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) | 36.05 | -27.96 | 32.67 | -18.95 | 5.4 | -10.6 | 0.56 | 229.41 | 0.51 | 13.33 | 0.01 | -50.0 | 0.3 | 87.5 | 0 | 0 | 0 | 0 | -0.13 | 0 | 0 | 0 | 0.23 | -88.21 | 0.59 | -52.8 | -1.43 | 0 | -1.15 | 0 | -0.39 | 0 | 0.00 | 0 | -0.95 | 0 | -1.44 | 0 | 0.00 | 0 | 121 | 0.0 | 4.51 | -60.19 |
| 2022 (9) | 50.04 | 4.88 | 40.31 | 7.38 | 6.04 | -0.82 | 0.17 | 466.67 | 0.45 | 9.76 | 0.02 | 0.0 | 0.16 | 0 | 0 | 0 | 0 | 0 | -0.14 | 0 | 0 | 0 | 1.95 | 0 | 1.25 | 0 | 4.94 | 29.32 | 3.91 | 24.13 | 0.87 | 61.11 | 17.58 | 23.89 | 3.21 | 23.94 | 2.20 | -21.99 | 0.00 | 0 | 121 | 0.0 | 11.33 | 8.52 |
| 2021 (8) | 47.71 | -3.44 | 37.54 | -2.54 | 6.09 | 22.54 | 0.03 | 50.0 | 0.41 | -46.75 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0 | 0 | -0.24 | 0 | -0.26 | 0 | 3.82 | -20.58 | 3.15 | -20.25 | 0.54 | -31.65 | 14.19 | -13.74 | 2.59 | -20.55 | 2.82 | -32.54 | 0.00 | 0 | 121 | 5.22 | 10.44 | -10.15 |
| 2020 (7) | 49.41 | 11.38 | 38.52 | 8.45 | 4.97 | -20.48 | 0.02 | -66.67 | 0.77 | -8.33 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | -0.74 | 0 | -1.11 | 0 | 4.81 | 186.31 | 3.95 | 249.56 | 0.79 | 46.3 | 16.45 | -48.87 | 3.26 | 226.0 | 4.18 | 147.34 | 0.00 | 0 | 115 | 1.77 | 11.62 | 33.1 |
| 2019 (6) | 44.36 | 24.4 | 35.52 | 23.03 | 6.25 | 32.42 | 0.06 | 200.0 | 0.84 | 9.09 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | 0 | 0 | 0 | -0.15 | 0 | -0.91 | 0 | 1.68 | 69.7 | 1.13 | 189.74 | 0.54 | 0.0 | 32.17 | -41.06 | 1.00 | 185.71 | 1.69 | 39.67 | 0.00 | 0 | 113 | 1.8 | 8.73 | 20.58 |
| 2018 (5) | 35.66 | -0.72 | 28.87 | 3.81 | 4.72 | 28.96 | 0.02 | 100.0 | 0.77 | 37.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | -0.43 | 0 | -1.08 | 0 | 0.99 | -73.67 | 0.39 | -85.17 | 0.54 | -44.9 | 54.58 | 109.28 | 0.35 | -86.38 | 1.21 | -55.84 | 0.00 | 0 | 111 | 9.9 | 7.24 | -19.11 |
| 2017 (4) | 35.92 | 26.21 | 27.81 | 18.64 | 3.66 | 30.25 | 0.01 | 0.0 | 0.56 | 24.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | -0.68 | 0 | 3.76 | 104.35 | 2.63 | 44.51 | 0.98 | 4800.0 | 26.08 | 1860.9 | 2.57 | 46.02 | 2.74 | 51.38 | 0.00 | 0 | 101 | 7.45 | 8.95 | 35.2 |
| 2016 (3) | 28.46 | 21.31 | 23.44 | 0.13 | 2.81 | 1.44 | 0.01 | -66.67 | 0.45 | 7.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0.14 | 0 | -0.37 | 0 | 1.84 | 0 | 1.82 | 0 | 0.02 | 0 | 1.33 | 0 | 1.76 | 0 | 1.81 | 0 | 0.00 | 0 | 94 | 5.62 | 6.62 | 284.88 |
