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) | 29.11 | 26.95 | 21.28 | 5.35 | 5.93 | 32.66 | 0.07 | 600.0 | 0.52 | 1.96 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.18 | 0.0 | -0.02 | 0 | 8.88 | 0 | 0.19 | 26.67 | 8.43 | 0 | 10.34 | 0 | 10.19 | 0 | 0.09 | 50.0 | 0.83 | 0 | 6.08 | 0 | 1.05 | 0 | 0.00 | 0 | 168 | 9.09 | 12.77 | 10541.67 |
| 2022 (9) | 22.93 | 123.05 | 20.2 | 78.13 | 4.47 | -6.29 | 0.01 | 0 | 0.51 | -3.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | -18.18 | 0 | 0 | 0 | 0 | 0.15 | 0 | -0.44 | 0 | -2.19 | 0 | -2.24 | 0 | 0.06 | 0 | 0.00 | 0 | -1.45 | 0 | -1.07 | 0 | 0.00 | 0 | 154 | 4.05 | 0.12 | 0 |
| 2021 (8) | 10.28 | -5.77 | 11.34 | 6.98 | 4.77 | 15.22 | 0 | 0 | 0.53 | 12.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | -8.33 | -0.05 | 0 | 0 | 0 | 0 | 0 | -0.39 | 0 | -6.22 | 0 | -6.22 | 0 | 0 | 0 | 0.00 | 0 | -4.21 | 0 | -3.47 | 0 | 0.00 | 0 | 148 | 0.0 | -3.75 | 0 |
| 2020 (7) | 10.91 | -66.69 | 10.6 | -63.32 | 4.14 | -25.41 | 0 | 0 | 0.47 | 2.17 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.24 | 20.0 | 0.72 | 176.92 | 0 | 0 | 0.17 | 0 | 0.47 | 2250.0 | -3.36 | 0 | -3.42 | 0 | 0.06 | 50.0 | 0.00 | 0 | -2.32 | 0 | -2.32 | 0 | 0.00 | 0 | 148 | 18.4 | -0.8 | 0 |
| 2019 (6) | 32.75 | 22.61 | 28.9 | 17.86 | 5.55 | 5.71 | 0.01 | 0.0 | 0.46 | 58.62 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.2 | 53.85 | 0.26 | -23.53 | 0.01 | 0 | -0.13 | 0 | 0.02 | -91.67 | -1.68 | 0 | -1.72 | 0 | 0.04 | -71.43 | 0.00 | 0 | -1.38 | 0 | -1.04 | 0 | 0.00 | 0 | 125 | 25.0 | 0.47 | 0 |
| 2018 (5) | 26.71 | -3.89 | 24.52 | -1.57 | 5.25 | 2.74 | 0.01 | 0.0 | 0.29 | 107.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | -31.58 | 0.34 | 0 | 0 | 0 | 0.03 | 0 | 0.24 | 500.0 | -2.81 | 0 | -2.96 | 0 | 0.14 | -60.0 | 0.00 | 0 | -2.97 | 0 | -1.90 | 0 | 0.00 | 0 | 100 | 6.38 | -1.38 | 0 |
| 2017 (4) | 27.79 | -7.98 | 24.91 | 1.63 | 5.11 | -0.2 | 0.01 | -66.67 | 0.14 | 7.69 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.19 | -17.39 | -0.01 | 0 | 0 | 0 | -0.06 | 0 | 0.04 | 0 | -2.19 | 0 | -2.54 | 0 | 0.35 | 59.09 | 0.00 | 0 | -2.69 | 0 | -1.54 | 0 | 0.00 | 0 | 94 | 38.24 | -1.15 | 0 |
| 2016 (3) | 30.2 | -11.2 | 24.51 | -13.18 | 5.12 | -0.58 | 0.03 | 0.0 | 0.13 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.23 | 27.78 | -0.03 | 0 | 0 | 0 | -0.23 | 0 | -0.06 | 0 | 0.52 | -40.23 | 0.3 | -50.82 | 0.22 | -15.38 | 41.52 | 39.56 | 0.44 | -52.69 | 0.21 | -4.55 | 0.00 | 0 | 68 | 4.62 | 1.16 | -24.68 |
