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) | 33.28 | 26.25 | 29.36 | 13.93 | 2.0 | -1.48 | 0.1 | 400.0 | 0.8 | 86.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -70.0 | 0 | 0 | 0.07 | 0 | 0.06 | -94.34 | -0.85 | 0 | 1.04 | 0 | 0.46 | 0 | 0.5 | 0 | 47.46 | 0 | 0.49 | 0 | 1.15 | 0 | 0.00 | 0 | 92 | 5.75 | 2.25 | 0 |
| 2022 (9) | 26.36 | -13.86 | 25.77 | -2.79 | 2.03 | -4.25 | 0.02 | 100.0 | 0.43 | 26.47 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.1 | 42.86 | 0 | 0 | 0 | 0 | 1.06 | 0 | 0.46 | 0 | -0.96 | 0 | -0.78 | 0 | 0 | 0 | 0.00 | 0 | -0.90 | 0 | -1.09 | 0 | 0.00 | 0 | 87 | 11.54 | -0.22 | 0 |
| 2021 (8) | 30.6 | -6.79 | 26.51 | -6.16 | 2.12 | 16.48 | 0.01 | -50.0 | 0.34 | 61.9 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.07 | 133.33 | 0 | 0 | 0.4 | 0 | -0.08 | 0 | -0.17 | 0 | 1.81 | -20.26 | 1.44 | -17.71 | 0.37 | -28.85 | 20.33 | -10.83 | 1.61 | -27.8 | 1.41 | -28.43 | 0.00 | 0 | 78 | 5.41 | 2.49 | -12.94 |
| 2020 (7) | 32.83 | 63.41 | 28.25 | 61.15 | 1.82 | 21.33 | 0.02 | -60.0 | 0.21 | 133.33 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | -0.31 | 0 | -0.5 | 0 | 2.27 | 127.0 | 1.75 | 133.33 | 0.52 | 108.0 | 22.80 | -8.25 | 2.23 | 120.79 | 1.97 | 137.35 | 0.00 | 0 | 74 | 0.0 | 2.86 | 108.76 |
| 2019 (6) | 20.09 | 2.71 | 17.53 | 3.36 | 1.5 | -1.96 | 0.05 | 0.0 | 0.09 | 800.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | -0.14 | 0 | -0.2 | 0 | 1.0 | 4.17 | 0.75 | -9.64 | 0.25 | 78.57 | 24.85 | 73.65 | 1.01 | -9.01 | 0.83 | 10.67 | 0.00 | 0 | 74 | 0.0 | 1.37 | 29.25 |
| 2018 (5) | 19.56 | -12.48 | 16.96 | -12.22 | 1.53 | 23.39 | 0.05 | 66.67 | 0.01 | -87.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | -0.02 | 0 | 0.96 | -38.46 | 0.83 | -35.16 | 0.14 | -50.0 | 14.31 | -21.07 | 1.11 | -40.96 | 0.75 | -42.31 | 0.00 | 0 | 74 | 23.33 | 1.06 | -38.73 |
| 2017 (4) | 22.35 | -5.82 | 19.32 | -5.06 | 1.24 | 0.81 | 0.03 | 200.0 | 0.08 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | 0 | -0.2 | 0 | 1.56 | -23.15 | 1.28 | -23.35 | 0.28 | -22.22 | 18.13 | 2.66 | 1.88 | -32.86 | 1.30 | -17.2 | 0.00 | 0 | 60 | 20.0 | 1.73 | -20.28 |
| 2016 (3) | 23.73 | 70.23 | 20.35 | 75.58 | 1.23 | 41.38 | 0.01 | 0.0 | 0.06 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | 0 | -0.12 | 0 | 2.03 | 40.97 | 1.67 | 11.33 | 0.36 | 0 | 17.66 | 0 | 2.80 | 8.95 | 1.57 | 15.44 | 0.00 | 0 | 50 | 0.0 | 2.17 | 43.71 |
| 2015 (2) | 13.94 | 120.92 | 11.59 | 113.44 | 0.87 | 42.62 | 0.01 | 0 | 0.05 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 1.44 | 380.0 | 1.5 | 233.33 | -0.06 | 0 | 0.00 | 0 | 2.57 | 127.43 | 1.36 | 277.78 | 0.00 | 0 | 50 | 28.21 | 1.51 | 357.58 |
| 2014 (1) | 6.31 | 312.42 | 5.43 | 178.46 | 0.61 | -57.93 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 0.01 | 0 | 0 | 0 | 0.04 | 100.0 | 0.04 | 0 | 0.3 | 0 | 0.45 | 0 | -0.15 | 0 | 0.00 | 0 | 1.13 | 0 | 0.36 | 0 | 0.00 | 0 | 39 | 8.33 | 0.33 | 0 |
