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) | 4.78 | -70.42 | 7.75 | -52.94 | 7.8 | 11.75 | 0.4 | 300.0 | 0.99 | 25.32 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0.1 | -47.37 | -0.09 | 0 | 0 | 0 | -0.27 | 0 | -6.52 | 0 | -17.29 | 0 | -17.29 | 0 | 0.01 | -50.0 | 0.00 | 0 | -3.76 | 0 | -2.31 | 0 | 0.00 | 0 | 460 | 0.0 | -12.64 | 0 |
| 2022 (9) | 16.16 | 3.52 | 16.47 | -28.27 | 6.98 | -37.29 | 0.1 | 66.67 | 0.79 | 23.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 18.75 | -0.09 | 0 | 0 | 0 | 0.62 | 0 | -6.26 | 0 | -13.55 | 0 | -13.56 | 0 | 0.02 | -95.92 | 0.00 | 0 | -2.95 | 0 | -1.57 | 0 | 0.00 | 0 | 460 | 0.0 | -8.4 | 0 |
| 2021 (8) | 15.61 | -72.64 | 22.96 | -47.85 | 11.13 | 5.5 | 0.06 | -25.0 | 0.64 | 0.0 | 0 | 0 | 0.01 | 0 | 0.06 | 0.0 | 0.16 | 77.78 | 0.09 | 800.0 | 0 | 0 | -0.32 | 0 | -4.53 | 0 | -23.01 | 0 | -23.5 | 0 | 0.49 | 58.06 | 0.00 | 0 | -5.11 | 0 | -4.07 | 0 | 0.00 | 0 | 460 | 0.0 | -17.08 | 0 |
| 2020 (7) | 57.05 | 25.63 | 44.03 | 14.22 | 10.55 | -1.59 | 0.08 | -33.33 | 0.64 | -18.99 | 0 | 0 | 0 | 0 | 0.06 | 0.0 | 0.09 | -68.97 | 0.01 | 0 | 0 | 0 | -0.67 | 0 | -1.04 | 0 | 1.43 | 0 | 1.11 | 0 | 0.31 | 0 | 21.98 | 0 | 0.24 | 0 | 0.46 | 0 | 0.00 | 0 | 460 | 0.0 | 7.37 | 1374.0 |
| 2019 (6) | 45.41 | -9.33 | 38.55 | -17.29 | 10.72 | -14.79 | 0.12 | 50.0 | 0.79 | -2.47 | 0.01 | 0 | 0 | 0 | 0.06 | 100.0 | 0.29 | 222.22 | -0.05 | 0 | 0 | 0 | -0.14 | 0 | -2.76 | 0 | -6.62 | 0 | -6.7 | 0 | -0.02 | 0 | 0.00 | 0 | -1.46 | 0 | -0.85 | 0 | 0.00 | 0 | 460 | 0.0 | 0.5 | 0 |
| 2018 (5) | 50.08 | -10.33 | 46.61 | -4.8 | 12.58 | 10.54 | 0.08 | -11.11 | 0.81 | 20.9 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.09 | 28.57 | -0.24 | 0 | 0 | 0 | 0.29 | 0 | -4.62 | 0 | -13.73 | 0 | -12.26 | 0 | -1.48 | 0 | 0.00 | 0 | -2.67 | 0 | -1.64 | 0 | 0.00 | 0 | 460 | 0.0 | -6.87 | 0 |
| 2017 (4) | 55.85 | 4.76 | 48.96 | 15.23 | 11.38 | 8.28 | 0.09 | 0.0 | 0.67 | 76.32 | 0 | 0 | 0 | 0 | 0.03 | -50.0 | 0.07 | -41.67 | 0 | 0 | 0 | 0 | -0.35 | 0 | -2.65 | 0 | -7.13 | 0 | -6.98 | 0 | -0.15 | 0 | 0.00 | 0 | -1.52 | 0 | -0.93 | 0 | 0.00 | 0 | 460 | 0.0 | -0.92 | 0 |
| 2016 (3) | 53.31 | -29.26 | 42.49 | -25.02 | 10.51 | -13.5 | 0.09 | -10.0 | 0.38 | 5.56 | 0 | 0 | 0 | 0 | 0.06 | -14.29 | 0.12 | -61.29 | 0.01 | 0 | 0.06 | 0 | -0.19 | 0 | 0.16 | -66.67 | 0.46 | -93.46 | -0.09 | 0 | 0.55 | -64.05 | 0.00 | 0 | -0.02 | 0 | -0.05 | 0 | 0.00 | 0 | 460 | 2.0 | 6.57 | -51.76 |
