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) | 26.46 | 6.78 | 20.75 | 9.96 | 3.39 | 8.65 | 0.14 | 250.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -86.96 | 2.41 | -30.75 | 1.95 | -32.06 | 0.46 | -25.81 | 18.92 | 7.01 | 4.20 | -31.71 | 4.04 | -14.77 | 0.00 | 0 | 46 | 0.0 | 2.73 | -26.81 |
| 2022 (9) | 24.78 | 12.33 | 18.87 | 11.26 | 3.12 | 11.43 | 0.04 | 300.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.29 | 0 | 0.69 | 0 | 3.48 | 51.3 | 2.87 | 52.66 | 0.62 | 51.22 | 17.68 | -1.61 | 6.15 | 51.85 | 4.74 | 15.89 | 0.00 | 0 | 46 | 0.0 | 3.73 | 46.85 |
| 2021 (8) | 22.06 | 16.91 | 16.96 | 19.94 | 2.8 | -9.97 | 0.01 | -75.0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0 | 0 | 2.3 | 51.32 | 1.88 | 54.1 | 0.41 | 36.67 | 17.97 | -9.65 | 4.05 | 47.81 | 4.09 | 41.52 | 0.00 | 0 | 46 | 4.55 | 2.54 | 47.67 |
| 2020 (7) | 18.87 | 12.86 | 14.14 | 16.09 | 3.11 | 28.51 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | -0.18 | 0 | -0.11 | 0 | 1.52 | -32.14 | 1.22 | -33.33 | 0.3 | -26.83 | 19.89 | 9.65 | 2.74 | -37.59 | 2.89 | -22.73 | 0.00 | 0 | 44 | 7.32 | 1.72 | -27.73 |
| 2019 (6) | 16.72 | 16.19 | 12.18 | 13.41 | 2.42 | 11.01 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.01 | 0.0 | 0.03 | 50.0 | 0 | 0 | 0.08 | 0 | -0.09 | 0 | 0.11 | 57.14 | 2.24 | 46.41 | 1.83 | 47.58 | 0.41 | 36.67 | 18.14 | -6.35 | 4.39 | 49.32 | 3.74 | 47.24 | 0.00 | 0 | 41 | 0.0 | 2.38 | 41.67 |
| 2018 (5) | 14.39 | 19.72 | 10.74 | 16.11 | 2.18 | 3.81 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.01 | 0.0 | 0.02 | -60.0 | 0 | 0 | 0 | 0 | 0.09 | 0 | 0.07 | -65.0 | 1.53 | 77.91 | 1.24 | 79.71 | 0.3 | 76.47 | 19.37 | -3.15 | 2.94 | 77.11 | 2.54 | 137.38 | 0.00 | 0 | 41 | 2.5 | 1.68 | 66.34 |
| 2017 (4) | 12.02 | 17.04 | 9.25 | 17.39 | 2.1 | -5.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.01 | -80.0 | 0.05 | -28.57 | 0.06 | 0 | 0.14 | -46.15 | -0.14 | 0 | 0.2 | -37.5 | 0.86 | 75.51 | 0.69 | 60.47 | 0.17 | 183.33 | 20.00 | 63.13 | 1.66 | 55.14 | 1.07 | 345.83 | 0.00 | 0 | 40 | 0.0 | 1.01 | 53.03 |
| 2016 (3) | 10.27 | 8.91 | 7.88 | 9.9 | 2.22 | 3.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.05 | 0 | 0.07 | 600.0 | 0 | 0 | 0.26 | -48.0 | -0.06 | 0 | 0.32 | -30.43 | 0.49 | -12.5 | 0.43 | -20.37 | 0.06 | 100.0 | 12.26 | 160.3 | 1.07 | -27.7 | 0.24 | 41.18 | 0.00 | 0 | 40 | 11.11 | 0.66 | -10.81 |
| 2015 (2) | 9.43 | 4.66 | 7.17 | 6.22 | 2.15 | 22.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0.01 | 0.0 | 0.07 | 16.67 | 0.5 | 0 | 0.04 | 0 | 0.46 | -11.54 | 0.56 | -44.55 | 0.54 | -40.66 | 0.03 | -70.0 | 4.71 | -51.99 | 1.48 | -49.14 | 0.17 | -80.0 | 0.00 | 0 | 36 | 16.13 | 0.74 | -37.29 |
