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) | 93.65 | -15.21 | 91.13 | -15.12 | 2.04 | -1.92 | 0.08 | 60.0 | 0.93 | 32.86 | 0 | 0 | 0 | 0 | 0.65 | 58.54 | 0.09 | 12.5 | 0 | 0 | 0 | 0 | -0.27 | 0 | -0.11 | 0 | 0.37 | -84.45 | 0.53 | -74.88 | 0.07 | -87.04 | 19.57 | -13.67 | 0.28 | -75.86 | 0.35 | -14.63 | 0.00 | 0 | 190 | 4.97 | 4.22 | -24.64 |
| 2022 (9) | 110.45 | 8.02 | 107.36 | 13.11 | 2.08 | -1.89 | 0.05 | 400.0 | 0.7 | 66.67 | 0 | 0 | 0 | 0 | 0.41 | 36.67 | 0.08 | -27.27 | -0.02 | 0 | 0 | 0 | -1.28 | 0 | 1.37 | 270.27 | 2.38 | -57.35 | 2.11 | -54.13 | 0.54 | -53.04 | 22.67 | 10.05 | 1.16 | -54.15 | 0.41 | -82.48 | 0.00 | 0 | 181 | 0.0 | 5.6 | -30.0 |
| 2021 (8) | 102.25 | 34.52 | 94.92 | 31.03 | 2.12 | 19.77 | 0.01 | 0.0 | 0.42 | -22.22 | 0 | 0 | 0 | 0 | 0.3 | 15.38 | 0.11 | 83.33 | 0 | 0 | 0 | 0 | 0.39 | -9.3 | 0.37 | 270.0 | 5.58 | 195.24 | 4.6 | 191.14 | 1.15 | 187.5 | 20.60 | -2.04 | 2.53 | 190.8 | 2.34 | 185.37 | 0.00 | 0 | 181 | 0.0 | 8.0 | 80.59 |
| 2020 (7) | 76.01 | -4.44 | 72.44 | -11.04 | 1.77 | 24.65 | 0.01 | -66.67 | 0.54 | -28.95 | 0 | 0 | 0 | 0 | 0.26 | -46.94 | 0.06 | -40.0 | -0.02 | 0 | 0 | 0 | 0.43 | 377.78 | 0.1 | 0.0 | 1.89 | 0 | 1.58 | 0 | 0.4 | 0 | 21.03 | 0 | 0.87 | 0 | 0.82 | 0 | 0.00 | 0 | 181 | 0.0 | 4.43 | 0 |
| 2019 (6) | 79.54 | -2.31 | 81.43 | -2.1 | 1.42 | -5.33 | 0.03 | 0.0 | 0.76 | 40.74 | 0 | 0 | 0 | 0 | 0.49 | -5.77 | 0.1 | 66.67 | 0.02 | 0 | 0 | 0 | 0.09 | 0 | 0.1 | -78.26 | -3.22 | 0 | -2.54 | 0 | -0.63 | 0 | 0.00 | 0 | -1.40 | 0 | -1.46 | 0 | 0.00 | 0 | 181 | 0.0 | -0.4 | 0 |
| 2018 (5) | 81.42 | 54.61 | 83.18 | 64.16 | 1.5 | -10.71 | 0.03 | 0.0 | 0.54 | 92.86 | 0 | 0 | 0 | 0 | 0.52 | 57.58 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0.46 | 0 | -2.8 | 0 | -1.97 | 0 | -0.77 | 0 | 0.00 | 0 | -1.09 | 0 | -1.34 | 0 | 0.00 | 0 | 181 | 0.0 | 0.02 | -99.29 |
| 2017 (4) | 52.66 | 10.63 | 50.67 | 8.25 | 1.68 | 13.51 | 0.03 | 200.0 | 0.28 | -6.67 | 0 | 0 | 0 | 0 | 0.33 | 120.0 | 0.06 | -40.0 | -0.01 | 0 | 0 | 0 | 0.1 | 0 | -0.01 | 0 | 0.3 | -87.5 | 0.11 | -90.27 | 0.4 | 11.11 | 0.00 | 0 | 0.06 | -90.77 | 0.07 | 0 | 0.00 | 0 | 181 | 4.62 | 2.81 | -44.14 |
| 2016 (3) | 47.6 | -40.68 | 46.81 | -42.53 | 1.48 | -3.27 | 0.01 | 0.0 | 0.3 | -41.18 | 0 | 0 | 0 | 0 | 0.15 | -50.0 | 0.1 | 0.0 | 2.99 | 1007.41 | 0.05 | 0 | -0.01 | 0 | 3.1 | 694.87 | 2.4 | 0 | 1.13 | 0 | 0.36 | 0 | 15.17 | 0 | 0.65 | 0 | -1.09 | 0 | 0.00 | 0 | 173 | 0.0 | 5.03 | 738.33 |
