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) | 25.03 | 357.59 | 18.27 | 366.07 | 3.29 | 99.39 | 0.77 | 57.14 | 1.71 | 42.5 | 0.01 | 0.0 | 0 | 0 | 0.09 | 80.0 | 0.67 | 0 | -0.06 | 0 | 0 | 0 | 0.19 | 171.43 | 1.85 | 1.09 | 5.31 | 205.17 | 4.26 | 202.13 | 1.04 | 188.89 | 19.56 | -4.72 | 1.66 | 201.82 | 0.87 | 0 | 0.00 | 0 | 255 | 1.19 | 5.9 | 173.15 |
| 2022 (9) | 5.47 | -64.2 | 3.92 | -59.63 | 1.65 | -25.68 | 0.49 | -23.44 | 1.2 | 33.33 | 0.01 | 0.0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0.25 | 0 | 0.07 | 75.0 | 1.83 | 18.06 | 1.74 | -64.49 | 1.41 | -70.62 | 0.36 | 200.0 | 20.53 | 717.93 | 0.55 | -71.79 | -0.15 | 0 | 0.00 | 0 | 252 | 4.13 | 2.16 | -59.4 |
| 2021 (8) | 15.28 | -71.21 | 9.71 | -78.33 | 2.22 | -71.43 | 0.64 | 25.49 | 0.9 | -19.64 | 0.01 | -91.67 | 0 | 0 | 0 | 0 | 0.6 | 100.0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 1.55 | 127.94 | 4.9 | 318.8 | 4.8 | 211.69 | 0.12 | 0 | 2.51 | 0 | 1.95 | 225.0 | 1.17 | 277.42 | 0.00 | 0 | 242 | -5.1 | 5.32 | 37.82 |
| 2020 (7) | 53.07 | 7.49 | 44.81 | 7.56 | 7.77 | 1.83 | 0.51 | -33.77 | 1.12 | 173.17 | 0.12 | 9.09 | 0.05 | 0 | 0 | 0 | 0.3 | 30.43 | 0.14 | -95.16 | 0.02 | 0 | -0.37 | 0 | 0.68 | -82.91 | 1.17 | -71.11 | 1.54 | -17.2 | -0.05 | 0 | 0.00 | 0 | 0.60 | -14.29 | 0.31 | 0 | 0.00 | 0 | 255 | -3.04 | 3.86 | -43.57 |
| 2019 (6) | 49.37 | -19.44 | 41.66 | -9.89 | 7.63 | 16.67 | 0.77 | 79.07 | 0.41 | -38.81 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0.23 | 35.29 | 2.89 | 0 | 0 | 0 | -0.32 | 0 | 3.98 | 0 | 4.05 | -52.07 | 1.86 | -77.43 | 0.46 | 0 | 11.36 | 0 | 0.70 | -79.47 | -0.77 | 0 | 0.00 | 0 | 263 | 10.5 | 6.84 | -25.25 |
| 2018 (5) | 61.28 | 218.83 | 46.23 | 185.19 | 6.54 | 51.39 | 0.43 | 4.88 | 0.67 | 11.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | -59.52 | 0 | 0 | 0 | 0 | 0.14 | 0 | -0.06 | 0 | 8.45 | 0 | 8.24 | 0 | -0.3 | 0 | 0.00 | 0 | 3.41 | 0 | 3.00 | 0 | 0.00 | 0 | 238 | 1.28 | 9.15 | 0 |
| 2017 (4) | 19.22 | 0.05 | 16.21 | 2.4 | 4.32 | 9.64 | 0.41 | -2.38 | 0.6 | 15.38 | 0 | 0 | 0 | 0 | 0.07 | 16.67 | 0.42 | 250.0 | 0 | 0 | 0.15 | 0 | -0.52 | 0 | 0.51 | -46.32 | -0.8 | 0 | -0.85 | 0 | 0.03 | -76.92 | 0.00 | 0 | -0.36 | 0 | -0.49 | 0 | 0.00 | 0 | 235 | 19.29 | -0.43 | 0 |
| 2016 (3) | 19.21 | 55.8 | 15.83 | 74.34 | 3.94 | 34.01 | 0.42 | 0.0 | 0.52 | 18.18 | 0 | 0 | 0 | 0 | 0.06 | -40.0 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.95 | 239.29 | 0.39 | -35.0 | 0.27 | -43.75 | 0.13 | 62.5 | 32.92 | 132.49 | 0.12 | -42.86 | -0.25 | 0 | 0.00 | 0 | 197 | 2.07 | 0.73 | -14.12 |
