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) | 86.71 | -7.6 | 74.73 | -7.05 | 13.7 | 9.95 | 0.34 | 0.0 | 3.58 | 103.41 | 0.05 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0.62 | 0 | -0.91 | 0 | -2.63 | 0 | -2.7 | 0 | 0.13 | -90.0 | 0.00 | 0 | -2.35 | 0 | -1.52 | 0 | 0.00 | 0 | 115 | 3.6 | 4.86 | 33.15 |
| 2022 (9) | 93.84 | 4.87 | 80.4 | 12.01 | 12.46 | -14.31 | 0.34 | -39.29 | 1.76 | 134.67 | 0.05 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.89 | 0 | 0 | 0 | -1.45 | 0 | -4.12 | 0 | -3.14 | 0 | -4.38 | 0 | 1.3 | 21.5 | 0.00 | 0 | -3.96 | 0 | -0.22 | 0 | 0.00 | 0 | 111 | 0.0 | 3.65 | -60.54 |
| 2021 (8) | 89.48 | 9.34 | 71.78 | 12.26 | 14.54 | 16.79 | 0.56 | 16.67 | 0.75 | -14.77 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | -0.27 | 0 | -0.07 | 0 | 0.03 | -96.25 | 0.05 | -93.67 | 3.21 | -48.56 | 2.16 | -57.89 | 1.07 | 0.0 | 33.26 | 93.48 | 1.88 | -60.83 | 1.79 | -51.36 | 0.00 | 0 | 111 | 3.74 | 9.25 | -26.35 |
| 2020 (7) | 81.84 | 3.59 | 63.94 | -2.07 | 12.45 | 7.42 | 0.48 | -11.11 | 0.88 | -43.23 | 0.06 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | 0 | 0 | 0 | 0.8 | -8.05 | 0.79 | 777.78 | 6.24 | 182.35 | 5.13 | 214.72 | 1.07 | 84.48 | 17.19 | -34.19 | 4.80 | 211.69 | 3.68 | 180.92 | 0.00 | 0 | 107 | 0.94 | 12.56 | 33.48 |
| 2019 (6) | 79.0 | 27.5 | 65.29 | 21.7 | 11.59 | 7.71 | 0.54 | -39.33 | 1.55 | 15.67 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0 | 0 | 0.87 | 569.23 | 0.09 | -30.77 | 2.21 | 0 | 1.63 | 0 | 0.58 | 38.1 | 26.12 | 0 | 1.54 | 0 | 1.31 | 0 | 0.00 | 0 | 106 | -5.36 | 9.41 | 114.84 |
| 2018 (5) | 61.96 | -3.25 | 53.65 | 7.9 | 10.76 | -5.36 | 0.89 | 36.92 | 1.34 | 97.06 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0.27 | 2600.0 | 0.13 | 0 | 0.13 | -71.74 | -2.32 | 0 | -2.79 | 0 | 0.42 | -50.0 | 0.00 | 0 | -2.48 | 0 | -2.47 | 0 | 0.00 | 0 | 112 | -5.88 | 4.38 | -51.87 |
| 2017 (4) | 64.04 | -13.15 | 49.72 | 0.34 | 11.37 | -10.82 | 0.65 | 62.5 | 0.68 | 15.25 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0.01 | 0 | -0.54 | 0 | 0.46 | -74.59 | 3.42 | -74.19 | 2.7 | -73.21 | 0.84 | -74.31 | 24.53 | -0.69 | 2.27 | -71.23 | 1.90 | -72.9 | 0.00 | 0 | 119 | 0.0 | 9.1 | -51.0 |
| 2016 (3) | 73.74 | -9.21 | 49.55 | -9.15 | 12.75 | 10.68 | 0.4 | -29.82 | 0.59 | 34.09 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.51 | -6.79 | 1.81 | -33.7 | 13.25 | -25.94 | 10.08 | -25.39 | 3.27 | -25.51 | 24.70 | 0.53 | 7.89 | -32.16 | 7.01 | -23.3 | 0.00 | 0 | 119 | 8.18 | 18.57 | -19.3 |
