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) | 38.2 | -7.95 | 6.41 | -15.44 | 34.19 | 1.63 | 0.28 | 7.69 | 2.08 | 31.65 | 4.79 | -11.46 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.05 | 0 | -0.04 | 0 | -16.22 | 0 | -18.62 | 0 | -20.84 | 0 | 2.22 | 1.37 | 0.00 | 0 | -10.66 | 0 | -2.36 | 0 | 0.00 | 0 | 196 | 0.0 | 3.78 | -78.16 |
| 2022 (9) | 41.5 | -19.56 | 7.58 | -47.1 | 33.64 | 2.03 | 0.26 | 0.0 | 1.58 | 6.76 | 5.41 | 41.99 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.13 | 0 | -6.42 | 0 | -6.14 | 0 | -8.33 | 0 | 2.19 | -29.35 | 0.00 | 0 | -4.26 | 0 | -0.97 | 0 | 0.00 | 0 | 196 | 0.0 | 17.31 | -18.19 |
| 2021 (8) | 51.59 | 7.68 | 14.33 | -8.96 | 32.97 | 10.97 | 0.26 | 0.0 | 1.48 | 3.5 | 3.81 | -8.63 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | -0.02 | 0 | 0 | 0 | 0.06 | 500.0 | -3.51 | 0 | 0.78 | 0 | -2.32 | 0 | 3.1 | 0 | 0.00 | 0 | -1.19 | 0 | 0.61 | -60.9 | 0.00 | 0 | 196 | 0.0 | 21.16 | 11.96 |
| 2020 (7) | 47.91 | -27.87 | 15.74 | -10.36 | 29.71 | -17.45 | 0.26 | -53.57 | 1.43 | -16.37 | 4.17 | -12.94 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0.01 | -75.0 | -4.09 | 0 | -1.62 | 0 | -1.03 | 0 | -0.59 | 0 | 0.00 | 0 | -0.53 | 0 | 1.56 | -68.23 | 0.00 | 0 | 196 | 0.51 | 18.9 | -40.77 |
| 2019 (6) | 66.42 | 2.85 | 17.56 | 21.69 | 35.99 | -10.87 | 0.56 | -12.5 | 1.71 | 19.58 | 4.79 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | -0.18 | 0 | 0 | 0 | 0.04 | -69.23 | -3.58 | 0 | 9.29 | 22.24 | 6.04 | 22.02 | 3.25 | 20.82 | 35.01 | -1.13 | 3.09 | 14.44 | 4.91 | 34.89 | 0.00 | 0 | 195 | 6.56 | 31.91 | 120.07 |
| 2018 (5) | 64.58 | 6.89 | 14.43 | 12.47 | 40.38 | 4.26 | 0.64 | -54.93 | 1.43 | 17.21 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | -0.12 | 0 | 0 | 0 | 0.13 | 0 | -2.18 | 0 | 7.6 | 23.38 | 4.95 | 44.74 | 2.69 | -2.89 | 35.41 | -21.28 | 2.70 | 44.39 | 3.64 | 16.67 | 0.00 | 0 | 183 | 0.0 | 14.5 | 23.72 |
| 2017 (4) | 60.42 | -5.59 | 12.83 | 12.35 | 38.73 | -11.64 | 1.42 | 121.88 | 1.22 | -6.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.01 | 3266.67 | 1.1 | 266.67 | -5.38 | 0 | -2.7 | 0 | 6.16 | -9.94 | 3.42 | 10.32 | 2.77 | -26.33 | 44.98 | -18.2 | 1.87 | 14.02 | 3.12 | 21.88 | 0.00 | 0 | 183 | -3.17 | 11.72 | -10.12 |
| 2016 (3) | 64.0 | -11.54 | 11.42 | -1.81 | 43.83 | -8.15 | 0.64 | -35.35 | 1.3 | -0.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0.3 | -70.59 | 0.28 | 0 | -1.91 | 0 | 6.84 | -15.76 | 3.1 | -3.73 | 3.76 | -23.42 | 54.99 | -9.09 | 1.64 | 0.61 | 2.56 | -38.01 | 0.00 | 0 | 189 | -4.06 | 13.04 | -11.41 |