| 2014 (1) | 9.01 | 34.48 | 6.75 | 49.01 | 1.76 | 24.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.03 | -62.5 | 0.01 | -50.0 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0.52 | 0 | 1.01 | 34.67 | 0.91 | 56.9 | 0.1 | -44.44 | 9.81 | -57.97 | 2.91 | 59.02 | 0.85 | -33.59 | 0.00 | 0 | 31 | 0.0 | 1.18 | 29.67 |
| 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) | 6.94 | 4.2 | 0.14 | 5.28 | 4.55 | -2.76 | 0.91 | 0.0 | 0.0 | 0.05 | 150.0 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.01 | -114.29 | -106.67 | 0.74 | -3.9 | 0.0 | 0.6 | -3.23 | 0.0 | 0.14 | -6.67 | 0.0 | 19.16 | -3.28 | -0.52 | 1.30 | -2.26 | 0.78 | 1.33 | 10.83 | 35.71 | 3.93 | 49.43 | 21.67 | 46 | 0.0 | 0.0 | 0.82 | -3.53 | -1.2 |
| 24Q2 (19) | 6.66 | -0.75 | 5.55 | 5.05 | -2.88 | 3.48 | 0.91 | -2.15 | 8.33 | 0.02 | 0.0 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -58.33 | -28.57 | 0.07 | -41.67 | -22.22 | 0.77 | 8.45 | 13.24 | 0.62 | 3.33 | 21.57 | 0.15 | 50.0 | -11.76 | 19.81 | 38.34 | -21.58 | 1.33 | 1.53 | 22.02 | 1.20 | 15.38 | 31.87 | 2.63 | 100.76 | 35.57 | 46 | 0.0 | 0.0 | 0.85 | 6.25 | 11.84 |
| 24Q1 (18) | 6.71 | -7.96 | 13.15 | 5.2 | -11.26 | 13.54 | 0.93 | 13.41 | 14.81 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 185.71 | 500.0 | 0.12 | 200.0 | 400.0 | 0.71 | 44.9 | 44.9 | 0.6 | 33.33 | 53.85 | 0.1 | 150.0 | 0.0 | 14.32 | 92.47 | -32.2 | 1.31 | 33.67 | 55.95 | 1.04 | -16.13 | 11.83 | 1.31 | -68.88 | 55.95 | 46 | 0.0 | 0.0 | 0.8 | 37.93 | 42.86 |
| 23Q4 (17) | 7.29 | 5.19 | 7.84 | 5.86 | 7.92 | 12.69 | 0.82 | -9.89 | 5.13 | 0.03 | -25.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | -240.0 | -55.56 | -0.12 | -180.0 | -33.33 | 0.49 | -33.78 | -27.94 | 0.45 | -25.0 | -19.64 | 0.04 | -71.43 | -66.67 | 7.44 | -61.37 | -58.23 | 0.98 | -24.03 | -19.01 | 1.24 | 26.53 | -12.06 | 4.21 | 30.34 | -31.99 | 46 | 0.0 | 0.0 | 0.58 | -30.12 | -22.67 |
| 23Q3 (16) | 6.93 | 9.83 | 13.24 | 5.43 | 11.27 | 14.08 | 0.91 | 8.33 | 13.75 | 0.04 | -20.0 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 42.86 | -47.37 | 0.15 | 66.67 | -60.53 | 0.74 | 8.82 | -21.28 | 0.6 | 17.65 | -23.08 | 0.14 | -17.65 | -6.67 | 19.26 | -23.75 | 16.66 | 1.29 | 18.35 | -23.67 | 0.98 | 7.69 | 12.64 | 3.23 | 66.49 | -35.01 | 46 | 0.0 | 0.0 | 0.83 | 9.21 | -17.0 |
| 23Q2 (15) | 6.31 | 6.41 | 4.47 | 4.88 | 6.55 | 8.69 | 0.84 | 3.7 | 7.69 | 0.05 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.07 | 333.33 | -30.0 | 0.09 | 325.0 | -70.0 | 0.68 | 38.78 | -36.45 | 0.51 | 30.77 | -42.7 | 0.17 | 70.0 | -5.56 | 25.26 | 19.6 | 47.55 | 1.09 | 29.76 | -42.93 | 0.91 | -2.15 | -28.91 | 1.94 | 130.95 | -41.03 | 46 | 0.0 | 0.0 | 0.76 | 35.71 | -32.74 |
