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) | 97.59 | 10.35 | 87.87 | 9.41 | 5.09 | 6.04 | 0.91 | 54.24 | 0 | 0 | 0.01 | 0.0 | 0.12 | 50.0 | 0.01 | -93.33 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 2.21 | -20.79 | 6.86 | 12.09 | 5.57 | 6.91 | 1.29 | 41.76 | 18.80 | 25.92 | 4.48 | 7.18 | 2.73 | 38.58 | 0.00 | 0 | 124 | 0.0 | 7.52 | 11.74 |
| 2022 (9) | 88.44 | 4.23 | 80.31 | 3.44 | 4.8 | 3.23 | 0.59 | 20.41 | 0 | 0 | 0.01 | 0.0 | 0.08 | 0 | 0.15 | -42.31 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 2.79 | 15.77 | 6.12 | 26.71 | 5.21 | 28.96 | 0.91 | 15.19 | 14.93 | -8.69 | 4.18 | 28.62 | 1.97 | 48.12 | 0.00 | 0 | 124 | 0.0 | 6.73 | 24.4 |
| 2021 (8) | 84.85 | -3.97 | 77.64 | -6.66 | 4.65 | 5.92 | 0.49 | -14.04 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.26 | 13.04 | 0.02 | -33.33 | 0 | 0 | 0.05 | 0 | -0.03 | 0 | 2.41 | 37.71 | 4.83 | 102.09 | 4.04 | 105.08 | 0.79 | 88.1 | 16.35 | -6.84 | 3.25 | 104.4 | 1.33 | 638.89 | 0.00 | 0 | 124 | 0.0 | 5.41 | 81.54 |
| 2020 (7) | 88.36 | -5.15 | 83.18 | -5.32 | 4.39 | -8.16 | 0.57 | 29.55 | 0.01 | -75.0 | 0.01 | 0.0 | 0 | 0 | 0.23 | 0.0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 1.75 | 33.59 | 2.39 | 45.73 | 1.97 | 55.12 | 0.42 | 13.51 | 17.55 | -21.83 | 1.59 | 55.88 | 0.18 | 0 | 0.00 | 0 | 124 | 0.0 | 2.98 | 34.23 |
| 2019 (6) | 93.16 | -13.85 | 87.85 | -14.77 | 4.78 | 5.05 | 0.44 | -20.0 | 0.04 | -42.86 | 0.01 | 0 | 0 | 0 | 0.23 | 53.33 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.06 | 0 | 1.31 | 15.93 | 1.64 | 15.49 | 1.27 | 29.59 | 0.37 | -15.91 | 22.45 | -27.63 | 1.02 | 29.11 | -0.03 | 0 | 0.00 | 0 | 124 | 0.0 | 2.22 | 26.86 |
| 2018 (5) | 108.14 | 8.45 | 103.07 | 11.4 | 4.55 | 3.64 | 0.55 | -8.33 | 0.07 | -22.22 | 0 | 0 | 0 | 0 | 0.15 | 0.0 | 0.01 | 0.0 | -0.03 | 0 | 0 | 0 | 0.22 | 0 | 1.13 | 0 | 1.42 | -41.8 | 0.98 | -47.59 | 0.44 | -22.81 | 31.02 | 32.23 | 0.79 | -47.68 | -0.12 | 0 | 0.00 | 0 | 124 | 0.0 | 1.75 | -37.5 |
| 2017 (4) | 99.71 | 17.65 | 92.52 | 23.91 | 4.39 | -10.41 | 0.6 | 25.0 | 0.09 | 12.5 | 0 | 0 | 0 | 0 | 0.15 | -6.25 | 0.01 | -92.86 | 0 | 0 | 0.58 | 0 | -0.66 | 0 | -0.06 | 0 | 2.44 | -39.15 | 1.87 | -24.6 | 0.57 | -62.75 | 23.46 | -38.51 | 1.51 | -24.5 | 1.57 | -47.14 | 0.00 | 0 | 124 | 0.0 | 2.8 | -35.78 |
| 2016 (3) | 84.75 | -11.45 | 74.67 | -14.23 | 4.9 | 1.45 | 0.48 | -22.58 | 0.08 | 166.67 | 0 | 0 | 0 | 0 | 0.16 | -23.81 | 0.14 | 250.0 | 0 | 0 | 0 | 0 | -0.31 | 0 | -1.17 | 0 | 4.01 | -31.34 | 2.48 | -51.28 | 1.53 | 104.0 | 38.15 | 195.74 | 2.00 | -51.1 | 2.97 | 18.8 | 0.00 | 0 | 124 | 0.0 | 4.36 | -29.22 |
| 2015 (2) | 95.71 | -7.54 | 87.06 | -6.62 | 4.83 | -2.03 | 0.62 | -27.06 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0.21 | 31.25 | 0.04 | 33.33 | 0 | 0 | 0.04 | -33.33 | 0.08 | -87.5 | 2.02 | -37.27 | 5.84 | -31.93 | 5.09 | -25.26 | 0.75 | -57.63 | 12.90 | -37.44 | 4.09 | -25.36 | 2.50 | -14.38 | 0.00 | 0 | 124 | 0.0 | 6.16 | -30.55 |
