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) | 12.9 | -3.15 | 12.36 | 0.65 | 0.72 | -13.25 | 0.04 | 300.0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -42.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0.66 | 1.54 | 0.48 | -44.19 | 0.55 | -8.33 | 0.01 | -93.33 | 2.25 | -86.97 | 0.78 | -9.3 | -0.16 | 0 | 0.00 | 0 | 70 | 0.0 | 1.48 | -21.28 |
| 2022 (9) | 13.32 | -17.93 | 12.28 | -19.16 | 0.83 | -8.79 | 0.01 | 0 | 0.03 | -40.0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0.07 | -30.0 | 0.01 | 0 | 0 | 0 | 0.08 | 166.67 | 0.65 | -21.69 | 0.86 | -11.34 | 0.6 | -26.83 | 0.15 | 200.0 | 17.27 | 206.21 | 0.86 | -26.5 | -0.07 | 0 | 0.00 | 0 | 70 | 0.0 | 1.88 | -12.15 |
| 2021 (8) | 16.23 | 29.22 | 15.19 | 17.39 | 0.91 | 22.97 | 0 | 0 | 0.05 | -44.44 | 0 | 0 | 0.03 | 200.0 | 0 | 0 | 0.1 | 900.0 | 0 | 0 | 0 | 0 | 0.03 | -50.0 | 0.83 | 0.0 | 0.97 | 0 | 0.82 | 530.77 | 0.05 | 0 | 5.64 | 0 | 1.17 | 550.0 | -0.01 | 0 | 0.00 | 0 | 70 | 0.0 | 2.14 | 135.16 |
| 2020 (7) | 12.56 | 60.0 | 12.94 | 38.99 | 0.74 | -2.63 | 0.02 | -60.0 | 0.09 | -25.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.01 | -50.0 | 0.01 | -66.67 | 0 | 0 | 0.06 | 0 | 0.83 | 6.41 | -0.29 | 0 | 0.13 | 0 | 0 | 0 | 0.00 | 0 | 0.18 | 0 | -1.00 | 0 | 0.00 | 0 | 70 | 0.0 | 0.91 | 0 |
| 2019 (6) | 7.85 | -50.16 | 9.31 | -39.51 | 0.76 | -25.49 | 0.05 | 150.0 | 0.12 | 50.0 | 0.01 | 0 | 0.01 | 0 | 0 | 0 | 0.02 | 0.0 | 0.03 | 0 | 0 | 0 | -0.08 | 0 | 0.78 | 271.43 | -1.44 | 0 | -0.62 | 0 | -0.01 | 0 | 0.00 | 0 | -0.89 | 0 | -2.00 | 0 | 0.00 | 0 | 70 | 0.0 | -0.22 | 0 |
| 2018 (5) | 15.75 | -19.02 | 15.39 | -12.66 | 1.02 | -14.29 | 0.02 | 100.0 | 0.08 | 60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -77.78 | 0 | 0 | 0 | 0 | 0.11 | 1000.0 | 0.21 | 0 | -0.45 | 0 | -0.18 | 0 | 0.01 | 0 | 0.00 | 0 | -0.26 | 0 | -0.56 | 0 | 0.00 | 0 | 70 | 0.0 | 0.72 | -58.38 |
| 2017 (4) | 19.45 | 12.49 | 17.62 | 7.24 | 1.19 | -38.66 | 0.01 | 0.0 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 350.0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -0.01 | 0 | 0.62 | 93.75 | 0.34 | -45.16 | 0 | 0 | 0.00 | 0 | 0.48 | -45.45 | 0.50 | 0 | 0.00 | 0 | 70 | 0.0 | 1.73 | 57.27 |
| 2016 (3) | 17.29 | 75.0 | 16.43 | 70.79 | 1.94 | 218.03 | 0.01 | -50.0 | 0.04 | 33.33 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0.02 | 100.0 | 1.33 | 0 | -0.02 | 0 | 0.02 | -71.43 | 1.41 | 605.0 | 0.32 | 0 | 0.62 | 210.0 | 0.02 | 0 | 7.57 | 0 | 0.88 | 203.45 | -1.13 | 0 | 0.00 | 0 | 70 | 0.0 | 1.1 | 74.6 |
| 2015 (2) | 9.88 | 4.0 | 9.62 | 14.8 | 0.61 | -8.96 | 0.02 | 0.0 | 0.03 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.07 | -22.22 | 0.2 | -62.96 | -0.14 | 0 | 0.2 | -79.8 | -0.2 | 0 | 0.00 | 0 | 0.29 | 0 | 0.00 | 0 | 0.00 | 0 | 70 | 0 | 0.63 | -67.53 |