| 2015 (2) | 80.24 | -26.65 | 81.45 | -25.41 | 1.53 | -13.56 | 0.01 | 0.0 | 0.51 | 2.0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0.1 | -69.7 | 0.27 | 0 | 0 | 0 | -0.46 | 0 | 0.39 | 0 | -2.35 | 0 | -2.0 | 0 | -0.38 | 0 | 0.00 | 0 | -1.16 | 0 | -1.32 | 0 | 0.00 | 0 | 173 | 0.0 | 0.6 | -53.49 |
| 2014 (1) | 109.4 | -7.62 | 109.2 | -6.46 | 1.77 | -7.81 | 0.01 | 0.0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.33 | 266.67 | -0.03 | 0 | 0 | 0 | -0.32 | 0 | -0.2 | 0 | -1.77 | 0 | -1.53 | 0 | -0.29 | 0 | 0.00 | 0 | -0.89 | 0 | -0.73 | 0 | 0.00 | 0 | 173 | 0.0 | 1.29 | -41.63 |
| 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) | 24.83 | 8.0 | 15.76 | 24.19 | 9.11 | 15.52 | 0.5 | -3.85 | 0.0 | 0.01 | -66.67 | -50.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | -0.33 | -94.12 | -3400.0 | -0.19 | -246.15 | -733.33 | -0.16 | -300.0 | -1700.0 | 0.02 | -77.78 | -71.43 | 0.00 | -100.0 | 0 | -0.09 | -325.0 | 0 | 0.09 | -35.71 | 0 | 0.20 | -31.03 | -53.49 | 181 | -4.74 | -4.74 | 0.86 | -27.12 | -13.13 |
| 24Q2 (19) | 22.99 | 0.83 | 1.5 | 22.17 | -0.45 | 1.56 | 0.52 | -1.89 | 0.0 | 0.03 | 0 | 0.0 | 0.23 | 0.0 | -4.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.04 | 300.0 | 33.33 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.16 | -214.29 | -328.57 | -0.17 | -134.0 | -342.86 | 0.13 | -73.47 | -64.86 | 0.08 | -82.61 | -73.33 | 0.09 | 28.57 | -30.77 | 71.37 | 385.84 | 104.73 | 0.04 | -83.33 | -75.0 | 0.14 | 800.0 | 7.69 | 0.29 | 20.83 | -34.09 | 190 | 0.0 | 4.97 | 1.18 | -23.38 | -11.94 |
| 24Q1 (18) | 22.8 | -12.17 | -3.35 | 22.27 | -11.94 | -3.51 | 0.53 | 6.0 | 1.92 | 0 | -100.0 | -100.0 | 0.23 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.43 | 0 | -31.75 | 0.01 | 0 | -80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 177.78 | 800.0 | 0.5 | 179.37 | 13.64 | 0.49 | 206.52 | 13.95 | 0.46 | 264.29 | -9.8 | 0.07 | 150.0 | 600.0 | 14.69 | 0 | 533.19 | 0.24 | 260.0 | -14.29 | -0.02 | -110.53 | -150.0 | 0.24 | -14.29 | -14.29 | 190 | 0.0 | 4.97 | 1.54 | 185.19 | 13.24 |
| 23Q4 (17) | 25.96 | 21.03 | 0.62 | 25.29 | 20.77 | 1.98 | 0.5 | 0.0 | 2.04 | 0.02 | 0.0 | -33.33 | 0.23 | 0.0 | -8.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.18 | -20.0 | -460.0 | -0.63 | -6400.0 | -125.0 | -0.46 | -1633.33 | -291.67 | -0.28 | -2900.0 | -221.74 | -0.14 | -300.0 | -227.27 | 0.00 | 0 | -100.0 | -0.15 | 0 | -215.38 | 0.19 | 0 | -32.14 | 0.28 | -34.88 | -75.86 | 190 | 0.0 | 4.97 | 0.54 | -45.45 | -54.24 |