| 2015 (2) | 34.01 | -3.46 | 28.23 | -3.52 | 5.15 | 0.39 | 0.03 | 0.0 | 0.13 | -13.33 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.18 | 200.0 | -0.01 | 0 | 0 | 0 | 0.13 | -40.91 | 0.24 | 41.18 | 0.87 | -13.86 | 0.61 | -23.75 | 0.26 | 23.81 | 29.75 | 45.05 | 0.93 | -44.31 | 0.22 | -42.11 | 0.00 | 0 | 65 | 38.3 | 1.54 | -10.98 |
| 2014 (1) | 35.23 | 3.95 | 29.26 | 2.34 | 5.13 | 5.77 | 0.03 | 0.0 | 0.15 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.06 | -57.14 | -0.04 | 0 | 0 | 0 | 0.22 | 0.0 | 0.17 | -34.62 | 1.01 | 42.25 | 0.8 | 42.86 | 0.21 | 40.0 | 20.51 | -5.09 | 1.67 | 34.68 | 0.38 | 111.11 | 0.00 | 0 | 47 | 4.44 | 1.73 | 19.31 |
| 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) | 7.29 | 7.36 | -10.66 | 5.3 | 11.34 | -10.47 | 1.6 | 1.91 | 9.59 | 0.05 | 0.0 | 0 | 0.14 | 0.0 | 27.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | -20.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.17 | -230.77 | -173.91 | -0.23 | -428.57 | -291.67 | 0.16 | -70.91 | -82.42 | 0.17 | -68.52 | -79.01 | 0 | -100.0 | -100.0 | 0.22 | -93.87 | -96.71 | 0.10 | -68.75 | -79.17 | 0.24 | -14.29 | -41.46 | 0.88 | 12.82 | -85.85 | 168 | 0.0 | 0.0 | 0.77 | -33.04 | -50.0 |
| 24Q2 (19) | 6.79 | 3.03 | -16.28 | 4.76 | 5.08 | -20.53 | 1.57 | 10.56 | 6.08 | 0.05 | 66.67 | 150.0 | 0.14 | 0.0 | 27.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | -42.86 | 0 | 0 | 100.0 | 0 | 0 | -100.0 | 0.13 | -50.0 | -38.1 | 0.07 | -58.82 | -99.2 | 0.55 | -31.25 | -94.16 | 0.54 | -29.87 | -94.25 | 0.02 | 0.0 | 0 | 3.59 | 41.9 | 11866.67 | 0.32 | -30.43 | -94.29 | 0.28 | -22.22 | -24.32 | 0.78 | 69.57 | -86.43 | 168 | 0.0 | 0.0 | 1.15 | -18.44 | -88.51 |
| 24Q1 (18) | 6.59 | 5.61 | -0.15 | 4.53 | -2.37 | -4.03 | 1.42 | -9.55 | 0.71 | 0.03 | -40.0 | 0 | 0.14 | 7.69 | -12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 100.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.26 | 218.18 | 966.67 | 0.17 | 158.62 | 194.44 | 0.8 | 407.69 | 185.71 | 0.77 | 385.19 | 196.15 | 0.02 | 0.0 | 100.0 | 2.53 | 0 | 2.43 | 0.46 | 387.5 | 206.67 | 0.36 | 3500.0 | 38.46 | 0.46 | -92.43 | 206.67 | 168 | 0.0 | 0.0 | 1.41 | 291.67 | 63.95 |
| 23Q4 (17) | 6.24 | -23.53 | 1.46 | 4.64 | -21.62 | -5.5 | 1.57 | 7.53 | 25.6 | 0.05 | 0 | 400.0 | 0.13 | 18.18 | -7.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -20.0 | -33.33 | -0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.22 | -195.65 | -144.44 | -0.29 | -341.67 | -52.63 | -0.26 | -128.57 | -30.0 | -0.27 | -133.33 | -42.11 | 0.02 | -66.67 | 0 | 0.00 | -100.0 | 0 | -0.16 | -133.33 | -33.33 | 0.01 | -97.56 | 0 | 6.08 | -2.25 | 519.31 | 168 | 0.0 | 9.09 | 0.36 | -76.62 | -5.26 |