| 2015 (2) | 23.46 | -11.44 | 23.41 | -4.53 | 2.77 | 0.36 | 0.03 | 0.0 | 0.42 | -6.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | -0.05 | 0 | -0.65 | 0 | -3.37 | 0 | -3.16 | 0 | -0.21 | 0 | 0.00 | 0 | -3.54 | 0 | -2.07 | 0 | 0.00 | 0 | 89 | 5.95 | 1.72 | -58.85 |
| 2014 (1) | 26.49 | -0.08 | 24.52 | 0.82 | 2.76 | 9.09 | 0.03 | 50.0 | 0.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -82.35 | 0 | 0 | 0.12 | 140.0 | -0.34 | 0 | -1.13 | 0 | -0.66 | 0 | -0.47 | 0 | 0.00 | 0 | -0.79 | 0 | -0.26 | 0 | 0.00 | 0 | 84 | 1.2 | 4.18 | -22.88 |
| 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) | 8.49 | 10.26 | -13.01 | 8.08 | 8.17 | -4.94 | 1.3 | -2.26 | 1.56 | 0.08 | -20.0 | -38.46 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.37 | -200.0 | -139.78 | -1.26 | -72.6 | -235.48 | -1.2 | -55.84 | -306.9 | -0.07 | -250.0 | -118.42 | 0.00 | 0 | -100.0 | -0.99 | -54.69 | -306.25 | -0.69 | 26.6 | -137.93 | -1.60 | -158.06 | -280.95 | 121 | 0.0 | 0.0 | 0.17 | -74.63 | -92.86 |
| 24Q2 (19) | 7.7 | 23.99 | -17.03 | 7.47 | 29.91 | -7.78 | 1.33 | 5.56 | 1.53 | 0.1 | -16.67 | -28.57 | 0.11 | 0.0 | -15.38 | 0 | 0 | 0 | 0.03 | 0.0 | -57.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0.33 | -59.76 | -45.9 | 0.37 | -63.73 | -35.09 | -0.73 | -447.62 | -265.91 | -0.77 | -3950.0 | -396.15 | -0.02 | -120.0 | -114.29 | 0.00 | -100.0 | -100.0 | -0.64 | -3300.0 | -404.76 | -0.94 | -13.25 | -261.54 | -0.62 | -3200.0 | 31.11 | 121 | 0.0 | 0.0 | 0.67 | -58.64 | -65.28 |
| 24Q1 (18) | 6.21 | -24.91 | -28.95 | 5.75 | -23.23 | -33.06 | 1.26 | -5.97 | -14.86 | 0.12 | -14.29 | -20.0 | 0.11 | 0.0 | -26.67 | 0 | 0 | 0 | 0.03 | -57.14 | -57.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 300.0 | 150.0 | 0 | 0 | 0 | 0.82 | 209.33 | 300.0 | 1.02 | 256.92 | 477.78 | 0.21 | 117.5 | 113.13 | 0.02 | 103.08 | 101.48 | 0.1 | 116.39 | 133.33 | 48.91 | 0 | 0 | 0.02 | 103.77 | 101.8 | -0.83 | 0 | 6.74 | 0.02 | 102.11 | 101.8 | 121 | 0.0 | 0.0 | 1.62 | 671.43 | 16300.0 |
| 23Q4 (17) | 8.27 | -15.27 | -20.56 | 7.49 | -11.88 | -9.1 | 1.34 | 4.69 | 5.51 | 0.14 | 7.69 | 16.67 | 0.11 | 0.0 | -26.67 | 0 | 0 | -100.0 | 0.07 | -22.22 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -125.0 | 0.0 | 0 | 0 | 0 | -0.75 | -194.94 | -66.67 | -0.65 | -169.89 | 33.67 | -1.2 | -229.03 | -1400.0 | -0.65 | -212.07 | -364.29 | -0.61 | -260.53 | -1425.0 | 0.00 | -100.0 | 0 | -0.53 | -210.42 | -341.67 | 0.00 | 100.0 | -100.0 | -0.95 | -126.19 | -129.41 | 121 | 0.0 | 0.0 | 0.21 | -91.18 | -86.45 |
