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) | 23.86 | -6.28 | 19.94 | -11.5 | 3.96 | -8.12 | 0.26 | -3.7 | 0.06 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | -0.21 | 0 | -0.25 | 0 | -0.68 | 0 | 0.43 | 34.38 | 0.00 | 0 | -0.63 | 0 | -0.31 | 0 | 0.00 | 0 | 109 | 0.0 | -0.07 | 0 |
| 2022 (9) | 25.46 | -14.1 | 22.53 | -29.26 | 4.31 | -16.15 | 0.27 | -3.57 | 0.02 | -60.0 | 0 | 0 | 0.24 | -36.84 | 0 | 0 | 0.01 | -66.67 | 2.44 | 0 | 0 | 0 | -0.02 | 0 | 3.03 | 345.59 | 1.64 | 0 | 1.33 | 0 | 0.32 | -8.57 | 19.24 | 0 | 1.22 | 0 | -1.13 | 0 | 0.00 | 0 | 109 | 0.0 | 1.84 | 0 |
| 2021 (8) | 29.64 | 5.56 | 31.85 | -23.55 | 5.14 | -52.1 | 0.28 | -20.0 | 0.05 | -44.44 | 0 | 0 | 0.38 | 31.03 | 0 | 0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0.04 | -80.95 | 0.68 | -48.87 | -6.66 | 0 | -7.01 | 0 | 0.35 | 0 | 0.00 | 0 | -6.43 | 0 | -5.13 | 0 | 0.00 | 0 | 109 | 0.0 | -6.36 | 0 |
| 2020 (7) | 28.08 | -60.84 | 41.66 | -4.6 | 10.73 | -14.02 | 0.35 | 0.0 | 0.09 | -76.32 | 0 | 0 | 0.29 | -35.56 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.21 | 0 | 1.33 | 6550.0 | -22.98 | 0 | -22.35 | 0 | -0.63 | 0 | 0.00 | 0 | -20.44 | 0 | -15.79 | 0 | 0.00 | 0 | 109 | 15.96 | -22.62 | 0 |
| 2019 (6) | 71.7 | 5.99 | 43.67 | 5.59 | 12.48 | -3.11 | 0.35 | 12.9 | 0.38 | 40.74 | 0 | 0 | 0.45 | 15.38 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.45 | 0 | 0.02 | 0 | 15.57 | 17.6 | 11.35 | 18.97 | 4.22 | 14.05 | 27.10 | -3.11 | 12.01 | 3.89 | 7.55 | 16.51 | 0.00 | 0 | 94 | 14.63 | 16.27 | 17.81 |
| 2018 (5) | 67.65 | 14.35 | 41.36 | 14.44 | 12.88 | 13.38 | 0.31 | 3.33 | 0.27 | 68.75 | 0 | 0 | 0.39 | 30.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.61 | 0 | -0.18 | 0 | 13.24 | 5.08 | 9.54 | 4.49 | 3.7 | 6.63 | 27.97 | 1.52 | 11.56 | -1.53 | 6.48 | 18.68 | 0.00 | 0 | 82 | 6.49 | 13.81 | 6.31 |
| 2017 (4) | 59.16 | 3.86 | 36.14 | 3.61 | 11.36 | -3.32 | 0.3 | 66.67 | 0.16 | 100.0 | 0 | 0 | 0.3 | -31.82 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.49 | 0 | 0.94 | 1075.0 | 12.6 | 21.15 | 9.13 | 24.22 | 3.47 | 13.77 | 27.55 | -6.1 | 11.74 | 11.6 | 5.46 | 12.58 | 0.00 | 0 | 77 | 10.0 | 12.99 | 20.39 |
| 2016 (3) | 56.96 | 6.05 | 34.88 | 7.92 | 11.75 | 22.14 | 0.18 | -18.18 | 0.08 | 700.0 | 0 | 0 | 0.44 | -16.98 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | -0.48 | 0 | 0.08 | -89.74 | 10.4 | -17.13 | 7.35 | -12.08 | 3.05 | -27.21 | 29.34 | -12.05 | 10.52 | -26.84 | 4.85 | -3.96 | 0.00 | 0 | 70 | 20.69 | 10.79 | -16.23 |
| 2015 (2) | 53.71 | 15.33 | 32.32 | 16.22 | 9.62 | 22.39 | 0.22 | 175.0 | 0.01 | 0 | 0 | 0 | 0.53 | 51.43 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.78 | 85.71 | 12.55 | 10.77 | 8.36 | 10.88 | 4.19 | 10.85 | 33.36 | -0.18 | 14.38 | 10.96 | 5.05 | 6.32 | 0.00 | 0 | 58 | 0.0 | 12.88 | 10.75 |
