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) | 41.8 | -3.84 | 32.52 | -5.88 | 7.15 | 2.58 | 0.1 | 42.86 | 0.05 | 150.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0.19 | -24.0 | 2.32 | 5.45 | 1.88 | 5.62 | 0.44 | 4.76 | 18.85 | -0.16 | 2.11 | 5.5 | 1.92 | 10.34 | 0.00 | 0 | 89 | 0.0 | 3.81 | 2.7 |
| 2022 (9) | 43.47 | 1.76 | 34.55 | 2.16 | 6.97 | 3.26 | 0.07 | 40.0 | 0.02 | 100.0 | 0.01 | 0.0 | 0 | 0 | 0.01 | 0 | 0.04 | -20.0 | 0.02 | 0 | 0 | 0 | 0.04 | 0 | 0.25 | 212.5 | 2.2 | -1.35 | 1.78 | 0.0 | 0.42 | -4.55 | 18.88 | -5.03 | 2.00 | 0.0 | 1.74 | -9.84 | 0.00 | 0 | 89 | 0.0 | 3.71 | 4.8 |
| 2021 (8) | 42.72 | -0.33 | 33.82 | -2.79 | 6.75 | 3.85 | 0.05 | 25.0 | 0.01 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.05 | 150.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.08 | -63.64 | 2.23 | 24.58 | 1.78 | 22.76 | 0.44 | 29.41 | 19.88 | 5.97 | 2.00 | 22.7 | 1.93 | 37.86 | 0.00 | 0 | 89 | 0.0 | 3.54 | 22.92 |
| 2020 (7) | 42.86 | 6.41 | 34.79 | 7.51 | 6.5 | -1.52 | 0.04 | 33.33 | 0.01 | -75.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0.22 | 0 | 1.79 | 42.06 | 1.45 | 40.78 | 0.34 | 30.77 | 18.76 | -7.36 | 1.63 | 14.79 | 1.40 | 12.0 | 0.00 | 0 | 89 | 25.35 | 2.88 | 16.13 |
| 2019 (6) | 40.28 | 8.84 | 32.36 | 8.99 | 6.6 | 2.64 | 0.03 | 50.0 | 0.04 | 100.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | -0.02 | 0 | -0.07 | 0 | 1.26 | 40.0 | 1.03 | 32.05 | 0.26 | 73.33 | 20.25 | 25.39 | 1.42 | 23.48 | 1.25 | 45.35 | 0.00 | 0 | 71 | 5.97 | 2.48 | 21.57 |
| 2018 (5) | 37.01 | 2.72 | 29.69 | 5.17 | 6.43 | 0.78 | 0.02 | 0.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.9 | -36.17 | 0.78 | -33.33 | 0.15 | -31.82 | 16.15 | 4.06 | 1.15 | -33.53 | 0.86 | -35.82 | 0.00 | 0 | 67 | 0.0 | 2.04 | -13.92 |
| 2017 (4) | 36.03 | 3.83 | 28.23 | 1.62 | 6.38 | 6.69 | 0.02 | -33.33 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -88.89 | 0 | 0 | 0 | 0 | -0.03 | 0 | -0.01 | 0 | 1.41 | 34.29 | 1.17 | 30.0 | 0.22 | 22.22 | 15.52 | -9.77 | 1.73 | 30.08 | 1.34 | 48.89 | 0.00 | 0 | 67 | 0.0 | 2.37 | 33.15 |
| 2016 (3) | 34.7 | -1.48 | 27.78 | -0.89 | 5.98 | -2.76 | 0.03 | -25.0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 350.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 266.67 | 1.05 | -1.87 | 0.9 | 2.27 | 0.18 | 0.0 | 17.20 | 0.88 | 1.33 | 0.0 | 0.90 | -7.22 | 0.00 | 0 | 67 | 0.0 | 1.78 | 9.88 |
| 2015 (2) | 35.22 | 1.73 | 28.03 | 0.86 | 6.15 | 9.24 | 0.04 | 0.0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.03 | -62.5 | 1.07 | -17.05 | 0.88 | -17.76 | 0.18 | 0.0 | 17.05 | 19.4 | 1.33 | -18.4 | 0.97 | -13.39 | 0.00 | 0 | 67 | 0.0 | 1.62 | -7.95 |
