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) | 77.86 | 9.32 | 51.19 | 1.63 | 27.66 | 13.27 | 0.13 | 550.0 | 1.03 | 24.1 | 0.01 | -50.0 | 0.1 | -28.57 | 0 | 0 | 0.25 | -32.43 | 0 | 0 | 0 | 0 | 0.15 | -96.61 | -0.7 | 0 | -1.69 | 0 | -1.23 | 0 | -0.59 | 0 | 0.00 | 0 | -0.88 | 0 | -0.34 | 0 | 0.00 | 0 | 139 | 10.32 | 1.95 | -24.12 |
| 2022 (9) | 71.22 | -39.35 | 50.37 | -34.46 | 24.42 | -25.3 | 0.02 | 100.0 | 0.83 | 23.88 | 0.02 | 0.0 | 0.14 | -12.5 | 0 | 0 | 0.37 | 76.19 | 0 | 0 | 0 | 0 | 4.42 | 0 | 3.03 | 0 | -0.81 | 0 | -0.76 | 0 | 0.14 | -86.67 | 0.00 | 0 | -0.61 | 0 | -2.41 | 0 | 0.00 | 0 | 126 | -0.79 | 2.57 | -71.48 |
| 2021 (8) | 117.42 | -10.53 | 76.85 | 0.6 | 32.69 | -10.32 | 0.01 | -66.67 | 0.67 | 24.07 | 0.02 | 0.0 | 0.16 | 0.0 | 0 | 0 | 0.21 | -41.67 | 0 | 0 | 0 | 0 | -1.86 | 0 | -2.37 | 0 | 5.48 | -66.89 | 4.4 | -66.69 | 1.05 | -68.84 | 19.12 | -6.04 | 3.31 | -70.91 | 4.31 | -55.48 | 0.00 | 0 | 127 | 12.39 | 9.01 | -55.72 |
| 2020 (7) | 131.24 | 124.3 | 76.39 | 84.78 | 36.45 | 164.71 | 0.03 | -70.0 | 0.54 | -6.9 | 0.02 | 0.0 | 0.16 | -5.88 | 0 | 0 | 0.36 | 63.64 | 0 | 0 | 0 | 0 | -1.95 | 0 | -1.98 | 0 | 16.55 | 493.19 | 13.21 | 598.94 | 3.37 | 471.19 | 20.35 | -3.14 | 11.38 | 525.27 | 9.68 | 536.84 | 0.00 | 0 | 113 | 22.83 | 20.35 | 228.76 |
| 2019 (6) | 58.51 | 5.29 | 41.34 | 2.58 | 13.77 | -10.58 | 0.1 | 42.86 | 0.58 | 7.41 | 0.02 | 0 | 0.17 | 21.43 | 0 | 0 | 0.22 | 57.14 | 0 | 0 | -0.15 | 0 | -0.23 | 0 | -0.49 | 0 | 2.79 | 89.8 | 1.89 | 76.64 | 0.59 | 210.53 | 21.01 | 60.5 | 1.82 | 66.97 | 1.52 | 424.14 | 0.00 | 0 | 92 | 3.37 | 6.19 | 39.73 |
| 2018 (5) | 55.57 | 24.65 | 40.3 | 26.45 | 15.4 | 18.92 | 0.07 | -41.67 | 0.54 | 80.0 | 0 | 0 | 0.14 | 600.0 | 0 | 0 | 0.14 | -33.33 | 0 | 0 | 0 | 0 | 0.62 | 0 | 0.62 | 0 | 1.47 | 0 | 1.07 | 0 | 0.19 | 0 | 13.09 | 0 | 1.09 | 0 | 0.29 | 70.59 | 0.00 | 0 | 89 | -4.3 | 4.43 | 0 |
| 2017 (4) | 44.58 | -5.65 | 31.87 | -4.15 | 12.95 | 30.81 | 0.12 | -29.41 | 0.3 | 11.11 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0.21 | 90.91 | 0.05 | 0 | 0 | 0 | -1.71 | 0 | -1.77 | 0 | -2.01 | 0 | -1.51 | 0 | -0.35 | 0 | 0.00 | 0 | -1.62 | 0 | 0.17 | -91.33 | 0.00 | 0 | 93 | 9.41 | -0.12 | 0 |
| 2016 (3) | 47.25 | 7.02 | 33.25 | 0.82 | 9.9 | 12.76 | 0.17 | 13.33 | 0.27 | -6.9 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.11 | 83.33 | 0 | 0 | 0 | 0 | -0.12 | 0 | -0.06 | 0 | 4.03 | 21.75 | 3.01 | 18.5 | 1.02 | 32.47 | 25.21 | 7.78 | 3.53 | 12.78 | 1.96 | 92.16 | 0.00 | 0 | 85 | 4.94 | 5.57 | 18.26 |