| 2014 (1) | 9.5 | 14.87 | 8.38 | 14.01 | 0.67 | 11.67 | 0.02 | 0.0 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.01 | 0 | 0.01 | -66.67 | 0.09 | 125.0 | 0.54 | 0 | 0.99 | 9800.0 | 0.99 | 9800.0 | 0 | 0 | 0.00 | 0 | 0.00 | 0 | 0.64 | 39.13 | 0.00 | 0 | 0 | 0 | 1.94 | 83.02 |
| 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) | 1.86 | -16.59 | -48.48 | 1.9 | -21.49 | -44.44 | 0.18 | -52.63 | -18.18 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.13 | 44.44 | 1200.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.25 | -16.67 | 8.7 | 0.03 | 111.11 | -85.0 | 0.05 | 155.56 | -76.19 | 0.01 | 0 | 0 | 40.93 | 0 | 0 | 0.07 | 153.85 | -76.67 | -0.29 | 48.21 | -866.67 | -0.17 | 29.17 | -134.69 | 70 | 0.0 | 0.0 | 0.24 | 700.0 | -46.67 |
| 24Q2 (19) | 2.23 | -34.99 | -5.11 | 2.42 | -30.86 | 2.98 | 0.38 | 46.15 | 123.53 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.09 | 350.0 | 800.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0.3 | 150.0 | 42.86 | -0.27 | -35.0 | -775.0 | -0.09 | -12.5 | -200.0 | 0 | 0 | -100.0 | 0.00 | 0 | -100.0 | -0.13 | -8.33 | -208.33 | -0.56 | -93.1 | -229.41 | -0.24 | -100.0 | -220.0 | 70 | 0.0 | 0.0 | -0.04 | -180.0 | -113.79 |
| 24Q1 (18) | 3.43 | -22.4 | 36.65 | 3.5 | -15.05 | 41.7 | 0.26 | 44.44 | 62.5 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.02 | 150.0 | 0 | 0.12 | 9.09 | 0.0 | -0.2 | -183.33 | 0 | -0.08 | -140.0 | -260.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.12 | -141.38 | -250.0 | -0.29 | -323.08 | -190.0 | -0.12 | -115.19 | -250.0 | 70 | 0.0 | 0.0 | 0.05 | -89.8 | -80.0 |
| 23Q4 (17) | 4.42 | 22.44 | 113.53 | 4.12 | 20.47 | 112.37 | 0.18 | -18.18 | -5.26 | 0.01 | 0 | 0.0 | 0.01 | 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 | -0.04 | -233.33 | -33.33 | 0.11 | -52.17 | -35.29 | 0.24 | 20.0 | 140.0 | 0.2 | -4.76 | 122.22 | 0 | 0 | -100.0 | 0.00 | 0 | -100.0 | 0.29 | -3.33 | 141.67 | 0.13 | 533.33 | 218.18 | 0.79 | 61.22 | -9.2 | 70 | 0.0 | 0.0 | 0.49 | 8.89 | 40.0 |
| 23Q3 (16) | 3.61 | 53.62 | 94.09 | 3.42 | 45.53 | 77.2 | 0.22 | 29.41 | 69.23 | 0 | -100.0 | 0 | 0.01 | 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 | 0.03 | 200.0 | -40.0 | 0.23 | 9.52 | 43.75 | 0.2 | 400.0 | 600.0 | 0.21 | 133.33 | 600.0 | 0 | -100.0 | 0 | 0.00 | -100.0 | 0 | 0.30 | 150.0 | 650.0 | -0.03 | 82.35 | 84.21 | 0.49 | 145.0 | -33.78 | 70 | 0.0 | 0.0 | 0.45 | 55.17 | 114.29 |
| 23Q2 (15) | 2.35 | -6.37 | -50.84 | 2.35 | -4.86 | -45.48 | 0.17 | 6.25 | -32.0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 0 | -66.67 | 0.21 | 75.0 | 90.91 | 0.04 | 0 | -88.24 | 0.09 | 80.0 | -55.0 | 0.01 | 0 | -80.0 | 24.94 | 0 | 55.2 | 0.12 | 50.0 | -57.14 | -0.17 | -70.0 | -230.77 | 0.20 | 150.0 | -71.43 | 70 | 0.0 | 0.0 | 0.29 | 16.0 | -50.85 |