| 2014 (1) | 46.57 | 22.71 | 27.81 | 23.49 | 7.86 | 12.77 | 0.08 | 700.0 | 0 | 0 | 0 | 0 | 0.35 | 75.0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0.42 | 82.61 | 11.33 | 30.23 | 7.54 | 31.36 | 3.78 | 27.27 | 33.42 | -1.91 | 12.96 | 1.97 | 4.75 | 29.43 | 0.00 | 0 | 58 | 28.89 | 11.63 | 29.37 |
| 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) | 4.59 | 21.75 | -8.38 | 3.81 | 20.57 | -9.07 | 0.86 | -1.15 | -10.42 | 0.06 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.06 | 0.0 | 500.0 | -0.02 | 90.0 | 83.33 | -0.01 | 95.45 | 93.75 | -0.01 | -200.0 | -133.33 | 0.00 | 0 | 0 | -0.01 | 95.0 | 92.86 | -0.05 | 73.68 | 54.55 | -0.30 | -3.45 | 40.0 | 150 | 37.61 | 37.61 | 0 | 100.0 | 100.0 |
| 24Q2 (19) | 3.77 | -20.3 | -11.5 | 3.16 | -20.2 | -10.73 | 0.87 | -6.45 | -12.12 | 0.06 | 0.0 | -14.29 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.06 | 0.0 | 200.0 | -0.2 | -81.82 | 16.67 | -0.22 | -120.0 | 26.67 | 0.01 | 200.0 | -83.33 | 0.00 | 0 | 0 | -0.20 | -122.22 | 28.57 | -0.19 | -72.73 | 9.52 | -0.29 | -222.22 | 19.44 | 109 | 0.0 | 0.0 | -0.18 | -125.0 | 5.26 |
| 24Q1 (18) | 4.73 | -47.62 | -14.93 | 3.96 | -47.62 | -14.84 | 0.93 | -8.82 | -6.06 | 0.06 | 0.0 | -14.29 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.06 | 120.0 | 20.0 | -0.11 | -173.33 | -266.67 | -0.1 | 28.57 | -25.0 | -0.01 | -103.45 | -120.0 | 0.00 | 0 | 0 | -0.09 | 30.77 | -12.5 | -0.11 | -200.0 | -22.22 | -0.09 | 85.71 | -12.5 | 109 | 0.0 | 0.0 | -0.08 | -142.11 | -500.0 |
| 23Q4 (17) | 9.03 | 80.24 | 8.8 | 7.56 | 80.43 | -1.95 | 1.02 | 6.25 | -3.77 | 0.06 | 0.0 | -14.29 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 133.33 | 0 | -0.3 | -3100.0 | -700.0 | 0.15 | 225.0 | 135.71 | -0.14 | 12.5 | 72.55 | 0.29 | 866.67 | 222.22 | 0.00 | 0 | 0 | -0.13 | 7.14 | 72.34 | 0.11 | 200.0 | 129.73 | -0.63 | -26.0 | -151.64 | 109 | 0.0 | 0.0 | 0.19 | 337.5 | 143.18 |
| 23Q3 (16) | 5.01 | 17.61 | 7.51 | 4.19 | 18.36 | 6.08 | 0.96 | -3.03 | -10.28 | 0.06 | -14.29 | -14.29 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.03 | -50.0 | -200.0 | 0.01 | -50.0 | -99.62 | -0.12 | 50.0 | -105.24 | -0.16 | 46.67 | -106.96 | 0.03 | -50.0 | 400.0 | 0.00 | 0 | 0 | -0.14 | 50.0 | -106.64 | -0.11 | 47.62 | 54.17 | -0.50 | -38.89 | -129.59 | 109 | 0.0 | 0.0 | -0.08 | 57.89 | -103.36 |
| 23Q2 (15) | 4.26 | -23.38 | -23.1 | 3.54 | -23.87 | -31.53 | 0.99 | 0.0 | -13.91 | 0.07 | 0.0 | 0.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | -100.0 | 0.02 | -60.0 | -86.67 | -0.24 | -700.0 | 61.9 | -0.3 | -275.0 | 56.52 | 0.06 | 20.0 | 0.0 | 0.00 | 0 | 0 | -0.28 | -250.0 | 55.56 | -0.21 | -133.33 | 62.5 | -0.36 | -350.0 | 16.28 | 109 | 0.0 | 0.0 | -0.19 | -1050.0 | 66.07 |
| 23Q1 (14) | 5.56 | -33.01 | -20.11 | 4.65 | -39.69 | -18.28 | 0.99 | -6.6 | -3.88 | 0.07 | 0.0 | 0.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.0 | -68.75 | -0.03 | 92.86 | -107.69 | -0.08 | 84.31 | -134.78 | 0.05 | -44.44 | -70.59 | 0.00 | 0 | -100.0 | -0.08 | 82.98 | -138.1 | -0.09 | 75.68 | -280.0 | -0.08 | -106.56 | -138.1 | 109 | 0.0 | 0.0 | 0.02 | 104.55 | -95.65 |