| 2015 (2) | 12.33 | 27.77 | 9.08 | 24.38 | 2.94 | 47.0 | 0.42 | 50.0 | 0.44 | 4.76 | 0 | 0 | 0 | 0 | 0.1 | 11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0 | 0.28 | -76.67 | 0.6 | -61.04 | 0.48 | -63.64 | 0.08 | -57.89 | 14.16 | 16.45 | 0.21 | -65.57 | 0.07 | 75.0 | 0.00 | 0 | 193 | 5.46 | 0.85 | -51.43 |
| 2014 (1) | 9.65 | 21.54 | 7.3 | 19.87 | 2.0 | 8.7 | 0.28 | 75.0 | 0.42 | 200.0 | 0 | 0 | 0 | 0 | 0.09 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 1.2 | -6.25 | 1.54 | 19.38 | 1.32 | 20.0 | 0.19 | 18.75 | 12.16 | -4.7 | 0.61 | 19.61 | 0.04 | 0 | 0.00 | 0 | 183 | 6.4 | 1.75 | 12.18 |
| 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) | 1.37 | 14.17 | 251.28 | 0.98 | 50.77 | 237.93 | 0.3 | 0.0 | -9.09 | 0.21 | 40.0 | 16.67 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0.09 | -91.09 | -84.75 | 0.08 | -87.69 | -86.21 | 0.01 | -97.22 | 0 | 6.47 | -81.84 | 786.3 | 0.03 | -88.0 | -86.96 | 0.03 | 175.0 | 133.33 | 0.94 | 2.17 | 32.39 | 277 | 8.2 | 8.63 | 0.24 | -79.49 | -67.57 |
| 24Q2 (19) | 1.2 | -64.6 | -90.16 | 0.65 | -66.49 | -93.0 | 0.3 | -37.5 | -77.61 | 0.15 | 66.67 | -31.82 | 0.51 | 8.51 | 18.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -80.0 | 0.01 | -50.0 | -88.89 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.01 | -50.0 | -87.5 | 0.76 | -35.04 | 2.7 | 1.01 | -52.8 | -56.47 | 0.65 | -62.21 | -66.67 | 0.36 | -14.29 | 0.0 | 35.62 | 79.72 | 129.21 | 0.25 | -62.69 | -67.53 | -0.04 | -120.0 | -109.09 | 0.92 | 37.31 | 87.76 | 256 | 0.0 | 1.59 | 1.17 | -49.13 | -52.63 |
| 24Q1 (18) | 3.39 | -72.12 | 1110.71 | 1.94 | -77.15 | 781.82 | 0.48 | -62.79 | 45.45 | 0.09 | -30.77 | -64.0 | 0.47 | 4.44 | 20.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | -96.49 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.02 | 140.0 | 0 | 1.17 | 58.11 | 354.35 | 2.14 | -31.63 | 397.22 | 1.72 | -29.51 | 342.25 | 0.42 | -39.13 | 4300.0 | 19.82 | -9.74 | 0 | 0.67 | -30.21 | 339.29 | 0.20 | -67.21 | 322.22 | 0.67 | -59.88 | 339.29 | 256 | 0.39 | 1.59 | 2.3 | -30.72 | 470.97 |
| 23Q4 (17) | 12.16 | 3017.95 | 3700.0 | 8.49 | 2827.59 | 3759.09 | 1.29 | 290.91 | 148.08 | 0.13 | -27.78 | -13.33 | 0.45 | 4.65 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0 | 0.57 | 2750.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.05 | -131.25 | -25.0 | 0.74 | -9.76 | -43.94 | 3.13 | 430.51 | 247.78 | 2.44 | 320.69 | 234.25 | 0.69 | 0 | 283.33 | 21.96 | 2908.22 | 11.64 | 0.96 | 317.39 | 231.03 | 0.61 | 777.78 | 390.48 | 1.67 | 135.21 | 198.21 | 255 | 0.0 | 1.19 | 3.32 | 348.65 | 228.71 |
