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) | 23.6 | 13.79 | 15.77 | 10.2 | 4.61 | 20.37 | 0.37 | 825.0 | 0.09 | -52.63 | 0.16 | -11.11 | 0 | 0 | 0 | 0 | 0.17 | -15.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.32 | 0 | 3.55 | 42.0 | 2.83 | 41.5 | 0.71 | 39.22 | 20.16 | -0.54 | 2.76 | 39.39 | 2.39 | 20.1 | 0.00 | 0 | 102 | 12.09 | 6.94 | 16.25 |
| 2022 (9) | 20.74 | 42.94 | 14.31 | 19.95 | 3.83 | 22.36 | 0.04 | 0 | 0.19 | 18.75 | 0.18 | -14.29 | 0.01 | 0.0 | 0 | 0 | 0.2 | 233.33 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | 0 | 2.5 | 0 | 2.0 | 0 | 0.51 | 0 | 20.27 | 0 | 1.98 | 0 | 1.99 | 0 | 0.00 | 0 | 91 | 19.74 | 5.97 | 85.98 |
| 2021 (8) | 14.51 | -20.88 | 11.93 | -13.99 | 3.13 | -11.83 | 0 | 0 | 0.16 | 6.67 | 0.21 | -19.23 | 0.01 | 0 | 0 | 0 | 0.06 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | -58.06 | -0.42 | 0 | -0.29 | 0 | -0.12 | 0 | 0.00 | 0 | -0.38 | 0 | -0.40 | 0 | 0.00 | 0 | 76 | 1.33 | 3.21 | -36.44 |
| 2020 (7) | 18.34 | -22.97 | 13.87 | -15.99 | 3.55 | -22.32 | 0 | 0 | 0.15 | -6.25 | 0.26 | -10.34 | 0 | 0 | 0 | 0 | 0.1 | -28.57 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.31 | 0 | 1.22 | -48.09 | 1.09 | -40.76 | 0.13 | -74.51 | 10.73 | -50.69 | 1.32 | -48.24 | 0.74 | -64.76 | 0.00 | 0 | 75 | 13.64 | 5.05 | -18.55 |
| 2019 (6) | 23.81 | 39.4 | 16.51 | 44.19 | 4.57 | 57.04 | 0 | 0 | 0.16 | 100.0 | 0.29 | 0 | 0 | 0 | 0 | 0 | 0.14 | 133.33 | 0 | 0 | 0 | 0 | 0 | 0 | -0.37 | 0 | 2.35 | -11.99 | 1.84 | -12.8 | 0.51 | -8.93 | 21.76 | 4.41 | 2.55 | -20.81 | 2.10 | 1.94 | 0.00 | 0 | 66 | 0.0 | 6.2 | 61.04 |
| 2018 (5) | 17.08 | 11.78 | 11.45 | 12.25 | 2.91 | 25.97 | 0 | 0 | 0.08 | 14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.0 | -0.03 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 2.67 | -3.26 | 2.11 | -7.46 | 0.56 | 16.67 | 20.84 | 20.25 | 3.22 | -7.47 | 2.06 | -5.5 | 0.00 | 0 | 66 | 0.0 | 3.85 | 2.39 |
| 2017 (4) | 15.28 | 14.71 | 10.2 | 14.61 | 2.31 | 16.08 | 0 | 0 | 0.07 | -41.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 2.76 | 17.95 | 2.28 | 18.13 | 0.48 | 17.07 | 17.33 | -1.65 | 3.48 | 9.43 | 2.18 | 13.54 | 0.00 | 0 | 66 | 8.2 | 3.76 | 11.57 |
| 2016 (3) | 13.32 | 9.45 | 8.9 | 8.14 | 1.99 | 16.37 | 0 | 0 | 0.12 | -29.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | 0 | 2.34 | 6.85 | 1.93 | 6.63 | 0.41 | 7.89 | 17.62 | 2.56 | 3.18 | 5.3 | 1.92 | 9.09 | 0.00 | 0 | 61 | 1.67 | 3.37 | 3.06 |
| 2015 (2) | 12.17 | 51.75 | 8.23 | 71.1 | 1.71 | 21.28 | 0 | 0 | 0.17 | -5.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 1100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 2.19 | 33.54 | 1.81 | 70.75 | 0.38 | 35.71 | 17.18 | 1.06 | 3.02 | 28.51 | 1.76 | 53.04 | 0.00 | 0 | 60 | 33.33 | 3.27 | 27.73 |
| 2014 (1) | 8.02 | 27.71 | 4.81 | 30.35 | 1.41 | 41.0 | 0 | 0 | 0.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | 0 | 1.64 | 14.69 | 1.06 | 0 | 0.28 | 16.67 | 17.00 | 0.0 | 2.35 | 0 | 1.15 | 721.43 | 0.00 | 0 | 45 | 0 | 2.56 | 8.47 |
