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) | 123.89 | -3.18 | 110.31 | -4.81 | 6.1 | -10.03 | 0.69 | 176.0 | 0.03 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | -0.05 | 0 | 0.05 | -94.79 | 0.42 | -63.79 | 7.9 | 22.48 | 6.27 | 24.16 | 1.6 | 6.67 | 20.18 | -12.98 | 1.95 | 24.2 | 1.83 | 50.0 | 0.00 | 0 | 321 | 0.0 | 10.55 | 12.35 |
| 2022 (9) | 127.96 | -10.87 | 115.89 | -5.07 | 6.78 | 15.11 | 0.25 | 150.0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 0 | 0 | 0 | 0.96 | 0 | 1.16 | 262.5 | 6.45 | -59.48 | 5.05 | -60.05 | 1.5 | -51.61 | 23.19 | 19.11 | 1.57 | -60.05 | 1.22 | -68.39 | 0.00 | 0 | 321 | 0.0 | 9.39 | -50.4 |
| 2021 (8) | 143.56 | 53.02 | 122.08 | 43.37 | 5.89 | 20.45 | 0.1 | -47.37 | 0.03 | 0.0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | -0.08 | 0 | 0.32 | 0 | 15.92 | 385.37 | 12.64 | 411.74 | 3.1 | 313.33 | 19.47 | -14.83 | 3.93 | 410.39 | 3.86 | 315.05 | 0.00 | 0 | 321 | 0.0 | 18.93 | 195.32 |
| 2020 (7) | 93.82 | -5.02 | 85.15 | -8.39 | 4.89 | -4.12 | 0.19 | -44.12 | 0.03 | -40.0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0 | 0 | -0.16 | 0 | -0.5 | 0 | 3.28 | 446.67 | 2.47 | 605.71 | 0.75 | 150.0 | 22.86 | -53.91 | 0.77 | 600.0 | 0.93 | 520.0 | 0.00 | 0 | 321 | 0.0 | 6.41 | 71.85 |
| 2019 (6) | 98.78 | -12.44 | 92.95 | -12.1 | 5.1 | -11.61 | 0.34 | 9.68 | 0.05 | 0.0 | 0.02 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0 | 0 | -0.08 | 0 | -0.13 | 0 | 0.6 | -58.9 | 0.35 | -67.29 | 0.3 | -38.78 | 49.60 | 47.62 | 0.11 | -66.67 | 0.15 | -46.43 | 0.00 | 0 | 321 | 0.0 | 3.73 | -13.05 |
| 2018 (5) | 112.82 | -18.06 | 105.75 | -12.01 | 5.77 | -23.27 | 0.31 | 29.17 | 0.05 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0 | 0 | 0.43 | 0 | 0.17 | 0 | 1.46 | -84.57 | 1.07 | -85.62 | 0.49 | -75.13 | 33.60 | 61.31 | 0.33 | -85.71 | 0.28 | -88.8 | 0.00 | 0 | 321 | 0.0 | 4.29 | -64.84 |
| 2017 (4) | 137.69 | 7.29 | 120.18 | 15.31 | 7.52 | 8.99 | 0.24 | 50.0 | 0.05 | 0.0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.06 | 0 | 0 | 0 | -0.4 | 0 | -0.53 | 0 | 9.46 | -40.35 | 7.44 | -41.42 | 1.97 | -33.45 | 20.83 | 11.45 | 2.31 | -41.52 | 2.50 | -43.31 | 0.00 | 0 | 321 | 0.0 | 12.2 | -35.35 |
| 2016 (3) | 128.34 | -0.45 | 104.22 | -7.75 | 6.9 | -11.31 | 0.16 | -15.79 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 0.05 | -87.18 | -1.37 | 0 | 15.86 | 2682.46 | 12.7 | 0 | 2.96 | 100.0 | 18.69 | 0 | 3.95 | 0 | 4.41 | 111.0 | 0.00 | 0 | 321 | 0.0 | 18.87 | 445.38 |
| 2015 (2) | 128.92 | -20.34 | 112.98 | -21.43 | 7.78 | -16.43 | 0.19 | 35.71 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0 | 0 | 0.39 | -57.14 | -7.59 | 0 | 0.57 | -90.56 | -0.92 | 0 | 1.48 | -18.68 | 0.00 | 0 | -0.29 | 0 | 2.09 | -5.0 | 0.00 | 0 | 321 | 0.0 | 3.46 | -63.03 |