| 2015 (2) | 81.22 | 12.71 | 54.54 | 10.2 | 11.52 | 26.73 | 0.57 | 26.67 | 0.44 | -20.0 | 0 | 0 | 0.01 | -80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.62 | 0 | 2.73 | 0 | 17.89 | 35.43 | 13.51 | 34.83 | 4.39 | 37.62 | 24.57 | 1.65 | 11.63 | 20.89 | 9.14 | 4.7 | 0.00 | 0 | 110 | 6.8 | 23.01 | 27.41 |
| 2014 (1) | 72.06 | 22.16 | 49.49 | 17.5 | 9.09 | 10.18 | 0.45 | 200.0 | 0.55 | 0 | 0 | 0 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.29 | 0 | -0.28 | 0 | 13.21 | 80.96 | 10.02 | 85.21 | 3.19 | 69.68 | 24.17 | -6.43 | 9.62 | 79.81 | 8.73 | 53.16 | 0.00 | 0 | 103 | 1.98 | 18.06 | 49.01 |
| 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) | 18.47 | 6.21 | -4.74 | 18.19 | 1.68 | 8.73 | 3.02 | 17.05 | -17.49 | 0.06 | -45.45 | -14.29 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 8.03 | 804.39 | 673.57 | 5.3 | 225.3 | 320.83 | 3.34 | 184.99 | 253.21 | 1.92 | 785.71 | 1110.53 | 36.25 | 0 | 0 | 2.82 | 184.68 | 252.43 | -3.97 | -68.22 | -501.52 | -5.13 | 35.47 | -755.0 | 118 | 0.0 | 0.0 | 8.23 | 705.15 | 1682.69 |
| 24Q2 (19) | 17.39 | 22.46 | -25.75 | 17.89 | 14.17 | -5.29 | 2.58 | 2.38 | -26.07 | 0.11 | 120.0 | 22.22 | 1.12 | 3.7 | 45.45 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -97.83 | 0 | 0 | 0 | 0 | -0.18 | 76.32 | -169.23 | -1.14 | -11.76 | -2380.0 | -4.23 | 15.57 | -484.55 | -3.93 | 28.02 | -585.19 | -0.28 | -157.14 | -193.33 | 0.00 | 0 | -100.0 | -3.33 | 27.92 | -556.16 | -2.36 | 37.23 | -468.75 | -7.95 | -72.08 | -688.89 | 118 | 0.0 | 6.31 | -1.36 | 38.46 | -147.72 |
| 24Q1 (18) | 14.2 | -34.62 | -35.98 | 15.67 | -26.02 | -12.65 | 2.52 | -24.55 | -21.74 | 0.05 | -50.0 | -28.57 | 1.08 | 0.93 | 36.71 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.46 | 4700.0 | 757.14 | 0 | 0 | 0 | -0.76 | -200.0 | -642.86 | -1.02 | -285.45 | -827.27 | -5.01 | -123.66 | -650.55 | -5.46 | -170.3 | -891.3 | 0.49 | 345.0 | 122.73 | 0.00 | 0 | -100.0 | -4.62 | -162.5 | -845.16 | -3.76 | -72.48 | -652.94 | -4.62 | -96.6 | -845.16 | 118 | 2.61 | 6.31 | -2.21 | -904.55 | -180.66 |
| 23Q4 (17) | 21.72 | 12.02 | -21.3 | 21.18 | 26.6 | -6.57 | 3.34 | -8.74 | 4.7 | 0.1 | 42.86 | 25.0 | 1.07 | 11.46 | 57.35 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 50.0 | 98.86 | 0 | 0 | 0 | 0.76 | 240.74 | -26.21 | 0.55 | 139.29 | 150.46 | -2.24 | 6.67 | -444.62 | -2.02 | 7.34 | -861.9 | -0.2 | -5.26 | -122.99 | 0.00 | 0 | 0 | -1.76 | 4.86 | -826.32 | -2.18 | -230.3 | -390.67 | -2.35 | -291.67 | 40.66 | 115 | -2.54 | 3.6 | -0.22 | 57.69 | -108.73 |
