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) | 52.1 | -1.46 | 43.83 | -0.57 | 4.66 | 3.33 | 0.47 | 123.81 | 0.11 | 22.22 | 0.01 | -50.0 | 0 | 0 | 0.05 | -28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -54.55 | 0.58 | 41.46 | 4.19 | -10.47 | 2.45 | -23.44 | 1.06 | 34.18 | 25.24 | 49.79 | 3.93 | -28.02 | 3.02 | -32.89 | 0.00 | 0 | 62 | 6.9 | 4.74 | -10.73 |
| 2022 (9) | 52.87 | 7.11 | 44.08 | 8.01 | 4.51 | 2.04 | 0.21 | 110.0 | 0.09 | 50.0 | 0.02 | 100.0 | 0 | 0 | 0.07 | 0.0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.11 | 22.22 | 0.41 | 192.86 | 4.68 | 9.6 | 3.2 | 14.29 | 0.79 | 5.33 | 16.85 | -4.04 | 5.46 | 12.58 | 4.50 | 4.9 | 0.00 | 0 | 58 | 0.0 | 5.31 | 10.62 |
| 2021 (8) | 49.36 | -2.24 | 40.81 | -5.14 | 4.42 | 0.45 | 0.1 | -16.67 | 0.06 | 20.0 | 0.01 | -50.0 | 0 | 0 | 0.07 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -62.5 | 0.14 | -72.0 | 4.27 | 19.94 | 2.8 | 15.23 | 0.75 | 13.64 | 17.56 | -5.69 | 4.85 | 14.66 | 4.29 | 37.94 | 0.00 | 0 | 58 | 1.75 | 4.8 | 9.34 |
| 2020 (7) | 50.49 | -3.96 | 43.02 | -4.14 | 4.4 | -4.76 | 0.12 | -14.29 | 0.05 | 0.0 | 0.02 | 0 | 0 | 0 | 0.06 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 380.0 | 0.5 | 400.0 | 3.56 | 12.3 | 2.43 | 14.62 | 0.66 | 10.0 | 18.62 | -1.01 | 4.23 | 14.95 | 3.11 | -4.6 | 0.00 | 0 | 57 | 0.0 | 4.39 | 7.33 |
| 2019 (6) | 52.57 | 0.59 | 44.88 | 0.65 | 4.62 | -0.86 | 0.14 | 27.27 | 0.05 | 25.0 | 0 | 0 | 0.01 | -50.0 | 0.04 | -42.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0.1 | 0 | 3.17 | 12.81 | 2.12 | 4.43 | 0.6 | 62.16 | 18.81 | 43.59 | 3.68 | 1.1 | 3.26 | -9.44 | 0.00 | 0 | 57 | 1.79 | 4.09 | 23.94 |
| 2018 (5) | 52.26 | 23.58 | 44.59 | 28.02 | 4.66 | -10.73 | 0.11 | 57.14 | 0.04 | -33.33 | 0 | 0 | 0.02 | 0.0 | 0.07 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.2 | 0 | 2.81 | 18.07 | 2.03 | 18.02 | 0.37 | -9.76 | 13.10 | -23.84 | 3.64 | 19.74 | 3.60 | 41.18 | 0.00 | 0 | 56 | 0.0 | 3.3 | 11.11 |
| 2017 (4) | 42.29 | -21.19 | 34.83 | -19.84 | 5.22 | -33.5 | 0.07 | 40.0 | 0.06 | -50.0 | 0 | 0 | 0.02 | 0.0 | 0.05 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0.02 | 0 | 0.14 | 16.67 | 2.38 | -4.03 | 1.72 | 2.38 | 0.41 | -2.38 | 17.20 | 1.53 | 3.04 | -2.56 | 2.55 | 1.19 | 0.00 | 0 | 56 | 5.66 | 2.97 | -28.26 |
| 2016 (3) | 53.66 | 42.94 | 43.45 | 48.85 | 7.85 | 17.69 | 0.05 | -37.5 | 0.12 | 9.09 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | -5.88 | 0 | 0 | 0.12 | -36.84 | 2.48 | 32.62 | 1.68 | 37.7 | 0.42 | 35.48 | 16.94 | 3.23 | 3.12 | 39.91 | 2.52 | 51.81 | 0.00 | 0 | 53 | -1.85 | 4.14 | 16.62 |
| 2015 (2) | 37.54 | -7.97 | 29.19 | -11.01 | 6.67 | 1.83 | 0.08 | 33.33 | 0.11 | 0.0 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | 0.17 | 1600.0 | -0.04 | 0 | 0.19 | 216.67 | 1.87 | 24.67 | 1.22 | 31.18 | 0.31 | 14.81 | 16.41 | -10.23 | 2.23 | 34.34 | 1.66 | 18.57 | 0.00 | 0 | 54 | -1.82 | 3.55 | 13.06 |