| 2014 (1) | 161.83 | 6.64 | 143.8 | 6.05 | 9.31 | 16.96 | 0.14 | 16.67 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | -0.05 | 0 | 0.02 | 0 | 0.91 | 127.5 | -2.68 | 0 | 6.04 | -9.45 | 4.35 | -15.04 | 1.82 | 18.18 | 30.19 | 30.75 | 1.35 | -15.09 | 2.20 | 5.77 | 0.00 | 0 | 321 | 0.0 | 9.36 | -9.48 |
| 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) | 33.56 | 1.45 | 7.5 | 31.11 | 3.91 | 13.29 | 1.52 | 0.0 | 8.57 | 0.19 | -5.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.12 | -62.5 | -69.23 | 1.05 | -45.88 | -61.82 | 0.83 | -46.45 | -62.27 | 0.19 | -50.0 | -64.15 | 18.37 | -5.16 | -5.11 | 0.26 | -45.83 | -61.76 | 0.22 | -43.59 | -61.4 | 1.23 | 26.8 | -11.51 | 319 | -0.62 | -0.62 | 1.76 | -33.58 | -48.99 |
| 24Q2 (19) | 33.08 | 0.15 | 12.56 | 29.94 | 0.94 | 11.59 | 1.52 | -12.14 | -20.42 | 0.2 | 5.26 | 17.65 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0 | 0 | 100.0 | 0.1 | -60.0 | -41.18 | 0.32 | -8.57 | 39.13 | 1.94 | -2.51 | 120.45 | 1.55 | -1.27 | 131.34 | 0.38 | -7.32 | 72.73 | 19.37 | -6.96 | -23.77 | 0.48 | -2.04 | 128.57 | 0.39 | 2.63 | 178.57 | 0.97 | 97.96 | 36.62 | 321 | 0.0 | 0.0 | 2.65 | -1.85 | 69.87 |
| 24Q1 (18) | 33.03 | -4.43 | 15.01 | 29.66 | -3.1 | 16.73 | 1.73 | 13.07 | 36.22 | 0.19 | 0.0 | 35.71 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0.0 | 0 | 0 | 0 | 0.25 | 169.44 | 725.0 | 0.35 | 275.0 | 3600.0 | 1.99 | -11.16 | -2.45 | 1.57 | -13.26 | -1.88 | 0.41 | 0.0 | -4.65 | 20.82 | 14.27 | -1.75 | 0.49 | -12.5 | -2.0 | 0.38 | -39.68 | -24.0 | 0.49 | -74.87 | -2.0 | 321 | 0.0 | 0.0 | 2.7 | -4.93 | 0.0 |
| 23Q4 (17) | 34.56 | 10.7 | 46.32 | 30.61 | 11.47 | 40.99 | 1.53 | 9.29 | 48.54 | 0.19 | 0.0 | 72.73 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | -0.36 | -224.14 | -24.14 | -0.2 | -151.28 | -322.22 | 2.24 | -18.55 | 130.93 | 1.81 | -17.73 | 166.18 | 0.41 | -22.64 | 64.0 | 18.22 | -5.89 | -28.83 | 0.56 | -17.65 | 166.67 | 0.63 | 10.53 | 250.0 | 1.95 | 40.29 | 24.2 | 321 | 0.0 | 0.0 | 2.84 | -17.68 | 68.05 |
| 23Q3 (16) | 31.22 | 6.23 | 24.18 | 27.46 | 2.35 | 4.02 | 1.4 | -26.7 | 11.11 | 0.19 | 11.76 | 171.43 | 0.01 | 0.0 | 0.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0 | 100.0 | -100.0 | 0.29 | 70.59 | -46.3 | 0.39 | 69.57 | -35.0 | 2.75 | 212.5 | 243.23 | 2.2 | 228.36 | 241.94 | 0.53 | 140.91 | 247.22 | 19.36 | -23.81 | 0 | 0.68 | 223.81 | 241.67 | 0.57 | 307.14 | 185.07 | 1.39 | 95.77 | 2.21 | 321 | 0.0 | 0.0 | 3.45 | 121.15 | 376.0 |
| 23Q2 (15) | 29.39 | 2.33 | -21.12 | 26.83 | 5.59 | -14.23 | 1.91 | 50.39 | -1.55 | 0.17 | 21.43 | 325.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0.0 | 0 | -0.05 | 0 | 0 | 0.17 | 525.0 | -51.43 | 0.23 | 2400.0 | 35.29 | 0.88 | -56.86 | -79.15 | 0.67 | -58.13 | -80.35 | 0.22 | -48.84 | -76.84 | 25.41 | 19.92 | 13.24 | 0.21 | -58.0 | -80.19 | 0.14 | -72.0 | -86.27 | 0.71 | 42.0 | -61.62 | 321 | 0.0 | 0.0 | 1.56 | -42.22 | -68.74 |