| 23Q3 (16) | 19.39 | -17.21 | -21.85 | 16.73 | -11.43 | -21.53 | 3.66 | 4.87 | 26.21 | 0.07 | -22.22 | -12.5 | 0.96 | 24.68 | 92.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0 | 0 | 0 | 0 | -0.54 | -307.69 | 55.37 | -1.4 | -2900.0 | -4.48 | -2.4 | -318.18 | -220.0 | -2.18 | -369.14 | -62.69 | -0.19 | -163.33 | -131.67 | 0.00 | -100.0 | 0 | -1.85 | -353.42 | -52.89 | -0.66 | -203.12 | 0 | -0.60 | -144.44 | 84.08 | 118 | 6.31 | 6.31 | -0.52 | -118.25 | -153.06 |
| 23Q2 (15) | 23.42 | 5.59 | 0.52 | 18.89 | 5.3 | -6.67 | 3.49 | 8.39 | 8.05 | 0.09 | 28.57 | 12.5 | 0.77 | -2.53 | 133.33 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.26 | 85.71 | 157.78 | 0.05 | 145.45 | 107.04 | 1.1 | 20.88 | 226.44 | 0.81 | 17.39 | 190.0 | 0.3 | 36.36 | 650.0 | 27.15 | 11.77 | 0 | 0.73 | 17.74 | 190.12 | 0.64 | -5.88 | 500.0 | 1.35 | 117.74 | 152.73 | 111 | 0.0 | 0.0 | 2.85 | 4.01 | 280.0 |
| 23Q1 (14) | 22.18 | -19.64 | 22.34 | 17.94 | -20.86 | 10.95 | 3.22 | 0.94 | 2.55 | 0.07 | -12.5 | -30.0 | 0.79 | 16.18 | 216.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | 92.05 | 0 | 0 | 0 | 0 | 0.14 | -86.41 | 116.67 | -0.11 | 89.91 | 88.78 | 0.91 | 40.0 | 141.94 | 0.69 | 428.57 | 135.57 | 0.22 | -74.71 | 210.0 | 24.29 | 0 | 0 | 0.62 | 426.32 | 135.43 | 0.68 | -9.33 | 183.95 | 0.62 | 115.66 | 135.43 | 111 | 0.0 | 0.0 | 2.74 | 8.73 | 556.67 |
| 22Q4 (13) | 27.6 | 11.25 | 20.16 | 22.67 | 6.33 | 17.58 | 3.19 | 10.0 | -14.02 | 0.08 | 0.0 | -38.46 | 0.68 | 36.0 | 240.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.88 | 0 | 0 | 0 | 0 | 0 | 1.03 | 185.12 | 10200.0 | -1.09 | 18.66 | -1657.14 | 0.65 | 186.67 | 1200.0 | -0.21 | 84.33 | 73.75 | 0.87 | 45.0 | 1.16 | 0.00 | 0 | 0 | -0.19 | 84.3 | 73.97 | 0.75 | 0 | 201.35 | -3.96 | -5.04 | -303.08 | 111 | 0.0 | 0.0 | 2.52 | 157.14 | 65.79 |
| 22Q3 (12) | 24.81 | 6.48 | 9.3 | 21.32 | 5.34 | 14.01 | 2.9 | -10.22 | -20.33 | 0.08 | 0.0 | -46.67 | 0.5 | 51.52 | 177.78 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -1.21 | -168.89 | -6150.0 | -1.34 | -88.73 | 0 | -0.75 | 13.79 | -308.33 | -1.34 | -48.89 | -546.67 | 0.6 | 1400.0 | 757.14 | 0.00 | 0 | -100.0 | -1.21 | -49.38 | -548.15 | 0.00 | 100.0 | -100.0 | -3.77 | -47.27 | -240.67 | 111 | 0.0 | 0.0 | 0.98 | 30.67 | -47.03 |