| 2014 (1) | 34.62 | 6.88 | 27.79 | 5.67 | 5.63 | 8.27 | 0.04 | 33.33 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -71.43 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0.08 | -82.98 | 1.29 | -4.44 | 1.07 | -7.76 | 0.18 | -5.26 | 14.28 | 0.99 | 1.63 | -5.23 | 1.12 | 43.59 | 0.00 | 0 | 67 | 0.0 | 1.76 | -1.12 |
| 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) | 9.69 | 3.09 | -4.81 | 7.35 | 2.65 | -7.89 | 1.79 | 1.13 | 1.7 | 0.01 | -66.67 | 0.0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.04 | -180.0 | -150.0 | 0.5 | -5.66 | -1.96 | 0.4 | -9.09 | -2.44 | 0.1 | 11.11 | 0.0 | 19.28 | 14.83 | -1.38 | 0.46 | -6.12 | -2.13 | 0.50 | 13.64 | 31.58 | 1.51 | 42.45 | 19.84 | 88 | -1.12 | -1.12 | 0.78 | -4.88 | -12.36 |
| 24Q2 (19) | 9.4 | 3.75 | -4.57 | 7.16 | 2.73 | -5.42 | 1.77 | 1.72 | 0.0 | 0.03 | 200.0 | 50.0 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | 150.0 | 0.05 | -79.17 | 350.0 | 0.53 | -10.17 | 8.16 | 0.44 | -12.0 | 10.0 | 0.09 | 0.0 | -10.0 | 16.79 | 5.53 | -14.38 | 0.49 | -12.5 | 8.89 | 0.44 | 46.67 | -8.33 | 1.06 | 89.29 | 34.18 | 89 | 0.0 | 0.0 | 0.82 | -10.87 | -5.75 |
| 24Q1 (18) | 9.06 | -19.11 | -14.2 | 6.97 | -18.38 | -17.22 | 1.74 | -6.95 | -0.57 | 0.01 | -85.71 | 0 | 0.01 | 0.0 | -50.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 180.0 | 500.0 | 0.24 | 71.43 | 2500.0 | 0.59 | -36.56 | 55.26 | 0.5 | -35.06 | 66.67 | 0.09 | -43.75 | 12.5 | 15.91 | -9.5 | -20.57 | 0.56 | -35.63 | 64.71 | 0.30 | -58.33 | -14.29 | 0.56 | -73.58 | 64.71 | 89 | 0.0 | 0.0 | 0.92 | -28.68 | 21.05 |
| 23Q4 (17) | 11.2 | 10.02 | -6.2 | 8.54 | 7.02 | -7.58 | 1.87 | 6.25 | 0.0 | 0.07 | 600.0 | 16.67 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.03 | 0 | 50.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.05 | -183.33 | -150.0 | 0.14 | 75.0 | 250.0 | 0.93 | 82.35 | 8.14 | 0.77 | 87.8 | 11.59 | 0.16 | 60.0 | -5.88 | 17.58 | -10.08 | -11.75 | 0.87 | 85.11 | 11.54 | 0.72 | 89.47 | -2.7 | 2.12 | 68.25 | 4.95 | 89 | 0.0 | 0.0 | 1.29 | 44.94 | 3.2 |
| 23Q3 (16) | 10.18 | 3.35 | -1.74 | 7.98 | 5.42 | -3.62 | 1.76 | -0.56 | 0.57 | 0.01 | -50.0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 400.0 | 100.0 | 0.08 | 500.0 | 14.29 | 0.51 | 4.08 | 24.39 | 0.41 | 2.5 | 20.59 | 0.1 | 0.0 | 42.86 | 19.55 | -0.31 | 14.86 | 0.47 | 4.44 | 23.68 | 0.38 | -20.83 | 22.58 | 1.26 | 59.49 | 2.44 | 89 | 0.0 | 0.0 | 0.89 | 2.3 | 9.88 |
| 23Q2 (15) | 9.85 | -6.72 | -1.4 | 7.57 | -10.1 | -4.18 | 1.77 | 1.14 | 6.63 | 0.02 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -100.0 | -100.0 | -0.02 | -100.0 | 0 | 0.49 | 28.95 | 13.95 | 0.4 | 33.33 | 14.29 | 0.1 | 25.0 | 42.86 | 19.61 | -2.1 | 13.62 | 0.45 | 32.35 | 12.5 | 0.48 | 37.14 | 20.0 | 0.79 | 132.35 | -7.06 | 89 | 0.0 | 0.0 | 0.87 | 14.47 | 10.13 |