| 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) | 5.2 | 5.48 | -2.62 | 3.62 | 1.4 | -2.43 | 1.16 | 7.41 | 5.45 | 0.09 | -18.18 | 0.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.09 | -150.0 | -132.14 | 0.33 | -26.67 | -59.26 | 0.27 | -22.86 | -57.81 | 0.06 | -40.0 | -64.71 | 17.12 | -26.08 | -19.62 | 0.26 | -21.21 | -57.38 | 0.34 | 112.5 | 0.0 | 1.94 | 15.48 | 7.18 | 105 | -0.94 | 0.96 | 1.17 | -9.3 | -29.52 |
| 24Q2 (19) | 4.93 | -33.65 | 2.07 | 3.57 | -24.36 | 1.42 | 1.08 | -12.9 | 6.93 | 0.11 | 22.22 | 10.0 | 0.01 | 0.0 | -50.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -61.54 | -28.57 | 0.18 | -43.75 | -10.0 | 0.45 | -74.86 | -8.16 | 0.35 | -75.52 | -2.78 | 0.1 | -72.22 | -16.67 | 23.16 | 15.8 | -7.99 | 0.33 | -75.56 | -5.71 | 0.16 | -84.91 | 6.67 | 1.68 | 24.44 | 40.0 | 106 | 0.0 | 2.91 | 1.29 | -50.95 | -3.01 |
| 24Q1 (18) | 7.43 | 3.19 | 19.26 | 4.72 | 5.59 | 16.26 | 1.24 | -10.14 | 10.71 | 0.09 | -10.0 | 12.5 | 0.01 | 0.0 | -66.67 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -28.57 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.26 | 183.87 | 1400.0 | 0.32 | 328.57 | 3300.0 | 1.79 | 47.93 | 72.12 | 1.43 | 43.0 | 72.29 | 0.36 | 71.43 | 71.43 | 20.00 | 16.08 | -1.53 | 1.35 | 39.18 | 56.98 | 1.06 | -2.75 | 32.5 | 1.35 | -51.09 | 56.98 | 106 | 3.92 | 9.28 | 2.63 | 27.67 | 38.42 |
| 23Q4 (17) | 7.2 | 34.83 | 5.26 | 4.47 | 20.49 | 4.93 | 1.38 | 25.45 | 27.78 | 0.1 | 11.11 | 233.33 | 0.01 | -50.0 | -80.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.07 | 75.0 | -36.36 | 0 | 0 | 0 | 0 | 0 | 0 | -0.31 | -240.91 | 0 | -0.14 | -150.0 | 0 | 1.21 | 49.38 | -19.33 | 1.0 | 56.25 | -15.97 | 0.21 | 23.53 | -32.26 | 17.23 | -19.11 | -15.58 | 0.97 | 59.02 | -25.95 | 1.09 | 220.59 | -3.54 | 2.76 | 52.49 | 25.45 | 102 | -1.92 | 12.09 | 2.06 | 24.1 | -12.71 |
| 23Q3 (16) | 5.34 | 10.56 | 4.91 | 3.71 | 5.4 | 6.3 | 1.1 | 8.91 | 5.77 | 0.09 | -10.0 | 800.0 | 0.02 | 0.0 | -60.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 57.14 | 0 | 0.28 | 40.0 | 2900.0 | 0.81 | 65.31 | 47.27 | 0.64 | 77.78 | 45.45 | 0.17 | 41.67 | 54.55 | 21.30 | -15.38 | 5.55 | 0.61 | 74.29 | 24.49 | 0.34 | 126.67 | -20.93 | 1.81 | 50.83 | 103.37 | 104 | 0.97 | 15.56 | 1.66 | 24.81 | 16.9 |
| 23Q2 (15) | 4.83 | -22.47 | 43.32 | 3.52 | -13.3 | 21.38 | 1.01 | -9.82 | 29.49 | 0.1 | 25.0 | 0 | 0.02 | -33.33 | -60.0 | 0.04 | 0.0 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.14 | 800.0 | 0 | 0.2 | 2100.0 | 385.71 | 0.49 | -52.88 | 228.95 | 0.36 | -56.63 | 216.13 | 0.12 | -42.86 | 271.43 | 25.17 | 23.93 | 0 | 0.35 | -59.3 | 200.0 | 0.15 | -81.25 | 165.22 | 1.20 | 39.53 | 200.0 | 103 | 6.19 | 14.44 | 1.33 | -30.0 | 177.08 |