| 22Q2 (11) | 23.3 | 28.52 | 4.25 | 20.24 | 25.17 | 13.39 | 3.23 | 2.87 | -12.23 | 0.08 | -20.0 | -46.67 | 0.33 | 32.0 | 73.68 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.45 | 46.43 | -191.84 | -0.71 | 27.55 | -273.17 | -0.87 | 59.91 | -170.73 | -0.9 | 53.61 | -163.83 | 0.04 | 120.0 | 122.22 | 0.00 | 0 | 0 | -0.81 | 53.71 | -163.78 | -0.16 | 80.25 | -118.82 | -2.56 | -46.29 | -206.22 | 111 | 0.0 | 0.0 | 0.75 | 225.0 | -72.73 |
| 22Q1 (10) | 18.13 | -21.07 | -15.52 | 16.17 | -16.13 | 1.38 | 3.14 | -15.36 | -10.54 | 0.1 | -23.08 | -23.08 | 0.25 | 25.0 | 38.89 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -0.84 | -8500.0 | -71.43 | -0.98 | -1500.0 | -127.91 | -2.17 | -4440.0 | -238.22 | -1.94 | -142.5 | -255.2 | -0.2 | -123.26 | -164.52 | 0.00 | 0 | -100.0 | -1.75 | -139.73 | -254.87 | -0.81 | -9.46 | -157.04 | -1.75 | -189.74 | -254.87 | 111 | 0.0 | 0.0 | -0.6 | -139.47 | -119.17 |
| 21Q4 (9) | 22.97 | 1.19 | -7.68 | 19.28 | 3.1 | 2.99 | 3.71 | 1.92 | -8.17 | 0.13 | -13.33 | 0.0 | 0.2 | 11.11 | 17.65 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0.01 | -50.0 | -97.67 | 0.07 | 0 | -86.0 | 0.05 | -86.11 | -98.09 | -0.8 | -366.67 | -135.09 | 0.86 | 1128.57 | 168.75 | 0.00 | -100.0 | -100.0 | -0.73 | -370.37 | -134.11 | -0.74 | -396.0 | -149.01 | 1.95 | -27.24 | -59.46 | 111 | 0.0 | 3.74 | 1.52 | -17.84 | -63.46 |
| 21Q3 (8) | 22.7 | 1.57 | -6.62 | 18.7 | 4.76 | 1.19 | 3.64 | -1.09 | 24.66 | 0.15 | 0.0 | 0 | 0.18 | -5.26 | 5.88 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.26 | -2500.0 | 0 | 0 | 0 | 0 | 0.02 | -95.92 | 0 | 0 | -100.0 | 100.0 | 0.36 | -70.73 | -86.52 | 0.3 | -78.72 | -85.37 | 0.07 | 138.89 | -88.52 | 18.77 | 0 | -17.24 | 0.27 | -78.74 | -86.08 | 0.25 | -70.59 | -87.05 | 2.68 | 11.2 | -0.74 | 111 | 0.0 | 4.72 | 1.85 | -32.73 | -55.64 |
| 21Q2 (7) | 22.35 | 4.15 | 4.63 | 17.85 | 11.91 | 6.82 | 3.68 | 4.84 | 18.33 | 0.15 | 15.38 | 7.14 | 0.19 | 5.56 | -20.83 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 85.71 | 0 | 100.0 | 0 | 0.49 | 200.0 | -34.67 | 0.41 | 195.35 | -39.71 | 1.23 | -21.66 | -44.84 | 1.41 | 12.8 | -26.56 | -0.18 | -158.06 | -160.0 | 0.00 | -100.0 | -100.0 | 1.27 | 12.39 | -30.22 | 0.85 | -40.14 | -19.05 | 2.41 | 113.27 | 221.33 | 111 | 0.0 | 4.72 | 2.75 | -12.14 | -28.01 |