| 2015 (2) | 44.15 | -7.33 | 32.98 | -7.64 | 8.78 | -3.73 | 0.15 | -21.05 | 0.29 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -50.0 | 0 | 0 | 0 | 0 | 0.81 | 39.66 | 0.94 | 44.62 | 3.31 | -4.61 | 2.54 | -7.3 | 0.77 | 5.48 | 23.39 | 10.85 | 3.13 | -21.95 | 1.02 | -23.31 | 0.00 | 0 | 81 | 19.12 | 4.71 | -2.69 |
| 2014 (1) | 47.64 | 27.89 | 35.71 | 25.3 | 9.12 | 21.44 | 0.19 | 0.0 | 0.29 | 16.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 50.0 | 0 | 0 | 0 | 0 | 0.58 | 176.19 | 0.65 | 333.33 | 3.47 | 1345.83 | 2.74 | 1041.67 | 0.73 | 7200.0 | 21.10 | 557.32 | 4.01 | 1045.71 | 1.33 | 2116.67 | 0.00 | 0 | 68 | 0.0 | 4.84 | 250.72 |
| 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) | 15.86 | 5.8 | -4.74 | 10.46 | 6.19 | -2.24 | 6.11 | 8.91 | -12.34 | 0.06 | 500.0 | 100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.67 | 24.72 | -191.78 | -1.38 | -1.47 | -375.86 | -1.32 | -24.53 | -628.0 | 0 | 100.0 | 100.0 | 0.00 | 0 | 0 | -0.84 | -20.0 | -594.12 | -0.41 | -272.73 | -32.26 | -1.30 | -165.31 | -41.3 | 157 | 3.97 | 3.97 | -0.4 | 9.09 | -164.52 |
| 24Q2 (19) | 14.99 | -15.02 | -0.07 | 9.85 | -16.45 | -0.3 | 5.61 | -16.02 | -19.16 | 0.01 | -66.67 | -75.0 | 0.26 | 8.33 | -7.14 | 0 | 0 | 0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0.17 | 88.89 | 88.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0.35 | -69.57 | -67.59 | -0.89 | -180.91 | -195.7 | -1.36 | -623.08 | -52.81 | -1.06 | -421.21 | -186.49 | -0.21 | -2000.0 | 44.74 | 0.00 | 0 | 0 | -0.70 | -418.18 | -141.38 | -0.11 | 77.55 | 86.75 | -0.49 | -322.73 | 58.47 | 151 | 0.0 | 17.05 | -0.44 | -139.29 | -1200.0 |
| 24Q1 (18) | 17.64 | -25.76 | -21.46 | 11.79 | -23.49 | -22.49 | 6.68 | 9.33 | -12.57 | 0.03 | -25.0 | 0.0 | 0.24 | -17.24 | -11.11 | 0 | 0 | 0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0.09 | 0.0 | 125.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.15 | 174.19 | 483.33 | 1.1 | 155.84 | 382.05 | 0.26 | -3.7 | 133.33 | 0.33 | 1550.0 | 129.2 | -0.01 | -200.0 | -150.0 | 0.00 | -100.0 | 0 | 0.22 | 2100.0 | 124.44 | -0.49 | -138.58 | -4.26 | 0.22 | 125.0 | 124.44 | 151 | 8.63 | 20.8 | 1.12 | -2.61 | 700.0 |
| 23Q4 (17) | 23.76 | 42.7 | 13.36 | 15.41 | 44.02 | 13.31 | 6.11 | -12.34 | -0.16 | 0.04 | 33.33 | 100.0 | 0.29 | 52.63 | 31.82 | 0 | 0 | -100.0 | 0.02 | 0.0 | -50.0 | 0 | 0 | 0 | 0.09 | 200.0 | 80.0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.55 | -266.67 | -181.82 | -1.97 | -369.86 | -20.86 | 0.27 | 193.1 | 171.05 | 0.02 | -92.0 | 104.26 | 0.01 | 104.17 | -91.67 | 4.29 | 0 | 0 | 0.01 | -94.12 | 102.63 | 1.27 | 509.68 | 71.62 | -0.88 | 4.35 | -44.26 | 139 | -7.95 | 10.32 | 1.15 | 85.48 | 161.36 |
