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) | 41.38 | -14.42 | 35.8 | -17.74 | 6.04 | 6.34 | 0.29 | 61.11 | 0.25 | 0.0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 400.0 | 0 | 0 | 0.08 | -65.22 | 0.39 | -44.29 | -0.07 | 0 | -1.29 | 0 | 1.26 | -14.29 | 0.00 | 0 | -1.00 | 0 | -1.31 | 0 | 0.00 | 0 | 130 | -0.76 | 2.51 | -4.92 |
| 2022 (9) | 48.35 | -9.12 | 43.52 | -7.27 | 5.68 | -2.24 | 0.18 | 28.57 | 0.25 | 31.58 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0.23 | 0 | 0.7 | 118.75 | -0.15 | 0 | -1.57 | 0 | 1.47 | 177.36 | 0.00 | 0 | -1.20 | 0 | -1.77 | 0 | 0.00 | 0 | 131 | -0.76 | 2.64 | -22.81 |
| 2021 (8) | 53.2 | 4.46 | 46.93 | 10.84 | 5.81 | -9.5 | 0.14 | -41.67 | 0.19 | -9.52 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0.07 | 0 | -0.34 | 0 | 0.32 | 0 | 0.77 | -58.15 | 0.24 | -72.09 | 0.53 | -45.36 | 68.94 | 30.3 | 0.18 | -72.31 | -0.06 | 0 | 0.00 | 0 | 132 | 0.0 | 3.42 | -24.5 |
| 2020 (7) | 50.93 | 1.86 | 42.34 | -2.1 | 6.42 | 3.88 | 0.24 | -42.86 | 0.21 | 16.67 | 0.03 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | -0.79 | 0 | -0.34 | 0 | 1.84 | 78.64 | 0.86 | 177.42 | 0.97 | 25.97 | 52.91 | -29.32 | 0.65 | 182.61 | 0.94 | 0 | 0.00 | 0 | 132 | 0.0 | 4.53 | 14.39 |
| 2019 (6) | 50.0 | 3.61 | 43.25 | 1.81 | 6.18 | 6.74 | 0.42 | 121.05 | 0.18 | 28.57 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | -0.11 | 0 | 0.46 | -4.17 | 1.03 | 123.91 | 0.31 | 3000.0 | 0.77 | 54.0 | 74.86 | 0 | 0.23 | 2200.0 | -0.12 | 0 | 0.00 | 0 | 132 | 0.0 | 3.96 | 36.55 |
| 2018 (5) | 48.26 | -10.36 | 42.48 | -6.39 | 5.79 | -9.39 | 0.19 | 137.5 | 0.14 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -80.0 | 0.14 | -74.55 | -0.05 | 0 | 0.48 | 23.08 | 0.46 | -81.38 | 0.01 | -99.54 | 0.5 | 16.28 | 0.00 | 0 | 0.01 | -99.39 | -0.37 | 0 | 0.00 | 0 | 132 | 0.76 | 2.9 | -42.23 |
| 2017 (4) | 53.84 | 4.14 | 45.38 | 6.5 | 6.39 | -2.14 | 0.08 | 60.0 | 0.12 | -36.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0.55 | 0 | -0.19 | 0 | 0.39 | 0 | 2.47 | 2.92 | 2.17 | 85.47 | 0.43 | -70.55 | 17.26 | -71.64 | 1.65 | 83.33 | 1.39 | 33.65 | 0.00 | 0 | 131 | 0.77 | 5.02 | -5.82 |
| 2016 (3) | 51.7 | -12.61 | 42.61 | -16.24 | 6.53 | -1.06 | 0.05 | -37.5 | 0.19 | -13.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | 0 | 0 | 0 | -0.04 | 0 | -0.16 | 0 | 2.4 | 70.21 | 1.17 | 50.0 | 1.46 | 56.99 | 60.85 | -7.23 | 0.90 | 50.0 | 1.04 | 26.83 | 0.00 | 0 | 130 | 0.0 | 5.33 | 23.09 |
| 2015 (2) | 59.16 | 21.75 | 50.87 | 15.06 | 6.6 | 20.88 | 0.08 | 14.29 | 0.22 | 22.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.19 | 0 | -0.27 | 0 | 1.41 | 0 | 0.78 | 0 | 0.93 | 102.17 | 65.59 | 0 | 0.60 | 0 | 0.82 | 0 | 0.00 | 0 | 130 | 0.0 | 4.33 | 263.87 |