| 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) | 8.92 | 54.33 | 0.22 | 9.32 | 85.29 | 18.58 | 0.53 | -1.85 | 3.92 | 0.02 | -66.67 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | -0.36 | 29.41 | -325.0 | -1.26 | -320.0 | -285.29 | -1.07 | -122.92 | -360.98 | -0.16 | -180.0 | -142.11 | 0.00 | 0 | -100.0 | -0.94 | -123.81 | -304.35 | -0.62 | -2166.67 | -381.82 | -1.25 | -331.03 | -252.44 | 114 | 0.88 | 28.09 | -0.86 | -8700.0 | -186.0 |
| 24Q2 (19) | 5.78 | -13.08 | -8.25 | 5.03 | -13.13 | -8.38 | 0.54 | -6.9 | 5.88 | 0.06 | 500.0 | 50.0 | 0.22 | 4.76 | 4.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.28 | -216.67 | -177.78 | -0.51 | -1600.0 | -464.29 | -0.3 | -207.14 | -166.67 | -0.48 | -420.0 | -300.0 | 0.2 | 66.67 | 25.0 | 0.00 | -100.0 | -100.0 | -0.42 | -400.0 | -250.0 | 0.03 | -81.25 | -66.67 | -0.29 | -307.14 | -178.38 | 113 | 3.67 | 31.4 | 0.01 | -98.33 | -98.68 |
| 24Q1 (18) | 6.65 | -7.12 | -39.16 | 5.79 | -12.01 | -38.6 | 0.58 | 31.82 | 9.43 | 0.01 | -83.33 | 0 | 0.21 | -4.55 | 23.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.24 | 177.42 | 158.54 | -0.03 | 93.88 | 95.38 | 0.28 | 182.35 | 12.0 | 0.15 | 155.56 | 87.5 | 0.12 | 300.0 | 500.0 | 45.01 | 0 | 486.07 | 0.14 | 148.28 | 55.56 | 0.16 | -15.79 | -75.0 | 0.14 | -72.0 | 55.56 | 109 | 18.48 | 26.74 | 0.6 | 3100.0 | 17.65 |
| 23Q4 (17) | 7.16 | -19.55 | -5.29 | 6.58 | -16.28 | -6.93 | 0.44 | -13.73 | -42.86 | 0.06 | 0 | 200.0 | 0.22 | 4.76 | 46.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.07 | 0 | 0 | -0.31 | -173.81 | 57.53 | -0.49 | -406.25 | 48.42 | -0.34 | -150.0 | 73.02 | -0.27 | -165.85 | 74.04 | -0.06 | -115.79 | 40.0 | 0.00 | -100.0 | 0 | -0.29 | -163.04 | 75.63 | 0.19 | -13.64 | 337.5 | 0.50 | -39.02 | 155.56 | 92 | 3.37 | 5.75 | -0.02 | -102.0 | 98.06 |
| 23Q3 (16) | 8.9 | 41.27 | 51.88 | 7.86 | 43.17 | 29.7 | 0.51 | 0.0 | 27.5 | 0 | -100.0 | 0 | 0.21 | 0.0 | 75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.42 | 16.67 | -46.15 | 0.16 | 14.29 | -75.38 | 0.68 | 51.11 | 750.0 | 0.41 | 70.83 | 355.56 | 0.38 | 137.5 | 1166.67 | 55.73 | 55.84 | 41.73 | 0.46 | 64.29 | 318.18 | 0.22 | 144.44 | 144.9 | 0.82 | 121.62 | 182.76 | 89 | 3.49 | 3.49 | 1.0 | 31.58 | 244.83 |
| 23Q2 (15) | 6.3 | -42.36 | -8.96 | 5.49 | -41.78 | -20.43 | 0.51 | -3.77 | 15.91 | 0.04 | 0 | 0 | 0.21 | 23.53 | 133.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.36 | 187.8 | -46.27 | 0.14 | 121.54 | -74.07 | 0.45 | 80.0 | 200.0 | 0.24 | 200.0 | 140.0 | 0.16 | 700.0 | 220.0 | 35.76 | 365.62 | 1.62 | 0.28 | 211.11 | 154.55 | 0.09 | -85.94 | 123.08 | 0.37 | 311.11 | 105.56 | 86 | 0.0 | -1.15 | 0.76 | 49.02 | 145.16 |
| 23Q1 (14) | 10.93 | 44.58 | 81.26 | 9.43 | 33.38 | 64.0 | 0.53 | -31.17 | 23.26 | 0 | -100.0 | 0 | 0.17 | 13.33 | 142.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.41 | 43.84 | -220.59 | -0.65 | 31.58 | -395.45 | 0.25 | 119.84 | 212.5 | 0.08 | 107.69 | 33.33 | 0.02 | 120.0 | 0.0 | 7.68 | 0 | -65.74 | 0.09 | 107.56 | 28.57 | 0.64 | 900.0 | 557.14 | 0.09 | 110.0 | 28.57 | 86 | -1.15 | -2.27 | 0.51 | 149.51 | 142.86 |