| 2015 (2) | 72.35 | -4.85 | 11.63 | -1.77 | 47.72 | -2.01 | 0.99 | -3.88 | 1.31 | -0.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 1.02 | -15.0 | -3.06 | 0 | -4.88 | 0 | 8.12 | -46.44 | 3.22 | -69.99 | 4.91 | 11.09 | 60.49 | 107.58 | 1.63 | -69.7 | 4.13 | -26.9 | 0.00 | 0 | 197 | -1.01 | 14.72 | -33.6 |
| 2014 (1) | 76.04 | 5.88 | 11.84 | 8.03 | 48.7 | -1.38 | 1.03 | -14.17 | 1.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 1.2 | 48.15 | -0.46 | 0 | -0.34 | 0 | 15.16 | -1.88 | 10.73 | 8.82 | 4.42 | -20.36 | 29.14 | -18.92 | 5.38 | 8.91 | 5.65 | 87.71 | 0.00 | 0 | 199 | -0.5 | 22.17 | -3.06 |
| 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) | 7.08 | -9.23 | -16.01 | 0.9 | -21.74 | -26.23 | 7.44 | 10.22 | -5.46 | 0.09 | 0.0 | 28.57 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 100.0 | -100.0 | -0.27 | 15.62 | 80.29 | -1.53 | -264.29 | 24.63 | -1.55 | -318.92 | 31.42 | 0.02 | 140.0 | -91.3 | 0.00 | 0 | 0 | -0.79 | -315.79 | 31.3 | -0.65 | -2066.67 | -44.44 | -1.67 | -91.95 | 48.77 | 196 | 0.0 | 0.0 | 4.02 | -18.79 | 13.88 |
| 24Q2 (19) | 7.8 | -14.38 | -14.47 | 1.15 | -24.34 | -29.45 | 6.75 | -6.25 | -17.28 | 0.09 | 12.5 | 80.0 | 0.51 | -13.56 | -8.93 | 1.14 | -3.39 | -5.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | 0 | 36.36 | -0.32 | 79.08 | 82.8 | -0.42 | 62.83 | 83.4 | -0.37 | 72.59 | 91.11 | -0.05 | -123.81 | -103.07 | 0.00 | 0 | 0 | -0.19 | 72.46 | 91.08 | -0.03 | -133.33 | 97.44 | -0.87 | -26.09 | 58.77 | 196 | 0.0 | 0.0 | 4.95 | 8.79 | 62.3 |
| 24Q1 (18) | 9.11 | -9.62 | -13.81 | 1.52 | -3.18 | -24.0 | 7.2 | -33.4 | -2.04 | 0.08 | -11.11 | 33.33 | 0.59 | -4.84 | 47.5 | 1.18 | -2.48 | -7.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -1.53 | 87.07 | -33.04 | -1.13 | 92.0 | -1714.29 | -1.35 | 90.67 | -3475.0 | 0.21 | -38.24 | 600.0 | 0.00 | 0 | -100.0 | -0.69 | 90.68 | -3550.0 | 0.09 | 106.67 | -85.25 | -0.69 | 93.53 | -3550.0 | 196 | 0.0 | 0.0 | 4.55 | 154.23 | -18.6 |
| 23Q4 (17) | 10.08 | 19.57 | 8.74 | 1.57 | 28.69 | -3.68 | 10.81 | 37.36 | 33.13 | 0.09 | 28.57 | 28.57 | 0.62 | 24.0 | 31.91 | 1.21 | 8.04 | -3.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.03 | 200.0 | -40.0 | -11.83 | -763.5 | -267.39 | -14.13 | -596.06 | -281.89 | -14.47 | -540.27 | -233.41 | 0.34 | 47.83 | -46.88 | 0.00 | 0 | 0 | -7.40 | -543.48 | -233.33 | -1.35 | -200.0 | -136.84 | -10.66 | -226.99 | -150.23 | 196 | 0.0 | 0.0 | -8.39 | -337.68 | -519.5 |