| 23Q1 (14) | 5.93 | -12.28 | 1.19 | 4.58 | -11.92 | 3.85 | 0.81 | 3.85 | 6.58 | 0.02 | 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 | -0.03 | 66.67 | -133.33 | -0.04 | 55.56 | -140.0 | 0.49 | -27.94 | -37.97 | 0.39 | -30.36 | -39.06 | 0.1 | -16.67 | -37.5 | 21.12 | 18.59 | 7.32 | 0.84 | -30.58 | -38.69 | 0.93 | -34.04 | -20.51 | 0.84 | -86.43 | -38.69 | 46 | 0.0 | 0.0 | 0.56 | -25.33 | -34.12 |
| 22Q4 (13) | 6.76 | 10.46 | 11.37 | 5.2 | 9.24 | 14.04 | 0.78 | -2.5 | 9.86 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -147.37 | -350.0 | -0.09 | -123.68 | -800.0 | 0.68 | -27.66 | -13.92 | 0.56 | -28.21 | -18.84 | 0.12 | -20.0 | 33.33 | 17.81 | 7.87 | 50.55 | 1.21 | -28.4 | -19.33 | 1.41 | 62.07 | -7.24 | 6.19 | 24.55 | 52.46 | 46 | 0.0 | 0.0 | 0.75 | -25.0 | -11.76 |
| 22Q3 (12) | 6.12 | 1.32 | 5.88 | 4.76 | 6.01 | 6.25 | 0.8 | 2.56 | 9.59 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.19 | 90.0 | 0 | 0.38 | 26.67 | 0 | 0.94 | -12.15 | 64.91 | 0.78 | -12.36 | 69.57 | 0.15 | -16.67 | 36.36 | 16.51 | -3.56 | -17.45 | 1.69 | -11.52 | 70.71 | 0.87 | -32.03 | -13.0 | 4.97 | 51.06 | 93.39 | 46 | 0.0 | 0.0 | 1.0 | -11.5 | 58.73 |
| 22Q2 (11) | 6.04 | 3.07 | 12.9 | 4.49 | 1.81 | 8.45 | 0.78 | 2.63 | 16.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.01 | -200.0 | 0 | 0.1 | 11.11 | 266.67 | 0.3 | 200.0 | 700.0 | 1.07 | 35.44 | 114.0 | 0.89 | 39.06 | 134.21 | 0.18 | 12.5 | 50.0 | 17.12 | -13.01 | -27.15 | 1.91 | 39.42 | 130.12 | 1.28 | 9.4 | 37.63 | 3.29 | 140.15 | 108.23 | 46 | 0.0 | 0.0 | 1.13 | 32.94 | 101.79 |
| 22Q1 (10) | 5.86 | -3.46 | 20.58 | 4.41 | -3.29 | 16.67 | 0.76 | 7.04 | 8.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.09 | 550.0 | 125.0 | 0.1 | 1100.0 | 100.0 | 0.79 | 0.0 | 83.72 | 0.64 | -7.25 | 82.86 | 0.16 | 77.78 | 77.78 | 19.68 | 66.36 | -1.6 | 1.37 | -8.67 | 82.67 | 1.17 | -23.03 | 80.0 | 1.37 | -66.26 | 82.67 | 46 | 0.0 | 0.0 | 0.85 | 0.0 | 70.0 |
| 21Q4 (9) | 6.07 | 5.02 | 17.18 | 4.56 | 1.79 | 18.13 | 0.71 | -2.74 | -5.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 75.0 | -0.01 | 0 | 85.71 | 0.79 | 38.6 | 58.0 | 0.69 | 50.0 | 72.5 | 0.09 | -18.18 | -10.0 | 11.83 | -40.85 | -40.88 | 1.50 | 51.52 | 64.84 | 1.52 | 52.0 | 49.02 | 4.06 | 57.98 | 47.64 | 46 | 0.0 | 4.55 | 0.85 | 34.92 | 51.79 |
| 21Q3 (8) | 5.78 | 8.04 | 18.2 | 4.48 | 8.21 | 20.75 | 0.73 | 8.96 | -9.88 | 0 | 0 | -100.0 | 0 | 0 | 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 | 100.0 | 100.0 | 0.57 | 14.0 | 67.65 | 0.46 | 21.05 | 64.29 | 0.11 | -8.33 | 57.14 | 20.00 | -14.89 | 2.67 | 0.99 | 19.28 | 65.0 | 1.00 | 7.53 | 49.25 | 2.57 | 62.66 | 37.43 | 46 | 0.0 | 0.0 | 0.63 | 12.5 | 57.5 |
