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) | 12.92 | -7.58 | 10.6 | -16.8 | 2.54 | -10.25 | 0.17 | 240.0 | 0.34 | 21.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | -0.05 | 0 | -0.21 | 0 | -0.43 | 0 | -0.42 | 0 | -0.01 | 0 | 0.00 | 0 | -0.24 | 0 | -0.12 | 0 | 0.00 | 0 | 173 | 0.0 | 2.56 | -3.76 |
| 2022 (9) | 13.98 | 117.42 | 12.74 | 39.69 | 2.83 | 69.46 | 0.05 | 400.0 | 0.28 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -63.64 | 0 | 0 | 0 | 0 | 1.18 | 0 | 1.01 | 0 | -0.58 | 0 | -0.79 | 0 | 0.22 | 0 | 0.00 | 0 | -0.46 | 0 | -1.05 | 0 | 0.00 | 0 | 173 | 0.0 | 2.66 | 0 |
| 2021 (8) | 6.43 | -47.17 | 9.12 | -22.05 | 1.67 | -18.14 | 0.01 | -50.0 | 0.2 | 17.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 0.0 | -0.01 | 0 | 0 | 0 | -0.29 | 0 | -0.28 | 0 | -4.64 | 0 | -3.72 | 0 | -0.93 | 0 | 0.00 | 0 | -2.15 | 0 | -2.01 | 0 | 0.00 | 0 | 173 | 0.0 | -0.66 | 0 |
| 2020 (7) | 12.17 | -47.11 | 11.7 | -24.95 | 2.04 | -18.73 | 0.02 | -33.33 | 0.17 | -10.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 22.22 | 0 | 0 | 0 | 0 | -0.55 | 0 | 0.03 | 0 | -1.54 | 0 | -1.09 | 0 | -0.46 | 0 | 0.00 | 0 | -0.63 | 0 | -0.65 | 0 | 0.00 | 0 | 173 | 7.45 | 3.02 | -66.89 |
| 2019 (6) | 23.01 | 12.41 | 15.59 | 6.63 | 2.51 | 9.13 | 0.03 | 0.0 | 0.19 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -10.0 | 0 | 0 | 0 | 0 | -0.21 | 0 | -0.29 | 0 | 4.62 | 21.58 | 3.64 | 18.18 | 0.98 | 38.03 | 21.28 | 13.07 | 2.26 | 9.18 | 2.30 | 38.55 | 0.00 | 0 | 161 | 8.05 | 9.12 | 15.88 |
| 2018 (5) | 20.47 | 7.91 | 14.62 | 12.72 | 2.3 | -9.8 | 0.03 | 0.0 | 0.19 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -66.67 | 0 | 0 | 0 | 0 | 0.28 | 0 | 0.24 | 0 | 3.8 | 31.94 | 3.08 | 49.51 | 0.71 | -13.41 | 18.82 | -33.92 | 2.07 | 40.82 | 1.66 | 7.79 | 0.00 | 0 | 149 | 6.43 | 7.87 | 25.32 |
| 2017 (4) | 18.97 | -23.42 | 12.97 | 0.23 | 2.55 | -13.56 | 0.03 | 0 | 0.19 | 26.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 275.0 | 0 | 0 | 0 | 0 | -0.67 | 0 | -0.57 | 0 | 2.88 | -67.24 | 2.06 | -70.86 | 0.82 | -52.05 | 28.48 | 46.05 | 1.47 | -76.4 | 1.54 | -63.25 | 0.00 | 0 | 140 | 23.89 | 6.28 | -42.96 |
| 2016 (3) | 24.77 | 13.31 | 12.94 | 13.31 | 2.95 | -11.94 | 0 | 0 | 0.15 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 14.29 | 0 | 0 | 0 | 0 | -0.01 | 0 | -0.1 | 0 | 8.79 | 21.58 | 7.07 | 16.47 | 1.71 | 46.15 | 19.50 | 20.89 | 6.23 | -5.89 | 4.19 | 21.1 | 0.00 | 0 | 113 | 46.75 | 11.01 | 27.28 |
| 2015 (2) | 21.86 | 58.41 | 11.42 | 32.95 | 3.35 | 55.09 | 0 | 0 | 0.1 | 11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 16.67 | 0.01 | 0 | 0 | 0 | 0.2 | -9.09 | 0.15 | -6.25 | 7.23 | 125.94 | 6.07 | 125.65 | 1.17 | 129.41 | 16.13 | 1.0 | 6.62 | 90.23 | 3.46 | 133.78 | 0.00 | 0 | 77 | 0.0 | 8.65 | 95.26 |
