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) | 17.56 | -20.58 | 10.4 | -13.76 | 7.29 | -16.49 | 0.04 | 300.0 | 0.55 | 66.67 | 0.01 | 0 | 0.01 | 0.0 | 0 | 0 | 0.2 | 566.67 | 0 | 0 | 0 | 0 | 0.05 | 0 | -0.19 | 0 | -0.32 | 0 | 0.06 | -93.41 | -0.38 | 0 | 0.00 | 0 | 0.10 | -93.24 | 0.41 | -81.61 | 0.00 | 0 | 61 | 0.0 | 1.8 | -33.33 |
| 2022 (9) | 22.11 | 19.51 | 12.06 | 13.03 | 8.73 | 23.31 | 0.01 | 0.0 | 0.33 | 65.0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.03 | -81.25 | -0.04 | 0 | 0 | 0 | -0.15 | 0 | -0.45 | 0 | 0.86 | 14.67 | 0.91 | 4.6 | -0.05 | 0 | 0.00 | 0 | 1.48 | 2.78 | 2.23 | 54.86 | 0.00 | 0 | 61 | 1.67 | 2.7 | 8.87 |
| 2021 (8) | 18.5 | 10.84 | 10.67 | 16.1 | 7.08 | -2.75 | 0.01 | 0.0 | 0.2 | -9.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | -36.0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | -0.01 | 0 | 0.75 | 141.94 | 0.87 | 40.32 | -0.15 | 0 | 0.00 | 0 | 1.44 | 39.81 | 1.44 | 69.41 | 0.00 | 0 | 60 | 1.69 | 2.48 | 14.81 |
| 2020 (7) | 16.69 | -23.19 | 9.19 | -24.98 | 7.28 | -8.08 | 0.01 | -50.0 | 0.22 | -33.33 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.25 | 92.31 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0.1 | 0 | 0.31 | -77.04 | 0.62 | -41.51 | -0.32 | 0 | 0.00 | 0 | 1.03 | -43.09 | 0.85 | -59.52 | 0.00 | 0 | 59 | 3.51 | 2.16 | -34.74 |
| 2019 (6) | 21.73 | 8.27 | 12.25 | 12.39 | 7.92 | 17.16 | 0.02 | 0.0 | 0.33 | 10.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 160.0 | 0 | 0 | 0 | 0 | -0.05 | 0 | -0.22 | 0 | 1.35 | -16.67 | 1.06 | -17.19 | 0.28 | -17.65 | 20.70 | -1.62 | 1.81 | -17.73 | 2.10 | -38.05 | 0.00 | 0 | 57 | 0.0 | 3.31 | -3.22 |
| 2018 (5) | 20.07 | 10.27 | 10.9 | 6.45 | 6.76 | 23.58 | 0.02 | 0.0 | 0.3 | 30.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -73.68 | 0.04 | 0 | 0 | 0 | -0.03 | 0 | -0.79 | 0 | 1.62 | -14.29 | 1.28 | -14.67 | 0.34 | -15.0 | 21.04 | 0.05 | 2.20 | -11.65 | 3.39 | -1.45 | 0.00 | 0 | 57 | -3.39 | 3.42 | -4.47 |
| 2017 (4) | 18.2 | 4.6 | 10.24 | 5.57 | 5.47 | 6.84 | 0.02 | 100.0 | 0.23 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | -17.39 | 0 | 0 | 0 | 0 | 0.02 | 0 | -0.6 | 0 | 1.89 | -11.68 | 1.5 | -16.2 | 0.4 | 14.29 | 21.03 | 28.0 | 2.49 | -11.07 | 3.44 | -6.01 | 0.00 | 0 | 59 | -6.35 | 3.58 | -9.14 |
| 2016 (3) | 17.4 | 8.07 | 9.7 | 6.83 | 5.12 | 0.0 | 0.01 | -50.0 | 0.23 | -61.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | 228.57 | 0 | 0 | 0 | 0 | -0.01 | 0 | -0.44 | 0 | 2.14 | 73.98 | 1.79 | 80.81 | 0.35 | 45.83 | 16.43 | -17.15 | 2.80 | 47.37 | 3.66 | 34.56 | 0.00 | 0 | 63 | 21.15 | 3.94 | 17.96 |
| 2015 (2) | 16.1 | 5.57 | 9.08 | -2.37 | 5.12 | 15.06 | 0.02 | -33.33 | 0.59 | -11.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0 | 0.01 | 0 | 0 | 0 | -0.02 | 0 | -0.67 | 0 | 1.23 | 43.02 | 0.99 | 83.33 | 0.24 | -25.0 | 19.83 | -46.07 | 1.90 | 55.74 | 2.72 | 41.67 | 0.00 | 0 | 52 | 18.18 | 3.34 | 11.71 |