| 23Q3 (16) | 8.43 | -7.57 | -12.46 | 1.22 | -25.15 | -20.78 | 7.87 | -3.55 | -6.31 | 0.07 | 40.0 | 16.67 | 0.5 | -10.71 | 28.21 | 1.12 | -6.67 | -18.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0.01 | 109.09 | 110.0 | -1.37 | 26.34 | -270.27 | -2.03 | 19.76 | -194.2 | -2.26 | 45.67 | -37.8 | 0.23 | -85.89 | -75.79 | 0.00 | 0 | 0 | -1.15 | 46.01 | -36.9 | -0.45 | 61.54 | 30.77 | -3.26 | -54.5 | -59.8 | 196 | 0.0 | 0.0 | 3.53 | 15.74 | -32.76 |
| 23Q2 (15) | 9.12 | -13.72 | -9.7 | 1.63 | -18.5 | -15.54 | 8.16 | 11.02 | 2.26 | 0.05 | -16.67 | 0.0 | 0.56 | 40.0 | 43.59 | 1.2 | -5.51 | -13.67 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | -466.67 | -22.22 | -1.86 | -61.74 | -28.28 | -2.53 | -3714.29 | -100.79 | -4.16 | -10500.0 | -182.99 | 1.63 | 5333.33 | 676.19 | 0.00 | -100.0 | 0 | -2.13 | -10750.0 | -184.0 | -1.17 | -291.8 | -11600.0 | -2.11 | -10650.0 | -75.83 | 196 | 0.0 | 0.0 | 3.05 | -45.44 | -35.11 |
| 23Q1 (14) | 10.57 | 14.02 | -15.51 | 2.0 | 22.7 | -19.35 | 7.35 | -9.48 | -19.58 | 0.06 | -14.29 | -33.33 | 0.4 | -14.89 | 21.21 | 1.27 | 0.79 | -9.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -40.0 | 200.0 | -1.15 | 64.29 | 17.27 | 0.07 | 101.89 | 114.29 | 0.04 | 100.92 | 104.55 | 0.03 | -95.31 | -92.11 | 39.04 | 0 | 0 | 0.02 | 100.9 | 104.44 | 0.61 | 207.02 | 134.62 | 0.02 | 100.47 | 104.44 | 196 | 0.0 | 0.0 | 5.59 | 179.5 | 4.29 |
| 22Q4 (13) | 9.27 | -3.74 | -31.08 | 1.63 | 5.84 | -39.63 | 8.12 | -3.33 | -13.34 | 0.07 | 16.67 | 16.67 | 0.47 | 20.51 | 6.82 | 1.26 | -8.03 | 31.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 150.0 | -16.67 | -3.22 | -770.27 | -274.42 | -3.7 | -436.23 | -811.54 | -4.34 | -164.63 | -404.65 | 0.64 | -32.63 | -53.62 | 0.00 | 0 | 0 | -2.22 | -164.29 | -404.55 | -0.57 | 12.31 | 0 | -4.26 | -108.82 | -257.98 | 196 | 0.0 | 0.0 | 2.0 | -61.9 | -63.44 |
| 22Q3 (12) | 9.63 | -4.65 | -9.83 | 1.54 | -20.21 | -47.08 | 8.4 | 5.26 | 6.33 | 0.06 | 20.0 | 20.0 | 0.39 | 0.0 | 14.71 | 1.37 | -1.44 | 48.91 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.1 | -11.11 | -900.0 | -0.37 | 74.48 | 68.38 | -0.69 | 45.24 | 46.92 | -1.64 | -11.56 | -3.14 | 0.95 | 352.38 | 227.59 | 0.00 | 0 | 0 | -0.84 | -12.0 | -3.7 | -0.65 | -6400.0 | -209.52 | -2.04 | -70.0 | -172.0 | 196 | 0.0 | 0.0 | 5.25 | 11.7 | 38.89 |