| 2014 (1) | 13.8 | 15.58 | 8.59 | 11.7 | 2.16 | 10.2 | 0 | 0 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -14.29 | 0 | 0 | 0 | 0 | 0.22 | 144.44 | 0.16 | 220.0 | 3.2 | 36.75 | 2.69 | 37.24 | 0.51 | 34.21 | 15.97 | -2.68 | 3.48 | 24.29 | 1.48 | 32.14 | 0.00 | 0 | 77 | 11.59 | 4.43 | 33.03 |
| 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) | 2.32 | -1.69 | -34.65 | 2.56 | 1.59 | -10.49 | 0.65 | 27.45 | -8.45 | 0.06 | 20.0 | 100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.16 | -633.33 | -147.06 | -1.04 | -65.08 | -425.0 | -1.06 | -85.96 | -604.76 | 0.02 | 133.33 | -81.82 | 0.00 | 0 | -100.0 | -0.62 | -87.88 | -616.67 | -0.53 | -51.43 | -562.5 | -0.94 | -184.85 | -954.55 | 171 | -1.16 | -1.16 | -0.36 | -820.0 | -134.62 |
| 24Q2 (19) | 2.36 | -11.61 | -10.61 | 2.52 | 3.28 | 6.78 | 0.51 | -8.93 | -12.07 | 0.05 | -28.57 | 25.0 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -78.57 | -64.0 | 0.03 | -92.11 | -85.71 | -0.63 | -1150.0 | -472.73 | -0.57 | 0 | -418.18 | -0.06 | -200.0 | 0 | 0.00 | 0 | 0 | -0.33 | 0 | -450.0 | -0.35 | -59.09 | -84.21 | -0.33 | 0 | -3200.0 | 173 | 0.0 | 0.0 | 0.05 | -93.42 | -92.19 |
| 24Q1 (18) | 2.67 | -9.18 | -29.74 | 2.44 | -1.61 | -15.57 | 0.56 | -12.5 | -9.68 | 0.07 | 16.67 | 133.33 | 0.09 | 12.5 | 12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.42 | 166.67 | 625.0 | 0.38 | 162.3 | 353.33 | 0.06 | 107.69 | -57.14 | 0 | 100.0 | -100.0 | 0.06 | 135.29 | 20.0 | 0.00 | 0 | -100.0 | 0.00 | 100.0 | -100.0 | -0.22 | 0 | -246.67 | 0.00 | 100.0 | -100.0 | 173 | 0.0 | 0.0 | 0.76 | 1050.0 | -20.83 |
| 23Q4 (17) | 2.94 | -17.18 | -31.79 | 2.48 | -13.29 | -20.26 | 0.64 | -9.86 | -18.99 | 0.06 | 100.0 | 100.0 | 0.08 | -11.11 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.63 | -253.66 | -90.91 | -0.61 | -279.41 | -74.29 | -0.78 | -343.75 | -1400.0 | -0.61 | -390.48 | -421.05 | -0.17 | -254.55 | -21.43 | 0.00 | -100.0 | 0 | -0.36 | -400.0 | -427.27 | 0.00 | 100.0 | -100.0 | -0.24 | -318.18 | 47.83 | 173 | 0.0 | 0.0 | -0.08 | -107.69 | -109.3 |
| 23Q3 (16) | 3.55 | 34.47 | -6.58 | 2.86 | 21.19 | -14.11 | 0.71 | 22.41 | -10.13 | 0.03 | -25.0 | 200.0 | 0.09 | 0.0 | 28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.41 | 64.0 | -41.43 | 0.34 | 61.9 | -46.88 | 0.32 | 390.91 | 0.0 | 0.21 | 290.91 | -4.55 | 0.11 | 0 | 10.0 | 33.50 | 0 | 3.24 | 0.12 | 300.0 | -7.69 | -0.08 | 57.89 | 68.0 | 0.11 | 1200.0 | 119.3 | 173 | 0.0 | 0.0 | 1.04 | 62.5 | -5.45 |
| 23Q2 (15) | 2.64 | -30.53 | -23.48 | 2.36 | -18.34 | -29.34 | 0.58 | -6.45 | -17.14 | 0.04 | 33.33 | 300.0 | 0.09 | 12.5 | 28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 412.5 | -39.02 | 0.21 | 240.0 | -41.67 | -0.11 | -178.57 | 52.17 | -0.11 | -210.0 | 68.57 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | 0 | -0.06 | -200.0 | 70.0 | -0.19 | -226.67 | 54.76 | -0.01 | -116.67 | 98.57 | 173 | 0.0 | 0.0 | 0.64 | -33.33 | 12.28 |