| 23Q3 (16) | 9.76 | 5.17 | -12.86 | 8.5 | 4.94 | -9.28 | 1.28 | -2.29 | -16.34 | 0.13 | -7.14 | 225.0 | 0.11 | -15.38 | -8.33 | 0 | 0 | -100.0 | 0.09 | 28.57 | -18.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 133.33 | 157.14 | 0 | 0 | 0 | 0.79 | 29.51 | -39.69 | 0.93 | 63.16 | -22.5 | 0.93 | 111.36 | -38.0 | 0.58 | 123.08 | -51.26 | 0.38 | 171.43 | 40.74 | 41.36 | 29.33 | 126.63 | 0.48 | 128.57 | -51.02 | -0.29 | -11.54 | -2800.0 | -0.42 | 53.33 | -112.57 | 121 | 0.0 | 0.0 | 2.38 | 23.32 | -23.47 |
| 23Q2 (15) | 9.28 | 6.18 | -31.16 | 8.1 | -5.7 | -24.65 | 1.31 | -11.49 | -24.28 | 0.14 | -6.67 | 1300.0 | 0.13 | -13.33 | 44.44 | 0 | 0 | -100.0 | 0.07 | 0.0 | 275.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | -200.0 | -140.0 | 0 | 0 | 0 | 0.61 | 248.78 | -14.08 | 0.57 | 311.11 | -21.92 | 0.44 | 127.5 | -74.57 | 0.26 | 119.26 | -81.56 | 0.14 | 146.67 | -57.58 | 31.98 | 0 | 66.56 | 0.21 | 118.92 | -81.9 | -0.26 | 70.79 | -146.43 | -0.90 | 18.92 | -138.14 | 121 | 0.0 | 0.0 | 1.93 | 19400.0 | -42.04 |
| 23Q1 (14) | 8.74 | -16.04 | -41.54 | 8.59 | 4.25 | -28.18 | 1.48 | 16.54 | -1.33 | 0.15 | 25.0 | 1400.0 | 0.15 | 0.0 | 87.5 | 0 | -100.0 | -100.0 | 0.07 | 40.0 | 75.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -300.0 | -300.0 | 0 | 0 | 0 | -0.41 | 8.89 | -210.81 | -0.27 | 72.45 | -190.0 | -1.6 | -1900.0 | -188.89 | -1.35 | -864.29 | -192.47 | -0.3 | -650.0 | -200.0 | 0.00 | 0 | -100.0 | -1.11 | -825.0 | -191.74 | -0.89 | -228.99 | -192.71 | -1.11 | -134.37 | -191.74 | 121 | 0.0 | 0.0 | -0.01 | -100.65 | -100.3 |
| 22Q4 (13) | 10.41 | -7.05 | -28.11 | 8.24 | -12.06 | -27.53 | 1.27 | -16.99 | -19.62 | 0.12 | 200.0 | 500.0 | 0.15 | 25.0 | 66.67 | 0.01 | 0.0 | 0.0 | 0.05 | -54.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 85.71 | 75.0 | 0 | 0 | 0 | -0.45 | -134.35 | -4400.0 | -0.98 | -181.67 | -916.67 | -0.08 | -105.33 | -104.85 | -0.14 | -111.76 | -110.45 | -0.04 | -114.81 | -119.05 | 0.00 | -100.0 | -100.0 | -0.12 | -112.24 | -110.81 | 0.69 | 7000.0 | -31.68 | 3.23 | -3.29 | 23.28 | 121 | 0.0 | 0.0 | 1.55 | -50.16 | -52.16 |
| 22Q3 (12) | 11.2 | -16.91 | -8.35 | 9.37 | -12.84 | -3.1 | 1.53 | -11.56 | -4.97 | 0.04 | 300.0 | 0 | 0.12 | 33.33 | 33.33 | 0.01 | 0.0 | 0.0 | 0.11 | 375.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | -40.0 | 0 | 0 | 0 | 0 | 1.31 | 84.51 | 6450.0 | 1.2 | 64.38 | 1814.29 | 1.5 | -13.29 | 72.41 | 1.19 | -15.6 | 43.37 | 0.27 | -18.18 | 440.0 | 18.25 | -4.95 | 223.01 | 0.98 | -15.52 | 42.03 | -0.01 | -101.79 | -101.35 | 3.34 | 41.53 | 122.67 | 121 | 0.0 | 0.0 | 3.11 | -6.61 | 24.9 |