| 23Q1 (14) | 2.51 | 21.26 | -45.55 | 2.47 | 27.32 | -39.76 | 0.16 | -15.79 | -38.46 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0.12 | -29.41 | -42.86 | 0 | -100.0 | -100.0 | 0.05 | -44.44 | -82.76 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | 0.08 | -33.33 | -80.95 | -0.10 | 9.09 | -190.91 | 0.08 | -90.8 | -80.95 | 70 | 0.0 | 0.0 | 0.25 | -28.57 | -65.75 |
| 22Q4 (13) | 2.07 | 11.29 | -52.95 | 1.94 | 0.52 | -51.01 | 0.19 | 46.15 | -26.92 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -160.0 | 0 | 0.17 | 6.25 | -19.05 | 0.1 | 350.0 | -74.36 | 0.09 | 200.0 | -64.0 | 0.05 | 0 | 0.0 | 46.95 | 0 | 238.26 | 0.12 | 200.0 | -67.57 | -0.11 | 42.11 | -283.33 | 0.87 | 17.57 | -26.27 | 70 | 0.0 | 0.0 | 0.35 | 66.67 | -47.76 |
| 22Q3 (12) | 1.86 | -61.09 | -60.0 | 1.93 | -55.22 | -55.22 | 0.13 | -48.0 | -51.85 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | -50.0 | -50.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.05 | 66.67 | 400.0 | 0.16 | 45.45 | -27.27 | -0.04 | -111.76 | -113.79 | 0.03 | -85.0 | -88.0 | 0 | -100.0 | 0 | 0.00 | -100.0 | 0 | 0.04 | -85.71 | -88.89 | -0.19 | -246.15 | -575.0 | 0.74 | 5.71 | -8.64 | 70 | 0.0 | 0.0 | 0.21 | -64.41 | -63.79 |
| 22Q2 (11) | 4.78 | 3.69 | 21.63 | 4.31 | 5.12 | 16.8 | 0.25 | -3.85 | 25.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.02 | -33.33 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 200.0 | 0.11 | -47.62 | -50.0 | 0.34 | -26.09 | 36.0 | 0.2 | -31.03 | -16.67 | 0.05 | 0.0 | 0 | 16.07 | 49.91 | 0 | 0.28 | -33.33 | -20.0 | 0.13 | 18.18 | 333.33 | 0.70 | 66.67 | 55.56 | 70 | 0.0 | 0.0 | 0.59 | -19.18 | 5.36 |
| 22Q1 (10) | 4.61 | 4.77 | 41.41 | 4.1 | 3.54 | 26.93 | 0.26 | 0.0 | 44.44 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.03 | 200.0 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 200.0 | 0.21 | 0.0 | 16.67 | 0.46 | 17.95 | 1433.33 | 0.29 | 16.0 | 314.29 | 0.05 | 0.0 | 0 | 10.72 | -22.77 | 0 | 0.42 | 13.51 | 320.0 | 0.11 | 83.33 | 168.75 | 0.42 | -64.41 | 320.0 | 70 | 0.0 | 0.0 | 0.73 | 8.96 | 121.21 |
| 21Q4 (9) | 4.4 | -5.38 | 20.22 | 3.96 | -8.12 | 18.21 | 0.26 | -3.7 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.21 | -4.55 | 5.0 | 0.39 | 34.48 | 2.63 | 0.25 | 0.0 | -13.79 | 0.05 | 0 | 0 | 13.88 | 0 | 46166.67 | 0.37 | 2.78 | -9.76 | 0.06 | 50.0 | -53.85 | 1.18 | 45.68 | 555.56 | 70 | 0.0 | 0.0 | 0.67 | 15.52 | -2.9 |
| 21Q3 (8) | 4.65 | 18.32 | 49.04 | 4.31 | 16.8 | 31.8 | 0.27 | 35.0 | 28.57 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0.22 | 0.0 | -12.0 | 0.29 | 16.0 | 341.67 | 0.25 | 4.17 | 733.33 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.36 | 2.86 | 800.0 | 0.04 | 33.33 | 112.9 | 0.81 | 80.0 | 452.17 | 70 | 0.0 | 0.0 | 0.58 | 3.57 | 222.22 |