| 21Q1 (6) | 21.46 | -13.75 | 89.91 | 15.95 | -14.8 | 58.86 | 3.51 | -13.12 | 47.48 | 0.13 | 0.0 | 30.0 | 0.18 | 5.88 | -37.93 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | -0.07 | 0 | 0 | -0.49 | -213.95 | -145.0 | -0.43 | -186.0 | -152.94 | 1.57 | -40.08 | 222.66 | 1.25 | -45.18 | 211.61 | 0.31 | -3.12 | 306.67 | 19.93 | 62.43 | 0 | 1.13 | -47.2 | 206.6 | 1.42 | -5.96 | 275.31 | 1.13 | -76.51 | 206.6 | 111 | 3.74 | 4.72 | 3.13 | -24.76 | 663.41 |
| 20Q4 (5) | 24.88 | 2.34 | 11.62 | 18.72 | 1.3 | 5.76 | 4.04 | 38.36 | 11.91 | 0.13 | 0 | 62.5 | 0.17 | 0.0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | -100.0 | 0 | 0 | 0 | 0.43 | 0 | -56.57 | 0.5 | 317.39 | -43.18 | 2.62 | -1.87 | 40.86 | 2.28 | 11.22 | 33.33 | 0.32 | -47.54 | 100.0 | 12.27 | -45.9 | 46.59 | 2.14 | 10.31 | 32.1 | 1.51 | -21.76 | 115.71 | 4.81 | 78.15 | 212.34 | 107 | 0.94 | 0.94 | 4.16 | -0.24 | 17.51 |
| 20Q3 (4) | 24.31 | 13.81 | 0.0 | 18.48 | 10.59 | 0.0 | 2.92 | -6.11 | 0.0 | 0 | -100.0 | 0.0 | 0.17 | -29.17 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | -0.23 | -133.82 | 0.0 | 2.67 | 19.73 | 0.0 | 2.05 | 6.77 | 0.0 | 0.61 | 103.33 | 0.0 | 22.68 | 70.27 | 0.0 | 1.94 | 6.59 | 0.0 | 1.93 | 83.81 | 0.0 | 2.70 | 260.0 | 0.0 | 106 | 0.0 | 0.0 | 4.17 | 9.16 | 0.0 |
| 20Q2 (3) | 21.36 | 89.03 | 0.0 | 16.71 | 66.43 | 0.0 | 3.11 | 30.67 | 0.0 | 0.14 | 40.0 | 0.0 | 0.24 | -17.24 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.07 | 0 | 0.0 | 0 | 0 | 0.0 | 0.75 | 475.0 | 0.0 | 0.68 | 500.0 | 0.0 | 2.23 | 274.22 | 0.0 | 1.92 | 271.43 | 0.0 | 0.3 | 300.0 | 0.0 | 13.32 | 0 | 0.0 | 1.82 | 271.7 | 0.0 | 1.05 | 229.63 | 0.0 | 0.75 | 170.75 | 0.0 | 106 | 0.0 | 0.0 | 3.82 | 831.71 | 0.0 |
| 20Q1 (2) | 11.3 | -49.3 | 0.0 | 10.04 | -43.28 | 0.0 | 2.38 | -34.07 | 0.0 | 0.1 | 25.0 | 0.0 | 0.29 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | -0.2 | -120.2 | 0.0 | -0.17 | -119.32 | 0.0 | -1.28 | -168.82 | 0.0 | -1.12 | -165.5 | 0.0 | -0.15 | -193.75 | 0.0 | 0.00 | -100.0 | 0.0 | -1.06 | -165.43 | 0.0 | -0.81 | -215.71 | 0.0 | -1.06 | -168.83 | 0.0 | 106 | 0.0 | 0.0 | 0.41 | -88.42 | 0.0 |
| 19Q4 (1) | 22.29 | 0.0 | 0.0 | 17.7 | 0.0 | 0.0 | 3.61 | 0.0 | 0.0 | 0.08 | 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 | -0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.99 | 0.0 | 0.0 | 0.88 | 0.0 | 0.0 | 1.86 | 0.0 | 0.0 | 1.71 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 8.37 | 0.0 | 0.0 | 1.62 | 0.0 | 0.0 | 0.70 | 0.0 | 0.0 | 1.54 | 0.0 | 0.0 | 106 | 0.0 | 0.0 | 3.54 | 0.0 | 0.0 |