| 23Q3 (16) | 0.39 | -96.8 | 30.0 | 0.29 | -96.88 | 20.83 | 0.33 | -75.37 | 0.0 | 0.18 | -18.18 | 80.0 | 0.43 | 0.0 | 43.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -80.0 | -66.67 | 0.02 | -77.78 | 0 | -0.01 | 75.0 | 0 | 0 | 0 | 0 | 0.16 | 100.0 | 166.67 | 0.82 | 10.81 | 4200.0 | 0.59 | -74.57 | 303.45 | 0.58 | -70.26 | 300.0 | 0 | -100.0 | 0 | 0.73 | -95.3 | 0 | 0.23 | -70.13 | 291.67 | -0.09 | -120.45 | 10.0 | 0.71 | 44.9 | 162.96 | 255 | 1.19 | 1.19 | 0.74 | -70.04 | 511.11 |
| 23Q2 (15) | 12.19 | 4253.57 | 167.91 | 9.28 | 4118.18 | 183.79 | 1.34 | 306.06 | 262.16 | 0.22 | -12.0 | 144.44 | 0.43 | 10.26 | 53.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 150.0 | 0.09 | 0 | 0 | -0.04 | -300.0 | 0 | 0 | 0 | -100.0 | 0.08 | 0 | 100.0 | 0.74 | 260.87 | 1157.14 | 2.32 | 422.22 | 176.19 | 1.95 | 374.65 | 167.12 | 0.36 | 3700.0 | 200.0 | 15.54 | 0 | 6.29 | 0.77 | 375.0 | 156.67 | 0.44 | 588.89 | 51.72 | 0.49 | 275.0 | 19.51 | 252 | 0.0 | 5.44 | 2.47 | 498.39 | 162.77 |
| 23Q1 (14) | 0.28 | -12.5 | -9.68 | 0.22 | 0.0 | 15.79 | 0.33 | -36.54 | -23.26 | 0.25 | 66.67 | 66.67 | 0.39 | 8.33 | 56.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | -0.46 | -134.85 | -176.67 | -0.72 | -180.0 | -357.14 | -0.71 | -197.26 | -395.83 | -0.01 | -105.56 | -120.0 | 0.00 | -100.0 | -100.0 | -0.28 | -196.55 | -380.0 | -0.09 | 57.14 | 30.77 | -0.28 | -150.0 | -380.0 | 252 | 0.0 | 5.44 | -0.62 | -161.39 | -258.97 |
| 22Q4 (13) | 0.32 | 6.67 | -88.15 | 0.22 | -8.33 | -87.21 | 0.52 | 57.58 | -17.46 | 0.15 | 50.0 | -16.67 | 0.36 | 20.0 | 44.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -166.67 | -300.0 | 1.32 | 6700.0 | 206.98 | 0.9 | 410.34 | 15.38 | 0.73 | 351.72 | -8.75 | 0.18 | 0 | 1700.0 | 19.67 | 0 | 1099.39 | 0.29 | 341.67 | -12.12 | -0.21 | -110.0 | -261.54 | 0.56 | 107.41 | -71.86 | 252 | 0.0 | 4.13 | 1.01 | 661.11 | 13.48 |
| 22Q3 (12) | 0.3 | -93.41 | -74.58 | 0.24 | -92.66 | -68.83 | 0.33 | -10.81 | -10.81 | 0.1 | 11.11 | -47.37 | 0.3 | 7.14 | 42.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.06 | 50.0 | 200.0 | -0.02 | 71.43 | -104.44 | -0.29 | -134.52 | -160.42 | -0.29 | -139.73 | -176.32 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | -0.12 | -140.0 | -175.0 | -0.10 | -134.48 | -233.33 | 0.27 | -34.15 | -84.02 | 252 | 5.44 | 6.33 | -0.18 | -119.15 | -130.51 |
