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) | 45.55 | -25.68 | 37.86 | -21.58 | 9.51 | -25.12 | 0.82 | 156.25 | 1.11 | 19.35 | 0.08 | 14.29 | 0.13 | 62.5 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0.48 | -42.86 | 1.15 | 666.67 | -0.67 | 0 | -1.66 | 0 | 0.98 | 12.64 | 0.00 | 0 | -0.71 | 0 | -1.22 | 0 | 0.00 | 0 | 234 | 0.0 | 2.82 | -22.95 |
| 2022 (9) | 61.29 | -7.67 | 48.28 | -9.11 | 12.7 | 3.08 | 0.32 | 52.38 | 0.93 | 8.14 | 0.07 | -22.22 | 0.08 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.84 | 0 | 0.15 | 0 | 0.45 | -39.19 | -0.38 | 0 | 0.87 | -25.0 | 0.00 | 0 | -0.16 | 0 | -0.23 | 0 | 0.00 | 0 | 234 | 0.0 | 3.66 | -6.87 |
| 2021 (8) | 66.38 | -22.8 | 53.12 | -16.77 | 12.32 | -30.94 | 0.21 | 40.0 | 0.86 | -10.42 | 0.09 | 200.0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | -0.23 | 0 | -0.2 | 0 | 0.74 | -72.28 | -0.31 | 0 | 1.16 | 13.73 | 0.00 | 0 | -0.13 | 0 | -0.05 | 0 | 0.00 | 0 | 234 | 0.0 | 3.93 | -36.41 |
| 2020 (7) | 85.99 | 23.74 | 63.82 | 10.59 | 17.84 | 43.99 | 0.15 | -6.25 | 0.96 | -4.0 | 0.03 | 50.0 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | -0.14 | 0 | 0 | 0 | -0.52 | 0 | -1.66 | 0 | 2.67 | 0 | 1.68 | 0 | 1.02 | -23.31 | 38.17 | 0 | 0.72 | 0 | 1.45 | 0 | 0.00 | 0 | 234 | 0.0 | 6.18 | 90.15 |
| 2019 (6) | 69.49 | -6.32 | 57.71 | -5.44 | 12.39 | -10.09 | 0.16 | 45.45 | 1.0 | 11.11 | 0.02 | 0 | 0.05 | -58.33 | 0 | 0 | 0 | 0 | 0.38 | -82.88 | 0 | 0 | -0.05 | 0 | 0.22 | -80.7 | -0.39 | 0 | -1.72 | 0 | 1.33 | 41.49 | 0.00 | 0 | -0.74 | 0 | -0.84 | 0 | 0.00 | 0 | 234 | 10.38 | 3.25 | -8.71 |
| 2018 (5) | 74.18 | 2.19 | 61.03 | 4.61 | 13.78 | 2.15 | 0.11 | -26.67 | 0.9 | 23.29 | 0 | 0 | 0.12 | 50.0 | 0 | 0 | 0 | 0 | 2.22 | 0 | 0 | 0 | 0.2 | 0 | 1.14 | 0 | 0.5 | 108.33 | -0.61 | 0 | 0.94 | 0.0 | 0.00 | 0 | -0.29 | 0 | -0.76 | 0 | 0.00 | 0 | 212 | 0.95 | 3.56 | 13.02 |
| 2017 (4) | 72.59 | 2.11 | 58.34 | -0.09 | 13.49 | 11.03 | 0.15 | -21.05 | 0.73 | 7.35 | 0 | 0 | 0.08 | -38.46 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.05 | 0 | -0.1 | 0 | -0.53 | 0 | 0.24 | 0 | -0.77 | 0 | 0.94 | 2.17 | 0.00 | 0 | -0.36 | 0 | -0.10 | 0 | 0.00 | 0 | 210 | 0.0 | 3.15 | 47.2 |
| 2016 (3) | 71.09 | 3.15 | 58.39 | 5.19 | 12.15 | -9.8 | 0.19 | 72.73 | 0.68 | -1.45 | 0 | 0 | 0.13 | 0.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | -0.54 | 0 | -1.27 | 0 | -0.71 | 0 | 0.15 | 650.0 | 0.92 | 119.05 | 0.00 | 0 | 0.07 | 600.0 | 0.62 | 1450.0 | 0.00 | 0 | 210 | 0.0 | 2.14 | -21.03 |
