | -0.24 | -4.35 | 73.33 | -0.06 | -500.0 | 50.0 | 0.00 | 0 | 0 | -0.56 | 0.0 | 73.71 | -0.39 | 4.88 | 77.46 | -1.00 | -127.27 | 69.88 | 42 | 2.44 | 0.0 | 0.25 | 0 | 129.07 |
| 20Q3 (4) | 3.82 | 18.27 | 0.0 | 2.76 | 17.45 | 0.0 | 1.25 | 66.67 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.11 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.09 | 0 | 0.0 | -0.05 | -225.0 | 0.0 | -0.24 | -241.18 | 0.0 | -0.23 | -243.75 | 0.0 | -0.01 | -200.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.56 | -251.35 | 0.0 | -0.41 | -251.85 | 0.0 | -0.44 | -540.0 | 0.0 | 41 | -2.38 | 0.0 | 0 | -100.0 | 0.0 |
| 20Q2 (3) | 3.23 | 20.52 | 0.0 | 2.35 | 19.29 | 0.0 | 0.75 | -7.41 | 0.0 | 0 | -100.0 | 0.0 | 0.04 | 0.0 | 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 | -100.0 | 0.0 | 0.04 | 300.0 | 0.0 | 0.17 | 270.0 | 0.0 | 0.16 | 245.45 | 0.0 | 0.01 | -50.0 | 0.0 | 7.52 | 0 | 0.0 | 0.37 | 242.31 | 0.0 | 0.27 | 200.0 | 0.0 | 0.10 | 138.46 | 0.0 | 42 | -2.33 | 0.0 | 0.34 | 385.71 | 0.0 |
| 20Q1 (2) | 2.68 | 10.29 | 0.0 | 1.97 | -14.35 | 0.0 | 0.81 | -19.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.04 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -75.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 133.33 | 0.0 | 0.01 | 107.14 | 0.0 | -0.1 | 90.2 | 0.0 | -0.11 | 87.78 | 0.0 | 0.02 | 116.67 | 0.0 | 0.00 | 0 | 0.0 | -0.26 | 87.79 | 0.0 | -0.27 | 84.39 | 0.0 | -0.26 | 92.17 | 0.0 | 43 | 2.38 | 0.0 | 0.07 | 108.14 | 0.0 |
| 19Q4 (1) | 2.43 | 0.0 | 0.0 | 2.3 | 0.0 | 0.0 | 1.0 | 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 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 | -0.14 | 0.0 | 0.0 | -1.02 | 0.0 | 0.0 | -0.9 | 0.0 | 0.0 | -0.12 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -2.13 | 0.0 | 0.0 | -1.73 | 0.0 | 0.0 | -3.32 | 0.0 | 0.0 | 42 | 0.0 | 0.0 | -0.86 | 0.0 | 0.0 |