| 2014 (1) | 40.79 | 14.8 | 32.8 | 12.18 | 6.55 | 12.74 | 0.06 | 100.0 | 0.11 | 0 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0.01 | 0 | 0.02 | -50.0 | 0.06 | -83.33 | 1.5 | 76.47 | 0.93 | 47.62 | 0.27 | 68.75 | 18.28 | -3.43 | 1.66 | 28.68 | 1.40 | 218.18 | 0.00 | 0 | 55 | 14.58 | 3.14 | 54.68 |
| 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) | 16.15 | 25.39 | 7.52 | 14.03 | 28.6 | 9.78 | 1.23 | 0.82 | -2.38 | 0.15 | 0.0 | 25.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.19 | 11.76 | 0.0 | 1.08 | 17.39 | -7.69 | 0.6 | 7.14 | -18.92 | 0.25 | 19.05 | 31.58 | 23.27 | -0.04 | 42.06 | 0.97 | 8.99 | -19.17 | 0.66 | 4.76 | -25.84 | 2.70 | 55.17 | -18.18 | 62 | 0.0 | 0.0 | 1.23 | 16.04 | -6.82 |
| 24Q2 (19) | 12.88 | -1.23 | 8.88 | 10.91 | -1.45 | 10.65 | 1.22 | 7.96 | 2.52 | 0.15 | 15.38 | 25.0 | 0.04 | 33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0 | 0.17 | 240.0 | 6.25 | 0.92 | 2.22 | -2.13 | 0.56 | 7.69 | -17.65 | 0.21 | -4.55 | 50.0 | 23.28 | -4.71 | 51.66 | 0.89 | 5.95 | -19.09 | 0.63 | -17.11 | -25.0 | 1.74 | 107.14 | -17.14 | 62 | 0.0 | 0.0 | 1.06 | 4.95 | -1.85 |
| 24Q1 (18) | 13.04 | 1.24 | 5.33 | 11.07 | 3.55 | 5.43 | 1.13 | -3.42 | 7.62 | 0.13 | -7.14 | 30.0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0.05 | -61.54 | -44.44 | 0.9 | -21.74 | -3.23 | 0.52 | 30.0 | -16.13 | 0.22 | -60.71 | 37.5 | 24.43 | -50.1 | 42.95 | 0.84 | 29.23 | -16.0 | 0.76 | 72.73 | -10.59 | 0.84 | -78.73 | -16.0 | 62 | 0.0 | 0.0 | 1.01 | -21.71 | -4.72 |
| 23Q4 (17) | 12.88 | -14.25 | -5.36 | 10.69 | -16.35 | -5.9 | 1.17 | -7.14 | 4.46 | 0.14 | 16.67 | 55.56 | 0.03 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 100.0 | 0.13 | -31.58 | 18.18 | 1.15 | -1.71 | -7.26 | 0.4 | -45.95 | -51.81 | 0.56 | 194.74 | 143.48 | 48.96 | 198.9 | 169.16 | 0.65 | -45.83 | -54.23 | 0.44 | -50.56 | -62.07 | 3.95 | 19.7 | -28.05 | 62 | 0.0 | 6.9 | 1.29 | -2.27 | -7.86 |
| 23Q3 (16) | 15.02 | 26.97 | -2.21 | 12.78 | 29.61 | -1.01 | 1.26 | 5.88 | 2.44 | 0.12 | 0.0 | 100.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.04 | 0 | -66.67 | 0.19 | 18.75 | 0.0 | 1.17 | 24.47 | -16.43 | 0.74 | 8.82 | -19.57 | 0.19 | 35.71 | -24.0 | 16.38 | 6.71 | -7.14 | 1.20 | 9.09 | -25.0 | 0.89 | 5.95 | -24.58 | 3.30 | 57.14 | -19.9 | 62 | 0.0 | 6.9 | 1.32 | 22.22 | -16.98 |
| 23Q2 (15) | 11.83 | -4.44 | -3.51 | 9.86 | -6.1 | -2.67 | 1.19 | 13.33 | 8.18 | 0.12 | 20.0 | 300.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | -28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.16 | 77.78 | 33.33 | 0.94 | 1.08 | -18.26 | 0.68 | 9.68 | -16.05 | 0.14 | -12.5 | -26.32 | 15.35 | -10.18 | -8.63 | 1.10 | 10.0 | -21.99 | 0.84 | -1.18 | -24.32 | 2.10 | 110.0 | -16.67 | 62 | 0.0 | 6.9 | 1.08 | 1.89 | -16.92 |
