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) | 15.02 | -54.05 | 10.69 | -61.74 | 1.17 | 2.63 | 0.11 | 266.67 | 0.81 | 22.73 | 0.07 | 16.67 | 0 | 0 | 0.06 | 50.0 | 0.04 | 300.0 | 0 | 0 | 0 | 0 | -0.02 | 0 | -1.67 | 0 | 1.51 | -47.39 | 1.5 | -34.5 | 0.17 | -70.69 | 10.99 | -45.92 | 1.18 | -37.57 | 2.64 | 4.35 | 0.00 | 0 | 124 | 5.08 | 3.61 | -21.69 |
| 2022 (9) | 32.69 | 111.86 | 27.94 | 121.39 | 1.14 | 15.15 | 0.03 | 200.0 | 0.66 | 46.67 | 0.06 | -33.33 | 0 | 0 | 0.04 | 300.0 | 0.01 | -75.0 | 0 | 0 | 0 | 0 | -0.18 | 0 | -0.75 | 0 | 2.87 | 99.31 | 2.29 | 73.48 | 0.58 | 383.33 | 20.32 | 140.47 | 1.89 | 62.93 | 2.53 | 79.43 | 0.00 | 0 | 118 | 3.51 | 4.61 | 56.8 |
| 2021 (8) | 15.43 | -26.0 | 12.62 | -22.86 | 0.99 | -16.81 | 0.01 | 0.0 | 0.45 | 2.27 | 0.09 | 28.57 | 0 | 0 | 0.01 | 0 | 0.04 | -50.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | -0.37 | 0 | 1.44 | -52.94 | 1.32 | -49.81 | 0.12 | -71.43 | 8.45 | -39.08 | 1.16 | -54.51 | 1.41 | -41.0 | 0.00 | 0 | 114 | 14.0 | 2.94 | -29.83 |
| 2020 (7) | 20.85 | 33.14 | 16.36 | 35.88 | 1.19 | 30.77 | 0.01 | 0.0 | 0.44 | 10.0 | 0.07 | 0.0 | 0 | 0 | 0 | 0 | 0.08 | 700.0 | 0 | 0 | 0 | 0 | -0.04 | 0 | -0.24 | 0 | 3.06 | 29.66 | 2.63 | 25.84 | 0.42 | 55.56 | 13.87 | 21.45 | 2.55 | 15.91 | 2.39 | 17.16 | 0.00 | 0 | 100 | 6.38 | 4.19 | 24.33 |
| 2019 (6) | 15.66 | -12.76 | 12.04 | -13.69 | 0.91 | 2.25 | 0.01 | 0.0 | 0.4 | -21.57 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.06 | 0 | -0.36 | 0 | 2.36 | -9.23 | 2.09 | -7.52 | 0.27 | -20.59 | 11.42 | -12.89 | 2.20 | -8.71 | 2.04 | -11.69 | 0.00 | 0 | 94 | 1.08 | 3.37 | -6.39 |
| 2018 (5) | 17.95 | 41.01 | 13.95 | 33.24 | 0.89 | 18.67 | 0.01 | -50.0 | 0.51 | 2.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -0.01 | 0 | 0 | 0 | -0.03 | 0 | -0.51 | 0 | 2.6 | 195.45 | 2.26 | 201.33 | 0.34 | 161.54 | 13.11 | -9.96 | 2.41 | 164.84 | 2.31 | 100.87 | 0.00 | 0 | 93 | 13.41 | 3.6 | 95.65 |
| 2017 (4) | 12.73 | 41.76 | 10.47 | 38.68 | 0.75 | -51.3 | 0.02 | 0.0 | 0.5 | 21.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.03 | 50.0 | -0.63 | 0 | 0.88 | 0 | 0.75 | 0 | 0.13 | 85.71 | 14.56 | 0 | 0.91 | 0 | 1.15 | 0 | 0.00 | 0 | 82 | 3.8 | 1.84 | 384.21 |
| 2016 (3) | 8.98 | -31.19 | 7.55 | -30.61 | 1.54 | 75.0 | 0.02 | 100.0 | 0.41 | 46.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | -0.38 | 0 | -0.5 | 0 | -0.57 | 0 | 0.07 | -61.11 | 0.00 | 0 | -0.72 | 0 | -0.16 | 0 | 0.00 | 0 | 79 | 19.7 | 0.38 | -77.78 |