| 2015 (2) | 68.92 | -4.09 | 55.51 | -4.33 | 13.47 | 7.5 | 0.11 | 22.22 | 0.69 | 1.47 | 0 | 0 | 0.13 | -50.0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0 | 0 | 0.28 | 0 | -0.07 | 0 | -0.14 | 0 | 0.02 | -98.21 | 0.42 | -30.0 | 0.00 | 0 | 0.01 | -98.25 | 0.04 | -92.31 | 0.00 | 0 | 210 | 6.6 | 2.71 | -33.25 |
| 2014 (1) | 71.86 | -0.73 | 58.02 | -1.64 | 12.53 | 6.37 | 0.09 | 125.0 | 0.68 | 15.25 | 0 | 0 | 0.26 | -16.13 | 0 | 0 | 0.36 | 20.0 | 0.13 | -43.48 | 0 | 0 | -0.2 | 0 | -0.07 | 0 | 1.24 | -30.34 | 1.12 | -33.73 | 0.6 | -10.45 | 48.41 | 28.41 | 0.57 | -43.0 | 0.52 | -22.39 | 0.00 | 0 | 197 | 17.26 | 4.06 | -12.5 |
| 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) | 14.47 | 41.31 | 4.03 | 11.24 | 41.38 | -0.62 | 2.3 | -2.54 | -6.12 | 0.23 | 15.0 | 76.92 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | -0.12 | -163.16 | -129.27 | 0.82 | 583.33 | 46.43 | 0.64 | 6300.0 | 190.91 | 0.15 | 66.67 | -55.88 | 18.36 | -75.83 | -69.85 | 0.28 | 0 | 211.11 | 0.33 | 512.5 | 512.5 | 0.40 | 233.33 | 157.14 | 230 | -1.71 | -1.71 | 1.7 | 71.72 | 18.88 |
| 24Q2 (19) | 10.24 | -17.29 | -5.97 | 7.95 | -20.5 | -12.44 | 2.36 | 14.01 | -1.26 | 0.2 | 0.0 | -23.08 | 0.3 | 0.0 | 11.11 | 0.01 | 0.0 | -50.0 | 0.03 | 0.0 | 50.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.01 | 0 | -125.0 | 0 | 0 | 0 | 0.25 | -48.98 | 19.05 | 0.19 | -53.66 | -29.63 | 0.12 | -83.33 | 138.71 | 0.01 | -96.43 | 101.45 | 0.09 | -78.57 | -68.97 | 75.96 | 29.21 | 0 | 0.00 | -100.0 | 100.0 | -0.08 | -33.33 | 80.95 | 0.12 | 0.0 | 115.19 | 234 | 0.0 | 0.0 | 0.99 | -37.34 | 76.79 |
| 24Q1 (18) | 12.38 | 18.36 | 20.19 | 10.0 | 17.37 | 11.73 | 2.07 | -5.05 | -17.2 | 0.2 | -37.5 | 66.67 | 0.3 | 0.0 | 11.11 | 0.01 | -50.0 | -50.0 | 0.03 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.49 | 208.89 | 88.46 | 0.41 | 24.24 | 192.86 | 0.72 | 700.0 | 172.0 | 0.28 | 1033.33 | 124.35 | 0.42 | 110.0 | 180.0 | 58.79 | 0 | 0 | 0.12 | 1300.0 | 124.49 | -0.06 | 62.5 | 89.29 | 0.12 | 116.9 | 124.49 | 234 | 0.0 | 0.0 | 1.58 | 64.58 | 1315.38 |
| 23Q4 (17) | 10.46 | -24.8 | -18.85 | 8.52 | -24.67 | -15.64 | 2.18 | -11.02 | -38.07 | 0.32 | 146.15 | 68.42 | 0.3 | 15.38 | 20.0 | 0.02 | 0.0 | 0.0 | 0.06 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 50.0 | 87.5 | 0 | -100.0 | 0 | -0.45 | -197.83 | -446.15 | 0.33 | -19.51 | 306.25 | 0.09 | -83.93 | 110.11 | -0.03 | -113.64 | 95.65 | 0.2 | -41.18 | 200.0 | 0.00 | -100.0 | 0 | -0.01 | -111.11 | 96.55 | -0.16 | -100.0 | 30.43 | -0.71 | -1.43 | -343.75 | 234 | 0.0 | 0.0 | 0.96 | -32.87 | 2500.0 |