| 2014 (1) | 103.52 | 0.89 | 93.23 | 0.44 | 4.93 | 11.04 | 0.85 | 49.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 6.67 | 0.03 | -50.0 | 0 | 0 | 0.06 | -45.45 | 0.64 | 814.29 | 3.22 | 51.17 | 8.58 | 14.55 | 6.81 | 10.73 | 1.77 | 32.09 | 20.62 | 15.39 | 5.48 | 12.53 | 2.92 | -10.7 | 0.00 | 0 | 124 | 2.48 | 8.87 | 13.72 |
| 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) | 25.91 | -1.07 | 17.56 | 23.55 | -2.48 | 19.0 | 1.29 | 1.57 | 4.88 | 0.18 | -10.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.33 | -48.44 | -25.0 | 1.42 | -0.7 | -3.4 | 1.13 | -6.61 | -5.04 | 0.29 | 31.82 | 3.57 | 20.11 | 31.96 | 5.34 | 0.92 | -6.12 | -4.17 | 0.65 | 41.3 | 6.56 | 2.86 | 47.42 | -6.54 | 123 | -0.81 | -0.81 | 1.62 | -0.61 | -0.61 |
| 24Q2 (19) | 26.19 | 0.58 | 5.18 | 24.15 | 2.37 | 7.62 | 1.27 | -6.62 | 6.72 | 0.2 | 0.0 | -9.09 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.01 | -93.75 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0.64 | 56.1 | 18.52 | 1.43 | -5.3 | -20.99 | 1.21 | 0.83 | -16.55 | 0.22 | -29.03 | -38.89 | 15.24 | -26.06 | -22.6 | 0.98 | 1.03 | -16.24 | 0.46 | -28.12 | -37.84 | 1.94 | 100.0 | -7.62 | 124 | 0.0 | 0.0 | 1.63 | -4.68 | -17.26 |
| 24Q1 (18) | 26.04 | -14.85 | 29.75 | 23.59 | -13.78 | 29.05 | 1.36 | -5.56 | 10.57 | 0.2 | -20.0 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 300.0 | 100.0 | 0.41 | -2.38 | -48.75 | 1.51 | -31.98 | 10.22 | 1.2 | -32.58 | 4.35 | 0.31 | -29.55 | 47.62 | 20.61 | 3.83 | 31.86 | 0.97 | -32.64 | 4.3 | 0.64 | -42.34 | 128.57 | 0.97 | -78.44 | 4.3 | 124 | 0.0 | 0.0 | 1.71 | -28.45 | 11.76 |
| 23Q4 (17) | 30.58 | 38.75 | 23.31 | 27.36 | 38.25 | 21.93 | 1.44 | 17.07 | 5.88 | 0.25 | 4.17 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -200.0 | 0.0 | 0.42 | -4.55 | 2000.0 | 2.22 | 51.02 | 117.65 | 1.78 | 49.58 | 122.5 | 0.44 | 57.14 | 100.0 | 19.85 | 3.98 | -6.59 | 1.44 | 50.0 | 121.54 | 1.11 | 81.97 | 76.19 | 4.50 | 47.06 | 6.89 | 124 | 0.0 | 0.0 | 2.39 | 46.63 | 104.27 |
| 23Q3 (16) | 22.04 | -11.49 | 0.0 | 19.79 | -11.81 | -1.64 | 1.23 | 3.36 | 6.96 | 0.24 | 9.09 | 41.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0.44 | -18.52 | -40.54 | 1.47 | -18.78 | -2.65 | 1.19 | -17.93 | -7.03 | 0.28 | -22.22 | 21.74 | 19.09 | -3.05 | 25.92 | 0.96 | -17.95 | -7.69 | 0.61 | -17.57 | 38.64 | 3.06 | 45.71 | -14.04 | 124 | 0.0 | 0.0 | 1.63 | -17.26 | -1.81 |
| 23Q2 (15) | 24.9 | 24.07 | 20.52 | 22.44 | 22.76 | 18.54 | 1.19 | -3.25 | 9.17 | 0.22 | 10.0 | 46.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 200.0 | 0 | 0 | -100.0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.54 | -32.5 | -66.87 | 1.81 | 32.12 | -20.96 | 1.45 | 26.09 | -29.27 | 0.36 | 71.43 | 44.0 | 19.69 | 25.98 | 83.33 | 1.17 | 25.81 | -29.09 | 0.74 | 164.29 | 117.65 | 2.10 | 125.81 | -16.67 | 124 | 0.0 | 0.0 | 1.97 | 28.76 | -19.26 |