| 23Q3 (16) | 16.65 | 11.0 | 20.13 | 10.7 | 8.3 | 9.18 | 6.97 | 0.43 | 27.42 | 0.03 | -25.0 | 0 | 0.19 | -32.14 | -13.64 | 0 | 0 | 0 | 0.02 | -33.33 | -33.33 | 0 | 0 | 0 | 0.03 | -66.67 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.93 | -13.89 | -60.59 | 0.73 | -21.51 | -69.96 | -0.29 | 67.42 | -138.67 | 0.25 | 167.57 | -68.35 | -0.24 | 36.84 | -1300.0 | 0.00 | 0 | -100.0 | 0.17 | 158.62 | -73.02 | -0.31 | 62.65 | 70.19 | -0.92 | 22.03 | -300.0 | 151 | 17.05 | 20.8 | 0.62 | 1450.0 | -61.25 |
| 23Q2 (15) | 15.0 | -33.21 | 8.77 | 9.88 | -35.04 | -5.64 | 6.94 | -9.16 | 22.4 | 0.04 | 33.33 | 0 | 0.28 | 3.7 | 40.0 | 0 | 0 | 0 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0.09 | 125.0 | -60.87 | 0 | 0 | 0 | 0 | 0 | 0 | 1.08 | 460.0 | -21.17 | 0.93 | 338.46 | -37.16 | -0.89 | -14.1 | -2.3 | -0.37 | 67.26 | 41.27 | -0.38 | -2000.0 | -192.31 | 0.00 | 0 | 0 | -0.29 | 67.78 | 42.0 | -0.83 | -76.6 | 38.06 | -1.18 | -31.11 | -38.82 | 129 | 3.2 | 1.57 | 0.04 | -71.43 | 300.0 |
| 23Q1 (14) | 22.46 | 7.16 | -0.66 | 15.21 | 11.84 | -7.87 | 7.64 | 24.84 | 6.7 | 0.03 | 50.0 | 0 | 0.27 | 22.73 | 35.0 | 0 | -100.0 | 0 | 0.03 | -25.0 | 0.0 | 0 | 0 | 0 | 0.04 | -20.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | 45.45 | -124.19 | -0.39 | 76.07 | -152.0 | -0.78 | -105.26 | -151.61 | -1.13 | -140.43 | -151.11 | 0.02 | -83.33 | -84.62 | 0.00 | 0 | 0 | -0.90 | -136.84 | -157.14 | -0.47 | -163.51 | 38.16 | -0.90 | -47.54 | -157.14 | 125 | -0.79 | -1.57 | 0.14 | -68.18 | -75.0 |
| 22Q4 (13) | 20.96 | 51.23 | -22.2 | 13.6 | 38.78 | -23.77 | 6.12 | 11.88 | -26.44 | 0.02 | 0 | 0 | 0.22 | 0.0 | 10.0 | 0.01 | 0 | 0 | 0.04 | 33.33 | 33.33 | 0 | 0 | 0 | 0.05 | 0.0 | -44.44 | 0 | 0 | 0 | 0 | 0 | 0 | -0.55 | -123.31 | -5.77 | -1.63 | -167.08 | -146.97 | -0.38 | -150.67 | -445.45 | -0.47 | -159.49 | -435.71 | 0.12 | 500.0 | 175.0 | 0.00 | -100.0 | 0 | -0.38 | -160.32 | -445.45 | 0.74 | 171.15 | 45.1 | -0.61 | -165.22 | -117.58 | 126 | 0.8 | -0.79 | 0.44 | -72.5 | -56.0 |
| 22Q3 (12) | 13.86 | 0.51 | -43.1 | 9.8 | -6.4 | -39.36 | 5.47 | -3.53 | -13.72 | 0 | 0 | 0 | 0.22 | 10.0 | 15.79 | 0 | 0 | 0 | 0.03 | -25.0 | -25.0 | 0 | 0 | 0 | 0.05 | -78.26 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.36 | 72.26 | 1785.71 | 2.43 | 64.19 | 756.76 | 0.75 | 186.21 | -49.66 | 0.79 | 225.4 | -28.83 | 0.02 | 115.38 | -95.24 | 2.18 | 0 | -92.21 | 0.63 | 226.0 | -27.59 | -1.04 | 22.39 | -210.64 | -0.23 | 72.94 | -106.85 | 125 | -1.57 | -2.34 | 1.6 | 8100.0 | -33.05 |