| 22Q4 (13) | 7.56 | 29.01 | -4.3 | 7.07 | 16.67 | 3.97 | 0.77 | 92.5 | 63.83 | 0.02 | 0 | 0 | 0.15 | 25.0 | 87.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -80.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.73 | -193.59 | -247.62 | -0.95 | -246.15 | -143.59 | -1.26 | -1675.0 | -625.0 | -1.04 | -1255.56 | -1585.71 | -0.1 | -433.33 | -155.56 | 0.00 | -100.0 | -100.0 | -1.19 | -1181.82 | -1422.22 | -0.08 | 83.67 | -120.0 | -0.90 | -410.34 | -148.91 | 87 | 1.16 | 11.54 | -1.03 | -455.17 | -371.05 |
| 22Q3 (12) | 5.86 | -15.32 | -20.81 | 6.06 | -12.17 | -5.46 | 0.4 | -9.09 | -25.93 | 0 | 0 | 0 | 0.12 | 33.33 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 400.0 | -16.67 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.78 | 16.42 | 500.0 | 0.65 | 20.37 | 51.16 | 0.08 | -46.67 | -90.8 | 0.09 | -10.0 | -88.46 | 0.03 | -40.0 | -66.67 | 39.32 | 11.74 | -47.04 | 0.11 | 0.0 | -89.32 | -0.49 | -25.64 | -258.06 | 0.29 | 61.11 | -84.15 | 86 | -1.15 | 13.16 | 0.29 | -6.45 | -71.57 |
| 22Q2 (11) | 6.92 | 14.76 | -13.39 | 6.9 | 20.0 | -3.36 | 0.44 | 2.33 | 7.32 | 0 | 0 | 0 | 0.09 | 28.57 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.67 | 97.06 | 709.09 | 0.54 | 145.45 | 345.45 | 0.15 | 87.5 | -31.82 | 0.1 | 66.67 | -52.38 | 0.05 | 150.0 | 0 | 35.19 | 56.96 | 3188.79 | 0.11 | 57.14 | -60.71 | -0.39 | -178.57 | -202.63 | 0.18 | 157.14 | -77.22 | 87 | -1.14 | 17.57 | 0.31 | 47.62 | -24.39 |
| 22Q1 (10) | 6.03 | -23.67 | -17.51 | 5.75 | -15.44 | -6.5 | 0.43 | -8.51 | -39.44 | 0 | 0 | 0 | 0.07 | -12.5 | -12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.34 | 261.9 | 183.33 | 0.22 | 156.41 | 1000.0 | 0.08 | -66.67 | -83.33 | 0.06 | -14.29 | -84.21 | 0.02 | -88.89 | -80.0 | 22.42 | -69.8 | 9.69 | 0.07 | -22.22 | -86.27 | -0.14 | -135.0 | -143.75 | 0.07 | -96.2 | -86.27 | 88 | 12.82 | 18.92 | 0.21 | -44.74 | -68.18 |
| 21Q4 (9) | 7.9 | 6.76 | -24.18 | 6.8 | 6.08 | -22.11 | 0.47 | -12.96 | -21.67 | 0 | 0 | 0 | 0.08 | -11.11 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -83.33 | -50.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.21 | -261.54 | -23.53 | -0.39 | -190.7 | -44.44 | 0.24 | -72.41 | -70.73 | 0.07 | -91.03 | -89.39 | 0.18 | 100.0 | 0.0 | 74.25 | 0.0 | 235.82 | 0.09 | -91.26 | -89.77 | 0.40 | 29.03 | -51.22 | 1.84 | 0.55 | -22.03 | 78 | 2.63 | 5.41 | 0.38 | -62.75 | -63.46 |
| 21Q3 (8) | 7.4 | -7.38 | -33.75 | 6.41 | -10.22 | -34.12 | 0.54 | 31.71 | 12.5 | 0 | 0 | 0 | 0.09 | 0.0 | 125.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0 | 500.0 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0.13 | 218.18 | 316.67 | 0.43 | 295.45 | 490.91 | 0.87 | 295.45 | 1.16 | 0.78 | 271.43 | 14.71 | 0.09 | 0 | -47.06 | 74.25 | 6839.25 | 284.12 | 1.03 | 267.86 | 11.96 | 0.31 | -18.42 | -55.07 | 1.83 | 131.65 | 24.49 | 76 | 2.7 | 2.7 | 1.02 | 148.78 | 0.99 |