| 21Q2 (7) | 3.93 | 20.55 | 13.26 | 3.69 | 14.24 | 1.65 | 0.2 | 11.11 | 0.0 | 0 | 0 | 0 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.22 | 22.22 | -21.43 | 0.25 | 733.33 | 412.5 | 0.24 | 242.86 | 500.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.35 | 250.0 | 483.33 | 0.03 | 118.75 | 108.82 | 0.45 | 350.0 | 273.08 | 70 | 0.0 | 0.0 | 0.56 | 69.7 | 166.67 |
| 21Q1 (6) | 3.26 | -10.93 | 41.13 | 3.23 | -3.58 | 20.07 | 0.18 | 38.46 | -10.0 | 0 | 0 | -100.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.05 | 400.0 | 400.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0.18 | -10.0 | 63.64 | 0.03 | -92.11 | 106.38 | 0.07 | -75.86 | 131.82 | 0 | 0 | 0 | 0.00 | -100.0 | 0 | 0.10 | -75.61 | 131.25 | -0.16 | -223.08 | 65.96 | 0.10 | -44.44 | 131.25 | 70 | 0.0 | 0.0 | 0.33 | -52.17 | 294.12 |
| 20Q4 (5) | 3.66 | 17.31 | 73.46 | 3.35 | 2.45 | 36.73 | 0.13 | -38.1 | 30.0 | 0 | 0 | -100.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 150.0 | 0.2 | -20.0 | -45.95 | 0.38 | 416.67 | 642.86 | 0.29 | 866.67 | 480.0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0.41 | 925.0 | 485.71 | 0.13 | 141.94 | 128.26 | 0.18 | 178.26 | 120.22 | 70 | 0.0 | 0.0 | 0.69 | 283.33 | 213.64 |
| 20Q3 (4) | 3.12 | -10.09 | 0.0 | 3.27 | -9.92 | 0.0 | 0.21 | 5.0 | 0.0 | 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 | 0.02 | 0 | 0.0 | 0.25 | -10.71 | 0.0 | -0.12 | -50.0 | 0.0 | 0.03 | -25.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.04 | -33.33 | 0.0 | -0.31 | 8.82 | 0.0 | -0.23 | 11.54 | 0.0 | 70 | 0.0 | 0.0 | 0.18 | -14.29 | 0.0 |
| 20Q2 (3) | 3.47 | 50.22 | 0.0 | 3.63 | 34.94 | 0.0 | 0.2 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0.02 | 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 | 0 | 0.0 | 0.28 | 154.55 | 0.0 | -0.08 | 82.98 | 0.0 | 0.04 | 118.18 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.06 | 118.75 | 0.0 | -0.34 | 27.66 | 0.0 | -0.26 | 18.75 | 0.0 | 70 | 0.0 | 0.0 | 0.21 | 223.53 | 0.0 |
| 20Q1 (2) | 2.31 | 9.48 | 0.0 | 2.69 | 9.8 | 0.0 | 0.2 | 100.0 | 0.0 | 0.01 | -50.0 | 0.0 | 0.02 | 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 | 0 | 100.0 | 0.0 | 0.11 | -70.27 | 0.0 | -0.47 | -571.43 | 0.0 | -0.22 | -540.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.32 | -557.14 | 0.0 | -0.47 | -2.17 | 0.0 | -0.32 | 64.04 | 0.0 | 70 | 0.0 | 0.0 | -0.17 | -177.27 | 0.0 |
| 19Q4 (1) | 2.11 | 0.0 | 0.0 | 2.45 | 0.0 | 0.0 | 0.1 | 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 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 0.37 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | -0.46 | 0.0 | 0.0 | -0.89 | 0.0 | 0.0 | 70 | 0.0 | 0.0 | 0.22 | 0.0 | 0.0 |