| 2014 (1) | 48.59 | -5.76 | 44.21 | -2.75 | 5.46 | 1.87 | 0.07 | -30.0 | 0.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | 0 | 0 | 0 | -0.06 | 0 | -0.58 | 0 | -1.67 | 0 | -1.93 | 0 | 0.46 | -34.29 | 0.00 | 0 | -1.49 | 0 | -1.05 | 0 | 0.00 | 0 | 130 | 0.78 | 1.19 | -59.39 |
| 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) | 12.08 | 17.17 | -7.79 | 10.03 | 16.22 | -7.56 | 1.82 | 22.15 | 5.81 | 0.1 | -23.08 | 42.86 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.13 | -35.0 | 62.5 | 0.35 | -10.26 | -42.62 | 0.15 | 7.14 | 15.38 | 0.21 | -19.23 | -57.14 | 58.16 | -12.75 | -27.52 | 0.12 | 20.0 | 20.0 | 0.02 | 140.0 | -50.0 | 0.29 | 70.59 | 124.79 | 128 | -3.03 | -1.54 | 0.94 | -4.08 | -24.19 |
| 24Q2 (19) | 10.31 | 3.41 | 18.37 | 8.63 | -0.58 | 13.55 | 1.49 | -16.29 | 3.47 | 0.13 | 18.18 | 85.71 | 0.05 | -28.57 | -28.57 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.05 | -50.0 | -76.19 | 0.2 | -66.67 | 150.0 | 0.39 | 254.55 | 256.0 | 0.14 | 55.56 | 122.95 | 0.26 | 766.67 | -27.78 | 66.66 | 161.62 | 0 | 0.10 | 42.86 | 121.28 | -0.05 | 87.5 | 90.74 | 0.17 | 142.86 | 113.39 | 132 | 1.54 | 1.54 | 0.98 | 40.0 | 151.28 |
| 24Q1 (18) | 9.97 | -11.46 | 19.98 | 8.68 | -8.05 | 9.6 | 1.78 | 16.34 | 31.85 | 0.11 | 10.0 | 120.0 | 0.07 | 0.0 | 16.67 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0.1 | 155.56 | 1100.0 | 0.6 | 361.54 | 500.0 | 0.11 | -74.42 | 112.79 | 0.09 | -60.87 | 108.57 | 0.03 | -85.0 | -85.71 | 25.48 | -45.2 | 0 | 0.07 | -61.11 | 108.64 | -0.40 | -600.0 | 55.56 | 0.07 | 107.0 | 108.64 | 130 | 0.0 | 0.0 | 0.7 | -33.33 | 488.89 |
| 23Q4 (17) | 11.26 | -14.05 | -6.94 | 9.44 | -13.0 | -7.18 | 1.53 | -11.05 | 10.87 | 0.1 | 42.86 | 100.0 | 0.07 | 16.67 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | -0.18 | -357.14 | -38.46 | 0.13 | 62.5 | -7.14 | 0.43 | -29.51 | -37.68 | 0.23 | 76.92 | 182.14 | 0.2 | -59.18 | -79.8 | 46.50 | -42.05 | 0 | 0.18 | 80.0 | 181.82 | 0.08 | 100.0 | 124.24 | -1.00 | 14.53 | 16.67 | 130 | 0.0 | -0.76 | 1.05 | -15.32 | -25.0 |
| 23Q3 (16) | 13.1 | 50.4 | -15.27 | 10.85 | 42.76 | -17.68 | 1.72 | 19.44 | 13.91 | 0.07 | 0.0 | 40.0 | 0.06 | -14.29 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.07 | -66.67 | -58.82 | 0.08 | 0.0 | -69.23 | 0.61 | 344.0 | -40.78 | 0.13 | 121.31 | -76.36 | 0.49 | 36.11 | 0.0 | 80.24 | 0 | 67.69 | 0.10 | 121.28 | -76.19 | 0.04 | 107.41 | -82.61 | -1.17 | 7.87 | -19.39 | 130 | 0.0 | 0.0 | 1.24 | 217.95 | -29.55 |
| 23Q2 (15) | 8.71 | 4.81 | 3.2 | 7.6 | -4.04 | -14.8 | 1.44 | 6.67 | 2.86 | 0.07 | 40.0 | 75.0 | 0.07 | 16.67 | 16.67 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.21 | 2200.0 | 0.0 | 0.08 | -20.0 | -63.64 | -0.25 | 70.93 | 85.03 | -0.61 | 41.9 | 56.74 | 0.36 | 71.43 | 244.0 | 0.00 | 0 | 0 | -0.47 | 41.98 | 56.48 | -0.54 | 40.0 | 57.48 | -1.27 | -56.79 | 8.63 | 130 | 0.0 | -0.76 | 0.39 | 316.67 | 140.21 |