| 2015 (2) | 13.05 | 3.24 | 10.88 | 4.62 | 0.88 | 35.38 | 0.01 | 0.0 | 0.28 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | -0.01 | 0 | -0.08 | 0 | -0.25 | 0 | 1.03 | -25.9 | 0.86 | -29.51 | 0.18 | 12.5 | 17.02 | 43.03 | 1.30 | -38.1 | 0.93 | -21.85 | 0.00 | 0 | 66 | 13.79 | 1.71 | -11.86 |
| 2014 (1) | 12.64 | 59.6 | 10.4 | 57.34 | 0.65 | 75.68 | 0.01 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | 0 | -0.21 | 0 | 1.39 | 59.77 | 1.22 | 60.53 | 0.16 | 45.45 | 11.90 | -6.23 | 2.10 | 0 | 1.19 | 70.0 | 0.00 | 0 | 58 | 26.09 | 1.94 | 59.02 |
| 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) | 2.99 | 26.69 | 17.25 | 2.15 | 32.72 | 40.52 | 0.3 | 0.0 | -3.23 | 0.01 | -50.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.27 | -35.0 | -145.45 | 0.27 | 12.5 | -56.45 | 0.18 | -5.26 | -62.5 | 0.08 | 33.33 | -38.46 | 0.00 | -100.0 | -100.0 | 0.15 | 0.0 | -61.54 | 0.38 | 15.15 | -22.45 | 0.00 | 100.0 | -100.0 | 120 | -3.23 | -3.23 | 1.02 | 5.15 | -11.3 |
| 24Q2 (19) | 2.36 | 26.88 | -54.09 | 1.62 | -12.9 | -55.49 | 0.3 | 7.14 | 0.0 | 0.02 | 100.0 | -60.0 | 0.2 | 11.11 | -4.76 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.01 | 0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.2 | -25.0 | -1900.0 | 0.24 | 155.81 | -79.66 | 0.19 | 151.35 | -80.0 | 0.06 | 200.0 | -72.73 | 22.89 | 0 | 23.8 | 0.15 | 150.0 | -80.52 | 0.33 | 294.12 | -58.75 | -0.15 | 50.0 | -112.1 | 124 | 0.0 | 0.0 | 0.97 | 410.53 | -42.6 |
| 24Q1 (18) | 1.86 | -20.51 | -62.65 | 1.86 | 8.77 | -51.18 | 0.28 | 7.69 | -6.67 | 0.01 | -50.0 | -50.0 | 0.18 | -5.26 | -14.29 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 133.33 | 125.0 | -0.16 | 88.57 | -14.29 | -0.43 | 58.25 | -158.11 | -0.37 | 28.85 | -163.79 | -0.06 | 82.35 | -140.0 | 0.00 | 0 | -100.0 | -0.30 | 28.57 | -162.5 | -0.17 | -123.29 | -128.33 | -0.30 | -124.79 | -162.5 | 124 | 0.0 | 2.48 | 0.19 | 141.3 | -84.55 |
| 23Q4 (17) | 2.34 | -8.24 | -72.24 | 1.71 | 11.76 | -74.25 | 0.26 | -16.13 | -13.33 | 0.02 | 100.0 | 0.0 | 0.19 | -5.0 | -9.52 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -250.0 | 91.18 | -1.4 | -1172.73 | -211.11 | -1.03 | -266.13 | -199.04 | -0.52 | -208.33 | -161.9 | -0.34 | -361.54 | -261.9 | 0.00 | -100.0 | -100.0 | -0.42 | -207.69 | -159.15 | 0.73 | 48.98 | -31.78 | 1.21 | -25.77 | -37.31 | 124 | 0.0 | 5.08 | -0.46 | -140.0 | -130.26 |