| 23Q1 (14) | 12.38 | -9.04 | 6.36 | 10.5 | -7.57 | 8.47 | 1.05 | -6.25 | -0.94 | 0.1 | 11.11 | 400.0 | 0.02 | -33.33 | 0.0 | 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 | 0.09 | -18.18 | 1000.0 | 0.93 | -25.0 | 4.49 | 0.62 | -25.3 | -3.12 | 0.16 | -30.43 | 33.33 | 17.09 | -6.05 | 23.66 | 1.00 | -29.58 | -9.91 | 0.85 | -26.72 | -19.05 | 1.00 | -81.79 | -9.91 | 62 | 6.9 | 6.9 | 1.06 | -24.29 | 2.91 |
| 22Q4 (13) | 13.61 | -11.39 | 32.91 | 11.36 | -12.01 | 39.73 | 1.12 | -8.94 | 1.82 | 0.09 | 50.0 | 350.0 | 0.03 | 0.0 | 50.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | -91.67 | 0 | 0.11 | -42.11 | 650.0 | 1.24 | -11.43 | 25.25 | 0.83 | -9.78 | 22.06 | 0.23 | -8.0 | 15.0 | 18.19 | 3.12 | -9.86 | 1.42 | -11.25 | 19.33 | 1.16 | -1.69 | 2.65 | 5.49 | 33.25 | 12.73 | 58 | 0.0 | 0.0 | 1.4 | -11.95 | 60.92 |
| 22Q3 (12) | 15.36 | 25.29 | 32.64 | 12.91 | 27.44 | 38.52 | 1.23 | 11.82 | 14.95 | 0.06 | 100.0 | 200.0 | 0.03 | 50.0 | 50.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.12 | 1300.0 | 1100.0 | 0.19 | 58.33 | 850.0 | 1.4 | 21.74 | 15.7 | 0.92 | 13.58 | 13.58 | 0.25 | 31.58 | 13.64 | 17.64 | 5.0 | -1.51 | 1.60 | 13.48 | 13.48 | 1.18 | 6.31 | -7.09 | 4.12 | 63.49 | 11.96 | 58 | 0.0 | 0.0 | 1.59 | 22.31 | 10.42 |
| 22Q2 (11) | 12.26 | 5.33 | -2.54 | 10.13 | 4.65 | -3.43 | 1.1 | 3.77 | 0.92 | 0.03 | 50.0 | 50.0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.07 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0.0 | -133.33 | 0.12 | 1300.0 | 33.33 | 1.15 | 29.21 | 5.5 | 0.81 | 26.56 | 15.71 | 0.19 | 58.33 | 0.0 | 16.80 | 21.56 | -3.84 | 1.41 | 27.03 | 16.53 | 1.11 | 5.71 | 13.27 | 2.52 | 127.03 | 11.01 | 58 | 0.0 | 0.0 | 1.3 | 26.21 | -2.99 |
| 22Q1 (10) | 11.64 | 13.67 | -22.19 | 9.68 | 19.07 | -24.73 | 1.06 | -3.64 | -9.4 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -120.0 | -0.01 | 50.0 | -120.0 | 0.89 | -10.1 | -9.18 | 0.64 | -5.88 | 4.92 | 0.12 | -40.0 | -14.29 | 13.82 | -31.52 | -5.21 | 1.11 | -6.72 | 4.72 | 1.05 | -7.08 | 16.67 | 1.11 | -77.21 | 4.72 | 58 | 0.0 | 1.75 | 1.03 | 18.39 | -10.43 |
| 21Q4 (9) | 10.24 | -11.57 | -36.32 | 8.13 | -12.77 | -41.26 | 1.1 | 2.8 | -14.73 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 100.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.02 | -200.0 | -108.0 | 0.99 | -18.18 | -18.18 | 0.68 | -16.05 | -5.56 | 0.2 | -9.09 | -13.04 | 20.18 | 12.67 | 6.83 | 1.19 | -15.6 | -4.8 | 1.13 | -11.02 | 48.68 | 4.87 | 32.34 | 14.59 | 58 | 0.0 | 1.75 | 0.87 | -39.58 | -38.3 |
| 21Q3 (8) | 11.58 | -7.95 | -17.99 | 9.32 | -11.15 | -22.59 | 1.07 | -1.83 | 5.94 | 0.02 | 0.0 | -33.33 | 0.02 | 0.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | -85.71 | 0.02 | -77.78 | -71.43 | 1.21 | 11.01 | 6.14 | 0.81 | 15.71 | 2.53 | 0.22 | 15.79 | 0.0 | 17.91 | 2.52 | -5.44 | 1.41 | 16.53 | 2.17 | 1.27 | 29.59 | 9.48 | 3.68 | 62.11 | 22.67 | 58 | 0.0 | 1.75 | 1.44 | 7.46 | 4.35 |
