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) | 44.83 | 56.53 | 39.05 | 53.62 | 1.26 | 27.27 | 0.02 | 100.0 | 0.05 | 400.0 | 0 | 0 | 0 | 0 | 0.46 | 2.22 | 0.06 | -50.0 | -0.41 | 0 | 0 | 0 | 0 | 0 | 0.28 | -65.43 | 4.8 | 57.89 | 3.87 | 56.05 | 0.93 | 66.07 | 19.44 | 5.14 | 2.00 | 56.25 | 1.86 | 113.79 | 0.00 | 0 | 193 | 0.0 | 5.45 | 47.7 |
2022 (9) | 28.64 | 2.14 | 25.42 | 3.38 | 0.99 | 5.32 | 0.01 | -50.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.45 | 36.36 | 0.12 | 20.0 | 0.01 | 0 | 0 | 0 | 0.04 | 100.0 | 0.81 | 102.5 | 3.04 | 4.47 | 2.48 | 6.44 | 0.56 | -3.45 | 18.49 | -7.27 | 1.28 | 23.08 | 0.87 | -13.0 | 0.00 | 0 | 193 | -13.84 | 3.69 | 4.24 |
2021 (8) | 28.04 | -0.67 | 24.59 | -0.93 | 0.94 | -6.0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.33 | 13.79 | 0.1 | 0.0 | 0 | 0 | 0.04 | 0 | 0.02 | 0.0 | 0.4 | -25.93 | 2.91 | -1.02 | 2.33 | -3.72 | 0.58 | 11.54 | 19.94 | 12.4 | 1.04 | 4.0 | 1.00 | 3.09 | 0.00 | 0 | 224 | -7.05 | 3.54 | -4.32 |
2020 (7) | 28.23 | 2.36 | 24.82 | -4.17 | 1.0 | -8.26 | 0.03 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | 38.1 | 0.1 | -9.09 | -0.09 | 0 | 0 | 0 | 0.02 | 0 | 0.54 | 145.45 | 2.94 | 262.96 | 2.42 | 255.88 | 0.52 | 300.0 | 17.74 | 7.19 | 1.00 | 257.14 | 0.97 | 304.17 | 0.00 | 0 | 241 | 0.0 | 3.7 | 111.43 |
2019 (6) | 27.58 | 30.09 | 25.9 | 28.47 | 1.09 | 14.74 | 0.06 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 23.53 | 0.11 | 22.22 | 0.01 | 0 | -0.07 | 0 | -0.01 | 0 | 0.22 | 175.0 | 0.81 | 376.47 | 0.68 | 0 | 0.13 | -51.85 | 16.55 | 0 | 0.28 | 0 | 0.24 | 0 | 0.00 | 0 | 241 | 0.0 | 1.75 | 45.83 |
2018 (5) | 21.2 | 0.05 | 20.16 | 3.92 | 0.95 | -10.38 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 88.89 | 0.09 | 200.0 | -0.01 | 0 | 0 | 0 | 0.03 | 0 | 0.08 | -71.43 | 0.17 | -83.17 | -0.1 | 0 | 0.27 | 58.82 | 0.00 | 0 | -0.04 | 0 | -0.09 | 0 | 0.00 | 0 | 241 | 0.0 | 1.2 | -41.18 |
2017 (4) | 21.19 | 7.62 | 19.4 | 5.78 | 1.06 | 10.42 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -10.0 | 0.03 | -62.5 | 0 | 0 | 0.12 | 0 | 0 | 0 | 0.28 | 21.74 | 1.01 | 62.9 | 0.83 | 53.7 | 0.17 | 88.89 | 17.10 | 24.09 | 0.35 | 59.09 | 0.28 | 75.0 | 0.00 | 0 | 241 | 0.0 | 2.04 | 24.39 |
2016 (3) | 19.69 | -14.91 | 18.34 | -12.83 | 0.96 | -10.28 | 0.04 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 66.67 | 0.08 | -20.0 | 0 | 0 | 0 | 0 | 0.01 | -85.71 | 0.23 | 4.55 | 0.62 | -50.79 | 0.54 | -50.0 | 0.09 | -50.0 | 13.78 | -5.75 | 0.22 | -51.11 | 0.16 | -64.44 | 0.00 | 0 | 241 | 0.0 | 1.64 | -28.7 |
2015 (2) | 23.14 | 27.99 | 21.04 | 17.48 | 1.07 | -7.76 | 0.06 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.0 | 0.1 | -28.57 | 0 | 0 | 0 | 0 | 0.07 | 600.0 | 0.22 | -68.57 | 1.26 | 0 | 1.08 | 0 | 0.18 | 0 | 14.62 | 0 | 0.45 | 0 | 0.45 | 0 | 0.00 | 0 | 241 | 0.0 | 2.3 | 158.43 |