| 23Q1 (14) | 8.31 | -31.32 | -32.77 | 7.92 | -22.12 | -29.6 | 1.35 | -2.17 | -2.88 | 0.05 | 0.0 | 66.67 | 0.06 | -14.29 | 20.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 92.31 | 50.0 | 0.1 | -28.57 | 11.11 | -0.86 | -224.64 | -330.0 | -1.05 | -275.0 | -150.0 | 0.21 | -78.79 | -8.7 | 0.00 | 0 | 0 | -0.81 | -268.18 | -153.13 | -0.90 | -172.73 | -125.0 | -0.81 | 32.5 | -153.13 | 130 | -0.76 | -1.52 | -0.18 | -112.86 | -140.0 |
| 22Q4 (13) | 12.1 | -21.73 | -16.55 | 10.17 | -22.84 | -20.79 | 1.38 | -8.61 | -3.5 | 0.05 | 0.0 | 25.0 | 0.07 | 16.67 | 40.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.13 | -176.47 | -30.0 | 0.14 | -46.15 | 0.0 | 0.69 | -33.01 | 86.49 | -0.28 | -150.91 | -247.37 | 0.99 | 102.04 | 421.05 | 0.00 | -100.0 | -100.0 | -0.22 | -152.38 | -246.67 | -0.33 | -243.48 | -925.0 | -1.20 | -22.45 | -766.67 | 131 | 0.77 | -0.76 | 1.4 | -20.45 | 37.25 |
| 22Q3 (12) | 15.46 | 83.18 | 15.81 | 13.18 | 47.76 | 9.56 | 1.51 | 7.86 | -1.95 | 0.05 | 25.0 | 66.67 | 0.06 | 0.0 | 50.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | -19.05 | 342.86 | 0.26 | 18.18 | 533.33 | 1.03 | 161.68 | 455.17 | 0.55 | 139.01 | 257.14 | 0.49 | 296.0 | 716.67 | 47.85 | 0 | 0 | 0.42 | 138.89 | 255.56 | 0.23 | 118.11 | 200.0 | -0.98 | 29.5 | -2550.0 | 130 | -0.76 | -1.52 | 1.76 | 281.44 | 375.68 |
| 22Q2 (11) | 8.44 | -31.72 | -31.21 | 8.92 | -20.71 | -17.25 | 1.4 | 0.72 | -5.41 | 0.04 | 33.33 | 33.33 | 0.06 | 20.0 | 20.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 1150.0 | 362.5 | 0.22 | 144.44 | -18.52 | -1.67 | -735.0 | -696.43 | -1.41 | -235.71 | -883.33 | -0.25 | -208.7 | -350.0 | 0.00 | 0 | -100.0 | -1.08 | -237.5 | -871.43 | -1.27 | -217.5 | -1714.29 | -1.39 | -334.37 | -563.33 | 131 | -0.76 | -0.76 | -0.97 | -315.56 | -203.19 |
| 22Q1 (10) | 12.36 | -14.76 | -5.5 | 11.25 | -12.38 | -0.35 | 1.39 | -2.8 | 2.21 | 0.03 | -25.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | -0.02 | 80.0 | 80.0 | 0.09 | -35.71 | 400.0 | -0.2 | -154.05 | -150.0 | -0.42 | -321.05 | -290.91 | 0.23 | 21.05 | 21.05 | 0.00 | -100.0 | -100.0 | -0.32 | -313.33 | -300.0 | -0.40 | -1100.0 | -300.0 | -0.32 | -277.78 | -300.0 | 132 | 0.0 | 0.0 | 0.45 | -55.88 | -58.33 |
| 21Q4 (9) | 14.5 | 8.61 | -15.06 | 12.84 | 6.73 | -7.89 | 1.43 | -7.14 | -22.28 | 0.04 | 33.33 | 33.33 | 0.05 | 25.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0 | 0 | -0.1 | -42.86 | 67.74 | 0.14 | 333.33 | 187.5 | 0.37 | 227.59 | -67.26 | 0.19 | 154.29 | -78.89 | 0.19 | 216.67 | -13.64 | 50.46 | 0 | 161.99 | 0.15 | 155.56 | -77.94 | 0.04 | 117.39 | -95.18 | 0.18 | 350.0 | -72.31 | 132 | 0.0 | 0.0 | 1.02 | 175.68 | -43.65 |
| 21Q3 (8) | 13.35 | 8.8 | -18.25 | 12.03 | 11.6 | -6.53 | 1.54 | 4.05 | -5.52 | 0.03 | 0.0 | -57.14 | 0.04 | -20.0 | -20.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | 12.5 | 75.86 | -0.06 | -122.22 | 72.73 | -0.29 | -203.57 | -118.01 | -0.35 | -294.44 | -131.25 | 0.06 | -40.0 | -87.5 | 0.00 | -100.0 | -100.0 | -0.27 | -292.86 | -131.76 | -0.23 | -228.57 | -121.9 | 0.04 | -86.67 | 233.33 | 132 | 0.0 | 0.0 | 0.37 | -60.64 | -83.63 |