| 23Q1 (14) | 6.23 | -8.92 | 14.31 | 4.06 | -4.69 | 10.63 | 1.12 | 3.7 | 20.43 | 0.08 | 166.67 | 0 | 0.03 | -40.0 | -40.0 | 0.04 | 0.0 | -20.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.03 | -72.73 | -25.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.02 | 0 | 0 | -0.01 | 0 | 0.0 | 1.04 | -30.67 | 23.81 | 0.83 | -30.25 | 22.06 | 0.21 | -32.26 | 31.25 | 20.31 | -0.49 | 6.17 | 0.86 | -34.35 | 14.67 | 0.80 | -29.2 | 21.21 | 0.86 | -60.91 | 14.67 | 97 | 6.59 | 7.78 | 1.9 | -19.49 | 11.11 |
| 22Q4 (13) | 6.84 | 34.38 | 36.53 | 4.26 | 22.06 | 31.48 | 1.08 | 3.85 | 20.0 | 0.03 | 200.0 | 0 | 0.05 | 0.0 | 0.0 | 0.04 | 0.0 | -20.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.11 | 450.0 | 450.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 1.5 | 172.73 | 72.41 | 1.19 | 170.45 | 65.28 | 0.31 | 181.82 | 106.67 | 20.41 | 1.14 | 14.86 | 1.31 | 167.35 | 39.36 | 1.13 | 162.79 | 66.18 | 2.20 | 147.19 | 678.95 | 91 | 1.11 | 19.74 | 2.36 | 66.2 | 34.09 |
| 22Q3 (12) | 5.09 | 51.04 | 132.42 | 3.49 | 20.34 | 43.03 | 1.04 | 33.33 | 48.57 | 0.01 | 0 | 0 | 0.05 | 0.0 | 25.0 | 0.04 | -20.0 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 85.71 | 0 | 0.55 | 244.74 | 158.51 | 0.44 | 241.94 | 159.46 | 0.11 | 257.14 | 155.0 | 20.18 | 0 | 0 | 0.49 | 240.0 | 149.49 | 0.43 | 286.96 | 161.43 | 0.89 | 122.5 | 166.42 | 90 | 0.0 | 20.0 | 1.42 | 195.83 | 2466.67 |
| 22Q2 (11) | 3.37 | -38.17 | 51.12 | 2.9 | -20.98 | 12.4 | 0.78 | -16.13 | 39.29 | 0 | 0 | 0 | 0.05 | 0.0 | 66.67 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 100.0 | 0.01 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | -600.0 | -133.33 | -0.38 | -145.24 | 45.71 | -0.31 | -145.59 | 42.59 | -0.07 | -143.75 | 56.25 | 0.00 | -100.0 | 0 | -0.35 | -146.67 | 51.39 | -0.23 | -134.85 | 67.61 | 0.40 | -46.67 | 214.29 | 90 | 0.0 | 20.0 | 0.48 | -71.93 | 140.0 |
| 22Q1 (10) | 5.45 | 8.78 | 7.28 | 3.67 | 13.27 | -0.27 | 0.93 | 3.33 | -3.12 | 0 | 0 | 0 | 0.05 | 0.0 | 66.67 | 0.05 | 0.0 | -16.67 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | 300.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -200.0 | 88.89 | 0.84 | -3.45 | 140.0 | 0.68 | -5.56 | 142.86 | 0.16 | 6.67 | 100.0 | 19.13 | 7.65 | -10.52 | 0.75 | -20.21 | 102.7 | 0.66 | -2.94 | 88.57 | 0.75 | 297.37 | 102.7 | 90 | 18.42 | 20.0 | 1.71 | -2.84 | 30.53 |
| 21Q4 (9) | 5.01 | 128.77 | -20.6 | 3.24 | 32.79 | -24.12 | 0.9 | 28.57 | -12.62 | 0 | 0 | 0 | 0.05 | 25.0 | 25.0 | 0.05 | 0.0 | -16.67 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 111.11 | 0.87 | 192.55 | -5.43 | 0.72 | 197.3 | -2.7 | 0.15 | 175.0 | -21.05 | 17.77 | 0 | -12.16 | 0.94 | 194.95 | -3.09 | 0.68 | 197.14 | -13.92 | -0.38 | 71.64 | -126.39 | 76 | 1.33 | 1.33 | 1.76 | 3033.33 | -6.88 |
| 21Q3 (8) | 2.19 | -1.79 | -52.39 | 2.44 | -5.43 | -26.51 | 0.7 | 25.0 | -21.35 | 0 | 0 | 0 | 0.04 | 33.33 | 0.0 | 0.05 | 0.0 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | -0.94 | -34.29 | -354.05 | -0.74 | -37.04 | -338.71 | -0.2 | -25.0 | -385.71 | 0.00 | 0 | -100.0 | -0.99 | -37.5 | -341.46 | -0.70 | 1.41 | -325.81 | -1.34 | -282.86 | -385.11 | 75 | 0.0 | 0.0 | -0.06 | -130.0 | -104.51 |