| 22Q2 (11) | 13.79 | -39.01 | -50.29 | 10.47 | -36.58 | -42.79 | 5.67 | -20.81 | -25.0 | 0 | 0 | 0 | 0.2 | 0.0 | 42.86 | 0 | 0 | 0 | 0.04 | 33.33 | 0.0 | 0 | 0 | 0 | 0.23 | 475.0 | 1050.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.37 | 10.48 | 210.48 | 1.48 | 97.33 | 212.98 | -0.87 | -180.65 | -258.18 | -0.63 | -40.0 | -223.53 | -0.13 | -200.0 | -192.86 | 0.00 | 0 | -100.0 | -0.50 | -42.86 | -225.0 | -1.34 | -76.32 | -215.52 | -0.85 | -142.86 | -134.14 | 127 | 0.0 | 0.0 | -0.02 | -103.57 | -101.4 |
| 22Q1 (10) | 22.61 | -16.07 | -41.09 | 16.51 | -7.46 | -32.75 | 7.16 | -13.94 | -31.68 | 0 | 0 | 0 | 0.2 | 0.0 | 42.86 | 0 | 0 | 0 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0.04 | -55.56 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.24 | 338.46 | 4033.33 | 0.75 | 213.64 | 2600.0 | -0.31 | -381.82 | -109.31 | -0.45 | -421.43 | -116.98 | 0.13 | 181.25 | -80.0 | 0.00 | 0 | -100.0 | -0.35 | -418.18 | -116.67 | -0.76 | -249.02 | -144.44 | -0.35 | -110.09 | -116.67 | 127 | 0.0 | 0.79 | 0.56 | -44.0 | -86.63 |
| 21Q4 (9) | 26.94 | 10.59 | -50.04 | 17.84 | 10.4 | -43.78 | 8.32 | 31.23 | -39.14 | 0 | 0 | 0 | 0.2 | 5.26 | 66.67 | 0 | 0 | 0 | 0.03 | -25.0 | -25.0 | 0 | 0 | 0 | 0.09 | 80.0 | 12.5 | 0 | 0 | 0 | 0 | 0 | 0 | -0.52 | -271.43 | 50.0 | -0.66 | -78.38 | 35.92 | 0.11 | -92.62 | -98.57 | 0.14 | -87.39 | -98.02 | -0.16 | -138.1 | -125.81 | 0.00 | -100.0 | -100.0 | 0.11 | -87.36 | -98.24 | 0.51 | -45.74 | -90.14 | 3.47 | 3.27 | -70.32 | 127 | -0.78 | 12.39 | 1.0 | -58.16 | -88.44 |
| 21Q3 (8) | 24.36 | -12.18 | -31.86 | 16.16 | -11.69 | -15.13 | 6.34 | -16.14 | -35.11 | 0 | 0 | 0 | 0.19 | 35.71 | 58.33 | 0 | 0 | -100.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.05 | 150.0 | -28.57 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | 88.71 | 79.71 | -0.37 | 71.76 | 48.61 | 1.49 | 170.91 | -75.85 | 1.11 | 117.65 | -73.82 | 0.42 | 200.0 | -78.57 | 27.98 | 7.82 | -11.76 | 0.87 | 117.5 | -76.68 | 0.94 | -18.97 | -70.25 | 3.36 | 34.94 | -40.11 | 128 | 0.79 | 12.28 | 2.39 | 67.13 | -66.43 |
| 21Q2 (7) | 27.74 | -27.72 | 10.61 | 18.3 | -25.46 | 32.99 | 7.56 | -27.86 | -9.68 | 0 | 0 | 0 | 0.14 | 0.0 | -6.67 | 0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.24 | -4233.33 | 0 | -1.31 | -4266.67 | -351.72 | 0.55 | -83.48 | -79.32 | 0.51 | -80.75 | -73.02 | 0.14 | -78.46 | -82.28 | 25.95 | 33.21 | -13.12 | 0.40 | -80.95 | -77.4 | 1.16 | -32.16 | -16.55 | 2.49 | 18.57 | 39.89 | 127 | 0.79 | 18.69 | 1.43 | -65.87 | -60.71 |