| 23Q1 (14) | 10.56 | -11.56 | -5.55 | 8.42 | -8.87 | -7.78 | 1.75 | -6.42 | 3.55 | 0 | -100.0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.01 | 50.0 | -120.0 | -0.01 | -125.0 | -107.14 | 0.38 | -55.81 | -24.0 | 0.3 | -56.52 | -25.0 | 0.08 | -52.94 | -20.0 | 20.03 | 0.55 | 0.1 | 0.34 | -56.41 | -24.44 | 0.35 | -52.7 | 16.67 | 0.34 | -83.17 | -24.44 | 89 | 0.0 | 0.0 | 0.76 | -39.2 | -11.63 |
| 22Q4 (13) | 11.94 | 15.25 | -10.63 | 9.24 | 11.59 | -13.16 | 1.87 | 6.86 | 0.0 | 0.06 | 0 | 50.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | 100.0 | 0.0 | 0.02 | 0 | 0 | 0 | 0 | 0 | -0.02 | -166.67 | 0 | 0.04 | -42.86 | -33.33 | 0.86 | 109.76 | -5.49 | 0.69 | 102.94 | -4.17 | 0.17 | 142.86 | -10.53 | 19.92 | 17.04 | -2.78 | 0.78 | 105.26 | -4.88 | 0.74 | 138.71 | -1.33 | 2.02 | 64.23 | 0.5 | 89 | 0.0 | 0.0 | 1.25 | 54.32 | -0.79 |
| 22Q3 (12) | 10.36 | 3.7 | -4.78 | 8.28 | 4.81 | -4.5 | 1.75 | 5.42 | 4.79 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 400.0 | 0 | 0.07 | 0 | 600.0 | 0.41 | -4.65 | -25.45 | 0.34 | -2.86 | -22.73 | 0.07 | 0.0 | -36.36 | 17.02 | -1.39 | -15.11 | 0.38 | -5.0 | -24.0 | 0.31 | -22.5 | -36.73 | 1.23 | 44.71 | 2.5 | 89 | 0.0 | 0.0 | 0.81 | 2.53 | -10.0 |
| 22Q2 (11) | 9.99 | -10.64 | 15.62 | 7.9 | -13.47 | 16.86 | 1.66 | -1.78 | 6.41 | 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 | -0.01 | -120.0 | 0.0 | 0 | -100.0 | 100.0 | 0.43 | -14.0 | 38.71 | 0.35 | -12.5 | 34.62 | 0.07 | -30.0 | 40.0 | 17.26 | -13.74 | -1.54 | 0.40 | -11.11 | 37.93 | 0.40 | 33.33 | 29.03 | 0.85 | 88.89 | 21.43 | 89 | 0.0 | 0.0 | 0.79 | -8.14 | 25.4 |
| 22Q1 (10) | 11.18 | -16.32 | 13.73 | 9.13 | -14.19 | 17.81 | 1.69 | -9.63 | 2.42 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0.14 | 133.33 | 600.0 | 0.5 | -45.05 | 11.11 | 0.4 | -44.44 | 11.11 | 0.1 | -47.37 | 11.11 | 20.01 | -2.34 | -0.4 | 0.45 | -45.12 | 9.76 | 0.30 | -60.0 | -23.08 | 0.45 | -77.61 | 9.76 | 89 | 0.0 | 0.0 | 0.86 | -31.75 | 14.67 |
| 21Q4 (9) | 13.36 | 22.79 | 24.28 | 10.64 | 22.72 | 21.32 | 1.87 | 11.98 | 15.43 | 0.04 | 0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.06 | 500.0 | -33.33 | 0.91 | 65.45 | 93.62 | 0.72 | 63.64 | 94.59 | 0.19 | 72.73 | 111.11 | 20.49 | 2.19 | 2.09 | 0.82 | 64.0 | 95.24 | 0.75 | 53.06 | 134.38 | 2.01 | 67.5 | 22.56 | 89 | 0.0 | 0.0 | 1.26 | 40.0 | 68.0 |
| 21Q3 (8) | 10.88 | 25.93 | -6.85 | 8.67 | 28.25 | -10.62 | 1.67 | 7.05 | 2.45 | 0 | 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 | -100.0 | 0.01 | 200.0 | -88.89 | 0.55 | 77.42 | 22.22 | 0.44 | 69.23 | 22.22 | 0.11 | 120.0 | 22.22 | 20.05 | 14.38 | 2.77 | 0.50 | 72.41 | 21.95 | 0.49 | 58.06 | 58.06 | 1.20 | 71.43 | -1.64 | 89 | 0.0 | 0.0 | 0.9 | 42.86 | 28.57 |