| 23Q3 (16) | 21.45 | -5.3 | -29.16 | 20.94 | -4.08 | -30.13 | 0.5 | -3.85 | -15.25 | 0.02 | -33.33 | 100.0 | 0.23 | -4.17 | 21.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | -66.67 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | -314.29 | 59.46 | 0.01 | -85.71 | -98.9 | 0.03 | -91.89 | -95.31 | 0.01 | -96.67 | -98.18 | 0.07 | -46.15 | -53.33 | 0.00 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | 0.00 | -100.0 | 100.0 | 0.43 | -2.27 | -58.65 | 190 | 4.97 | 4.97 | 0.99 | -26.12 | -32.65 |
| 23Q2 (15) | 22.65 | -3.98 | -17.03 | 21.83 | -5.42 | -18.67 | 0.52 | 0.0 | 0.0 | 0.03 | 50.0 | 200.0 | 0.24 | 4.35 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -96.83 | -95.0 | 0.03 | -40.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 450.0 | 113.21 | 0.07 | -84.09 | -87.72 | 0.37 | -13.95 | -27.45 | 0.3 | -41.18 | -41.18 | 0.13 | 1200.0 | 116.67 | 34.86 | 1402.59 | 222.48 | 0.16 | -42.86 | -42.86 | 0.13 | 225.0 | 533.33 | 0.44 | 57.14 | -40.54 | 181 | 0.0 | 0.0 | 1.34 | -1.47 | 6.35 |
| 23Q1 (14) | 23.59 | -8.57 | -12.82 | 23.08 | -6.94 | -10.37 | 0.52 | 6.12 | 8.33 | 0.02 | -33.33 | 0 | 0.23 | -8.0 | 130.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.63 | 0 | 0 | 0.05 | 25.0 | 400.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.02 | -140.0 | 95.35 | 0.44 | 257.14 | 158.82 | 0.43 | 79.17 | -57.0 | 0.51 | 121.74 | -37.8 | 0.01 | -90.91 | -95.65 | 2.32 | -94.82 | -89.71 | 0.28 | 115.38 | -37.78 | 0.04 | -85.71 | -88.89 | 0.28 | -75.86 | -37.78 | 181 | 0.0 | 0.0 | 1.36 | 15.25 | -19.05 |
| 22Q4 (13) | 25.8 | -14.8 | -15.1 | 24.8 | -17.25 | -11.68 | 0.49 | -16.95 | -22.22 | 0.03 | 200.0 | 0 | 0.25 | 31.58 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 100.0 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0.05 | 113.51 | 25.0 | -0.28 | -130.77 | -366.67 | 0.24 | -62.5 | -85.28 | 0.23 | -58.18 | -82.71 | 0.11 | -26.67 | -69.44 | 44.76 | 85.19 | 104.2 | 0.13 | -56.67 | -82.19 | 0.28 | 240.0 | -63.64 | 1.16 | 11.54 | -54.33 | 181 | 0.0 | 0.0 | 1.18 | -19.73 | -48.25 |
| 22Q3 (12) | 30.28 | 10.92 | 22.0 | 29.97 | 11.66 | 28.02 | 0.59 | 13.46 | 13.46 | 0.01 | 0.0 | 0 | 0.19 | 18.75 | 72.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | -50.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | -0.37 | 30.19 | -716.67 | 0.91 | 59.65 | 2933.33 | 0.64 | 25.49 | -30.43 | 0.55 | 7.84 | -27.63 | 0.15 | 150.0 | -25.0 | 24.17 | 123.59 | 8.34 | 0.30 | 7.14 | -28.57 | -0.20 | -566.67 | -150.0 | 1.04 | 40.54 | -42.22 | 181 | 0.0 | 0.0 | 1.47 | 16.67 | -4.55 |