| 23Q1 (14) | 20.07 | -19.07 | -4.15 | 18.28 | -18.54 | -2.92 | 1.23 | -9.56 | 2.5 | 0.2 | 33.33 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 200.0 | 0 | 0.8 | 3900.0 | 100.0 | 1.37 | 34.31 | 5.38 | 1.15 | 43.75 | 7.48 | 0.21 | -4.55 | -4.55 | 15.63 | -26.45 | -8.76 | 0.93 | 43.08 | 6.9 | 0.28 | -55.56 | -48.15 | 0.93 | -77.91 | 6.9 | 124 | 0.0 | 0.0 | 1.53 | 30.77 | 5.52 |
| 22Q4 (13) | 24.8 | 12.52 | 4.16 | 22.44 | 11.53 | 2.65 | 1.36 | 18.26 | 3.82 | 0.15 | -11.76 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -150.0 | 0 | 0.02 | -97.3 | -96.55 | 1.02 | -32.45 | -10.53 | 0.8 | -37.5 | -18.37 | 0.22 | -4.35 | 37.5 | 21.25 | 40.17 | 48.5 | 0.65 | -37.5 | -17.72 | 0.63 | 43.18 | 90.91 | 4.21 | 18.26 | 29.14 | 124 | 0.0 | 0.0 | 1.17 | -29.52 | -9.3 |
| 22Q3 (12) | 22.04 | 6.68 | 9.93 | 20.12 | 6.29 | 9.23 | 1.15 | 5.5 | 0.0 | 0.17 | 13.33 | 41.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0 | 0.01 | -92.31 | -96.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.02 | 100.0 | 100.0 | 0.74 | -54.6 | -3.9 | 1.51 | -34.06 | 20.8 | 1.28 | -37.56 | 29.29 | 0.23 | -8.0 | -11.54 | 15.16 | 41.15 | -26.83 | 1.04 | -36.97 | 30.0 | 0.44 | 29.41 | 144.44 | 3.56 | 41.27 | 44.13 | 124 | 0.0 | 0.0 | 1.66 | -31.97 | 18.57 |
| 22Q2 (11) | 20.66 | -1.34 | 7.38 | 18.93 | 0.53 | 9.11 | 1.09 | -9.17 | 2.83 | 0.15 | 25.0 | 36.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 200.0 | 1.63 | 307.5 | 176.27 | 2.29 | 76.15 | 65.94 | 2.05 | 91.59 | 73.73 | 0.25 | 13.64 | 25.0 | 10.74 | -37.3 | -24.47 | 1.65 | 89.66 | 73.68 | 0.34 | -37.04 | -29.17 | 2.52 | 189.66 | 50.9 | 124 | 0.0 | 0.0 | 2.44 | 68.28 | 60.53 |
| 22Q1 (10) | 20.94 | -12.05 | -3.68 | 18.83 | -13.86 | -5.9 | 1.2 | -8.4 | 6.19 | 0.12 | 0.0 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.4 | -31.03 | -13.04 | 1.3 | 14.04 | 22.64 | 1.07 | 9.18 | 21.59 | 0.22 | 37.5 | 29.41 | 17.13 | 19.71 | 5.94 | 0.87 | 10.13 | 20.83 | 0.54 | 63.64 | 58.82 | 0.87 | -73.31 | 20.83 | 124 | 0.0 | 0.0 | 1.45 | 12.4 | 20.83 |
| 21Q4 (9) | 23.81 | 18.75 | -8.28 | 21.86 | 18.68 | -10.34 | 1.31 | 13.91 | 12.93 | 0.12 | 0.0 | -36.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 100.0 | 0.58 | -24.68 | 11.54 | 1.14 | -8.8 | 32.56 | 0.98 | -1.01 | 44.12 | 0.16 | -38.46 | -11.11 | 14.31 | -30.94 | -32.85 | 0.79 | -1.25 | 43.64 | 0.33 | 83.33 | 153.85 | 3.26 | 31.98 | 103.75 | 124 | 0.0 | 0.0 | 1.29 | -7.86 | 29.0 |
| 21Q3 (8) | 20.05 | 4.21 | -10.73 | 18.42 | 6.17 | -13.48 | 1.15 | 8.49 | 7.48 | 0.12 | 9.09 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.26 | 0 | 116.67 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0.01 | 200.0 | 200.0 | 0.77 | 30.51 | 24.19 | 1.25 | -9.42 | 83.82 | 0.99 | -16.1 | 76.79 | 0.26 | 30.0 | 136.36 | 20.72 | 45.71 | 23.26 | 0.80 | -15.79 | 73.91 | 0.18 | -62.5 | 460.0 | 2.47 | 47.9 | 135.24 | 124 | 0.0 | 0.0 | 1.4 | -7.89 | 70.73 |