| 23Q3 (16) | 8.16 | 0.62 | 27.1 | 5.92 | -1.17 | 16.31 | 1.46 | -1.35 | 25.86 | 0 | -100.0 | 0 | 0.11 | 0.0 | -15.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -28.57 | -28.57 | -0.01 | 0.0 | 0 | 0 | -100.0 | 0 | 0.23 | 9.52 | 91.67 | 0.12 | -98.63 | 200.0 | 0.91 | -90.33 | 333.33 | 0.81 | -91.37 | 406.25 | 0.06 | 0 | 20.0 | 6.69 | 22200.0 | -74.24 | 0.48 | -91.43 | 380.0 | 0.41 | 10.81 | 485.71 | 6.22 | 8.17 | 554.01 | 168 | 0.0 | 9.8 | 1.54 | -84.62 | 94.94 |
| 23Q2 (15) | 8.11 | 22.88 | 71.82 | 5.99 | 26.91 | 21.5 | 1.48 | 4.96 | 43.69 | 0.02 | 0 | 0 | 0.11 | -31.25 | -8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 250.0 | 600.0 | -0.01 | 0 | 0 | 8.88 | 0 | 0 | 0.21 | 800.0 | 250.0 | 8.77 | 4972.22 | 7408.33 | 9.41 | 3260.71 | 797.04 | 9.39 | 3511.54 | 795.56 | 0 | -100.0 | 0 | 0.03 | -98.79 | 0 | 5.60 | 3633.33 | 715.38 | 0.37 | 42.31 | 150.68 | 5.75 | 3733.33 | 485.91 | 168 | 0.0 | 13.51 | 10.01 | 1063.95 | 1367.09 |
| 23Q1 (14) | 6.6 | 7.32 | 17.23 | 4.72 | -3.87 | -10.44 | 1.41 | 12.8 | 36.89 | 0 | -100.0 | 0 | 0.16 | 14.29 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -66.67 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 66.67 | -142.86 | -0.18 | 5.26 | 0.0 | 0.28 | 240.0 | 132.94 | 0.26 | 236.84 | 130.59 | 0.01 | 0 | 0 | 2.47 | 0 | 0 | 0.15 | 225.0 | 125.86 | 0.26 | 0 | 165.0 | 0.15 | 110.34 | 125.86 | 168 | 9.09 | 13.51 | 0.86 | 126.32 | 418.52 |
| 22Q4 (13) | 6.15 | -4.21 | 72.27 | 4.91 | -3.54 | 31.64 | 1.25 | 7.76 | 40.45 | 0.01 | 0 | 0 | 0.14 | 7.69 | 7.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -14.29 | -25.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.09 | -175.0 | -325.0 | -0.19 | -575.0 | -280.0 | -0.2 | -195.24 | 81.82 | -0.19 | -218.75 | 82.73 | 0 | -100.0 | 0 | 0.00 | -100.0 | 0 | -0.12 | -220.0 | 83.78 | 0.00 | -100.0 | 100.0 | -1.45 | -5.84 | 65.56 | 154 | 0.65 | 4.05 | 0.38 | -51.9 | 177.55 |
| 22Q3 (12) | 6.42 | 36.02 | 114.0 | 5.09 | 3.25 | 57.1 | 1.16 | 12.62 | 54.67 | 0 | 0 | 0 | 0.13 | 8.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 600.0 | 40.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.12 | 100.0 | 0 | 0.04 | 133.33 | 133.33 | 0.21 | 115.56 | 119.09 | 0.16 | 111.85 | 114.55 | 0.05 | 0 | 0 | 25.97 | 0 | 0 | 0.10 | 110.99 | 113.33 | 0.07 | 109.59 | 112.07 | -1.37 | 8.05 | 60.52 | 153 | 3.38 | 3.38 | 0.79 | 200.0 | 264.58 |