| 22Q2 (11) | 27.3 | 0.89 | 13.14 | 26.84 | 4.23 | 22.45 | 0.52 | 8.33 | -7.14 | 0.01 | 0 | 0 | 0.16 | 60.0 | 60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0 | 33.33 | 0.02 | 100.0 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.53 | -23.26 | -320.83 | 0.57 | 235.29 | 54.05 | 0.51 | -49.0 | -74.88 | 0.51 | -37.8 | -69.82 | 0.06 | -73.91 | -83.78 | 10.81 | -52.04 | -40.44 | 0.28 | -37.78 | -69.89 | -0.03 | -108.33 | -104.11 | 0.74 | 64.44 | -46.38 | 181 | 0.0 | 0.0 | 1.26 | -25.0 | -51.72 |
| 22Q1 (10) | 27.06 | -10.96 | 18.11 | 25.75 | -8.3 | 19.66 | 0.48 | -23.81 | 14.29 | 0 | 0 | 0 | 0.1 | 0.0 | -9.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.43 | -1175.0 | -816.67 | 0.17 | 383.33 | 466.67 | 1.0 | -38.65 | 0.0 | 0.82 | -38.35 | 1.23 | 0.23 | -36.11 | 4.55 | 22.54 | 2.83 | 3.21 | 0.45 | -38.36 | 0.0 | 0.36 | -53.25 | -16.28 | 0.45 | -82.28 | 0.0 | 181 | 0.0 | 0.0 | 1.68 | -26.32 | 7.01 |
| 21Q4 (9) | 30.39 | 22.44 | 47.31 | 28.08 | 19.95 | 44.3 | 0.63 | 21.15 | 34.04 | 0 | 0 | 0 | 0.1 | -9.09 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.04 | -33.33 | -80.95 | -0.06 | -300.0 | -185.71 | 1.63 | 77.17 | 111.69 | 1.33 | 75.0 | 111.11 | 0.36 | 80.0 | 111.76 | 21.92 | -1.75 | -2.36 | 0.73 | 73.81 | 108.57 | 0.77 | 92.5 | 148.39 | 2.54 | 41.11 | 191.95 | 181 | 0.0 | 0.0 | 2.28 | 48.05 | 66.42 |
| 21Q3 (8) | 24.82 | 2.86 | 52.83 | 23.41 | 6.8 | 52.01 | 0.52 | -7.14 | 4.0 | 0 | 0 | 0 | 0.11 | 10.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.03 | -40.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -75.0 | -53.85 | 0.03 | -91.89 | 200.0 | 0.92 | -54.68 | 217.24 | 0.76 | -55.03 | 216.67 | 0.2 | -45.95 | 185.71 | 22.31 | 22.92 | -3.96 | 0.42 | -54.84 | 223.08 | 0.40 | -45.21 | 166.67 | 1.80 | 30.43 | 246.15 | 181 | 0.0 | 0.0 | 1.54 | -41.0 | 71.11 |
| 21Q2 (7) | 24.13 | 5.33 | 18.46 | 21.92 | 1.86 | 11.95 | 0.56 | 33.33 | 33.33 | 0 | 0 | 0 | 0.1 | -9.09 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0.05 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 300.0 | 0 | 0.37 | 1133.33 | 85.0 | 2.03 | 103.0 | 256.14 | 1.69 | 108.64 | 244.9 | 0.37 | 68.18 | 311.11 | 18.15 | -16.9 | 9.73 | 0.93 | 106.67 | 244.44 | 0.73 | 69.77 | 356.25 | 1.38 | 206.67 | 253.85 | 181 | 0.0 | -1.09 | 2.61 | 66.24 | 110.48 |