| 23Q3 (16) | 13.91 | 27.73 | -12.24 | 11.31 | 24.56 | -10.24 | 2.45 | 2.51 | -21.22 | 0.13 | -50.0 | 225.0 | 0.26 | -3.7 | 4.0 | 0.02 | 0.0 | 0.0 | 0.03 | 50.0 | 50.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.02 | -150.0 | -128.57 | 0.04 | 0 | 0 | 0.46 | 119.05 | 35.29 | 0.41 | 51.85 | 46.43 | 0.56 | 280.65 | 33.33 | 0.22 | 131.88 | 2100.0 | 0.34 | 17.24 | -15.0 | 60.89 | 0 | -35.67 | 0.09 | 131.03 | 0 | -0.08 | 80.95 | 33.33 | -0.70 | 11.39 | -638.46 | 234 | 0.0 | 0.0 | 1.43 | 155.36 | 19.17 |
| 23Q2 (15) | 10.89 | 5.73 | -30.86 | 9.08 | 1.45 | -25.63 | 2.39 | -4.4 | -17.3 | 0.26 | 116.67 | 225.0 | 0.27 | 0.0 | 28.57 | 0.02 | 0.0 | 0.0 | 0.02 | -33.33 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 100.0 | 0 | 0 | 0 | 0.21 | -19.23 | 162.5 | 0.27 | 92.86 | 1000.0 | -0.31 | 69.0 | -149.21 | -0.69 | 40.0 | -337.93 | 0.29 | 93.33 | -17.14 | 0.00 | 0 | -100.0 | -0.29 | 40.82 | -341.67 | -0.42 | 25.0 | -400.0 | -0.79 | -61.22 | -707.69 | 234 | 0.0 | 0.0 | 0.56 | 530.77 | -60.84 |
| 23Q1 (14) | 10.3 | -20.09 | -38.69 | 8.95 | -11.39 | -33.06 | 2.5 | -28.98 | -21.63 | 0.12 | -36.84 | 500.0 | 0.27 | 8.0 | 28.57 | 0.02 | 0.0 | 0.0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.26 | 100.0 | -7.14 | 0.14 | 187.5 | 180.0 | -1.0 | -12.36 | -444.83 | -1.15 | -66.67 | -11600.0 | 0.15 | 175.0 | -51.61 | 0.00 | 0 | 0 | -0.49 | -68.97 | 0 | -0.56 | -143.48 | -2700.0 | -0.49 | -206.25 | 0 | 234 | 0.0 | 0.0 | -0.13 | -225.0 | -112.15 |
| 22Q4 (13) | 12.89 | -18.68 | -31.29 | 10.1 | -19.84 | -34.37 | 3.52 | 13.18 | 13.18 | 0.19 | 375.0 | 90.0 | 0.25 | 0.0 | -10.71 | 0.02 | 0.0 | -71.43 | 0.03 | 50.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -214.29 | 0 | 0 | 0 | 0 | 0.13 | -61.76 | 425.0 | -0.16 | -157.14 | -188.89 | -0.89 | -311.9 | -302.27 | -0.69 | -7000.0 | -272.5 | -0.2 | -150.0 | -253.85 | 0.00 | -100.0 | -100.0 | -0.29 | 0 | -270.59 | -0.23 | -91.67 | -330.0 | -0.16 | -223.08 | -23.08 | 234 | 0.0 | 0.0 | -0.04 | -103.33 | -102.82 |
| 22Q3 (12) | 15.85 | 0.63 | -3.18 | 12.6 | 3.19 | -2.55 | 3.11 | 7.61 | -3.72 | 0.04 | -50.0 | -20.0 | 0.25 | 19.05 | 25.0 | 0.02 | 0.0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 250.0 | 0 | 0 | 0 | 0 | 0.34 | 325.0 | 1800.0 | 0.28 | 1033.33 | 0 | 0.42 | -33.33 | 100.0 | 0.01 | -96.55 | 109.09 | 0.4 | 14.29 | 14.29 | 94.65 | 69.68 | 0 | 0.00 | -100.0 | 100.0 | -0.12 | -185.71 | -140.0 | 0.13 | 0.0 | 143.33 | 234 | 0.0 | 0.0 | 1.2 | -16.08 | 30.43 |
