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 | -8.6 | 26.57 | -9.75 | 0.56 | -11.11 | 0 | 0 | 0.27 | 68.75 | 0 | 0 | 0.15 | 0.0 | 0.83 | -73.48 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0.73 | -74.39 | 0.06 | -96.55 | -0.09 | 0 | 0.15 | 0 | 0.00 | 0 | -0.03 | 0 | -0.23 | 0 | 0.00 | 0 | 360 | 0.0 | 1.17 | -56.83 |
| 2022 (9) | 28.95 | -10.07 | 29.44 | 1.66 | 0.63 | -4.55 | 0 | 0 | 0.16 | 128.57 | 0 | 0 | 0.15 | 7.14 | 3.13 | 114.38 | 0.01 | -75.0 | 0.01 | -50.0 | 0 | 0 | 0.01 | 0 | 2.85 | 35.71 | 1.74 | -62.66 | 1.97 | -53.43 | -0.23 | 0 | 0.00 | 0 | 0.55 | -52.99 | -0.24 | 0 | 0.00 | 0 | 360 | 0.0 | 2.71 | -50.09 |
| 2021 (8) | 32.19 | 42.37 | 28.96 | 26.91 | 0.66 | 20.0 | 0 | 0 | 0.07 | -12.5 | 0 | 0 | 0.14 | 7.69 | 1.46 | 1.39 | 0.04 | 100.0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 2.1 | 33.76 | 4.66 | 475.31 | 4.23 | 435.44 | 0.44 | 2100.0 | 9.39 | 315.49 | 1.17 | 431.82 | 0.59 | 0 | 0.00 | 0 | 360 | 0.0 | 5.43 | 252.6 |
| 2020 (7) | 22.61 | -11.16 | 22.82 | -13.46 | 0.55 | 1.85 | 0 | 0 | 0.08 | 0.0 | 0 | 0 | 0.13 | 0.0 | 1.44 | 2780.0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 1.57 | 248.89 | 0.81 | 0 | 0.79 | 0 | 0.02 | 0 | 2.26 | 0 | 0.22 | 0 | -0.22 | 0 | 0.00 | 0 | 360 | 0.0 | 1.54 | 0 |
| 2019 (6) | 25.45 | -18.14 | 26.37 | -13.96 | 0.54 | -3.57 | 0 | 0 | 0.08 | -11.11 | 0 | 0 | 0.13 | 8.33 | 0.05 | -96.86 | 0.01 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.45 | -48.28 | -1.0 | 0 | -0.99 | 0 | 0 | 0 | 0.00 | 0 | -0.28 | 0 | -0.40 | 0 | 0.00 | 0 | 360 | 0.0 | -0.29 | 0 |
| 2018 (5) | 31.09 | 1.93 | 30.65 | 8.5 | 0.56 | 0.0 | 0 | 0 | 0.09 | -18.18 | 0 | 0 | 0.12 | 9.09 | 1.59 | 0 | 0.04 | -20.0 | 0.01 | 0 | 0 | 0 | 0.03 | 50.0 | 0.87 | -36.03 | 0.75 | -75.33 | 0.85 | -68.52 | -0.1 | 0 | 0.00 | 0 | 0.24 | -68.0 | -0.01 | 0 | 0.00 | 0 | 360 | 0.0 | 1.57 | -61.14 |
| 2017 (4) | 30.5 | 21.85 | 28.25 | 10.61 | 0.56 | 1.82 | 0 | 0 | 0.11 | -8.33 | 0 | 0 | 0.11 | 0.0 | 0 | 0 | 0.05 | 150.0 | 0 | 0 | 1.41 | 0 | 0.02 | -60.0 | 1.36 | 0 | 3.04 | 0 | 2.7 | 0 | 0.34 | 3.03 | 11.19 | 0 | 0.75 | 0 | 0.37 | 0 | 0.00 | 0 | 360 | 0.0 | 4.04 | 0 |
| 2016 (3) | 25.03 | -21.78 | 25.54 | -25.67 | 0.55 | -15.38 | 0 | 0 | 0.12 | -7.69 | 0 | 0 | 0.11 | 0.0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0.05 | -37.5 | -0.2 | 0 | -1.26 | 0 | -1.59 | 0 | 0.33 | 0 | 0.00 | 0 | -0.44 | 0 | -0.39 | 0 | 0.00 | 0 | 360 | 0.0 | -0.19 | 0 |
| 2015 (2) | 32.0 | -21.72 | 34.36 | -15.22 | 0.65 | -8.45 | 0 | 0 | 0.13 | -7.14 | 0 | 0 | 0.11 | 10.0 | 0 | 0 | 0.01 | -75.0 | 0 | 0 | 0 | 0 | 0.08 | -11.11 | -0.91 | 0 | -3.92 | 0 | -3.41 | 0 | -0.51 | 0 | 0.00 | 0 | -0.95 | 0 | -0.69 | 0 | 0.00 | 0 | 360 | 0.0 | -2.7 | 0 |