| 22Q2 (11) | 4.72 | -16.16 | 182.63 | 4.93 | -6.45 | 94.09 | 1.03 | 0.0 | -53.6 | 0 | 0 | 0 | 0.12 | 0.0 | -7.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | -87.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -14.29 | 700.0 | -0.12 | 33.33 | -71.43 | -1.35 | -58.82 | 57.14 | -1.35 | -58.82 | 57.14 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.91 | -56.9 | 57.28 | -0.73 | -82.5 | 60.11 | -1.49 | -156.9 | 45.22 | 148 | 0.0 | 0.0 | -0.79 | -192.59 | 68.77 |
| 22Q1 (10) | 5.63 | 57.7 | 175.98 | 5.27 | 41.29 | 186.41 | 1.03 | 15.73 | 11.96 | 0 | 0 | 0 | 0.12 | -7.69 | -7.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -62.5 | 50.0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0.07 | 75.0 | 333.33 | -0.18 | -260.0 | -20.0 | -0.85 | 22.73 | 2.3 | -0.85 | 22.73 | 2.3 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.58 | 21.62 | 1.69 | -0.40 | 35.48 | 6.98 | -0.58 | 86.22 | 1.69 | 148 | 0.0 | 0.0 | -0.27 | 44.9 | -8.0 |
| 21Q4 (9) | 3.57 | 19.0 | 35.74 | 3.73 | 15.12 | 25.59 | 0.89 | 18.67 | 21.92 | 0 | 0 | 0 | 0.13 | 0.0 | 8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 60.0 | 33.33 | -0.04 | -300.0 | -105.33 | 0 | 0 | 0 | 0.04 | 0 | -63.64 | -0.05 | 58.33 | -107.81 | -1.1 | 0.0 | -155.81 | -1.1 | 0.0 | -134.04 | 0 | 0 | -100.0 | 0.00 | 0 | 0 | -0.74 | 1.33 | -138.71 | -0.62 | -6.9 | 6.06 | -4.21 | -21.33 | -81.47 | 148 | 0.0 | 0.0 | -0.49 | -2.08 | -357.89 |
| 21Q3 (8) | 3.0 | 79.64 | 55.44 | 3.24 | 27.56 | 88.37 | 0.75 | -66.22 | -21.88 | 0 | 0 | 0 | 0.13 | 0.0 | 18.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -37.5 | -16.67 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | -0.12 | -71.43 | -500.0 | -1.1 | 65.08 | -52.78 | -1.1 | 65.08 | -50.68 | 0 | 0 | -100.0 | 0.00 | 0 | 0 | -0.75 | 64.79 | -53.06 | -0.58 | 68.31 | -28.89 | -3.47 | -27.57 | -73.5 | 148 | 0.0 | 0.0 | -0.48 | 81.03 | -433.33 |
| 21Q2 (7) | 1.67 | -18.14 | 49.11 | 2.54 | 38.04 | 81.43 | 2.22 | 141.3 | 138.71 | 0 | 0 | 0 | 0.13 | 0.0 | 8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 300.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.01 | 66.67 | 0 | -0.07 | 53.33 | 22.22 | -3.15 | -262.07 | -140.46 | -3.15 | -262.07 | -138.64 | 0 | 0 | -100.0 | 0.00 | 0 | 0 | -2.13 | -261.02 | -136.67 | -1.83 | -325.58 | -150.68 | -2.72 | -361.02 | -80.13 | 148 | 0.0 | 0.68 | -2.53 | -912.0 | -277.61 |