| 22Q4 (13) | 8.3 | 78.11 | -16.92 | 7.71 | 95.19 | -21.96 | 1.06 | -0.93 | -8.62 | 0.07 | 0.0 | 0.0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.05 | -98.12 | -68.75 | -0.42 | -118.34 | 52.81 | -0.51 | -122.17 | 54.87 | 0.09 | 1000.0 | -62.5 | 0.00 | 0 | 0 | -0.47 | -122.27 | 54.37 | -0.37 | -54.17 | 56.98 | 1.22 | -27.81 | 118.97 | 109 | 0.0 | 0.0 | -0.44 | -118.49 | 46.34 |
| 22Q3 (12) | 4.66 | -15.88 | -6.24 | 3.95 | -23.6 | -19.55 | 1.07 | -6.96 | -7.76 | 0.07 | 0.0 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -33.33 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.44 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0.0 | 0 | 2.66 | 1673.33 | 1464.71 | 2.29 | 463.49 | 343.62 | 2.3 | 433.33 | 334.69 | -0.01 | -116.67 | -125.0 | 0.00 | 0 | 0 | 2.11 | 434.92 | 337.08 | -0.24 | 57.14 | 68.83 | 1.69 | 493.02 | 131.47 | 109 | 0.0 | 0.0 | 2.38 | 525.0 | 373.56 |
| 22Q2 (11) | 5.54 | -20.4 | -15.29 | 5.17 | -9.14 | -45.06 | 1.15 | 11.65 | -12.21 | 0.07 | 0.0 | 75.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.09 | 0.0 | -10.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -116.67 | 0.15 | -6.25 | -16.67 | -0.63 | -261.54 | 84.25 | -0.69 | -400.0 | 83.09 | 0.06 | -64.71 | -25.0 | 0.00 | -100.0 | 0 | -0.63 | -400.0 | 83.11 | -0.56 | -1220.0 | 80.28 | -0.43 | -304.76 | 90.4 | 109 | 0.0 | 0.0 | -0.56 | -221.74 | 85.71 |
| 22Q1 (10) | 6.96 | -30.33 | -14.5 | 5.69 | -42.41 | -25.62 | 1.03 | -11.21 | -31.33 | 0.07 | 0.0 | -41.67 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.16 | 0.0 | -11.11 | 0.39 | 143.82 | 146.99 | 0.23 | 120.35 | 127.71 | 0.17 | -29.17 | 1800.0 | 42.51 | 0 | 0 | 0.21 | 120.39 | 128.0 | 0.05 | 105.81 | 107.46 | 0.21 | 103.27 | 128.0 | 109 | 0.0 | 0.0 | 0.46 | 156.1 | 161.33 |
| 21Q4 (9) | 9.99 | 101.01 | 1.52 | 9.88 | 101.22 | -40.59 | 1.16 | 0.0 | -49.57 | 0.07 | 16.67 | -41.67 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.09 | -10.0 | -10.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.16 | -5.88 | -54.29 | -0.89 | 5.32 | 89.82 | -1.13 | -15.31 | 86.92 | 0.24 | 500.0 | 340.0 | 0.00 | 0 | 0 | -1.03 | -15.73 | 86.96 | -0.86 | -11.69 | 85.64 | -6.43 | -19.74 | 68.54 | 109 | 0.0 | 0.0 | -0.82 | 5.75 | 90.52 |
| 21Q3 (8) | 4.97 | -24.01 | 10.94 | 4.91 | -47.82 | -42.3 | 1.16 | -11.45 | -56.39 | 0.06 | 50.0 | -33.33 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.1 | 0.0 | 42.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.17 | -5.56 | -52.78 | -0.94 | 76.5 | 85.15 | -0.98 | 75.98 | 84.92 | 0.04 | -50.0 | -76.47 | 0.00 | 0 | 0 | -0.89 | 76.14 | 86.99 | -0.77 | 72.89 | 83.15 | -5.37 | -19.87 | 62.81 | 109 | 0.0 | 14.74 | -0.87 | 77.81 | 86.06 |