| 22Q2 (11) | 15.75 | -6.25 | 4.93 | 12.21 | -8.68 | 0.83 | 2.89 | -9.4 | 2.85 | 0.08 | 300.0 | 100.0 | 0.21 | 0.0 | 16.67 | 0.02 | 0.0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.08 | -71.43 | 147.06 | -0.03 | -160.0 | 87.5 | 0.63 | 117.24 | 520.0 | 0.29 | 2800.0 | 182.86 | 0.35 | 12.9 | 59.09 | 55.78 | 0 | 0 | 0.12 | 0 | 180.0 | 0.14 | 800.0 | 380.0 | 0.13 | 0 | 152.0 | 234 | 0.0 | 0.0 | 1.43 | 33.64 | 160.0 |
| 22Q1 (10) | 16.8 | -10.45 | 3.45 | 13.37 | -13.13 | 5.36 | 3.19 | 2.57 | 0.63 | 0.02 | -80.0 | -33.33 | 0.21 | -25.0 | 10.53 | 0.02 | -71.43 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 800.0 | 0 | 0.05 | -72.22 | 135.71 | 0.29 | -34.09 | 20.83 | 0.01 | -97.5 | 104.17 | 0.31 | 138.46 | -34.04 | 0.00 | -100.0 | 0 | 0.00 | -100.0 | 100.0 | -0.02 | -120.0 | 50.0 | 0.00 | 100.0 | 100.0 | 234 | 0.0 | 0.0 | 1.07 | -24.65 | 2.88 |
| 21Q4 (9) | 18.76 | 14.6 | -20.0 | 15.39 | 19.03 | -3.99 | 3.11 | -3.72 | -45.15 | 0.1 | 100.0 | 233.33 | 0.28 | 40.0 | -9.68 | 0.07 | 0 | 600.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.04 | -100.0 | 0.0 | 0.18 | 0 | 120.45 | 0.44 | 109.52 | -48.84 | 0.4 | 463.64 | -47.37 | 0.13 | -62.86 | 160.0 | 28.81 | 0 | 393.32 | 0.17 | 440.0 | -46.88 | 0.10 | 300.0 | -85.92 | -0.13 | 56.67 | -118.06 | 234 | 0.0 | 0.0 | 1.42 | 54.35 | -20.22 |
| 21Q3 (8) | 16.37 | 9.06 | -56.25 | 12.93 | 6.77 | -48.47 | 3.23 | 14.95 | -50.69 | 0.05 | 25.0 | 66.67 | 0.2 | 11.11 | -16.67 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.02 | 88.24 | 91.3 | 0 | 100.0 | 100.0 | 0.21 | 240.0 | -96.22 | -0.11 | 68.57 | -102.46 | 0.35 | 59.09 | -66.35 | 0.00 | 0 | -100.0 | -0.05 | 66.67 | -102.6 | -0.05 | 0.0 | -102.45 | -0.30 | -20.0 | -175.0 | 234 | 0.0 | 0.0 | 0.92 | 67.27 | -85.71 |
| 21Q2 (7) | 15.01 | -7.57 | 15.46 | 12.11 | -4.57 | 2.19 | 2.81 | -11.36 | -4.1 | 0.04 | 33.33 | 0 | 0.18 | -5.26 | -10.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.17 | 0 | 0 | -0.24 | -71.43 | 56.36 | -0.15 | -162.5 | 93.56 | -0.35 | -45.83 | 82.23 | 0.22 | -53.19 | 195.65 | 0.00 | 0 | 0 | -0.15 | -50.0 | 82.14 | -0.05 | -25.0 | 91.94 | -0.25 | -150.0 | 83.55 | 234 | 0.0 | -0.43 | 0.55 | -47.12 | 136.91 |