| 23Q1 (14) | 28.72 | 21.59 | -31.54 | 25.41 | 17.04 | -30.38 | 1.27 | 23.3 | -50.39 | 0.14 | 27.27 | 366.67 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -107.41 | 0.0 | 0 | 100.0 | 0 | -0.04 | 86.21 | -111.43 | -0.01 | -111.11 | -103.45 | 2.04 | 110.31 | -35.85 | 1.6 | 135.29 | -36.51 | 0.43 | 72.0 | -34.85 | 21.19 | -17.23 | 2.57 | 0.50 | 138.1 | -35.9 | 0.50 | 177.78 | -28.57 | 0.50 | -68.15 | -35.9 | 321 | 0.0 | 0.0 | 2.7 | 59.76 | -31.99 |
| 22Q4 (13) | 23.62 | -6.05 | -39.54 | 21.71 | -17.77 | -35.21 | 1.03 | -18.25 | -34.81 | 0.11 | 57.14 | 450.0 | 0.01 | 0.0 | 0.0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.27 | 2800.0 | 0 | -0.02 | -200.0 | 0 | -0.29 | -153.7 | -825.0 | 0.09 | -85.0 | 350.0 | 0.97 | 150.52 | -75.69 | 0.68 | 143.87 | -78.48 | 0.25 | 169.44 | -69.14 | 25.60 | 0 | 26.23 | 0.21 | 143.75 | -78.57 | 0.18 | 126.87 | -81.63 | 1.57 | 15.44 | -60.15 | 321 | 0.0 | 0.0 | 1.69 | 235.2 | -64.35 |
| 22Q3 (12) | 25.14 | -32.53 | -30.11 | 26.4 | -15.6 | -13.53 | 1.26 | -35.05 | -9.35 | 0.07 | 75.0 | 250.0 | 0.01 | 0.0 | 0.0 | -0.01 | -200.0 | -200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0.02 | 0 | 0 | 0.54 | 54.29 | 2600.0 | 0.6 | 252.94 | 500.0 | -1.92 | -145.5 | -146.27 | -1.55 | -145.45 | -146.69 | -0.36 | -137.89 | -145.57 | 0.00 | -100.0 | -100.0 | -0.48 | -145.28 | -146.15 | -0.67 | -165.69 | -166.34 | 1.36 | -26.49 | -53.9 | 321 | 0.0 | 0.0 | -1.25 | -125.05 | -125.35 |
| 22Q2 (11) | 37.26 | -11.18 | 2.22 | 31.28 | -14.3 | 1.82 | 1.94 | -24.22 | 27.63 | 0.04 | 33.33 | 100.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.35 | 0.0 | 350.0 | 0.17 | -41.38 | 240.0 | 4.22 | 32.7 | -0.94 | 3.41 | 35.32 | 0.59 | 0.95 | 43.94 | 17.28 | 22.44 | 8.62 | 17.86 | 1.06 | 35.9 | 0.0 | 1.02 | 45.71 | -2.86 | 1.85 | 137.18 | -3.65 | 321 | 0.0 | 0.0 | 4.99 | 25.69 | 1.63 |
| 22Q1 (10) | 41.95 | 7.37 | 30.77 | 36.5 | 8.92 | 33.65 | 2.56 | 62.03 | 82.86 | 0.03 | 50.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | -100.0 | 0 | 0 | 0 | 0.35 | 775.0 | 3400.0 | 0.29 | 1350.0 | 93.33 | 3.18 | -20.3 | -9.66 | 2.52 | -20.25 | -9.03 | 0.66 | -18.52 | -4.35 | 20.66 | 1.87 | 6.0 | 0.78 | -20.41 | -9.3 | 0.70 | -28.57 | -14.63 | 0.78 | -80.2 | -9.3 | 321 | 0.0 | 0.0 | 3.97 | -16.24 | -8.74 |
| 21Q4 (9) | 39.07 | 8.62 | 44.92 | 33.51 | 9.76 | 45.89 | 1.58 | 13.67 | 24.41 | 0.02 | 0.0 | -33.33 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | 166.67 | 0.02 | -80.0 | 120.0 | 3.99 | -3.86 | 52.87 | 3.16 | -4.82 | 54.15 | 0.81 | 2.53 | 50.0 | 20.28 | 6.07 | -1.74 | 0.98 | -5.77 | 53.12 | 0.98 | -2.97 | 46.27 | 3.94 | 33.56 | 411.69 | 321 | 0.0 | 0.0 | 4.74 | -3.85 | 39.0 |
| 21Q3 (8) | 35.97 | -1.32 | 57.9 | 30.53 | -0.62 | 50.39 | 1.39 | -8.55 | 4.51 | 0.02 | 0.0 | -50.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.02 | 114.29 | 150.0 | 0.1 | 100.0 | 143.48 | 4.15 | -2.58 | 351.09 | 3.32 | -2.06 | 388.24 | 0.79 | -2.47 | 276.19 | 19.12 | 0.42 | -17.66 | 1.04 | -1.89 | 395.24 | 1.01 | -3.81 | 248.28 | 2.95 | 53.65 | 2169.23 | 321 | 0.0 | 0.0 | 4.93 | 0.41 | 191.72 |