| 22Q2 (11) | 4.55 | 1367.74 | -50.65 | 3.27 | 1621.05 | -43.91 | 0.37 | -13.95 | -51.32 | 0.09 | -40.0 | -47.06 | 0.28 | 12.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.25 | 0 | 0 | 0.04 | 300.0 | 100.0 | -0.07 | -111.67 | -110.77 | 0.84 | 200.0 | -74.39 | 0.73 | 204.17 | -77.74 | 0.12 | 140.0 | 0 | 14.62 | -19.71 | 0 | 0.30 | 200.0 | -78.26 | 0.29 | 323.08 | -69.47 | 0.41 | 310.0 | -73.2 | 239 | 0.0 | 0.42 | 0.94 | 141.03 | -72.19 |
| 22Q1 (10) | 0.31 | -88.52 | -85.84 | 0.19 | -88.95 | -86.23 | 0.43 | -31.75 | -10.42 | 0.15 | -16.67 | 36.36 | 0.25 | 0.0 | 8.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 150.0 | 0.6 | 39.53 | 2900.0 | 0.28 | -64.1 | -22.22 | 0.24 | -70.0 | -31.43 | 0.05 | 400.0 | 400.0 | 18.21 | 1010.37 | 911.67 | 0.10 | -69.7 | -33.33 | -0.13 | -200.0 | -208.33 | 0.10 | -94.97 | -33.33 | 239 | -1.24 | 0.84 | 0.39 | -56.18 | -17.02 |
| 21Q4 (9) | 2.7 | 128.81 | -86.43 | 1.72 | 123.38 | -89.71 | 0.63 | 70.27 | -71.88 | 0.18 | -5.26 | 125.0 | 0.25 | 19.05 | -10.71 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.02 | -140.0 | -116.67 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.02 | 0.0 | 116.67 | 0.43 | -4.44 | -52.75 | 0.78 | 62.5 | -57.61 | 0.8 | 110.53 | -59.39 | 0.01 | -90.91 | 106.67 | 1.64 | -92.59 | 0 | 0.33 | 106.25 | -57.14 | 0.13 | 533.33 | -65.79 | 1.99 | 17.75 | 231.67 | 242 | 2.11 | -5.1 | 0.89 | 50.85 | -64.54 |
| 21Q3 (8) | 1.18 | -87.2 | -92.14 | 0.77 | -86.79 | -93.69 | 0.37 | -51.32 | -81.31 | 0.19 | 11.76 | 18.75 | 0.21 | 0.0 | -25.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -91.07 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 128.57 | 0.45 | -30.77 | 314.29 | 0.48 | -85.37 | -23.81 | 0.38 | -88.41 | -44.93 | 0.11 | 0 | -8.33 | 22.12 | 0 | 13.15 | 0.16 | -88.41 | -40.74 | -0.03 | -103.16 | -109.38 | 1.69 | 10.46 | 1094.12 | 237 | -0.42 | -7.06 | 0.59 | -82.54 | -53.54 |
| 21Q2 (7) | 9.22 | 321.0 | -4.26 | 5.83 | 322.46 | -30.35 | 0.76 | 58.33 | -57.54 | 0.17 | 54.55 | 0 | 0.21 | -8.7 | -25.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.56 | 5500.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 200.0 | 0 | 0.65 | 3150.0 | -42.48 | 3.28 | 811.11 | 455.93 | 3.28 | 837.14 | 720.0 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | 1.38 | 820.0 | 820.0 | 0.95 | 691.67 | 465.38 | 1.53 | 920.0 | 455.81 | 238 | 0.42 | -9.85 | 3.38 | 619.15 | 174.8 |