| 21Q2 (7) | 7.99 | 9.3 | 34.74 | 7.14 | 16.1 | 40.0 | 0.41 | -42.25 | 7.89 | 0 | 0 | 0 | 0.09 | 12.5 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | -191.67 | 0 | -0.22 | -1200.0 | -214.29 | 0.22 | -54.17 | -42.11 | 0.21 | -44.74 | -16.0 | 0 | -100.0 | -100.0 | 1.07 | -94.77 | -96.73 | 0.28 | -45.1 | -15.15 | 0.38 | 18.75 | 35.71 | 0.79 | 54.9 | 43.64 | 74 | 0.0 | -1.33 | 0.41 | -37.88 | -16.33 |
| 21Q1 (6) | 7.31 | -29.85 | 37.92 | 6.15 | -29.55 | 31.13 | 0.71 | 18.33 | 97.22 | 0 | 0 | -100.0 | 0.08 | -20.0 | 166.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 170.59 | 500.0 | 0.02 | 107.41 | 140.0 | 0.48 | -41.46 | 128.57 | 0.38 | -42.42 | 137.5 | 0.1 | -44.44 | 150.0 | 20.44 | -7.55 | -5.81 | 0.51 | -42.05 | 131.82 | 0.32 | -60.98 | 77.78 | 0.51 | -78.39 | 131.82 | 74 | 0.0 | 0.0 | 0.66 | -36.54 | 106.25 |
| 20Q4 (5) | 10.42 | -6.71 | 73.09 | 8.73 | -10.28 | 74.25 | 0.6 | 25.0 | 39.53 | 0 | 0 | -100.0 | 0.1 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.17 | -183.33 | -88.89 | -0.27 | -145.45 | -92.86 | 0.82 | -4.65 | 90.7 | 0.66 | -2.94 | 100.0 | 0.18 | 5.88 | 80.0 | 22.11 | 14.38 | -2.94 | 0.88 | -4.35 | 95.56 | 0.82 | 18.84 | 100.0 | 2.36 | 60.54 | 133.66 | 74 | 0.0 | 0.0 | 1.04 | 2.97 | 82.46 |
| 20Q3 (4) | 11.17 | 88.36 | 0.0 | 9.73 | 90.78 | 0.0 | 0.48 | 26.32 | 0.0 | 0 | 0 | 0.0 | 0.04 | 33.33 | 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 | -0.06 | 0 | 0.0 | -0.11 | -57.14 | 0.0 | 0.86 | 126.32 | 0.0 | 0.68 | 172.0 | 0.0 | 0.17 | 41.67 | 0.0 | 19.33 | -40.92 | 0.0 | 0.92 | 178.79 | 0.0 | 0.69 | 146.43 | 0.0 | 1.47 | 167.27 | 0.0 | 74 | -1.33 | 0.0 | 1.01 | 106.12 | 0.0 |
| 20Q2 (3) | 5.93 | 11.89 | 0.0 | 5.1 | 8.74 | 0.0 | 0.38 | 5.56 | 0.0 | 0 | -100.0 | 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 | 100.0 | 0.0 | -0.07 | -40.0 | 0.0 | 0.38 | 80.95 | 0.0 | 0.25 | 56.25 | 0.0 | 0.12 | 200.0 | 0.0 | 32.72 | 50.78 | 0.0 | 0.33 | 50.0 | 0.0 | 0.28 | 55.56 | 0.0 | 0.55 | 150.0 | 0.0 | 75 | 1.35 | 0.0 | 0.49 | 53.12 | 0.0 |
| 20Q1 (2) | 5.3 | -11.96 | 0.0 | 4.69 | -6.39 | 0.0 | 0.36 | -16.28 | 0.0 | 0.01 | -66.67 | 0.0 | 0.03 | 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 | -0.03 | 66.67 | 0.0 | -0.05 | 64.29 | 0.0 | 0.21 | -51.16 | 0.0 | 0.16 | -51.52 | 0.0 | 0.04 | -60.0 | 0.0 | 21.70 | -4.74 | 0.0 | 0.22 | -51.11 | 0.0 | 0.18 | -56.1 | 0.0 | 0.22 | -78.22 | 0.0 | 74 | 0.0 | 0.0 | 0.32 | -43.86 | 0.0 |
| 19Q4 (1) | 6.02 | 0.0 | 0.0 | 5.01 | 0.0 | 0.0 | 0.43 | 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 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.09 | 0.0 | 0.0 | -0.14 | 0.0 | 0.0 | 0.43 | 0.0 | 0.0 | 0.33 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 22.78 | 0.0 | 0.0 | 0.45 | 0.0 | 0.0 | 0.41 | 0.0 | 0.0 | 1.01 | 0.0 | 0.0 | 74 | 0.0 | 0.0 | 0.57 | 0.0 | 0.0 |