| 2015 (2) | 75.36 | -1.68 | 56.67 | -6.05 | 12.15 | 10.05 | 0.1 | -33.33 | 0.36 | -7.69 | 0 | 0 | 0 | 0 | 0.07 | 0.0 | 0.31 | 63.16 | -0.02 | 0 | -0.01 | 0 | 0.4 | 8.11 | 0.48 | 9.09 | 7.03 | 22.9 | 5.45 | 28.84 | 1.53 | 4.79 | 21.75 | -14.94 | 1.21 | 27.37 | 1.07 | 32.1 | 0.00 | 0 | 451 | 1.58 | 13.62 | 13.22 |
| 2014 (1) | 76.65 | -7.52 | 60.32 | -7.06 | 11.04 | 9.31 | 0.15 | -11.76 | 0.39 | -26.42 | 0 | 0 | 0 | 0 | 0.07 | 40.0 | 0.19 | -26.92 | -0.03 | 0 | 0.02 | 0 | 0.37 | 19.35 | 0.44 | 69.23 | 5.72 | -29.73 | 4.23 | -33.7 | 1.46 | -17.05 | 25.57 | 18.38 | 0.95 | -38.71 | 0.81 | -38.17 | 0.00 | 0 | 444 | 8.03 | 12.03 | -14.62 |
| 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) | 0.76 | 31.03 | 65.22 | 0.69 | 35.29 | -39.47 | 0.54 | -18.18 | -53.04 | 0.06 | -14.29 | -71.43 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.75 | -1037.5 | -41.51 | -1.22 | -130.19 | 48.52 | -1.26 | -80.0 | 46.15 | 0.04 | -77.78 | 233.33 | 0.00 | 0 | 0 | -0.27 | -80.0 | 47.06 | -0.11 | 35.29 | 71.79 | -0.62 | -82.35 | 71.56 | 466 | 1.3 | 1.3 | -0.43 | -248.28 | 65.32 |
| 24Q2 (19) | 0.58 | 3.57 | -48.21 | 0.51 | -7.27 | -74.63 | 0.66 | 4.76 | -64.52 | 0.07 | -12.5 | 75.0 | 0.23 | 4.55 | -11.54 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0.59 | 0 | 6000.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.11 | -65.62 | 0.0 | 0.08 | 136.36 | 300.0 | -0.53 | 36.9 | 80.66 | -0.7 | 20.45 | 74.82 | 0.18 | 350.0 | 350.0 | 0.00 | 0 | 0 | -0.15 | 21.05 | 75.41 | -0.17 | -21.43 | 71.67 | -0.34 | -78.95 | 79.76 | 460 | 0.0 | 0.0 | 0.29 | 0 | 119.86 |
| 24Q1 (18) | 0.56 | 24.44 | -79.71 | 0.55 | -56.0 | -83.58 | 0.63 | 8.62 | -85.0 | 0.08 | -33.33 | 166.67 | 0.22 | -4.35 | -12.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0.32 | 182.05 | 740.0 | -0.22 | 96.25 | -69.23 | -0.84 | 88.41 | 82.93 | -0.88 | 87.86 | 82.11 | 0.04 | 0 | 0 | 0.00 | 0 | 0 | -0.19 | 87.97 | 82.24 | -0.14 | 53.33 | 86.41 | -0.19 | 94.95 | 82.24 | 460 | 0.0 | 0.0 | 0 | 100.0 | 100.0 |