| 23Q3 (16) | 2.55 | -50.39 | -75.22 | 1.53 | -57.97 | -82.41 | 0.31 | 3.33 | 0.0 | 0.01 | -80.0 | 0.0 | 0.2 | -4.76 | 5.26 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | -60.0 | 100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -90.0 | -0.11 | -1000.0 | -266.67 | 0.62 | -47.46 | -50.0 | 0.48 | -49.47 | -50.52 | 0.13 | -40.91 | -51.85 | 21.49 | 16.22 | -0.83 | 0.39 | -49.35 | -51.85 | 0.49 | -38.75 | -40.96 | 1.63 | 31.45 | 31.45 | 124 | 0.0 | 3.33 | 1.15 | -31.95 | -31.95 |
| 23Q2 (15) | 5.14 | 3.21 | -19.06 | 3.64 | -4.46 | -35.0 | 0.3 | 0.0 | 15.38 | 0.05 | 150.0 | 0 | 0.21 | 0.0 | 50.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 150.0 | 300.0 | -0.01 | 92.86 | 93.75 | 1.18 | 59.46 | 257.58 | 0.95 | 63.79 | 251.85 | 0.22 | 46.67 | 266.67 | 18.49 | -11.66 | 1.37 | 0.77 | 60.42 | 234.78 | 0.80 | 33.33 | 122.22 | 1.24 | 158.33 | 202.44 | 124 | 2.48 | 5.08 | 1.69 | 37.4 | 131.51 |
| 23Q1 (14) | 4.98 | -40.93 | -34.65 | 3.81 | -42.62 | -45.49 | 0.3 | 0.0 | 15.38 | 0.02 | 0.0 | 0 | 0.21 | 0.0 | 61.54 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 88.24 | -100.0 | -0.14 | 68.89 | -27.27 | 0.74 | -28.85 | 184.62 | 0.58 | -30.95 | 176.19 | 0.15 | -28.57 | 200.0 | 20.93 | 5.65 | 12.95 | 0.48 | -32.39 | 152.63 | 0.60 | -43.93 | 122.22 | 0.48 | -75.13 | 152.63 | 121 | 2.54 | 5.22 | 1.23 | -19.08 | 83.58 |
| 22Q4 (13) | 8.43 | -18.08 | 17.74 | 6.64 | -23.68 | 1.37 | 0.3 | -3.23 | 15.38 | 0.02 | 100.0 | 0 | 0.21 | 10.53 | 61.54 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 200.0 | 0 | 0.01 | 0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.34 | -270.0 | -3500.0 | -0.45 | -1400.0 | -462.5 | 1.04 | -16.13 | 285.19 | 0.84 | -13.4 | 140.0 | 0.21 | -22.22 | 400.0 | 19.81 | -8.58 | 0 | 0.71 | -12.35 | 136.67 | 1.07 | 28.92 | 197.22 | 1.93 | 55.65 | 66.38 | 118 | -1.67 | 3.51 | 1.52 | -10.06 | 117.14 |
| 22Q3 (12) | 10.29 | 62.05 | 214.68 | 8.7 | 55.36 | 275.0 | 0.31 | 19.23 | 19.23 | 0.01 | 0 | 0 | 0.19 | 35.71 | 58.33 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 2100.0 | 1900.0 | -0.03 | 81.25 | 76.92 | 1.24 | 275.76 | 121.43 | 0.97 | 259.26 | 110.87 | 0.27 | 350.0 | 170.0 | 21.67 | 18.8 | 26.65 | 0.81 | 252.17 | 102.5 | 0.83 | 130.56 | 69.39 | 1.24 | 202.44 | 44.19 | 120 | 1.69 | 5.26 | 1.69 | 131.51 | 76.04 |