| 23Q1 (14) | 3.8 | -11.83 | 57.02 | 2.89 | -7.07 | -2.03 | 0.62 | -21.52 | 12.73 | 0.03 | 0.0 | 0 | 0.08 | 0.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | 75.76 | -120.51 | -0.15 | 57.14 | -142.86 | 0.14 | 133.33 | 119.18 | 0.1 | -47.37 | 111.76 | 0.05 | 135.71 | -61.54 | 33.95 | 0 | 0 | 0.06 | -45.45 | 112.24 | 0.15 | -53.12 | 121.43 | 0.06 | 113.04 | 112.24 | 173 | 0.0 | 0.0 | 0.96 | 11.63 | 700.0 |
| 22Q4 (13) | 4.31 | 13.42 | 199.31 | 3.11 | -6.61 | 43.98 | 0.79 | 0.0 | 119.44 | 0.03 | 200.0 | 0 | 0.08 | 14.29 | 60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.33 | -147.14 | -371.43 | -0.35 | -154.69 | -169.23 | 0.06 | -81.25 | 104.96 | 0.19 | -13.64 | 119.39 | -0.14 | -240.0 | 39.13 | 0.00 | -100.0 | 0 | 0.11 | -15.38 | 119.3 | 0.32 | 228.0 | 164.0 | -0.46 | 19.3 | 78.6 | 173 | 0.0 | 0.0 | 0.86 | -21.82 | 444.0 |
| 22Q3 (12) | 3.8 | 10.14 | 251.85 | 3.33 | -0.3 | 73.44 | 0.79 | 12.86 | 68.09 | 0.01 | 0.0 | 0 | 0.07 | 0.0 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 70.73 | 677.78 | 0.64 | 77.78 | 966.67 | 0.32 | 239.13 | 125.81 | 0.22 | 162.86 | 122.0 | 0.1 | -16.67 | 141.67 | 32.45 | 0 | 0 | 0.13 | 165.0 | 122.41 | -0.25 | 40.48 | 59.68 | -0.57 | 18.57 | 63.92 | 173 | 0.0 | 0.0 | 1.1 | 92.98 | 492.86 |
| 22Q2 (11) | 3.45 | 42.56 | 106.59 | 3.34 | 13.22 | 32.54 | 0.7 | 27.27 | 62.79 | 0.01 | 0 | 0 | 0.07 | 16.67 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.41 | 5.13 | 236.67 | 0.36 | 2.86 | 280.0 | -0.23 | 68.49 | 84.46 | -0.35 | 58.82 | 69.83 | 0.12 | -7.69 | 137.5 | 0.00 | 0 | 0 | -0.20 | 59.18 | 70.15 | -0.42 | 40.0 | 25.0 | -0.70 | -42.86 | 30.69 | 173 | 0.0 | 0.0 | 0.57 | 375.0 | 216.33 |
| 22Q1 (10) | 2.42 | 68.06 | 8.52 | 2.95 | 36.57 | 17.06 | 0.55 | 52.78 | 34.15 | 0 | 0 | 0 | 0.06 | 20.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.39 | 657.14 | 4000.0 | 0.35 | 369.23 | 1850.0 | -0.73 | 39.67 | -2.82 | -0.85 | 13.27 | -46.55 | 0.13 | 156.52 | 192.86 | 0.00 | 0 | 0 | -0.49 | 14.04 | -48.48 | -0.70 | -40.0 | -112.12 | -0.49 | 77.21 | -48.48 | 173 | 0.0 | 0.0 | 0.12 | 148.0 | -65.71 |
| 21Q4 (9) | 1.44 | 33.33 | -47.83 | 2.16 | 12.5 | -20.3 | 0.36 | -23.4 | -30.77 | 0 | 0 | 0 | 0.05 | 0.0 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | -177.78 | 70.83 | -0.13 | -316.67 | -44.44 | -1.21 | 2.42 | -116.07 | -0.98 | 2.0 | -250.0 | -0.23 | 4.17 | 20.69 | 0.00 | 0 | 0 | -0.57 | 1.72 | -256.25 | -0.50 | 19.35 | -354.55 | -2.15 | -36.08 | -241.27 | 173 | 0.0 | 0.0 | -0.25 | 10.71 | -145.45 |
| 21Q3 (8) | 1.08 | -35.33 | -67.37 | 1.92 | -23.81 | -40.56 | 0.47 | 9.3 | 0.0 | 0 | 0 | 0 | 0.05 | 0.0 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 130.0 | 150.0 | 0.06 | 130.0 | 400.0 | -1.24 | 16.22 | -202.44 | -1.0 | 13.79 | -156.41 | -0.24 | 25.0 | -1100.0 | 0.00 | 0 | 0 | -0.58 | 13.43 | -152.17 | -0.62 | -10.71 | -181.82 | -1.58 | -56.44 | -236.17 | 173 | 0.0 | 0.0 | -0.28 | 42.86 | -137.33 |