2014 (1) | 18.08 | -28.62 | 17.91 | -27.58 | 1.16 | 1.75 | 0.07 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -53.85 | 0.14 | 180.0 | 0.45 | 0 | 0 | 0 | 0.01 | -75.0 | 0.7 | 0 | -0.28 | 0 | -0.14 | 0 | -0.15 | 0 | 0.00 | 0 | -0.06 | 0 | -0.44 | 0 | 0.00 | 0 | 241 | 0.0 | 0.89 | -6.32 |
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) | 13.46 | 36.93 | -4.47 | 10.5 | 29.63 | -17.52 | 0.39 | 11.43 | 44.44 | 0 | -100.0 | 0 | 0.04 | 100.0 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | -81.82 | 100.0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0.01 | 0 | 0.0 | 0.26 | -68.29 | 420.0 | 2.84 | 29.09 | 149.12 | 2.27 | 29.71 | 149.45 | 0.57 | 26.67 | 147.83 | 20.06 | -1.43 | 0.15 | 1.18 | 29.67 | 151.06 | 1.04 | 116.67 | 131.11 | 2.71 | 77.12 | 137.72 | 193 | 0.0 | 0.0 | 3.05 | 28.69 | 134.62 |
24Q2 (19) | 9.83 | -0.91 | 1.97 | 8.1 | -3.57 | -7.85 | 0.35 | 12.9 | 20.69 | 0.01 | 0 | 0.0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.59 | 2850.0 | 28.26 | 0.11 | 450.0 | 1000.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0.82 | 203.7 | 127.78 | 2.2 | 47.65 | 139.13 | 1.75 | 47.06 | 133.33 | 0.45 | 55.17 | 164.71 | 20.35 | 2.88 | 12.18 | 0.91 | 46.77 | 133.33 | 0.48 | 0.0 | 140.0 | 1.53 | 146.77 | 128.36 | 193 | 0.0 | 0.0 | 2.37 | 43.64 | 117.43 |
24Q1 (18) | 9.92 | -23.81 | 22.92 | 8.4 | -20.68 | 21.04 | 0.31 | -31.11 | 29.17 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 100.0 | 100.0 | 0 | -100.0 | 0 | 0.01 | 0 | 0 | 0.27 | 200.0 | 228.57 | 1.49 | -28.02 | 122.39 | 1.19 | -28.31 | 120.37 | 0.29 | -27.5 | 107.14 | 19.78 | 1.64 | -1.64 | 0.62 | -27.91 | 121.43 | 0.48 | -40.74 | 23.08 | 0.62 | -69.15 | 121.43 | 193 | 0.0 | 0.0 | 1.65 | -26.01 | 98.8 |
23Q4 (17) | 13.02 | -7.59 | 58.97 | 10.59 | -16.81 | 52.59 | 0.45 | 66.67 | 66.67 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | -60.0 | -0.02 | -200.0 | 0 | 0.02 | 200.0 | 0 | 0 | -100.0 | -100.0 | 0.09 | 80.0 | -40.0 | 2.07 | 81.58 | 83.19 | 1.66 | 82.42 | 82.42 | 0.4 | 73.91 | 81.82 | 19.46 | -2.85 | -0.71 | 0.86 | 82.98 | 82.98 | 0.81 | 80.0 | 107.69 | 2.01 | 76.32 | 55.81 | 193 | 0.0 | 0.0 | 2.23 | 71.54 | 72.87 |
23Q3 (16) | 14.09 | 46.16 | 72.88 | 12.73 | 44.82 | 71.1 | 0.27 | -6.9 | 17.39 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 0.0 | -50.0 | 0.02 | 133.33 | 0 | -0.02 | 0 | 0 | 0.01 | 150.0 | -50.0 | 0.05 | -86.11 | 400.0 | 1.14 | 23.91 | 132.65 | 0.91 | 21.33 | 133.33 | 0.23 | 35.29 | 130.0 | 20.03 | 10.42 | -0.05 | 0.47 | 20.51 | 135.0 | 0.45 | 125.0 | 125.0 | 1.14 | 70.15 | 39.02 | 193 | 0.0 | 0.0 | 1.3 | 19.27 | 100.0 |
23Q2 (15) | 9.64 | 19.45 | 82.23 | 8.79 | 26.66 | 77.94 | 0.29 | 20.83 | 45.0 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.46 | 0 | 2.22 | 0.01 | 0.0 | -75.0 | -0.06 | 83.33 | -700.0 | 0 | 0 | 0 | -0.02 | 0 | 0 | 0.36 | 271.43 | -21.74 | 0.92 | 37.31 | 50.82 | 0.75 | 38.89 | 41.51 | 0.17 | 21.43 | 112.5 | 18.14 | -9.8 | 36.39 | 0.39 | 39.29 | 44.44 | 0.20 | -48.72 | 400.0 | 0.67 | 139.29 | 9.84 | 193 | 0.0 | 0.0 | 1.09 | 31.33 | 41.56 |