| 22Q2 (11) | 6.35 | -16.67 | 106.84 | 5.6 | -19.89 | 148.89 | 0.26 | 0.0 | 8.33 | 0 | 0 | 0 | 0.14 | 7.69 | 40.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 50.0 | -150.0 | -0.16 | -45.45 | -60.0 | 0.33 | 26.92 | -31.25 | 0.27 | 28.57 | -34.15 | 0.06 | 20.0 | -14.29 | 18.24 | -1.57 | 25.71 | 0.23 | 21.05 | -36.11 | 0.36 | 33.33 | -14.29 | 0.41 | 115.79 | -10.87 | 118 | 2.61 | 3.51 | 0.73 | 8.96 | -13.1 |
| 22Q1 (10) | 7.62 | 6.42 | 294.82 | 6.99 | 6.72 | 366.0 | 0.26 | 0.0 | 8.33 | 0 | 0 | 0 | 0.13 | 0.0 | 30.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -300.0 | -100.0 | -0.11 | -37.5 | -120.0 | 0.26 | -3.7 | 100.0 | 0.21 | -40.0 | 110.0 | 0.05 | 171.43 | 66.67 | 18.53 | 0 | -18.3 | 0.19 | -36.67 | 111.11 | 0.27 | -25.0 | 125.0 | 0.19 | -83.62 | 111.11 | 115 | 0.88 | 3.6 | 0.67 | -4.29 | 52.27 |
| 21Q4 (9) | 7.16 | 118.96 | 110.59 | 6.55 | 182.33 | 159.92 | 0.26 | 0.0 | -13.33 | 0 | 0 | 0 | 0.13 | 8.33 | 18.18 | 0.02 | 0.0 | 0.0 | 0 | 0 | 100.0 | 0 | -100.0 | 0 | 0.02 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 133.33 | -0.08 | 38.46 | 33.33 | 0.27 | -51.79 | -40.0 | 0.35 | -23.91 | -5.41 | -0.07 | -170.0 | -187.5 | 0.00 | -100.0 | -100.0 | 0.30 | -25.0 | -18.92 | 0.36 | -26.53 | -12.2 | 1.16 | 34.88 | -56.23 | 114 | 0.0 | 14.0 | 0.7 | -27.08 | -4.11 |
| 21Q3 (8) | 3.27 | 6.51 | -65.69 | 2.32 | 3.11 | -69.31 | 0.26 | 8.33 | -29.73 | 0 | 0 | 0 | 0.12 | 20.0 | 9.09 | 0.02 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0.01 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 150.0 | -0.13 | -30.0 | -160.0 | 0.56 | 16.67 | -63.87 | 0.46 | 12.2 | -65.41 | 0.1 | 42.86 | -54.55 | 17.11 | 17.92 | 21.69 | 0.40 | 11.11 | -69.47 | 0.49 | 16.67 | -57.39 | 0.86 | 86.96 | -63.09 | 114 | 0.0 | 11.76 | 0.96 | 14.29 | -48.11 |
| 21Q2 (7) | 3.07 | 59.07 | -49.75 | 2.25 | 50.0 | -55.0 | 0.24 | 0.0 | -22.58 | 0 | 0 | 0 | 0.1 | 0.0 | -9.09 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 300.0 | -50.0 | -0.1 | -100.0 | -242.86 | 0.48 | 269.23 | -44.83 | 0.41 | 310.0 | -46.75 | 0.07 | 133.33 | -30.0 | 14.51 | -36.02 | 24.44 | 0.36 | 300.0 | -56.1 | 0.42 | 250.0 | -27.59 | 0.46 | 411.11 | -53.54 | 114 | 2.7 | 21.28 | 0.84 | 90.91 | -27.59 |