| 21Q2 (7) | 1.67 | -25.11 | -20.85 | 2.52 | 0.0 | -4.55 | 0.43 | 4.88 | -4.44 | 0 | 0 | 0 | 0.05 | 25.0 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | -2900.0 | 0 | -0.2 | -900.0 | -350.0 | -1.48 | -108.45 | -64.44 | -1.16 | -100.0 | -70.59 | -0.32 | -128.57 | -45.45 | 0.00 | 0 | 0 | -0.67 | -103.03 | -59.52 | -0.56 | -69.7 | -27.27 | -1.01 | -206.06 | -288.46 | 173 | 0.0 | 7.45 | -0.49 | -240.0 | -296.0 |
| 21Q1 (6) | 2.23 | -19.2 | -44.11 | 2.52 | -7.01 | -18.97 | 0.41 | -21.15 | -32.79 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 95.83 | 0 | -0.02 | 77.78 | -133.33 | -0.71 | -26.79 | -315.15 | -0.58 | -107.14 | -323.08 | -0.14 | 51.72 | -300.0 | 0.00 | 0 | -100.0 | -0.33 | -106.25 | -306.25 | -0.33 | -200.0 | -375.0 | -0.33 | 47.62 | -306.25 | 173 | 0.0 | 7.45 | 0.35 | -36.36 | -76.19 |
| 20Q4 (5) | 2.76 | -16.62 | -39.74 | 2.71 | -16.1 | -19.1 | 0.52 | 10.64 | -8.77 | 0 | 0 | -100.0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.24 | -33.33 | 20.0 | -0.09 | -350.0 | 70.0 | -0.56 | -36.59 | -260.0 | -0.28 | 28.21 | -200.0 | -0.29 | -1350.0 | -514.29 | 0.00 | 0 | -100.0 | -0.16 | 30.43 | -194.12 | -0.11 | 50.0 | -132.35 | -0.63 | -34.04 | -127.88 | 173 | 0.0 | 7.45 | 0.55 | -26.67 | -63.33 |
| 20Q3 (4) | 3.31 | 56.87 | 0.0 | 3.23 | 22.35 | 0.0 | 0.47 | 4.44 | 0.0 | 0 | 0 | 0.0 | 0.04 | 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 | -0.18 | 0 | 0.0 | -0.02 | -125.0 | 0.0 | -0.41 | 54.44 | 0.0 | -0.39 | 42.65 | 0.0 | -0.02 | 90.91 | 0.0 | 0.00 | 0 | 0.0 | -0.23 | 45.24 | 0.0 | -0.22 | 50.0 | 0.0 | -0.47 | -80.77 | 0.0 | 173 | 7.45 | 0.0 | 0.75 | 200.0 | 0.0 |
| 20Q2 (3) | 2.11 | -47.12 | 0.0 | 2.64 | -15.11 | 0.0 | 0.45 | -26.23 | 0.0 | 0 | 0 | 0.0 | 0.04 | 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 | 0.08 | 33.33 | 0.0 | -0.9 | -372.73 | 0.0 | -0.68 | -361.54 | 0.0 | -0.22 | -414.29 | 0.0 | 0.00 | -100.0 | 0.0 | -0.42 | -362.5 | 0.0 | -0.44 | -466.67 | 0.0 | -0.26 | -262.5 | 0.0 | 161 | 0.0 | 0.0 | 0.25 | -82.99 | 0.0 |
| 20Q1 (2) | 3.99 | -12.88 | 0.0 | 3.11 | -7.16 | 0.0 | 0.61 | 7.02 | 0.0 | 0 | -100.0 | 0.0 | 0.04 | 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 | 0.06 | 120.0 | 0.0 | 0.33 | -5.71 | 0.0 | 0.26 | -7.14 | 0.0 | 0.07 | 0.0 | 0.0 | 20.66 | -0.19 | 0.0 | 0.16 | -5.88 | 0.0 | 0.12 | -64.71 | 0.0 | 0.16 | -92.92 | 0.0 | 161 | 0.0 | 0.0 | 1.47 | -2.0 | 0.0 |
| 19Q4 (1) | 4.58 | 0.0 | 0.0 | 3.35 | 0.0 | 0.0 | 0.57 | 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 | -0.3 | 0.0 | 0.0 | -0.3 | 0.0 | 0.0 | 0.35 | 0.0 | 0.0 | 0.28 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 20.70 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0.34 | 0.0 | 0.0 | 2.26 | 0.0 | 0.0 | 161 | 0.0 | 0.0 | 1.5 | 0.0 | 0.0 |