| 21Q2 (7) | 6.54 | -19.66 | 27.98 | 9.41 | 23.01 | -7.47 | 1.31 | -12.67 | -49.62 | 0.04 | -66.67 | 0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0.1 | 11.11 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 400.0 | 0 | 0.18 | 0.0 | -28.0 | -4.0 | -381.93 | 46.02 | -4.08 | -391.57 | 39.73 | 0.08 | 900.0 | 112.5 | 0.00 | 0 | 0 | -3.73 | -397.33 | 47.69 | -2.84 | -323.88 | 39.32 | -4.48 | -497.33 | 40.97 | 109 | 0.0 | 14.74 | -3.92 | -422.67 | 46.37 |
| 21Q1 (6) | 8.14 | -17.28 | -5.9 | 7.65 | -54.0 | 20.47 | 1.5 | -34.78 | -52.68 | 0.12 | 0.0 | 0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0.09 | -10.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -113.33 | 0 | 0.18 | -48.57 | -51.35 | -0.83 | 90.5 | -66.0 | -0.83 | 90.39 | -88.64 | -0.01 | 90.0 | 83.33 | 0.00 | 0 | 0 | -0.75 | 90.51 | -63.04 | -0.67 | 88.81 | -24.07 | -0.75 | 96.33 | -63.04 | 109 | 0.0 | 14.74 | -0.75 | 91.33 | -82.93 |
| 20Q4 (5) | 9.84 | 119.64 | -57.42 | 16.63 | 95.42 | 18.28 | 2.3 | -13.53 | -40.26 | 0.12 | 33.33 | 50.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.1 | 42.86 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 66.67 | 0 | 0.35 | -2.78 | 75.0 | -8.74 | -38.07 | -262.15 | -8.64 | -32.92 | -317.09 | -0.1 | -158.82 | -107.09 | 0.00 | 0 | -100.0 | -7.90 | -15.5 | -287.2 | -5.99 | -31.07 | -337.7 | -20.44 | -41.55 | -270.19 | 109 | 14.74 | 15.96 | -8.65 | -38.62 | -256.99 |
| 20Q3 (4) | 4.48 | -12.33 | 0.0 | 8.51 | -16.32 | 0.0 | 2.66 | 2.31 | 0.0 | 0.09 | 0 | 0.0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0.07 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.09 | 0 | 0.0 | 0.36 | 44.0 | 0.0 | -6.33 | 14.57 | 0.0 | -6.5 | 3.99 | 0.0 | 0.17 | 126.56 | 0.0 | 0.00 | 0 | 0.0 | -6.84 | 4.07 | 0.0 | -4.57 | 2.35 | 0.0 | -14.44 | -90.25 | 0.0 | 95 | 0.0 | 0.0 | -6.24 | 14.64 | 0.0 |
| 20Q2 (3) | 5.11 | -40.92 | 0.0 | 10.17 | 60.16 | 0.0 | 2.6 | -17.98 | 0.0 | 0 | 0 | 0.0 | 0.03 | 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 | 0.25 | -32.43 | 0.0 | -7.41 | -1382.0 | 0.0 | -6.77 | -1438.64 | 0.0 | -0.64 | -966.67 | 0.0 | 0.00 | 0 | 0.0 | -7.13 | -1450.0 | 0.0 | -4.68 | -766.67 | 0.0 | -7.59 | -1550.0 | 0.0 | 95 | 0.0 | 0.0 | -7.31 | -1682.93 | 0.0 |
| 20Q1 (2) | 8.65 | -62.57 | 0.0 | 6.35 | -54.84 | 0.0 | 3.17 | -17.66 | 0.0 | 0 | -100.0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 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 | 0.37 | 85.0 | 0.0 | -0.5 | -109.28 | 0.0 | -0.44 | -111.06 | 0.0 | -0.06 | -104.26 | 0.0 | 0.00 | -100.0 | 0.0 | -0.46 | -110.9 | 0.0 | -0.54 | -121.43 | 0.0 | -0.46 | -103.83 | 0.0 | 95 | 1.06 | 0.0 | -0.41 | -107.44 | 0.0 |
| 19Q4 (1) | 23.11 | 0.0 | 0.0 | 14.06 | 0.0 | 0.0 | 3.85 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.12 | 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 | 0.0 | 0.0 | 5.39 | 0.0 | 0.0 | 3.98 | 0.0 | 0.0 | 1.41 | 0.0 | 0.0 | 26.15 | 0.0 | 0.0 | 4.22 | 0.0 | 0.0 | 2.52 | 0.0 | 0.0 | 12.01 | 0.0 | 0.0 | 94 | 0.0 | 0.0 | 5.51 | 0.0 | 0.0 |