| 21Q2 (7) | 36.45 | 13.62 | 81.89 | 30.72 | 12.49 | 61.26 | 1.52 | 8.57 | 40.74 | 0.02 | -33.33 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.14 | -1500.0 | 0 | 0.05 | -66.67 | 127.78 | 4.26 | 21.02 | 1738.46 | 3.39 | 22.38 | 1573.91 | 0.81 | 17.39 | 2125.0 | 19.04 | -2.31 | 0 | 1.06 | 23.26 | 1614.29 | 1.05 | 28.05 | 5350.0 | 1.92 | 123.26 | 2500.0 | 321 | 0.0 | -3.6 | 4.91 | 12.87 | 862.75 |
| 21Q1 (6) | 32.08 | 18.99 | 33.44 | 27.31 | 18.89 | 19.68 | 1.4 | 10.24 | 15.7 | 0.03 | 0.0 | 0 | 0.01 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 116.67 | 0 | 0.15 | 250.0 | 1400.0 | 3.52 | 34.87 | 17500.0 | 2.77 | 35.12 | 13950.0 | 0.69 | 27.78 | 1625.0 | 19.49 | -5.57 | 0 | 0.86 | 34.37 | 8700.0 | 0.82 | 22.39 | 8300.0 | 0.86 | 11.69 | 8700.0 | 321 | 0.0 | 0.0 | 4.35 | 27.57 | 443.75 |
| 20Q4 (5) | 26.96 | 18.35 | 17.68 | 22.97 | 13.15 | 7.19 | 1.27 | -4.51 | -1.55 | 0.03 | -25.0 | -57.14 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | -0.06 | -50.0 | 77.78 | -0.1 | 56.52 | 61.54 | 2.61 | 183.7 | 4450.0 | 2.05 | 201.47 | 2150.0 | 0.54 | 157.14 | 1700.0 | 20.64 | -11.11 | 0 | 0.64 | 204.76 | 2233.33 | 0.67 | 131.03 | 1240.0 | 0.77 | 492.31 | 600.0 | 321 | 0.0 | 0.0 | 3.41 | 101.78 | 348.68 |
| 20Q3 (4) | 22.78 | 13.67 | 0.0 | 20.3 | 6.56 | 0.0 | 1.33 | 23.15 | 0.0 | 0.04 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 0 | 0.0 | 0 | 0 | 0.0 | -0.04 | 0 | 0.0 | -0.23 | -27.78 | 0.0 | 0.92 | 453.85 | 0.0 | 0.68 | 395.65 | 0.0 | 0.21 | 625.0 | 0.0 | 23.22 | 0 | 0.0 | 0.21 | 400.0 | 0.0 | 0.29 | 1550.0 | 0.0 | 0.13 | 262.5 | 0.0 | 321 | -3.6 | 0.0 | 1.69 | 231.37 | 0.0 |
| 20Q2 (3) | 20.04 | -16.64 | 0.0 | 19.05 | -16.52 | 0.0 | 1.08 | -10.74 | 0.0 | 0 | 0 | 0.0 | 0.01 | 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 | -0.18 | -1900.0 | 0.0 | -0.26 | -1400.0 | 0.0 | -0.23 | -1050.0 | 0.0 | -0.04 | -200.0 | 0.0 | 0.00 | 0 | 0.0 | -0.07 | -600.0 | 0.0 | -0.02 | -100.0 | 0.0 | -0.08 | -700.0 | 0.0 | 333 | 3.74 | 0.0 | 0.51 | -36.25 | 0.0 |
| 20Q1 (2) | 24.04 | 4.93 | 0.0 | 22.82 | 6.49 | 0.0 | 1.21 | -6.2 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | 0 | 0.0 | 0.01 | 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 | 0.01 | 103.85 | 0.0 | 0.02 | 133.33 | 0.0 | -0.02 | 80.0 | 0.0 | 0.04 | 33.33 | 0.0 | 0.00 | 0 | 0.0 | -0.01 | 66.67 | 0.0 | -0.01 | -120.0 | 0.0 | -0.01 | -109.09 | 0.0 | 321 | 0.0 | 0.0 | 0.8 | 5.26 | 0.0 |
| 19Q4 (1) | 22.91 | 0.0 | 0.0 | 21.43 | 0.0 | 0.0 | 1.29 | 0.0 | 0.0 | 0.07 | 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 | -0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.27 | 0.0 | 0.0 | -0.26 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 | 321 | 0.0 | 0.0 | 0.76 | 0.0 | 0.0 |