23Q1 (14) | 8.07 | -1.47 | 14.96 | 6.94 | 0.0 | 13.58 | 0.24 | -11.11 | -14.29 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -80.0 | 0.0 | -0.36 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.21 | -240.0 | -210.53 | 0.67 | -40.71 | -18.29 | 0.54 | -40.66 | -16.92 | 0.14 | -36.36 | -12.5 | 20.11 | 2.6 | 1.16 | 0.28 | -40.43 | -17.65 | 0.39 | 0.0 | 62.5 | 0.28 | -78.29 | -17.65 | 193 | 0.0 | 0.0 | 0.83 | -35.66 | -15.31 |
22Q4 (13) | 8.19 | 0.49 | 6.23 | 6.94 | -6.72 | 2.97 | 0.27 | 17.39 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 150.0 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0.15 | 1400.0 | 87.5 | 1.13 | 130.61 | 43.04 | 0.91 | 133.33 | 35.82 | 0.22 | 120.0 | 83.33 | 19.60 | -2.2 | 27.03 | 0.47 | 135.0 | 56.67 | 0.39 | 95.0 | 25.81 | 1.29 | 57.32 | 24.04 | 193 | 0.0 | -13.84 | 1.29 | 98.46 | 35.79 |
22Q3 (12) | 8.15 | 54.06 | 74.52 | 7.44 | 50.61 | 77.99 | 0.23 | 15.0 | 15.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.02 | -50.0 | 100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 100.0 | 0.01 | -97.83 | -96.77 | 0.49 | -19.67 | -19.67 | 0.39 | -26.42 | -11.36 | 0.1 | 25.0 | -41.18 | 20.04 | 50.68 | -26.62 | 0.20 | -25.93 | 0.0 | 0.20 | 400.0 | 185.71 | 0.82 | 34.43 | 15.49 | 193 | 0.0 | -13.06 | 0.65 | -15.58 | -14.47 |
22Q2 (11) | 5.29 | -24.64 | -29.75 | 4.94 | -19.15 | -26.38 | 0.2 | -28.57 | -9.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.45 | 0 | 0 | 0.04 | 300.0 | -20.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.46 | 142.11 | 475.0 | 0.61 | -25.61 | -10.29 | 0.53 | -18.46 | -1.85 | 0.08 | -50.0 | -42.86 | 13.30 | -33.1 | -33.53 | 0.27 | -20.59 | 17.39 | 0.04 | -83.33 | -83.33 | 0.61 | 79.41 | 19.61 | 193 | 0.0 | -19.92 | 0.77 | -21.43 | -7.23 |
22Q1 (10) | 7.02 | -8.95 | -13.55 | 6.11 | -9.35 | -12.21 | 0.28 | 3.7 | 12.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0.19 | 137.5 | 337.5 | 0.82 | 3.8 | -1.2 | 0.65 | -2.99 | -4.41 | 0.16 | 33.33 | 0.0 | 19.88 | 28.84 | 5.8 | 0.34 | 13.33 | 21.43 | 0.24 | -22.58 | -38.46 | 0.34 | -67.31 | 21.43 | 193 | -13.84 | -19.92 | 0.98 | 3.16 | -1.01 |
21Q4 (9) | 7.71 | 65.1 | 26.19 | 6.74 | 61.24 | 27.89 | 0.27 | 35.0 | 17.39 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.08 | -74.19 | 166.67 | 0.79 | 29.51 | 61.22 | 0.67 | 52.27 | 59.52 | 0.12 | -29.41 | 71.43 | 15.43 | -43.5 | 3.7 | 0.30 | 50.0 | 76.47 | 0.31 | 342.86 | 10.71 | 1.04 | 46.48 | 4.0 | 224 | 0.9 | -7.05 | 0.95 | 25.0 | 43.94 |
21Q3 (8) | 4.67 | -37.98 | -61.91 | 4.18 | -37.7 | -58.82 | 0.2 | -9.09 | -39.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.33 | 0 | 0 | 0.01 | -80.0 | -80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 200.0 | 0.31 | 287.5 | 181.82 | 0.61 | -10.29 | -67.72 | 0.44 | -18.52 | -70.86 | 0.17 | 21.43 | -55.26 | 27.31 | 36.48 | 37.24 | 0.20 | -13.04 | -68.25 | 0.07 | -70.83 | -90.41 | 0.71 | 39.22 | -14.46 | 222 | -7.88 | -7.88 | 0.76 | -8.43 | -63.64 |