| 21Q1 (6) | 2.04 | -22.43 | -60.99 | 1.84 | -38.05 | -59.11 | 0.92 | 26.03 | -39.87 | 0 | 0 | 0 | 0.13 | 8.33 | 8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -66.67 | -33.33 | -0.01 | -101.33 | 0 | 0 | 0 | 0 | -0.03 | -127.27 | -200.0 | -0.15 | -123.44 | -50.0 | -0.87 | -102.33 | 3.33 | -0.87 | -85.11 | 3.33 | 0 | -100.0 | 0 | 0.00 | 0 | 0 | -0.59 | -90.32 | 3.28 | -0.43 | 34.85 | 10.42 | -0.59 | 74.57 | 3.28 | 148 | 0.0 | 0.0 | -0.25 | -231.58 | -4.17 |
| 20Q4 (5) | 2.63 | 36.27 | -68.54 | 2.97 | 72.67 | -59.76 | 0.73 | -23.96 | -43.85 | 0 | 0 | 0 | 0.12 | 9.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.0 | 20.0 | 0.75 | 0 | 0 | 0 | 0 | 0 | 0.11 | 22.22 | 257.14 | 0.64 | 2033.33 | 740.0 | -0.43 | 40.28 | -4.88 | -0.47 | 35.62 | -9.3 | 0.03 | 200.0 | 200.0 | 0.00 | 0 | 0 | -0.31 | 36.73 | 8.82 | -0.66 | -46.67 | -230.0 | -2.32 | -16.0 | -68.12 | 148 | 0.0 | 18.4 | 0.19 | 311.11 | 11.76 |
| 20Q3 (4) | 1.93 | 72.32 | 0.0 | 1.72 | 22.86 | 0.0 | 0.96 | 3.23 | 0.0 | 0 | 0 | 0.0 | 0.11 | -8.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.09 | 0 | 0.0 | 0.03 | 133.33 | 0.0 | -0.72 | 45.04 | 0.0 | -0.73 | 44.7 | 0.0 | 0.01 | 0.0 | 0.0 | 0.00 | 0 | 0.0 | -0.49 | 45.56 | 0.0 | -0.45 | 38.36 | 0.0 | -2.00 | -32.45 | 0.0 | 148 | 0.68 | 0.0 | -0.09 | 86.57 | 0.0 |
| 20Q2 (3) | 1.12 | -78.59 | 0.0 | 1.4 | -68.89 | 0.0 | 0.93 | -39.22 | 0.0 | 0 | 0 | 0.0 | 0.12 | 0.0 | 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 | 100.0 | 0.0 | -0.09 | 10.0 | 0.0 | -1.31 | -45.56 | 0.0 | -1.32 | -46.67 | 0.0 | 0.01 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.90 | -47.54 | 0.0 | -0.73 | -52.08 | 0.0 | -1.51 | -147.54 | 0.0 | 147 | -0.68 | 0.0 | -0.67 | -179.17 | 0.0 |
| 20Q1 (2) | 5.23 | -37.44 | 0.0 | 4.5 | -39.02 | 0.0 | 1.53 | 17.69 | 0.0 | 0 | 0 | 0.0 | 0.12 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | -40.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 85.71 | 0.0 | -0.1 | 0.0 | 0.0 | -0.9 | -119.51 | 0.0 | -0.9 | -109.3 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.61 | -79.41 | 0.0 | -0.48 | -140.0 | 0.0 | -0.61 | 55.8 | 0.0 | 148 | 18.4 | 0.0 | -0.24 | -241.18 | 0.0 |
| 19Q4 (1) | 8.36 | 0.0 | 0.0 | 7.38 | 0.0 | 0.0 | 1.3 | 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 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | -0.41 | 0.0 | 0.0 | -0.43 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.34 | 0.0 | 0.0 | -0.20 | 0.0 | 0.0 | -1.38 | 0.0 | 0.0 | 125 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 |