| 23Q4 (17) | 0.45 | -2.17 | -87.18 | 1.25 | 9.65 | -69.66 | 0.58 | -49.57 | -65.88 | 0.12 | -42.86 | 300.0 | 0.23 | -4.17 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -87.5 | -0.05 | 80.77 | 58.33 | 0 | 0 | 0 | -0.39 | -750.0 | -116.67 | -5.87 | -1007.55 | 14.18 | -7.25 | -205.91 | 20.77 | -7.25 | -209.83 | 20.68 | 0 | 100.0 | 100.0 | 0.00 | 0 | 0 | -1.58 | -209.8 | 20.6 | -0.30 | 23.08 | 38.78 | -3.76 | -72.48 | -27.46 | 460 | 0.0 | 0.0 | -6.2 | -400.0 | 21.32 |
| 23Q3 (16) | 0.46 | -58.93 | -91.24 | 1.14 | -43.28 | -76.49 | 1.15 | -38.17 | -33.14 | 0.21 | 425.0 | 950.0 | 0.24 | -7.69 | 14.29 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 300.0 | -71.43 | -0.26 | -273.33 | -85.71 | 0 | 0 | 0 | 0.06 | -45.45 | -82.35 | -0.53 | -2750.0 | -857.14 | -2.37 | 13.5 | -89.6 | -2.34 | 15.83 | -85.71 | -0.03 | -175.0 | -400.0 | 0.00 | 0 | 0 | -0.51 | 16.39 | -82.14 | -0.39 | 35.0 | -34.48 | -2.18 | -29.76 | -127.08 | 460 | 0.0 | 0.0 | -1.24 | 15.07 | -6300.0 |
| 23Q2 (15) | 1.12 | -59.42 | -70.98 | 2.01 | -40.0 | -47.11 | 1.86 | -55.71 | -0.53 | 0.04 | 33.33 | 100.0 | 0.26 | 4.0 | 36.84 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.01 | -112.5 | -200.0 | 0.15 | 87.5 | 87.5 | 0 | 0 | 0 | 0.11 | 320.0 | -57.69 | 0.02 | 115.38 | -93.94 | -2.74 | 44.31 | -86.39 | -2.78 | 43.5 | -87.84 | 0.04 | 0 | 300.0 | 0.00 | 0 | 0 | -0.61 | 42.99 | -90.62 | -0.60 | 41.75 | -53.85 | -1.68 | -57.01 | -143.48 | 460 | 0.0 | 0.0 | -1.46 | 60.96 | -711.11 |
| 23Q1 (14) | 2.76 | -21.37 | -21.81 | 3.35 | -18.69 | -9.7 | 4.2 | 147.06 | 148.52 | 0.03 | 0.0 | 0.0 | 0.25 | 8.7 | 56.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0.0 | 166.67 | 0.08 | 166.67 | -11.11 | 0 | 0 | 0 | -0.05 | 72.22 | -125.0 | -0.13 | 98.1 | -172.22 | -4.92 | 46.23 | -192.86 | -4.92 | 46.17 | -192.86 | 0 | 100.0 | 0 | 0.00 | 0 | 0 | -1.07 | 46.23 | -189.19 | -1.03 | -110.2 | -157.5 | -1.07 | 63.73 | -189.19 | 460 | 0.0 | 0.0 | -3.74 | 52.54 | -910.81 |
| 22Q4 (13) | 3.51 | -33.14 | 5.09 | 4.12 | -15.05 | -17.6 | 1.7 | -1.16 | -7.1 | 0.03 | 50.0 | 200.0 | 0.23 | 9.52 | 43.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 14.29 | 0.0 | -0.12 | 14.29 | -250.0 | 0 | 0 | 0 | -0.18 | -152.94 | -800.0 | -6.84 | -9871.43 | -564.08 | -9.15 | -632.0 | -101.99 | -9.14 | -625.4 | -88.84 | -0.01 | -200.0 | -103.23 | 0.00 | 0 | 0 | -1.99 | -610.71 | -89.52 | -0.49 | -68.97 | 40.24 | -2.95 | -207.29 | 42.27 | 460 | 0.0 | 0.0 | -7.88 | -39500.0 | -180.43 |