| 2014 (1) | 40.88 | 8.21 | 40.53 | 4.76 | 0.71 | -4.05 | 0 | 0 | 0.14 | 0 | 0 | 0 | 0.1 | 0.0 | 1.53 | 2.68 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0.09 | 28.57 | 1.84 | -4.66 | 1.47 | 406.9 | 1.34 | 378.57 | 0.13 | 1200.0 | 8.86 | 381.52 | 0.37 | 362.5 | -0.14 | 0 | 0.00 | 0 | 360 | 0.0 | 2.99 | 59.89 |
| 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) | 7.97 | -10.35 | 18.42 | 7.63 | -6.95 | 14.56 | 0.18 | 12.5 | 20.0 | 0 | 0 | 0 | 0.07 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 2.09 | 0 | 151.81 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -300.0 | -200.0 | 2.01 | 20200.0 | 145.12 | 2.17 | 309.43 | 193.24 | 2.17 | 309.43 | 193.24 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.60 | 300.0 | 185.71 | 0.04 | -73.33 | 300.0 | 0.75 | 400.0 | 1400.0 | 360 | 0.0 | 0.0 | 2.47 | 197.59 | 142.16 |
| 24Q2 (19) | 8.89 | 36.56 | 42.7 | 8.2 | 28.53 | 22.75 | 0.16 | 14.29 | 14.29 | 0 | 0 | 0 | 0.07 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | -33.33 | -0.01 | -150.0 | 0.0 | 0.53 | 5200.0 | 188.33 | 0.53 | 5200.0 | 188.33 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.15 | 0 | 188.24 | 0.15 | 0 | 193.75 | 0.15 | 0 | 193.75 | 360 | 0.0 | 0.0 | 0.83 | 196.43 | 359.38 |
| 24Q1 (18) | 6.51 | -9.96 | 3.66 | 6.38 | -10.39 | 4.25 | 0.14 | 0.0 | 0.0 | 0 | 0 | 0 | 0.07 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 155.56 | 600.0 | 0.02 | 120.0 | 0.0 | 0.01 | 108.33 | -75.0 | 0.01 | 103.7 | -75.0 | 0 | -100.0 | 0 | 0.00 | 0 | 0 | 0.00 | 100.0 | -100.0 | -0.00 | 100.0 | -100.0 | 0.00 | 100.0 | -100.0 | 360 | 0.0 | 0.0 | 0.28 | 86.67 | -9.68 |
| 23Q4 (17) | 7.23 | 7.43 | 16.99 | 7.12 | 6.91 | 19.06 | 0.14 | -6.67 | -6.67 | 0 | 0 | 0 | 0.07 | 0.0 | 16.67 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -325.0 | -200.0 | -0.1 | -112.2 | -100.0 | -0.12 | -116.22 | -1300.0 | -0.27 | -136.49 | -217.39 | 0.15 | 0 | 165.22 | 0.00 | 0 | 0 | -0.08 | -138.1 | -233.33 | -0.05 | -150.0 | -162.5 | -0.03 | -160.0 | -105.45 | 360 | 0.0 | 0.0 | 0.15 | -85.29 | -44.44 |
| 23Q3 (16) | 6.73 | 8.03 | -6.66 | 6.66 | -0.3 | -20.33 | 0.15 | 7.14 | -11.76 | 0 | 0 | 0 | 0.07 | 0.0 | 40.0 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0.83 | 0 | -73.48 | 0 | 0 | 100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.04 | 33.33 | 0.0 | 0.82 | 8300.0 | -73.55 | 0.74 | 223.33 | -58.19 | 0.74 | 223.33 | -58.19 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.21 | 223.53 | -57.14 | -0.02 | 87.5 | 94.59 | 0.05 | 131.25 | -89.58 | 360 | 0.0 | 0.0 | 1.02 | 418.75 | -49.5 |
| 23Q2 (15) | 6.23 | -0.8 | -19.92 | 6.68 | 9.15 | -13.25 | 0.14 | 0.0 | -12.5 | 0 | 0 | 0 | 0.07 | 0.0 | 133.33 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 400.0 | 400.0 | -0.01 | -150.0 | 80.0 | -0.6 | -1600.0 | -400.0 | -0.6 | -1600.0 | -400.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.17 | -1800.0 | -466.67 | -0.16 | -1700.0 | -700.0 | -0.16 | -1700.0 | -1500.0 | 360 | 0.0 | 0.0 | -0.32 | -203.23 | -390.91 |