| 21Q2 (7) | 19.24 | -11.5 | -2.63 | 17.35 | -13.29 | -7.07 | 1.06 | -6.19 | 6.0 | 0.11 | -26.67 | -8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0.0 | 50.0 | 0.59 | 28.26 | 40.48 | 1.38 | 30.19 | 176.0 | 1.18 | 34.09 | 174.42 | 0.2 | 17.65 | 185.71 | 14.22 | -12.06 | -2.8 | 0.95 | 31.94 | 171.43 | 0.48 | 41.18 | 4700.0 | 1.67 | 131.94 | 183.05 | 124 | 0.0 | 0.0 | 1.52 | 26.67 | 133.85 |
| 21Q1 (6) | 21.74 | -16.26 | 7.73 | 20.01 | -17.92 | 6.21 | 1.13 | -2.59 | -2.59 | 0.15 | -21.05 | 36.36 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 66.67 | -150.0 | 0.46 | -11.54 | 142.11 | 1.06 | 23.26 | 202.86 | 0.88 | 29.41 | 193.33 | 0.17 | -5.56 | 240.0 | 16.17 | -24.12 | 15.67 | 0.72 | 30.91 | 200.0 | 0.34 | 161.54 | 277.78 | 0.72 | -55.0 | 200.0 | 124 | 0.0 | 0.0 | 1.2 | 20.0 | 140.0 |
| 20Q4 (5) | 25.96 | 15.58 | 15.94 | 24.38 | 14.51 | 15.98 | 1.16 | 8.41 | -1.69 | 0.19 | 26.67 | 18.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | -8.33 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.03 | -200.0 | 50.0 | 0.52 | -16.13 | 44.44 | 0.86 | 26.47 | 75.51 | 0.68 | 21.43 | 70.0 | 0.18 | 63.64 | 125.0 | 21.31 | 26.77 | 23.75 | 0.55 | 19.57 | 66.67 | 0.13 | 360.0 | 333.33 | 1.60 | 52.38 | 55.34 | 124 | 0.0 | 0.0 | 1.0 | 21.95 | 56.25 |
| 20Q3 (4) | 22.46 | 13.66 | 0.0 | 21.29 | 14.03 | 0.0 | 1.07 | 7.0 | 0.0 | 0.15 | 25.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.12 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 50.0 | 0.0 | 0.62 | 47.62 | 0.0 | 0.68 | 36.0 | 0.0 | 0.56 | 30.23 | 0.0 | 0.11 | 57.14 | 0.0 | 16.81 | 14.9 | 0.0 | 0.46 | 31.43 | 0.0 | -0.05 | -600.0 | 0.0 | 1.05 | 77.97 | 0.0 | 124 | 0.0 | 0.0 | 0.82 | 26.15 | 0.0 |
| 20Q2 (3) | 19.76 | -2.08 | 0.0 | 18.67 | -0.9 | 0.0 | 1.0 | -13.79 | 0.0 | 0.12 | 9.09 | 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 | -0.02 | -200.0 | 0.0 | 0.42 | 121.05 | 0.0 | 0.5 | 42.86 | 0.0 | 0.43 | 43.33 | 0.0 | 0.07 | 40.0 | 0.0 | 14.63 | 4.65 | 0.0 | 0.35 | 45.83 | 0.0 | 0.01 | -88.89 | 0.0 | 0.59 | 145.83 | 0.0 | 124 | 0.0 | 0.0 | 0.65 | 30.0 | 0.0 |
| 20Q1 (2) | 20.18 | -9.87 | 0.0 | 18.84 | -10.37 | 0.0 | 1.16 | -1.69 | 0.0 | 0.11 | -31.25 | 0.0 | 0.01 | 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 | 0 | 0.0 | 0.02 | 133.33 | 0.0 | 0.19 | -47.22 | 0.0 | 0.35 | -28.57 | 0.0 | 0.3 | -25.0 | 0.0 | 0.05 | -37.5 | 0.0 | 13.98 | -18.82 | 0.0 | 0.24 | -27.27 | 0.0 | 0.09 | 200.0 | 0.0 | 0.24 | -76.7 | 0.0 | 124 | 0.0 | 0.0 | 0.5 | -21.88 | 0.0 |
| 19Q4 (1) | 22.39 | 0.0 | 0.0 | 21.02 | 0.0 | 0.0 | 1.18 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 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 | -0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 0.36 | 0.0 | 0.0 | 0.49 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 17.22 | 0.0 | 0.0 | 0.33 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 1.03 | 0.0 | 0.0 | 124 | 0.0 | 0.0 | 0.64 | 0.0 | 0.0 |