| 22Q2 (11) | 10.1 | -19.26 | -21.58 | 1.93 | -22.18 | -49.48 | 7.98 | -12.69 | 6.26 | 0.05 | -44.44 | -44.44 | 0.39 | 18.18 | 11.43 | 1.39 | -0.71 | 46.32 | 0 | 0 | 0 | 0.03 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -1000.0 | -400.0 | -1.45 | -4.32 | -90.79 | -1.26 | -157.14 | -259.49 | -1.47 | -67.05 | -5000.0 | 0.21 | -44.74 | -72.37 | 0.00 | 0 | -100.0 | -0.75 | -66.67 | -3850.0 | -0.01 | -103.85 | -102.5 | -1.20 | -166.67 | -1814.29 | 196 | 0.0 | 0.0 | 4.7 | -12.31 | -20.88 |
| 22Q1 (10) | 12.51 | -6.99 | -14.2 | 2.48 | -8.15 | -49.49 | 9.14 | -2.45 | 11.74 | 0.09 | 50.0 | 50.0 | 0.33 | -25.0 | -5.71 | 1.4 | 45.83 | 41.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.01 | -83.33 | 200.0 | -1.39 | -61.63 | -93.06 | -0.49 | -194.23 | -163.64 | -0.88 | -2.33 | -980.0 | 0.38 | -72.46 | -43.28 | 0.00 | 0 | -100.0 | -0.45 | -2.27 | -1000.0 | 0.26 | 0 | -38.1 | -0.45 | 62.18 | -1000.0 | 196 | 0.0 | 0.0 | 5.36 | -2.01 | -10.22 |
| 21Q4 (9) | 13.45 | 25.94 | -18.14 | 2.7 | -7.22 | -47.78 | 9.37 | 18.61 | -1.06 | 0.06 | 20.0 | 20.0 | 0.44 | 29.41 | 25.71 | 0.96 | 4.35 | -4.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.06 | 700.0 | -14.29 | -0.86 | 26.5 | 27.73 | 0.52 | 140.0 | -13.33 | -0.86 | 45.91 | -143.88 | 1.38 | 375.86 | 201.47 | 0.00 | 0 | 0 | -0.44 | 45.68 | -144.0 | 0.00 | 100.0 | -100.0 | -1.19 | -58.67 | -124.53 | 196 | 0.0 | 0.0 | 5.47 | 44.71 | 3.4 |
| 21Q3 (8) | 10.68 | -17.08 | -9.64 | 2.91 | -23.82 | -26.7 | 7.9 | 5.19 | 5.61 | 0.05 | -44.44 | -37.5 | 0.34 | -2.86 | -2.86 | 0.92 | -3.16 | -10.68 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.01 | -133.33 | 66.67 | -1.17 | -53.95 | -36.05 | -1.3 | -264.56 | -170.83 | -1.59 | -5400.0 | -69.15 | 0.29 | -61.84 | -36.96 | 0.00 | -100.0 | 0 | -0.81 | -4150.0 | -68.75 | -0.21 | -152.5 | -425.0 | -0.75 | -1171.43 | 52.83 | 196 | 0.0 | 0.0 | 3.78 | -36.36 | -20.25 |
| 21Q2 (7) | 12.88 | -11.66 | 19.26 | 3.82 | -22.2 | 6.41 | 7.51 | -8.19 | 5.18 | 0.09 | 50.0 | 0 | 0.35 | 0.0 | -5.41 | 0.95 | -4.04 | -9.52 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.03 | 400.0 | 0 | -0.76 | -5.56 | 16.48 | 0.79 | 2.6 | 194.05 | 0.03 | -70.0 | 103.33 | 0.76 | 13.43 | 1166.67 | 95.65 | 9.93 | 0 | 0.02 | -60.0 | 104.35 | 0.40 | -4.76 | 3900.0 | 0.07 | 40.0 | 106.31 | 196 | 0.0 | 0.0 | 5.94 | -0.5 | 35.0 |