| 21Q1 (6) | 22.91 | 11.05 | 22.12 | 21.52 | 10.59 | 19.62 | 0.42 | -10.64 | 13.51 | 0 | 0 | 0 | 0.11 | -8.33 | -31.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.06 | -71.43 | 0 | 0.03 | -57.14 | 121.43 | 1.0 | 29.87 | 300.0 | 0.81 | 28.57 | 285.71 | 0.22 | 29.41 | 266.67 | 21.84 | -2.72 | -10.31 | 0.45 | 28.57 | 275.0 | 0.43 | 38.71 | 126.32 | 0.45 | -48.28 | 275.0 | 181 | 0.0 | 0.0 | 1.57 | 14.6 | 70.65 |
| 20Q4 (5) | 20.63 | 27.03 | -3.73 | 19.46 | 26.36 | -12.1 | 0.47 | -6.0 | 38.24 | 0 | 0 | 0 | 0.12 | 9.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0.21 | 61.54 | 0 | 0.07 | 333.33 | 141.18 | 0.77 | 165.52 | 162.6 | 0.63 | 162.5 | 164.95 | 0.17 | 142.86 | 173.91 | 22.45 | -3.36 | 0 | 0.35 | 169.23 | 164.81 | 0.31 | 106.67 | 170.45 | 0.87 | 67.31 | 162.14 | 181 | 0.0 | 0.0 | 1.37 | 52.22 | 336.21 |
| 20Q3 (4) | 16.24 | -20.27 | 0.0 | 15.4 | -21.35 | 0.0 | 0.5 | 19.05 | 0.0 | 0 | 0 | 0.0 | 0.11 | -26.67 | 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 | 0.13 | 0 | 0.0 | -0.03 | -115.0 | 0.0 | 0.29 | -49.12 | 0.0 | 0.24 | -51.02 | 0.0 | 0.07 | -22.22 | 0.0 | 23.23 | 40.45 | 0.0 | 0.13 | -51.85 | 0.0 | 0.15 | -6.25 | 0.0 | 0.52 | 33.33 | 0.0 | 181 | -1.09 | 0.0 | 0.9 | -27.42 | 0.0 |
| 20Q2 (3) | 20.37 | 8.58 | 0.0 | 19.58 | 8.84 | 0.0 | 0.42 | 13.51 | 0.0 | 0 | 0 | 0.0 | 0.15 | -6.25 | 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 | 0.2 | 242.86 | 0.0 | 0.57 | 128.0 | 0.0 | 0.49 | 133.33 | 0.0 | 0.09 | 50.0 | 0.0 | 16.54 | -32.07 | 0.0 | 0.27 | 125.0 | 0.0 | 0.16 | -15.79 | 0.0 | 0.39 | 225.0 | 0.0 | 183 | 1.1 | 0.0 | 1.24 | 34.78 | 0.0 |
| 20Q1 (2) | 18.76 | -12.46 | 0.0 | 17.99 | -18.74 | 0.0 | 0.37 | 8.82 | 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 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.14 | 17.65 | 0.0 | 0.25 | 120.33 | 0.0 | 0.21 | 121.65 | 0.0 | 0.06 | 126.09 | 0.0 | 24.35 | 0 | 0.0 | 0.12 | 122.22 | 0.0 | 0.19 | 143.18 | 0.0 | 0.12 | 108.57 | 0.0 | 181 | 0.0 | 0.0 | 0.92 | 258.62 | 0.0 |
| 19Q4 (1) | 21.43 | 0.0 | 0.0 | 22.14 | 0.0 | 0.0 | 0.34 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.17 | 0.0 | 0.0 | -1.23 | 0.0 | 0.0 | -0.97 | 0.0 | 0.0 | -0.23 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.54 | 0.0 | 0.0 | -0.44 | 0.0 | 0.0 | -1.40 | 0.0 | 0.0 | 181 | 0.0 | 0.0 | -0.58 | 0.0 | 0.0 |