| 21Q1 (6) | 2.19 | -88.99 | -74.33 | 1.38 | -91.74 | -81.62 | 0.48 | -78.57 | -72.73 | 0.11 | 37.5 | 0 | 0.23 | -17.86 | -14.81 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | -91.67 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.02 | 83.33 | 0 | 0.02 | -97.8 | 101.75 | 0.36 | -80.43 | 119.15 | 0.35 | -82.23 | 123.03 | 0.01 | 106.67 | 103.45 | 1.80 | 0 | 0 | 0.15 | -80.52 | 125.86 | 0.12 | -68.42 | 185.71 | 0.15 | -75.0 | 125.86 | 237 | -7.06 | -9.2 | 0.47 | -81.27 | 140.87 |
| 20Q4 (5) | 19.89 | 32.42 | 22.85 | 16.71 | 36.86 | 26.21 | 2.24 | 13.13 | 5.16 | 0.08 | -50.0 | -63.64 | 0.28 | 0.0 | 0 | 0.03 | 0.0 | 0 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0.12 | 100.0 | -29.41 | 0 | 0 | 100.0 | 0.02 | 0 | 0 | -0.12 | -71.43 | 61.29 | 0.91 | 533.33 | 321.95 | 1.84 | 192.06 | 348.78 | 1.97 | 185.51 | 278.85 | -0.15 | -225.0 | -400.0 | 0.00 | -100.0 | 0 | 0.77 | 185.19 | 285.0 | 0.38 | 18.75 | 11.76 | 0.60 | 452.94 | -15.49 | 255 | 0.0 | -3.04 | 2.51 | 97.64 | 102.42 |
| 20Q3 (4) | 15.02 | 55.97 | 0.0 | 12.21 | 45.88 | 0.0 | 1.98 | 10.61 | 0.0 | 0.16 | 0 | 0.0 | 0.28 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.07 | 0 | 0.0 | -0.21 | -118.58 | 0.0 | 0.63 | 6.78 | 0.0 | 0.69 | 72.5 | 0.0 | 0.12 | -53.85 | 0.0 | 19.55 | -56.14 | 0.0 | 0.27 | 80.0 | 0.0 | 0.32 | 223.08 | 0.0 | -0.17 | 60.47 | 0.0 | 255 | -3.41 | 0.0 | 1.27 | 3.25 | 0.0 |
| 20Q2 (3) | 9.63 | 12.9 | 0.0 | 8.37 | 11.45 | 0.0 | 1.79 | 1.7 | 0.0 | 0 | 0 | 0.0 | 0.28 | 3.7 | 0.0 | 0.03 | 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 | 1.13 | 199.12 | 0.0 | 0.59 | 131.38 | 0.0 | 0.4 | 126.32 | 0.0 | 0.26 | 189.66 | 0.0 | 44.57 | 0 | 0.0 | 0.15 | 125.86 | 0.0 | -0.26 | -85.71 | 0.0 | -0.43 | 25.86 | 0.0 | 264 | 1.15 | 0.0 | 1.23 | 206.96 | 0.0 |
| 20Q1 (2) | 8.53 | -47.31 | 0.0 | 7.51 | -43.28 | 0.0 | 1.76 | -17.37 | 0.0 | 0 | -100.0 | 0.0 | 0.27 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | -1.14 | -178.05 | 0.0 | -1.88 | -558.54 | 0.0 | -1.52 | -392.31 | 0.0 | -0.29 | -866.67 | 0.0 | 0.00 | 0 | 0.0 | -0.58 | -390.0 | 0.0 | -0.14 | -141.18 | 0.0 | -0.58 | -181.69 | 0.0 | 261 | -0.76 | 0.0 | -1.15 | -192.74 | 0.0 |
| 19Q4 (1) | 16.19 | 0.0 | 0.0 | 13.24 | 0.0 | 0.0 | 2.13 | 0.0 | 0.0 | 0.22 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.31 | 0.0 | 0.0 | -0.41 | 0.0 | 0.0 | 0.41 | 0.0 | 0.0 | 0.52 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.20 | 0.0 | 0.0 | 0.34 | 0.0 | 0.0 | 0.71 | 0.0 | 0.0 | 263 | 0.0 | 0.0 | 1.24 | 0.0 | 0.0 |