| 21Q2 (7) | 8.64 | -12.11 | -20.59 | 6.76 | -12.77 | -22.83 | 1.56 | -5.45 | -4.88 | 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 | -0.01 | 0 | 0 | -0.01 | -150.0 | -116.67 | 0.31 | -31.11 | -43.64 | 0.26 | -27.78 | -42.22 | 0.05 | -44.44 | -50.0 | 17.53 | -12.74 | -2.12 | 0.29 | -29.27 | -43.14 | 0.31 | -20.51 | -29.55 | 0.70 | 70.73 | -13.58 | 89 | 0.0 | 1.14 | 0.63 | -16.0 | -23.17 |
| 21Q1 (6) | 9.83 | -8.56 | 3.15 | 7.75 | -11.63 | 2.38 | 1.65 | 1.85 | 1.85 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0.02 | -77.78 | 200.0 | 0.45 | -4.26 | 36.36 | 0.36 | -2.7 | 33.33 | 0.09 | 0.0 | 50.0 | 20.09 | 0.1 | 16.4 | 0.41 | -2.38 | 32.26 | 0.39 | 21.88 | 18.18 | 0.41 | -75.0 | 32.26 | 89 | 0.0 | 0.0 | 0.75 | 0.0 | 22.95 |
| 20Q4 (5) | 10.75 | -7.96 | -5.95 | 8.77 | -9.59 | -4.88 | 1.62 | -0.61 | -5.81 | 0.03 | 0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 200.0 | 0.09 | 0.0 | 280.0 | 0.47 | 4.44 | 6.82 | 0.37 | 2.78 | 2.78 | 0.09 | 0.0 | 0.0 | 20.07 | 2.87 | -0.94 | 0.42 | 2.44 | -16.0 | 0.32 | 3.23 | -31.91 | 1.64 | 34.43 | 13.89 | 89 | 0.0 | 25.35 | 0.75 | 7.14 | 0.0 |
| 20Q3 (4) | 11.68 | 7.35 | 0.0 | 9.7 | 10.73 | 0.0 | 1.63 | -0.61 | 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 | 0.0 | 0.01 | 0 | 0.0 | 0.09 | 50.0 | 0.0 | 0.45 | -18.18 | 0.0 | 0.36 | -20.0 | 0.0 | 0.09 | -10.0 | 0.0 | 19.51 | 8.93 | 0.0 | 0.41 | -19.61 | 0.0 | 0.31 | -29.55 | 0.0 | 1.22 | 50.62 | 0.0 | 89 | 1.14 | 0.0 | 0.7 | -14.63 | 0.0 |
| 20Q2 (3) | 10.88 | 14.17 | 0.0 | 8.76 | 15.72 | 0.0 | 1.64 | 1.23 | 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 | 100.0 | 0.0 | 0.06 | 400.0 | 0.0 | 0.55 | 66.67 | 0.0 | 0.45 | 66.67 | 0.0 | 0.1 | 66.67 | 0.0 | 17.91 | 3.77 | 0.0 | 0.51 | 64.52 | 0.0 | 0.44 | 33.33 | 0.0 | 0.81 | 161.29 | 0.0 | 88 | -1.12 | 0.0 | 0.82 | 34.43 | 0.0 |
| 20Q1 (2) | 9.53 | -16.62 | 0.0 | 7.57 | -17.9 | 0.0 | 1.62 | -5.81 | 0.0 | 0 | -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 | 0 | 0.0 | -0.02 | 0.0 | 0.0 | -0.02 | 60.0 | 0.0 | 0.33 | -25.0 | 0.0 | 0.27 | -25.0 | 0.0 | 0.06 | -33.33 | 0.0 | 17.26 | -14.81 | 0.0 | 0.31 | -38.0 | 0.0 | 0.33 | -29.79 | 0.0 | 0.31 | -78.47 | 0.0 | 89 | 25.35 | 0.0 | 0.61 | -18.67 | 0.0 |
| 19Q4 (1) | 11.43 | 0.0 | 0.0 | 9.22 | 0.0 | 0.0 | 1.72 | 0.0 | 0.0 | 0.02 | 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 | -0.02 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | 0.44 | 0.0 | 0.0 | 0.36 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 20.26 | 0.0 | 0.0 | 0.50 | 0.0 | 0.0 | 0.47 | 0.0 | 0.0 | 1.44 | 0.0 | 0.0 | 71 | 0.0 | 0.0 | 0.75 | 0.0 | 0.0 |