21Q2 (7) | 7.53 | -7.27 | 36.91 | 6.71 | -3.59 | 33.4 | 0.22 | -12.0 | -8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 400.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0.08 | 200.0 | -81.4 | 0.68 | -18.07 | 3.03 | 0.54 | -20.59 | -3.57 | 0.14 | -12.5 | 40.0 | 20.01 | 6.49 | 38.48 | 0.23 | -17.86 | 0.0 | 0.24 | -38.46 | 242.86 | 0.51 | 82.14 | 155.0 | 241 | 0.0 | -1.63 | 0.83 | -16.16 | -2.35 |
21Q1 (6) | 8.12 | 32.9 | 86.24 | 6.96 | 32.07 | 59.27 | 0.25 | 8.7 | 25.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 100.0 | 0 | 0.04 | 0 | 0 | 0.02 | 0 | 0 | -0.08 | 33.33 | -172.73 | 0.83 | 69.39 | 1022.22 | 0.68 | 61.9 | 1071.43 | 0.16 | 128.57 | 900.0 | 18.79 | 26.28 | 0 | 0.28 | 64.71 | 1033.33 | 0.39 | 39.29 | 533.33 | 0.28 | -72.0 | 1033.33 | 241 | 0.0 | 0.0 | 0.99 | 50.0 | 800.0 |
20Q4 (5) | 6.11 | -50.16 | -32.56 | 5.27 | -48.08 | -34.21 | 0.23 | -30.3 | -25.81 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | 0.0 | -0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | -0.12 | -209.09 | 47.83 | 0.49 | -74.07 | -3.92 | 0.42 | -72.19 | 2.44 | 0.07 | -81.58 | -30.0 | 14.88 | -25.23 | -26.95 | 0.17 | -73.02 | 0.0 | 0.28 | -61.64 | -15.15 | 1.00 | 20.48 | 257.14 | 241 | 0.0 | 0.0 | 0.66 | -68.42 | -8.33 |
20Q3 (4) | 12.26 | 122.91 | 0.0 | 10.15 | 101.79 | 0.0 | 0.33 | 37.5 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 0 | 0.0 | 0.11 | -74.42 | 0.0 | 1.89 | 186.36 | 0.0 | 1.51 | 169.64 | 0.0 | 0.38 | 280.0 | 0.0 | 19.90 | 37.72 | 0.0 | 0.63 | 173.91 | 0.0 | 0.73 | 942.86 | 0.0 | 0.83 | 315.0 | 0.0 | 241 | -1.63 | 0.0 | 2.09 | 145.88 | 0.0 |
20Q2 (3) | 5.5 | 26.15 | 0.0 | 5.03 | 15.1 | 0.0 | 0.24 | 20.0 | 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 | 0.43 | 290.91 | 0.0 | 0.66 | 833.33 | 0.0 | 0.56 | 900.0 | 0.0 | 0.1 | 600.0 | 0.0 | 14.45 | 0 | 0.0 | 0.23 | 866.67 | 0.0 | 0.07 | 177.78 | 0.0 | 0.20 | 766.67 | 0.0 | 245 | 1.66 | 0.0 | 0.85 | 672.73 | 0.0 |
20Q1 (2) | 4.36 | -51.88 | 0.0 | 4.37 | -45.44 | 0.0 | 0.2 | -35.48 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.11 | 147.83 | 0.0 | -0.09 | -117.65 | 0.0 | -0.07 | -117.07 | 0.0 | -0.02 | -120.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.03 | -117.65 | 0.0 | -0.09 | -127.27 | 0.0 | -0.03 | -110.71 | 0.0 | 241 | 0.0 | 0.0 | 0.11 | -84.72 | 0.0 |
19Q4 (1) | 9.06 | 0.0 | 0.0 | 8.01 | 0.0 | 0.0 | 0.31 | 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 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | -0.23 | 0.0 | 0.0 | 0.51 | 0.0 | 0.0 | 0.41 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 20.37 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0.33 | 0.0 | 0.0 | 0.28 | 0.0 | 0.0 | 241 | 0.0 | 0.0 | 0.72 | 0.0 | 0.0 |