| 2014 (1) | 15.25 | -2.31 | 9.3 | -0.32 | 4.45 | -7.87 | 0.03 | 50.0 | 0.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0 | 0 | 0.04 | -69.23 | -0.63 | 0 | 0.86 | -30.65 | 0.54 | -40.0 | 0.32 | -5.88 | 36.77 | 33.61 | 1.22 | -40.2 | 1.92 | 5.49 | 0.00 | 0 | 44 | 0.0 | 2.99 | 18.65 |
| 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) | 4.88 | 2.74 | 14.82 | 3.1 | 15.24 | 16.98 | 2.41 | -6.23 | 44.31 | 0 | -100.0 | 0 | 0.19 | 11.76 | 35.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -61.54 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | -50.0 | -0.09 | -800.0 | -50.0 | -0.72 | -35.85 | -453.85 | -0.54 | -50.0 | -440.0 | -0.18 | -5.88 | -500.0 | 0.00 | 0 | 0 | -0.88 | -49.15 | -417.65 | -0.74 | -29.82 | -957.14 | -1.55 | -131.34 | -1622.22 | 61 | 0.0 | 0.0 | -0.03 | -175.0 | -107.14 |
| 24Q2 (19) | 4.75 | 1.5 | 11.5 | 2.69 | 1.13 | 5.91 | 2.57 | 25.37 | 71.33 | 0.01 | 0.0 | 0.0 | 0.17 | 6.25 | 30.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 550.0 | 30.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.01 | 90.0 | -150.0 | -0.53 | -307.69 | -330.43 | -0.36 | -620.0 | -427.27 | -0.17 | -112.5 | -241.67 | 0.00 | 0 | -100.0 | -0.59 | -637.5 | -447.06 | -0.57 | -812.5 | -480.0 | -0.67 | -737.5 | -937.5 | 61 | 0.0 | 0.0 | 0.04 | -90.7 | -94.74 |
| 24Q1 (18) | 4.68 | -4.49 | 12.77 | 2.66 | -4.66 | 9.92 | 2.05 | -11.64 | 13.89 | 0.01 | -50.0 | 0.0 | 0.16 | 0.0 | 45.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 150.0 | -0.1 | -66.67 | -25.0 | -0.13 | 50.0 | 18.75 | -0.05 | -145.45 | 16.67 | -0.08 | 78.95 | 20.0 | 0.00 | 0 | 0 | -0.08 | -142.11 | 11.11 | 0.08 | -71.43 | 166.67 | -0.08 | -180.0 | 11.11 | 61 | 0.0 | 0.0 | 0.43 | 48.28 | 30.3 |
| 23Q4 (17) | 4.9 | 15.29 | -17.92 | 2.79 | 5.28 | -4.78 | 2.32 | 38.92 | -10.42 | 0.02 | 0 | 100.0 | 0.16 | 14.29 | 45.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 150.0 | 600.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | 107.14 | -0.06 | 0.0 | 75.0 | -0.26 | -100.0 | -223.81 | 0.11 | 210.0 | -60.71 | -0.38 | -1166.67 | -442.86 | 0.00 | 0 | 0 | 0.19 | 211.76 | -58.7 | 0.28 | 500.0 | -67.06 | 0.10 | 211.11 | -93.33 | 61 | 0.0 | 0.0 | 0.29 | -30.95 | -58.57 |
| 23Q3 (16) | 4.25 | -0.23 | -24.78 | 2.65 | 4.33 | -18.71 | 1.67 | 11.33 | -23.04 | 0 | -100.0 | 0 | 0.14 | 7.69 | 55.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -80.0 | 100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.04 | 300.0 | 0 | -0.06 | -400.0 | 50.0 | -0.13 | -156.52 | -230.0 | -0.1 | -190.91 | -200.0 | -0.03 | -125.0 | 0 | 0.00 | -100.0 | 0 | -0.17 | -200.0 | -200.0 | -0.07 | -146.67 | -119.44 | -0.09 | -212.5 | -108.57 | 61 | 0.0 | 0.0 | 0.42 | -44.74 | -27.59 |
| 23Q2 (15) | 4.26 | 2.65 | -25.65 | 2.54 | 4.96 | -20.62 | 1.5 | -16.67 | -25.74 | 0.01 | 0.0 | 0 | 0.13 | 18.18 | 85.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 400.0 | 233.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 150.0 | 150.0 | 0.02 | 125.0 | 140.0 | 0.23 | 243.75 | -51.06 | 0.11 | 283.33 | -71.79 | 0.12 | 220.0 | 50.0 | 53.79 | 0 | 233.48 | 0.17 | 288.89 | -73.85 | 0.15 | 400.0 | -79.17 | 0.08 | 188.89 | -90.91 | 61 | 0.0 | 0.0 | 0.76 | 130.3 | -17.39 |