| 23Q1 (14) | 6.28 | 1.62 | -19.38 | 6.12 | 2.34 | -17.41 | 0.14 | -6.67 | -6.67 | 0 | 0 | 0 | 0.07 | 16.67 | 250.0 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 66.67 | -200.0 | 0.02 | 140.0 | 114.29 | 0.04 | 300.0 | -55.56 | 0.04 | -82.61 | -55.56 | 0 | 100.0 | 0 | 0.00 | 0 | 0 | 0.01 | -83.33 | -50.0 | 0.01 | -87.5 | -83.33 | 0.01 | -98.18 | -50.0 | 360 | 0.0 | 0.0 | 0.31 | 14.81 | 0.0 |
| 22Q4 (13) | 6.18 | -14.29 | -30.01 | 5.98 | -28.47 | -28.04 | 0.15 | -11.76 | -11.76 | 0 | 0 | 0 | 0.06 | 20.0 | 200.0 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.03 | -175.0 | -200.0 | -0.05 | -101.61 | -350.0 | 0.01 | -99.44 | -97.3 | 0.23 | -87.01 | -36.11 | -0.23 | 0 | -2400.0 | 0.00 | 0 | -100.0 | 0.06 | -87.76 | -40.0 | 0.08 | 121.62 | -11.11 | 0.55 | 14.58 | -53.39 | 360 | 0.0 | 0.0 | 0.27 | -86.63 | -54.24 |
| 22Q3 (12) | 7.21 | -7.33 | -14.57 | 8.36 | 8.57 | 8.43 | 0.17 | 6.25 | 0.0 | 0 | 0 | 0 | 0.05 | 66.67 | 400.0 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 3.13 | 0 | 114.38 | -0.01 | -200.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.04 | 500.0 | 0 | 3.1 | 6300.0 | 102.61 | 1.77 | 1575.0 | -15.31 | 1.77 | 1575.0 | -11.5 | 0 | 0 | -100.0 | 0.00 | 0 | -100.0 | 0.49 | 1733.33 | -12.5 | -0.37 | -1750.0 | -384.62 | 0.48 | 4900.0 | -55.56 | 360 | 0.0 | 0.0 | 2.02 | 1736.36 | -11.01 |
| 22Q2 (11) | 7.78 | -0.13 | -2.99 | 7.7 | 3.91 | 10.95 | 0.16 | 6.67 | 0.0 | 0 | 0 | 0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -200.0 | 0.0 | -0.05 | 64.29 | -183.33 | -0.12 | -233.33 | -112.12 | -0.12 | -233.33 | -114.81 | 0 | 0 | -100.0 | 0.00 | 0 | -100.0 | -0.03 | -250.0 | -113.64 | -0.02 | -133.33 | -109.52 | -0.01 | -150.0 | -101.92 | 360 | 0.0 | 0.0 | 0.11 | -64.52 | -90.68 |
| 22Q1 (10) | 7.79 | -11.78 | 13.06 | 7.41 | -10.83 | 23.29 | 0.15 | -11.76 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 200.0 | 0.0 | -0.14 | -800.0 | -128.57 | 0.09 | -75.68 | -92.62 | 0.09 | -75.0 | -91.59 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | 0.02 | -80.0 | -93.33 | 0.06 | -33.33 | -62.5 | 0.02 | -98.31 | -93.33 | 360 | 0.0 | 0.0 | 0.31 | -47.46 | -77.86 |
| 21Q4 (9) | 8.83 | 4.62 | 41.96 | 8.31 | 7.78 | 46.56 | 0.17 | 0.0 | 21.43 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0.04 | 0.0 | 33.33 | 0 | -100.0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -200.0 | 0.02 | -98.69 | -95.35 | 0.37 | -82.3 | -55.95 | 0.36 | -82.0 | -56.1 | 0.01 | -88.89 | -50.0 | 2.29 | -47.36 | 5.05 | 0.10 | -82.14 | -56.52 | 0.09 | -30.77 | -18.18 | 1.18 | 9.26 | 436.36 | 360 | 0.0 | 0.0 | 0.59 | -74.01 | -41.58 |
| 21Q3 (8) | 8.44 | 5.24 | 52.9 | 7.71 | 11.1 | 45.47 | 0.17 | 6.25 | 30.77 | 0 | 0 | 0 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0.04 | 0.0 | 33.33 | 1.46 | 0 | 5.8 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 1.53 | 2450.0 | 5.52 | 2.09 | 111.11 | 34.84 | 2.0 | 146.91 | 29.03 | 0.09 | -50.0 | 0 | 4.35 | -76.63 | 0 | 0.56 | 154.55 | 30.23 | 0.13 | -38.1 | 333.33 | 1.08 | 107.69 | 10900.0 | 360 | 0.0 | 0.0 | 2.27 | 92.37 | 30.46 |