| 21Q1 (6) | 1.93 | -43.24 | 6.04 | 1.5 | -40.48 | 17.19 | 0.24 | -20.0 | 14.29 | 0 | 0 | 0 | 0.1 | -9.09 | -9.09 | 0.02 | 0.0 | 0.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 66.67 | 0.0 | -0.05 | 58.33 | 64.29 | 0.13 | -71.11 | -31.58 | 0.1 | -72.97 | -37.5 | 0.03 | -62.5 | 0.0 | 22.68 | 32.55 | 53.45 | 0.09 | -75.68 | -47.06 | 0.12 | -70.73 | -52.0 | 0.09 | -96.6 | -47.06 | 111 | 11.0 | 18.09 | 0.44 | -39.73 | -2.22 |
| 20Q4 (5) | 3.4 | -64.32 | 0.59 | 2.52 | -66.67 | -2.7 | 0.3 | -18.92 | 25.0 | 0 | 0 | 0 | 0.11 | 0.0 | 0 | 0.02 | 0.0 | 0 | -0.01 | -200.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -50.0 | -150.0 | -0.12 | -140.0 | -200.0 | 0.45 | -70.97 | -11.76 | 0.37 | -72.18 | -24.49 | 0.08 | -63.64 | 300.0 | 17.11 | 21.69 | 423.24 | 0.37 | -71.76 | -28.85 | 0.41 | -64.35 | -6.82 | 2.65 | 13.73 | 19.91 | 100 | -1.96 | 6.38 | 0.73 | -60.54 | -5.19 |
| 20Q3 (4) | 9.53 | 55.97 | 0.0 | 7.56 | 51.2 | 0.0 | 0.37 | 19.35 | 0.0 | 0 | 0 | 0.0 | 0.11 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | -150.0 | 0.0 | -0.05 | -171.43 | 0.0 | 1.55 | 78.16 | 0.0 | 1.33 | 72.73 | 0.0 | 0.22 | 120.0 | 0.0 | 14.06 | 20.58 | 0.0 | 1.31 | 59.76 | 0.0 | 1.15 | 98.28 | 0.0 | 2.33 | 135.35 | 0.0 | 102 | 8.51 | 0.0 | 1.85 | 59.48 | 0.0 |
| 20Q2 (3) | 6.11 | 235.71 | 0.0 | 5.0 | 290.62 | 0.0 | 0.31 | 47.62 | 0.0 | 0 | 0 | 0.0 | 0.11 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 200.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 500.0 | 0.0 | 0.07 | 150.0 | 0.0 | 0.87 | 357.89 | 0.0 | 0.77 | 381.25 | 0.0 | 0.1 | 233.33 | 0.0 | 11.66 | -21.11 | 0.0 | 0.82 | 382.35 | 0.0 | 0.58 | 132.0 | 0.0 | 0.99 | 482.35 | 0.0 | 94 | 0.0 | 0.0 | 1.16 | 157.78 | 0.0 |
| 20Q1 (2) | 1.82 | -46.15 | 0.0 | 1.28 | -50.58 | 0.0 | 0.21 | -12.5 | 0.0 | 0 | 0 | 0.0 | 0.11 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | -116.67 | 0.0 | -0.14 | -250.0 | 0.0 | 0.19 | -62.75 | 0.0 | 0.16 | -67.35 | 0.0 | 0.03 | 50.0 | 0.0 | 14.78 | 351.99 | 0.0 | 0.17 | -67.31 | 0.0 | 0.25 | -43.18 | 0.0 | 0.17 | -92.31 | 0.0 | 94 | 0.0 | 0.0 | 0.45 | -41.56 | 0.0 |
| 19Q4 (1) | 3.38 | 0.0 | 0.0 | 2.59 | 0.0 | 0.0 | 0.24 | 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 | 0.06 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | 0.51 | 0.0 | 0.0 | 0.49 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 3.27 | 0.0 | 0.0 | 0.52 | 0.0 | 0.0 | 0.44 | 0.0 | 0.0 | 2.21 | 0.0 | 0.0 | 94 | 0.0 | 0.0 | 0.77 | 0.0 | 0.0 |