| 22Q2 (11) | 13.48 | -9.83 | 38.4 | 10.75 | -10.12 | 39.79 | 1.73 | 15.33 | 16.11 | 0.01 | 0.0 | 0 | 0.09 | 12.5 | -10.0 | 0.01 | 0.0 | 0 | -0.04 | -200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -400.0 | -400.0 | 0 | 0 | 0 | 0.71 | 91.89 | 395.83 | 0.73 | 143.33 | 447.62 | 1.73 | -3.89 | 380.56 | 1.41 | -3.42 | 422.22 | 0.33 | 10.0 | 1000.0 | 19.20 | 14.63 | 107.12 | 1.16 | -4.13 | 404.35 | 0.56 | -41.67 | 40.0 | 2.36 | 95.04 | 187.8 | 121 | 0.0 | 0.0 | 3.33 | -0.3 | 64.04 |
| 22Q1 (10) | 14.95 | 3.25 | 32.77 | 11.96 | 5.19 | 35.75 | 1.5 | -5.06 | 6.38 | 0.01 | -50.0 | 0.0 | 0.08 | -11.11 | -38.46 | 0.01 | 0.0 | 0.0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 75.0 | 0 | 0 | 0 | 0 | 0.37 | 3800.0 | 3800.0 | 0.3 | 150.0 | 400.0 | 1.8 | 9.09 | 91.49 | 1.46 | 8.96 | 105.63 | 0.3 | 42.86 | 20.0 | 16.75 | 33.79 | -37.71 | 1.21 | 9.01 | 105.08 | 0.96 | -4.95 | 43.28 | 1.21 | -53.82 | 105.08 | 121 | 0.0 | 0.83 | 3.34 | 3.09 | 24.63 |
| 21Q4 (9) | 14.48 | 18.49 | 14.92 | 11.37 | 17.58 | 14.27 | 1.58 | -1.86 | 37.39 | 0.02 | 0 | 0 | 0.09 | 0.0 | -40.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | -300.0 | 0 | 0 | 0 | -0.01 | -150.0 | 96.88 | 0.12 | 271.43 | 136.36 | 1.65 | 89.66 | 41.03 | 1.34 | 61.45 | 27.62 | 0.21 | 320.0 | 90.91 | 12.52 | 121.59 | 31.79 | 1.11 | 60.87 | 21.98 | 1.01 | 36.49 | -11.4 | 2.62 | 74.67 | -23.39 | 121 | 0.0 | 5.22 | 3.24 | 30.12 | 15.71 |
| 21Q3 (8) | 12.22 | 25.46 | -4.38 | 9.67 | 25.75 | 0.83 | 1.61 | 8.05 | 22.9 | 0 | 0 | -100.0 | 0.09 | -10.0 | -52.63 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0.02 | 108.33 | 108.0 | -0.07 | 66.67 | 80.56 | 0.87 | 141.67 | -42.38 | 0.83 | 207.41 | -29.66 | 0.05 | 66.67 | -83.33 | 5.65 | -39.05 | -71.75 | 0.69 | 200.0 | -33.01 | 0.74 | 85.0 | -41.73 | 1.50 | 82.93 | -40.94 | 121 | 0.0 | 5.22 | 2.49 | 22.66 | -22.43 |
| 21Q2 (7) | 9.74 | -13.5 | -33.92 | 7.69 | -12.71 | -32.01 | 1.49 | 5.67 | 12.88 | 0 | -100.0 | 0 | 0.1 | -23.08 | -52.38 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.24 | -2300.0 | 0 | -0.21 | -110.0 | 4.55 | 0.36 | -61.7 | -81.05 | 0.27 | -61.97 | -82.47 | 0.03 | -88.0 | -90.91 | 9.27 | -65.53 | -45.85 | 0.23 | -61.02 | -83.09 | 0.40 | -40.3 | -72.41 | 0.82 | 38.98 | -45.7 | 121 | 0.83 | 6.14 | 2.03 | -24.25 | -43.92 |