| 21Q2 (7) | 12.58 | -15.91 | 22.14 | 10.49 | -18.43 | 20.16 | 1.09 | -6.84 | 2.83 | 0.02 | 0.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -40.0 | 0 | 0.09 | 80.0 | -40.0 | 1.09 | 11.22 | 65.15 | 0.7 | 14.75 | 37.25 | 0.19 | 35.71 | 72.73 | 17.47 | 19.82 | 4.17 | 1.21 | 14.15 | 35.96 | 0.98 | 8.89 | 68.97 | 2.27 | 114.15 | 40.12 | 58 | 1.75 | 1.75 | 1.34 | 16.52 | 57.65 |
| 21Q1 (6) | 14.96 | -6.97 | 49.9 | 12.86 | -7.08 | 52.73 | 1.17 | -9.3 | 13.59 | 0.02 | 0.0 | -50.0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -28.57 | 66.67 | 0.05 | -80.0 | 150.0 | 0.98 | -19.01 | 78.18 | 0.61 | -15.28 | 45.24 | 0.14 | -39.13 | 27.27 | 14.58 | -22.82 | -25.69 | 1.06 | -15.2 | 43.24 | 0.90 | 18.42 | 38.46 | 1.06 | -75.06 | 43.24 | 57 | 0.0 | 0.0 | 1.15 | -18.44 | 53.33 |
| 20Q4 (5) | 16.08 | 13.88 | 1.64 | 13.84 | 14.95 | 3.36 | 1.29 | 27.72 | 1.57 | 0.02 | -33.33 | -50.0 | 0.01 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0.0 | 16.67 | 0.25 | 257.14 | 316.67 | 1.21 | 6.14 | -0.82 | 0.72 | -8.86 | -4.0 | 0.23 | 4.55 | 0.0 | 18.89 | -0.26 | -0.74 | 1.25 | -9.42 | -4.58 | 0.76 | -34.48 | -31.53 | 4.25 | 41.67 | 14.86 | 57 | 0.0 | 0.0 | 1.41 | 2.17 | -4.08 |
| 20Q3 (4) | 14.12 | 37.09 | 0.0 | 12.04 | 37.92 | 0.0 | 1.01 | -4.72 | 0.0 | 0.03 | 0 | 0.0 | 0 | -100.0 | 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 | 0.07 | 0 | 0.0 | 0.07 | -53.33 | 0.0 | 1.14 | 72.73 | 0.0 | 0.79 | 54.9 | 0.0 | 0.22 | 100.0 | 0.0 | 18.94 | 12.94 | 0.0 | 1.38 | 55.06 | 0.0 | 1.16 | 100.0 | 0.0 | 3.00 | 85.19 | 0.0 | 57 | 0.0 | 0.0 | 1.38 | 62.35 | 0.0 |
| 20Q2 (3) | 10.3 | 3.21 | 0.0 | 8.73 | 3.68 | 0.0 | 1.06 | 2.91 | 0.0 | 0 | -100.0 | 0.0 | 0.02 | 100.0 | 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 | -100.0 | 0.0 | 0.15 | 650.0 | 0.0 | 0.66 | 20.0 | 0.0 | 0.51 | 21.43 | 0.0 | 0.11 | 0.0 | 0.0 | 16.77 | -14.53 | 0.0 | 0.89 | 20.27 | 0.0 | 0.58 | -10.77 | 0.0 | 1.62 | 118.92 | 0.0 | 57 | 0.0 | 0.0 | 0.85 | 13.33 | 0.0 |
| 20Q1 (2) | 9.98 | -36.92 | 0.0 | 8.42 | -37.12 | 0.0 | 1.03 | -18.9 | 0.0 | 0.04 | 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 | 0.03 | -50.0 | 0.0 | 0.02 | -66.67 | 0.0 | 0.55 | -54.92 | 0.0 | 0.42 | -44.0 | 0.0 | 0.11 | -52.17 | 0.0 | 19.62 | 3.1 | 0.0 | 0.74 | -43.51 | 0.0 | 0.65 | -41.44 | 0.0 | 0.74 | -80.0 | 0.0 | 57 | 0.0 | 0.0 | 0.75 | -48.98 | 0.0 |
| 19Q4 (1) | 15.82 | 0.0 | 0.0 | 13.39 | 0.0 | 0.0 | 1.27 | 0.0 | 0.0 | 0.04 | 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 | 0.0 | 0 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 1.22 | 0.0 | 0.0 | 0.75 | 0.0 | 0.0 | 0.23 | 0.0 | 0.0 | 19.03 | 0.0 | 0.0 | 1.31 | 0.0 | 0.0 | 1.11 | 0.0 | 0.0 | 3.70 | 0.0 | 0.0 | 57 | 0.0 | 0.0 | 1.47 | 0.0 | 0.0 |