| 21Q1 (6) | 38.38 | -28.82 | 132.89 | 24.55 | -22.63 | 107.0 | 10.48 | -23.34 | 126.35 | 0 | 0 | 0 | 0.14 | 16.67 | -6.67 | 0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0.05 | -37.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 102.88 | 0 | -0.03 | 97.09 | -160.0 | 3.33 | -56.64 | 8225.0 | 2.65 | -62.57 | 26400.0 | 0.65 | 4.84 | 6600.0 | 19.48 | 140.49 | 0 | 2.10 | -66.45 | 20900.0 | 1.71 | -66.92 | 5800.0 | 2.10 | -82.04 | 20900.0 | 126 | 11.5 | 17.76 | 4.19 | -51.56 | 350.54 |
| 20Q4 (5) | 53.92 | 50.83 | 221.14 | 31.73 | 66.65 | 172.59 | 13.67 | 39.92 | 304.44 | 0 | 0 | -100.0 | 0.12 | 0.0 | 0 | 0 | -100.0 | 0 | 0.04 | 0.0 | -33.33 | 0 | 0 | 0 | 0.08 | 14.29 | 14.29 | 0 | 0 | 0 | 0 | 0 | 100.0 | -1.04 | -50.72 | -100.0 | -1.03 | -43.06 | -68.85 | 7.68 | 24.47 | 631.43 | 7.08 | 66.98 | 831.58 | 0.62 | -68.37 | 195.24 | 8.10 | -74.46 | -60.49 | 6.26 | 67.83 | 654.22 | 5.17 | 63.61 | 494.25 | 11.69 | 108.38 | 470.24 | 113 | -0.88 | 22.83 | 8.65 | 21.49 | 350.52 |
| 20Q3 (4) | 35.75 | 42.54 | 0.0 | 19.04 | 38.37 | 0.0 | 9.77 | 16.73 | 0.0 | 0 | 0 | 0.0 | 0.12 | -20.0 | 0.0 | 0.01 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0 | 0 | 0.0 | 0.07 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.69 | 0 | 0.0 | -0.72 | -148.28 | 0.0 | 6.17 | 131.95 | 0.0 | 4.24 | 124.34 | 0.0 | 1.96 | 148.1 | 0.0 | 31.71 | 6.16 | 0.0 | 3.73 | 110.73 | 0.0 | 3.16 | 127.34 | 0.0 | 5.61 | 215.17 | 0.0 | 114 | 6.54 | 0.0 | 7.12 | 95.6 | 0.0 |
| 20Q2 (3) | 25.08 | 52.18 | 0.0 | 13.76 | 16.02 | 0.0 | 8.37 | 80.78 | 0.0 | 0 | 0 | 0.0 | 0.15 | 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 | -0.29 | -680.0 | 0.0 | 2.66 | 6550.0 | 0.0 | 1.89 | 18800.0 | 0.0 | 0.79 | 8000.0 | 0.0 | 29.87 | 0 | 0.0 | 1.77 | 17600.0 | 0.0 | 1.39 | 4733.33 | 0.0 | 1.78 | 17700.0 | 0.0 | 107 | 0.0 | 0.0 | 3.64 | 291.4 | 0.0 |
| 20Q1 (2) | 16.48 | -1.85 | 0.0 | 11.86 | 1.89 | 0.0 | 4.63 | 36.98 | 0.0 | 0 | -100.0 | 0.0 | 0.15 | 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 | 100.0 | 0.0 | 0 | 100.0 | 0.0 | 0.05 | 108.2 | 0.0 | 0.04 | -96.19 | 0.0 | 0.01 | -98.68 | 0.0 | -0.01 | -104.76 | 0.0 | 0.00 | -100.0 | 0.0 | 0.01 | -98.8 | 0.0 | -0.03 | -103.45 | 0.0 | 0.01 | -99.51 | 0.0 | 107 | 16.3 | 0.0 | 0.93 | -51.56 | 0.0 |
| 19Q4 (1) | 16.79 | 0.0 | 0.0 | 11.64 | 0.0 | 0.0 | 3.38 | 0.0 | 0.0 | 0.03 | 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 | 0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 | -0.52 | 0.0 | 0.0 | -0.61 | 0.0 | 0.0 | 1.05 | 0.0 | 0.0 | 0.76 | 0.0 | 0.0 | 0.21 | 0.0 | 0.0 | 20.50 | 0.0 | 0.0 | 0.83 | 0.0 | 0.0 | 0.87 | 0.0 | 0.0 | 2.05 | 0.0 | 0.0 | 92 | 0.0 | 0.0 | 1.92 | 0.0 | 0.0 |