| 23Q1 (14) | 4.15 | -30.49 | -12.82 | 2.42 | -17.41 | -9.7 | 1.8 | -30.5 | -8.16 | 0.01 | 0.0 | 0 | 0.11 | 0.0 | 83.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 85.71 | -300.0 | -0.08 | 66.67 | -100.0 | -0.16 | -176.19 | -300.0 | -0.06 | -121.43 | -142.86 | -0.1 | -42.86 | -66.67 | 0.00 | 0 | 0 | -0.09 | -119.57 | -139.13 | 0.03 | -96.47 | -90.0 | -0.09 | -106.0 | -139.13 | 61 | 0.0 | 1.67 | 0.33 | -52.86 | -35.29 |
| 22Q4 (13) | 5.97 | 5.66 | 24.9 | 2.93 | -10.12 | 4.27 | 2.59 | 19.35 | 54.17 | 0.01 | 0 | 0 | 0.11 | 22.22 | 120.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -200.0 | -133.33 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.14 | 0 | -1500.0 | -0.24 | -100.0 | -2300.0 | 0.21 | 110.0 | -22.22 | 0.28 | 180.0 | -12.5 | -0.07 | 0 | -75.0 | 0.00 | 0 | 0 | 0.46 | 170.59 | -13.21 | 0.85 | 136.11 | 57.41 | 1.50 | 42.86 | 3.45 | 61 | 0.0 | 1.67 | 0.7 | 20.69 | 1.45 |
| 22Q3 (12) | 5.65 | -1.4 | 13.91 | 3.26 | 1.88 | 18.98 | 2.17 | 7.43 | 14.21 | 0 | 0 | 0 | 0.09 | 28.57 | 80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | -50.0 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | -0.12 | -140.0 | -300.0 | 0.1 | -78.72 | -65.52 | 0.1 | -74.36 | -67.74 | 0 | -100.0 | 100.0 | 0.00 | -100.0 | 0 | 0.17 | -73.85 | -66.67 | 0.36 | -50.0 | -35.71 | 1.05 | 19.32 | 12.9 | 61 | 0.0 | 1.67 | 0.58 | -36.96 | -20.55 |
| 22Q2 (11) | 5.73 | 20.38 | 38.74 | 3.2 | 19.4 | 26.98 | 2.02 | 3.06 | 29.49 | 0 | 0 | 0 | 0.07 | 16.67 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | -70.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -300.0 | -100.0 | -0.05 | -25.0 | -225.0 | 0.47 | 487.5 | 422.22 | 0.39 | 178.57 | 200.0 | 0.08 | 233.33 | 260.0 | 16.13 | 0 | 0 | 0.65 | 182.61 | 195.45 | 0.72 | 140.0 | 380.0 | 0.88 | 282.61 | 109.52 | 61 | 1.67 | 1.67 | 0.92 | 80.39 | 76.92 |
| 22Q1 (10) | 4.76 | -0.42 | 2.59 | 2.68 | -4.63 | 3.08 | 1.96 | 16.67 | 1.03 | 0 | 0 | 0 | 0.06 | 20.0 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | -0.04 | -300.0 | -300.0 | 0.08 | -70.37 | -11.11 | 0.14 | -56.25 | 16.67 | -0.06 | -50.0 | -100.0 | 0.00 | 0 | 0 | 0.23 | -56.6 | 15.0 | 0.30 | -44.44 | 42.86 | 0.23 | -84.14 | 15.0 | 60 | 0.0 | 0.0 | 0.51 | -26.09 | -5.56 |
| 21Q4 (9) | 4.78 | -3.63 | -5.72 | 2.81 | 2.55 | 4.85 | 1.68 | -11.58 | -13.85 | 0 | 0 | 0 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 200.0 | -75.0 | -0.01 | 66.67 | -133.33 | 0.27 | -6.9 | -42.55 | 0.32 | 3.23 | -28.89 | -0.04 | -100.0 | -300.0 | 0.00 | 0 | -100.0 | 0.53 | 3.92 | -30.26 | 0.54 | -3.57 | -21.74 | 1.45 | 55.91 | 36.79 | 60 | 0.0 | 1.69 | 0.69 | -5.48 | -25.0 |
| 21Q3 (8) | 4.96 | 20.1 | 10.47 | 2.74 | 8.73 | 15.13 | 1.9 | 21.79 | -4.04 | 0 | 0 | 0 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -80.0 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0.0 | -200.0 | -0.03 | -175.0 | -250.0 | 0.29 | 222.22 | 107.14 | 0.31 | 138.46 | -22.5 | -0.02 | 60.0 | 92.59 | 0.00 | 0 | 0 | 0.51 | 131.82 | -25.0 | 0.56 | 273.33 | -9.68 | 0.93 | 121.43 | 220.69 | 60 | 0.0 | 0.0 | 0.73 | 40.38 | 25.86 |