| 21Q1 (6) | 14.58 | -11.26 | 64.56 | 4.91 | -5.03 | 63.12 | 8.18 | -13.62 | 45.55 | 0.06 | 20.0 | 0 | 0.35 | 0.0 | 0.0 | 0.99 | -1.0 | -10.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.01 | -114.29 | 0 | -0.72 | 39.5 | 41.94 | 0.77 | 28.33 | 175.49 | 0.1 | -94.9 | 107.87 | 0.67 | 149.26 | 168.0 | 87.01 | 0 | 0 | 0.05 | -95.0 | 107.69 | 0.42 | -73.91 | 2200.0 | 0.05 | 109.43 | 107.69 | 196 | 0.0 | 0.0 | 5.97 | 12.85 | 37.56 |
| 20Q4 (5) | 16.43 | 39.0 | -14.38 | 5.17 | 30.23 | 3.61 | 9.47 | 26.6 | 0.11 | 0.05 | -37.5 | 0 | 0.35 | 0.0 | 0 | 1.0 | -2.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 333.33 | 0 | -1.19 | -38.37 | -91.94 | 0.6 | 225.0 | -85.47 | 1.96 | 308.51 | -38.56 | -1.36 | -395.65 | -241.67 | 0.00 | 0 | -100.0 | 1.00 | 308.33 | -39.02 | 1.61 | 4125.0 | -17.01 | -0.53 | 66.67 | -117.1 | 196 | 0.0 | 0.51 | 5.29 | 11.6 | -44.02 |
| 20Q3 (4) | 11.82 | 9.44 | 0.0 | 3.97 | 10.58 | 0.0 | 7.48 | 4.76 | 0.0 | 0.08 | 0 | 0.0 | 0.35 | -5.41 | 0.0 | 1.03 | -1.9 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.03 | 0 | 0.0 | -0.86 | 5.49 | 0.0 | -0.48 | 42.86 | 0.0 | -0.94 | -4.44 | 0.0 | 0.46 | 666.67 | 0.0 | 0.00 | 0 | 0.0 | -0.48 | -4.35 | 0.0 | -0.04 | -500.0 | 0.0 | -1.59 | -43.24 | 0.0 | 196 | 0.0 | 0.0 | 4.74 | 7.73 | 0.0 |
| 20Q2 (3) | 10.8 | 21.9 | 0.0 | 3.59 | 19.27 | 0.0 | 7.14 | 27.05 | 0.0 | 0 | 0 | 0.0 | 0.37 | 5.71 | 0.0 | 1.05 | -4.55 | 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 | -0.91 | 26.61 | 0.0 | -0.84 | 17.65 | 0.0 | -0.9 | 29.13 | 0.0 | 0.06 | -76.0 | 0.0 | 0.00 | 0 | 0.0 | -0.46 | 29.23 | 0.0 | 0.01 | 150.0 | 0.0 | -1.11 | -70.77 | 0.0 | 196 | 0.0 | 0.0 | 4.4 | 1.38 | 0.0 |
| 20Q1 (2) | 8.86 | -53.83 | 0.0 | 3.01 | -39.68 | 0.0 | 5.62 | -40.59 | 0.0 | 0 | 0 | 0.0 | 0.35 | 0 | 0.0 | 1.1 | 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 | -1.24 | -100.0 | 0.0 | -1.02 | -124.7 | 0.0 | -1.27 | -139.81 | 0.0 | 0.25 | -73.96 | 0.0 | 0.00 | -100.0 | 0.0 | -0.65 | -139.63 | 0.0 | -0.02 | -101.03 | 0.0 | -0.65 | -120.97 | 0.0 | 196 | 0.51 | 0.0 | 4.34 | -54.07 | 0.0 |
| 19Q4 (1) | 19.19 | 0.0 | 0.0 | 4.99 | 0.0 | 0.0 | 9.46 | 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 | -0.62 | 0.0 | 0.0 | 4.13 | 0.0 | 0.0 | 3.19 | 0.0 | 0.0 | 0.96 | 0.0 | 0.0 | 23.19 | 0.0 | 0.0 | 1.64 | 0.0 | 0.0 | 1.94 | 0.0 | 0.0 | 3.10 | 0.0 | 0.0 | 195 | 0.0 | 0.0 | 9.45 | 0.0 | 0.0 |