| 21Q1 (6) | 11.26 | -10.63 | 21.21 | 8.81 | -11.46 | 14.71 | 1.41 | 22.61 | 18.49 | 0.01 | 0 | 0 | 0.13 | -13.33 | -38.1 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.01 | 96.88 | 0 | -0.1 | 69.7 | 50.0 | 0.94 | -19.66 | 308.7 | 0.71 | -32.38 | 317.65 | 0.25 | 127.27 | 400.0 | 26.89 | 183.05 | 15.86 | 0.59 | -35.16 | 293.33 | 0.67 | -41.23 | 116.13 | 0.59 | -82.75 | 293.33 | 120 | 4.35 | 6.19 | 2.68 | -4.29 | 34.67 |
| 20Q4 (5) | 12.6 | -1.41 | -6.11 | 9.95 | 3.75 | -1.29 | 1.15 | -12.21 | -39.47 | 0 | -100.0 | -100.0 | 0.15 | -21.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 50.0 | 83.33 | 0 | 0 | 0 | -0.32 | -28.0 | -39.13 | -0.33 | 8.33 | 29.79 | 1.17 | -22.52 | 20.62 | 1.05 | -11.02 | 56.72 | 0.11 | -63.33 | -66.67 | 9.50 | -52.5 | -72.17 | 0.91 | -11.65 | 51.67 | 1.14 | -10.24 | 21.28 | 3.42 | 34.65 | 238.61 | 115 | 0.0 | 1.77 | 2.8 | -12.77 | -3.11 |
| 20Q3 (4) | 12.78 | -13.3 | 0.0 | 9.59 | -15.21 | 0.0 | 1.31 | -0.76 | 0.0 | 0.01 | 0 | 0.0 | 0.19 | -9.52 | 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 | -0.25 | 0 | 0.0 | -0.36 | -63.64 | 0.0 | 1.51 | -20.53 | 0.0 | 1.18 | -23.38 | 0.0 | 0.3 | -9.09 | 0.0 | 20.00 | 16.82 | 0.0 | 1.03 | -24.26 | 0.0 | 1.27 | -12.41 | 0.0 | 2.54 | 68.21 | 0.0 | 115 | 0.88 | 0.0 | 3.21 | -11.33 | 0.0 |
| 20Q2 (3) | 14.74 | 58.67 | 0.0 | 11.31 | 47.27 | 0.0 | 1.32 | 10.92 | 0.0 | 0 | 0 | 0.0 | 0.21 | 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 | 0 | 0 | 0.0 | -0.22 | -10.0 | 0.0 | 1.9 | 726.09 | 0.0 | 1.54 | 805.88 | 0.0 | 0.33 | 560.0 | 0.0 | 17.12 | -26.24 | 0.0 | 1.36 | 806.67 | 0.0 | 1.45 | 367.74 | 0.0 | 1.51 | 906.67 | 0.0 | 114 | 0.88 | 0.0 | 3.62 | 81.91 | 0.0 |
| 20Q1 (2) | 9.29 | -30.77 | 0.0 | 7.68 | -23.81 | 0.0 | 1.19 | -37.37 | 0.0 | 0 | -100.0 | 0.0 | 0.21 | 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 | 0 | 0.0 | 0 | 100.0 | 0.0 | -0.2 | 57.45 | 0.0 | 0.23 | -76.29 | 0.0 | 0.17 | -74.63 | 0.0 | 0.05 | -84.85 | 0.0 | 23.21 | -32.0 | 0.0 | 0.15 | -75.0 | 0.0 | 0.31 | -67.02 | 0.0 | 0.15 | -85.15 | 0.0 | 113 | 0.0 | 0.0 | 1.99 | -31.14 | 0.0 |
| 19Q4 (1) | 13.42 | 0.0 | 0.0 | 10.08 | 0.0 | 0.0 | 1.9 | 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 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.23 | 0.0 | 0.0 | -0.47 | 0.0 | 0.0 | 0.97 | 0.0 | 0.0 | 0.67 | 0.0 | 0.0 | 0.33 | 0.0 | 0.0 | 34.13 | 0.0 | 0.0 | 0.60 | 0.0 | 0.0 | 0.94 | 0.0 | 0.0 | 1.01 | 0.0 | 0.0 | 113 | 0.0 | 0.0 | 2.89 | 0.0 | 0.0 |