| 21Q2 (7) | 4.13 | -10.99 | 15.04 | 2.52 | -3.08 | 19.43 | 1.56 | -19.59 | -10.86 | 0 | 0 | 0 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -150.0 | 0 | 0.04 | 500.0 | -50.0 | 0.09 | 0.0 | 147.37 | 0.13 | 8.33 | 186.67 | -0.05 | -66.67 | -25.0 | 0.00 | 0 | 0 | 0.22 | 10.0 | 184.62 | 0.15 | -28.57 | 139.47 | 0.42 | 110.0 | 207.69 | 60 | 0.0 | 5.26 | 0.52 | -3.7 | 85.71 |
| 21Q1 (6) | 4.64 | -8.48 | 31.44 | 2.6 | -2.99 | 28.08 | 1.94 | -0.51 | 22.01 | 0 | 0 | 0 | 0.05 | 0.0 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 200.0 | -0.01 | -133.33 | 50.0 | 0.09 | -80.85 | 181.82 | 0.12 | -73.33 | 250.0 | -0.03 | -250.0 | 0.0 | 0.00 | -100.0 | 0 | 0.20 | -73.68 | 242.86 | 0.21 | -69.57 | 310.0 | 0.20 | -81.13 | 242.86 | 60 | 1.69 | 3.45 | 0.54 | -41.3 | 38.46 |
| 20Q4 (5) | 5.07 | 12.92 | -32.49 | 2.68 | 12.61 | -35.27 | 1.95 | -1.52 | -24.71 | 0 | 0 | 0 | 0.05 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -40.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 233.33 | 0.03 | 50.0 | 133.33 | 0.47 | 235.71 | -32.86 | 0.45 | 12.5 | -18.18 | 0.02 | 107.41 | -85.71 | 3.64 | 0 | -82.24 | 0.76 | 11.76 | -20.83 | 0.69 | 11.29 | -34.29 | 1.06 | 265.52 | -42.7 | 59 | -1.67 | 3.51 | 0.92 | 58.62 | -23.33 |
| 20Q3 (4) | 4.49 | 25.07 | 0.0 | 2.38 | 12.8 | 0.0 | 1.98 | 13.14 | 0.0 | 0 | 0 | 0.0 | 0.05 | 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 | 0.02 | -75.0 | 0.0 | 0.14 | 173.68 | 0.0 | 0.4 | 366.67 | 0.0 | -0.27 | -575.0 | 0.0 | 0.00 | 0 | 0.0 | 0.68 | 361.54 | 0.0 | 0.62 | 263.16 | 0.0 | 0.29 | 174.36 | 0.0 | 60 | 5.26 | 0.0 | 0.58 | 107.14 | 0.0 |
| 20Q2 (3) | 3.59 | 1.7 | 0.0 | 2.11 | 3.94 | 0.0 | 1.75 | 10.06 | 0.0 | 0 | 0 | 0.0 | 0.05 | -16.67 | 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 | 0.08 | 500.0 | 0.0 | -0.19 | -72.73 | 0.0 | -0.15 | -87.5 | 0.0 | -0.04 | -33.33 | 0.0 | 0.00 | 0 | 0.0 | -0.26 | -85.71 | 0.0 | -0.38 | -280.0 | 0.0 | -0.39 | -178.57 | 0.0 | 57 | -1.72 | 0.0 | 0.28 | -28.21 | 0.0 |
| 20Q1 (2) | 3.53 | -53.0 | 0.0 | 2.03 | -50.97 | 0.0 | 1.59 | -38.61 | 0.0 | 0 | 0 | 0.0 | 0.06 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 400.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | 33.33 | 0.0 | -0.02 | 77.78 | 0.0 | -0.11 | -115.71 | 0.0 | -0.08 | -114.55 | 0.0 | -0.03 | -121.43 | 0.0 | 0.00 | -100.0 | 0.0 | -0.14 | -114.58 | 0.0 | -0.10 | -109.52 | 0.0 | -0.14 | -107.57 | 0.0 | 58 | 1.75 | 0.0 | 0.39 | -67.5 | 0.0 |
| 19Q4 (1) | 7.51 | 0.0 | 0.0 | 4.14 | 0.0 | 0.0 | 2.59 | 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 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | -0.09 | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 | 0.55 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 20.49 | 0.0 | 0.0 | 0.96 | 0.0 | 0.0 | 1.05 | 0.0 | 0.0 | 1.85 | 0.0 | 0.0 | 57 | 0.0 | 0.0 | 1.2 | 0.0 | 0.0 |