| 21Q2 (7) | 12.27 | -6.19 | 7.63 | 10.78 | -4.52 | 16.54 | 1.48 | 8.82 | 0.0 | 0.03 | 0.0 | 0 | 0.05 | 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 | -0.08 | 20.0 | 0 | 0.27 | 1000.0 | 350.0 | 0.28 | -30.0 | -61.64 | 0.18 | -18.18 | -53.85 | 0.1 | -47.37 | -70.59 | 34.12 | -26.39 | -26.7 | 0.14 | -12.5 | -53.33 | -0.07 | -135.0 | -126.92 | 0.30 | 87.5 | 134.09 | 132 | 0.0 | 1.54 | 0.94 | -12.96 | -32.37 |
| 21Q1 (6) | 13.08 | -23.37 | 113.03 | 11.29 | -19.01 | 79.78 | 1.36 | -26.09 | -6.85 | 0.03 | 0.0 | 0 | 0.05 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | -0.1 | 67.74 | 0 | -0.03 | 81.25 | -50.0 | 0.4 | -64.6 | 124.54 | 0.22 | -75.56 | 114.19 | 0.19 | -13.64 | 416.67 | 46.35 | 140.65 | 0 | 0.16 | -76.47 | 113.56 | 0.20 | -75.9 | 116.67 | 0.16 | -75.38 | 113.56 | 132 | 0.0 | 0.0 | 1.08 | -40.33 | 216.13 |
| 20Q4 (5) | 17.07 | 4.53 | 30.6 | 13.94 | 8.31 | 23.36 | 1.84 | 12.88 | 14.29 | 0.03 | -57.14 | -70.0 | 0.05 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.31 | -6.9 | -82.35 | -0.16 | 27.27 | -633.33 | 1.13 | -29.81 | 494.74 | 0.9 | -19.64 | 291.3 | 0.22 | -54.17 | 833.33 | 19.26 | -35.39 | 0 | 0.68 | -20.0 | 300.0 | 0.83 | -20.95 | 418.75 | 0.65 | 2266.67 | 182.61 | 132 | 0.0 | 0.0 | 1.81 | -19.91 | 101.11 |
| 20Q3 (4) | 16.33 | 43.25 | 0.0 | 12.87 | 39.14 | 0.0 | 1.63 | 10.14 | 0.0 | 0.07 | 0 | 0.0 | 0.05 | 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 | -0.29 | 0 | 0.0 | -0.22 | -466.67 | 0.0 | 1.61 | 120.55 | 0.0 | 1.12 | 187.18 | 0.0 | 0.48 | 41.18 | 0.0 | 29.81 | -35.96 | 0.0 | 0.85 | 183.33 | 0.0 | 1.05 | 303.85 | 0.0 | -0.03 | 96.59 | 0.0 | 132 | 1.54 | 0.0 | 2.26 | 62.59 | 0.0 |
| 20Q2 (3) | 11.4 | 85.67 | 0.0 | 9.25 | 47.29 | 0.0 | 1.48 | 1.37 | 0.0 | 0 | 0 | 0.0 | 0.05 | 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 | 0.06 | 400.0 | 0.0 | 0.73 | 144.79 | 0.0 | 0.39 | 125.16 | 0.0 | 0.34 | 666.67 | 0.0 | 46.55 | 0 | 0.0 | 0.30 | 125.42 | 0.0 | 0.26 | 121.67 | 0.0 | -0.88 | 25.42 | 0.0 | 130 | -1.52 | 0.0 | 1.39 | 249.46 | 0.0 |
| 20Q1 (2) | 6.14 | -53.02 | 0.0 | 6.28 | -44.42 | 0.0 | 1.46 | -9.32 | 0.0 | 0 | -100.0 | 0.0 | 0.05 | 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 | -0.02 | -166.67 | 0.0 | -1.63 | -957.89 | 0.0 | -1.55 | -773.91 | 0.0 | -0.06 | -100.0 | 0.0 | 0.00 | 0 | 0.0 | -1.18 | -794.12 | 0.0 | -1.20 | -850.0 | 0.0 | -1.18 | -613.04 | 0.0 | 132 | 0.0 | 0.0 | -0.93 | -203.33 | 0.0 |
| 19Q4 (1) | 13.07 | 0.0 | 0.0 | 11.3 | 0.0 | 0.0 | 1.61 | 0.0 | 0.0 | 0.1 | 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 | -0.17 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.19 | 0.0 | 0.0 | 0.23 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 0.23 | 0.0 | 0.0 | 132 | 0.0 | 0.0 | 0.9 | 0.0 | 0.0 |