| 21Q2 (7) | 8.02 | 16.4 | 51.32 | 6.94 | 15.47 | 33.21 | 0.16 | 6.67 | 23.08 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 33.33 | 33.33 | 0 | 0 | -100.0 | 0.01 | 0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.01 | -200.0 | 0 | 0.06 | -87.76 | -88.89 | 0.99 | -18.85 | 94.12 | 0.81 | -24.3 | 58.82 | 0.18 | 20.0 | 0 | 18.61 | 46.77 | 0 | 0.22 | -26.67 | 57.14 | 0.21 | 31.25 | 2200.0 | 0.52 | 73.33 | 218.18 | 360 | 0.0 | 0.0 | 1.18 | -15.71 | 71.01 |
| 21Q1 (6) | 6.89 | 10.77 | 23.7 | 6.01 | 6.0 | -9.62 | 0.15 | 7.14 | 0.0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.49 | 13.95 | 156.98 | 1.22 | 45.24 | 158.37 | 1.07 | 30.49 | 151.2 | 0.15 | 650.0 | 0 | 12.68 | 481.65 | 0 | 0.30 | 30.43 | 151.72 | 0.16 | 45.45 | 147.06 | 0.30 | 36.36 | 151.72 | 360 | 0.0 | 0.0 | 1.4 | 38.61 | 173.3 |
| 20Q4 (5) | 6.22 | 12.68 | -3.27 | 5.67 | 6.98 | -11.96 | 0.14 | 7.69 | 7.69 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.43 | -70.34 | 59.26 | 0.84 | -45.81 | 600.0 | 0.82 | -47.1 | 530.77 | 0.02 | 0 | 0 | 2.18 | 0 | 0 | 0.23 | -46.51 | 475.0 | 0.11 | 266.67 | 375.0 | 0.22 | 2300.0 | 178.57 | 360 | 0.0 | 0.0 | 1.01 | -41.95 | 236.67 |
| 20Q3 (4) | 5.52 | 4.15 | 0.0 | 5.3 | 1.73 | 0.0 | 0.13 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 1.38 | 3350.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 1.45 | 168.52 | 0.0 | 1.55 | 203.92 | 0.0 | 1.55 | 203.92 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.43 | 207.14 | 0.0 | 0.03 | 400.0 | 0.0 | -0.01 | 97.73 | 0.0 | 360 | 0.0 | 0.0 | 1.74 | 152.17 | 0.0 |
| 20Q2 (3) | 5.3 | -4.85 | 0.0 | 5.21 | -21.65 | 0.0 | 0.13 | -13.33 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.04 | 100.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.54 | 162.79 | 0.0 | 0.51 | 124.4 | 0.0 | 0.51 | 124.4 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.14 | 124.14 | 0.0 | -0.01 | 97.06 | 0.0 | -0.44 | 24.14 | 0.0 | 360 | 0.0 | 0.0 | 0.69 | 136.13 | 0.0 |
| 20Q1 (2) | 5.57 | -13.37 | 0.0 | 6.65 | 3.26 | 0.0 | 0.15 | 15.38 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.86 | -418.52 | 0.0 | -2.09 | -1841.67 | 0.0 | -2.09 | -1707.69 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.58 | -1550.0 | 0.0 | -0.34 | -750.0 | 0.0 | -0.58 | -107.14 | 0.0 | 360 | 0.0 | 0.0 | -1.91 | -736.67 | 0.0 |
| 19Q4 (1) | 6.43 | 0.0 | 0.0 | 6.44 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 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 | 0.0 | 0.0 | 0.27 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | -0.28 | 0.0 | 0.0 | 360 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 |