| 21Q1 (6) | 16.24 | -30.75 | 34.1 | 12.69 | -20.84 | 17.07 | 3.17 | -44.09 | 17.84 | 0.03 | 0.0 | 0 | 0.19 | -38.71 | -9.52 | 0 | -100.0 | -100.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | -0.14 | 84.09 | -1300.0 | 0.24 | -72.09 | 116.78 | -0.24 | -131.58 | 84.81 | 0.47 | 840.0 | 193.75 | 0.00 | -100.0 | 0 | -0.10 | -131.25 | 85.29 | -0.04 | -105.63 | 94.12 | -0.10 | -113.89 | 85.29 | 234 | 0.0 | 0.0 | 1.04 | -41.57 | 289.09 |
| 20Q4 (5) | 23.45 | -37.33 | 44.66 | 16.03 | -36.11 | 14.34 | 5.67 | -13.44 | 75.54 | 0.03 | 0.0 | -25.0 | 0.31 | 29.17 | 0 | 0.01 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.13 | -550.0 | -1400.0 | 0 | 0 | 0 | -0.04 | 82.61 | 50.0 | -0.88 | -300.0 | -486.67 | 0.86 | -84.53 | 172.27 | 0.76 | -83.04 | 151.01 | 0.05 | -95.19 | -84.85 | 5.84 | -68.75 | 0 | 0.32 | -83.33 | 150.0 | 0.71 | -65.2 | 222.41 | 0.72 | 80.0 | 197.3 | 234 | 0.0 | 0.0 | 1.78 | -72.36 | 1212.5 |
| 20Q3 (4) | 37.42 | 187.85 | 0.0 | 25.09 | 111.73 | 0.0 | 6.55 | 123.55 | 0.0 | 0.03 | 0 | 0.0 | 0.24 | 20.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | 0 | 0.0 | 0 | 0 | 0.0 | -0.23 | 0 | 0.0 | -0.22 | 60.0 | 0.0 | 5.56 | 338.63 | 0.0 | 4.48 | 327.41 | 0.0 | 1.04 | 552.17 | 0.0 | 18.69 | 0 | 0.0 | 1.92 | 328.57 | 0.0 | 2.04 | 429.03 | 0.0 | 0.40 | 126.32 | 0.0 | 234 | -0.43 | 0.0 | 6.44 | 532.21 | 0.0 |
| 20Q2 (3) | 13.0 | 7.35 | 0.0 | 11.85 | 9.32 | 0.0 | 2.93 | 8.92 | 0.0 | 0 | 0 | 0.0 | 0.2 | -4.76 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.55 | -5400.0 | 0.0 | -2.33 | -62.94 | 0.0 | -1.97 | -24.68 | 0.0 | -0.23 | -243.75 | 0.0 | 0.00 | 0 | 0.0 | -0.84 | -23.53 | 0.0 | -0.62 | 8.82 | 0.0 | -1.52 | -123.53 | 0.0 | 235 | 0.43 | 0.0 | -1.49 | -170.91 | 0.0 |
| 20Q1 (2) | 12.11 | -25.29 | 0.0 | 10.84 | -22.68 | 0.0 | 2.69 | -16.72 | 0.0 | 0 | -100.0 | 0.0 | 0.21 | 0 | 0.0 | 0.01 | 0 | 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 | 100.0 | 0.0 | -0.01 | 93.33 | 0.0 | -1.43 | -20.17 | 0.0 | -1.58 | -6.04 | 0.0 | 0.16 | -51.52 | 0.0 | 0.00 | 0 | 0.0 | -0.68 | -6.25 | 0.0 | -0.68 | -17.24 | 0.0 | -0.68 | 8.11 | 0.0 | 234 | 0.0 | 0.0 | -0.55 | -243.75 | 0.0 |
| 19Q4 (1) | 16.21 | 0.0 | 0.0 | 14.02 | 0.0 | 0.0 | 3.23 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.08 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 | -1.19 | 0.0 | 0.0 | -1.49 | 0.0 | 0.0 | 0.33 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.64 | 0.0 | 0.0 | -0.58 | 0.0 | 0.0 | -0.74 | 0.0 | 0.0 | 234 | 0.0 | 0.0 | -0.16 | 0.0 | 0.0 |