| 21Q2 (7) | 5.35 | 10.08 | 15.8 | 4.14 | 9.52 | 15.97 | 0.67 | -4.29 | -16.25 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | -250.0 | 14.29 | -0.05 | -200.0 | -25.0 | 0.5 | 16.28 | 138.1 | 0.38 | 8.57 | 123.53 | 0.12 | 33.33 | 200.0 | 23.50 | 17.5 | 17.5 | 0.83 | 10.67 | 118.42 | 0.93 | 43.08 | 102.17 | 1.58 | 110.67 | 24.41 | 46 | 0.0 | 4.55 | 0.56 | 12.0 | 115.38 |
| 21Q1 (6) | 4.86 | -6.18 | 16.27 | 3.78 | -2.07 | 26.42 | 0.7 | -6.67 | -6.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 150.0 | 100.0 | 0.05 | 171.43 | 66.67 | 0.43 | -14.0 | -8.51 | 0.35 | -12.5 | -5.41 | 0.09 | -10.0 | 0.0 | 20.00 | -0.05 | -0.05 | 0.75 | -17.58 | -16.67 | 0.65 | -36.27 | -12.16 | 0.75 | -72.73 | -16.67 | 46 | 4.55 | 12.2 | 0.5 | -10.71 | 0.0 |
| 20Q4 (5) | 5.18 | 5.93 | 9.75 | 3.86 | 4.04 | 11.88 | 0.75 | -7.41 | 15.38 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.08 | -100.0 | 27.27 | -0.07 | -133.33 | -75.0 | 0.5 | 47.06 | -13.79 | 0.4 | 42.86 | -14.89 | 0.1 | 42.86 | -9.09 | 20.01 | 2.72 | 8.1 | 0.91 | 51.67 | -20.87 | 1.02 | 52.24 | -8.11 | 2.75 | 47.06 | -38.62 | 44 | -4.35 | 7.32 | 0.56 | 40.0 | -8.2 |
| 20Q3 (4) | 4.89 | 5.84 | 0.0 | 3.71 | 3.92 | 0.0 | 0.81 | 1.25 | 0.0 | 0.01 | -50.0 | 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 | -0.04 | 42.86 | 0.0 | -0.03 | 25.0 | 0.0 | 0.34 | 61.9 | 0.0 | 0.28 | 64.71 | 0.0 | 0.07 | 75.0 | 0.0 | 19.48 | -2.6 | 0.0 | 0.60 | 57.89 | 0.0 | 0.67 | 45.65 | 0.0 | 1.87 | 47.24 | 0.0 | 46 | 4.55 | 0.0 | 0.4 | 53.85 | 0.0 |
| 20Q2 (3) | 4.62 | 10.53 | 0.0 | 3.57 | 19.4 | 0.0 | 0.8 | 6.67 | 0.0 | 0.02 | 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 | -0.07 | -450.0 | 0.0 | -0.04 | -233.33 | 0.0 | 0.21 | -55.32 | 0.0 | 0.17 | -54.05 | 0.0 | 0.04 | -55.56 | 0.0 | 20.00 | -0.05 | 0.0 | 0.38 | -57.78 | 0.0 | 0.46 | -37.84 | 0.0 | 1.27 | 41.11 | 0.0 | 44 | 7.32 | 0.0 | 0.26 | -48.0 | 0.0 |
| 20Q1 (2) | 4.18 | -11.44 | 0.0 | 2.99 | -13.33 | 0.0 | 0.75 | 15.38 | 0.0 | 0 | -100.0 | 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 | -100.0 | 0.0 | 0.02 | 118.18 | 0.0 | 0.03 | 175.0 | 0.0 | 0.47 | -18.97 | 0.0 | 0.37 | -21.28 | 0.0 | 0.09 | -18.18 | 0.0 | 20.01 | 8.1 | 0.0 | 0.90 | -21.74 | 0.0 | 0.74 | -33.33 | 0.0 | 0.90 | -79.91 | 0.0 | 41 | 0.0 | 0.0 | 0.5 | -18.03 | 0.0 |
| 19Q4 (1) | 4.72 | 0.0 | 0.0 | 3.45 | 0.0 | 0.0 | 0.65 | 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 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | 0.58 | 0.0 | 0.0 | 0.47 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 | 18.51 | 0.0 | 0.0 | 1.15 | 0.0 | 0.0 | 1.11 | 0.0 | 0.0 | 4.48 | 0.0 | 0.0 | 41 | 0.0 | 0.0 | 0.61 | 0.0 | 0.0 |