| 21Q2 (7) | 2.23 | -56.1 | -8.23 | 2.58 | -29.89 | 4.45 | 0.56 | -41.67 | -15.15 | 0 | 0 | 0 | 0.03 | 0.0 | -25.0 | 0.05 | -16.67 | -28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 333.33 | -60.38 | -0.7 | -300.0 | -288.89 | -0.54 | -292.86 | -1700.0 | -0.16 | -300.0 | -6.67 | 0.00 | -100.0 | 0 | -0.72 | -294.59 | -1700.0 | -0.71 | -302.86 | -33.96 | -0.35 | -194.59 | -600.0 | 75 | 0.0 | 13.64 | 0.2 | -84.73 | -73.68 |
| 21Q1 (6) | 5.08 | -19.49 | 1.8 | 3.68 | -13.82 | -3.41 | 0.96 | -6.8 | -1.03 | 0 | 0 | 0 | 0.03 | -25.0 | -25.0 | 0.06 | 0.0 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -80.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | 0.0 | 18.18 | 0.35 | -61.96 | 218.18 | 0.28 | -62.16 | 300.0 | 0.08 | -57.89 | 166.67 | 21.38 | 5.68 | -29.13 | 0.37 | -61.86 | 236.36 | 0.35 | -55.7 | 105.88 | 0.37 | -74.31 | 236.36 | 75 | 0.0 | 13.64 | 1.31 | -30.69 | 22.43 |
| 20Q4 (5) | 6.31 | 37.17 | -5.68 | 4.27 | 28.61 | -3.61 | 1.03 | 15.73 | -16.94 | 0 | 0 | 0 | 0.04 | 0.0 | 0 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 400.0 | -68.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -350.0 | 18.18 | 0.92 | 148.65 | 0.0 | 0.74 | 138.71 | 2.78 | 0.19 | 171.43 | -5.0 | 20.23 | 14.88 | -7.16 | 0.97 | 136.59 | -11.82 | 0.79 | 154.84 | 0.0 | 1.44 | 206.38 | -48.57 | 75 | 0.0 | 13.64 | 1.89 | 42.11 | -2.07 |
| 20Q3 (4) | 4.6 | 89.3 | 0.0 | 3.32 | 34.41 | 0.0 | 0.89 | 34.85 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.06 | -14.29 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | -103.77 | 0.0 | 0.37 | 305.56 | 0.0 | 0.31 | 1133.33 | 0.0 | 0.07 | 146.67 | 0.0 | 17.61 | 0 | 0.0 | 0.41 | 1125.0 | 0.0 | 0.31 | 158.49 | 0.0 | 0.47 | 571.43 | 0.0 | 75 | 13.64 | 0.0 | 1.33 | 75.0 | 0.0 |
| 20Q2 (3) | 2.43 | -51.3 | 0.0 | 2.47 | -35.17 | 0.0 | 0.66 | -31.96 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -66.67 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.53 | 581.82 | 0.0 | -0.18 | -263.64 | 0.0 | -0.03 | -142.86 | 0.0 | -0.15 | -600.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.04 | -136.36 | 0.0 | -0.53 | -411.76 | 0.0 | 0.07 | -36.36 | 0.0 | 66 | 0.0 | 0.0 | 0.76 | -28.97 | 0.0 |
| 20Q1 (2) | 4.99 | -25.41 | 0.0 | 3.81 | -14.0 | 0.0 | 0.97 | -21.77 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0.07 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | -81.25 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.11 | 0.0 | 0.0 | 0.11 | -88.04 | 0.0 | 0.07 | -90.28 | 0.0 | 0.03 | -85.0 | 0.0 | 30.17 | 38.46 | 0.0 | 0.11 | -90.0 | 0.0 | 0.17 | -78.48 | 0.0 | 0.11 | -96.07 | 0.0 | 66 | 0.0 | 0.0 | 1.07 | -44.56 | 0.0 |
| 19Q4 (1) | 6.69 | 0.0 | 0.0 | 4.43 | 0.0 | 0.0 | 1.24 | 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 | 0.16 | 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 | 0.92 | 0.0 | 0.0 | 0.72 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 21.79 | 0.0 | 0.0 | 1.10 | 0.0 | 0.0 | 0.79 | 0.0 | 0.0 | 2.80 | 0.0 | 0.0 | 66 | 0.0 | 0.0 | 1.93 | 0.0 | 0.0 |