| 22Q3 (12) | 5.25 | 36.01 | 52.17 | 4.85 | 27.63 | -9.01 | 1.72 | -8.02 | -24.23 | 0.02 | 0.0 | 100.0 | 0.21 | 10.53 | 31.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 600.0 | 800.0 | -0.14 | -275.0 | -1500.0 | 0 | 0 | 0 | 0.34 | 30.77 | 950.0 | 0.07 | -78.79 | 138.89 | -1.25 | 14.97 | 71.2 | -1.26 | 14.86 | 72.06 | 0.01 | 0.0 | -94.12 | 0.00 | 0 | 0 | -0.28 | 12.5 | 71.43 | -0.29 | 25.64 | 68.82 | -0.96 | -39.13 | 76.35 | 460 | 0.0 | 0.0 | 0.02 | 111.11 | 100.66 |
| 22Q2 (11) | 3.86 | 9.35 | 15.57 | 3.8 | 2.43 | -45.64 | 1.87 | 10.65 | -59.96 | 0.02 | -33.33 | 0.0 | 0.19 | 18.75 | 18.75 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0.01 | -66.67 | -83.33 | 0.08 | -11.11 | 0 | 0 | 0 | 0 | 0.26 | 30.0 | 204.0 | 0.33 | 83.33 | 110.41 | -1.47 | 12.5 | 87.21 | -1.48 | 11.9 | 87.13 | 0.01 | 0 | 0 | 0.00 | 0 | 0 | -0.32 | 13.51 | 87.2 | -0.39 | 2.5 | 78.21 | -0.69 | -86.49 | 77.6 | 460 | 0.0 | 0.0 | -0.18 | 51.35 | 98.2 |
| 22Q1 (10) | 3.53 | 5.69 | -35.7 | 3.71 | -25.8 | -34.22 | 1.69 | -7.65 | -28.39 | 0.03 | 200.0 | 50.0 | 0.16 | 0.0 | 6.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -62.5 | 50.0 | 0.09 | 12.5 | 0 | 0 | 0 | 0 | 0.2 | 1100.0 | 2100.0 | 0.18 | 117.48 | 228.57 | -1.68 | 62.91 | 36.6 | -1.68 | 65.29 | 36.6 | 0 | -100.0 | -100.0 | 0.00 | 0 | 0 | -0.37 | 64.76 | 36.21 | -0.40 | 51.22 | 25.93 | -0.37 | 92.76 | 36.21 | 460 | 0.0 | 0.0 | -0.37 | 86.83 | 69.17 |
| 21Q4 (9) | 3.34 | -3.19 | -75.78 | 5.0 | -6.19 | -52.38 | 1.83 | -19.38 | -27.67 | 0.01 | 0.0 | -50.0 | 0.16 | 0.0 | 6.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 900.0 | 0 | 0.08 | 700.0 | 0 | 0 | 0 | 0 | -0.02 | 50.0 | 94.74 | -1.03 | -472.22 | -139.53 | -4.53 | -4.38 | -1472.73 | -4.84 | -7.32 | -12200.0 | 0.31 | 82.35 | 3.33 | 0.00 | 0 | -100.0 | -1.05 | -7.14 | -10600.0 | -0.82 | 11.83 | -920.0 | -5.11 | -25.86 | -2229.17 | 460 | 0.0 | 0.0 | -2.81 | 7.57 | -253.55 |
| 21Q3 (8) | 3.45 | 3.29 | -81.81 | 5.33 | -23.75 | -62.14 | 2.27 | -51.39 | -33.63 | 0.01 | -50.0 | 0.0 | 0.16 | 0.0 | 6.67 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | -0.01 | -116.67 | -120.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.04 | 84.0 | 85.19 | -0.18 | 94.32 | 52.63 | -4.34 | 62.23 | -498.17 | -4.51 | 60.78 | -525.47 | 0.17 | 0 | 466.67 | 0.00 | 0 | -100.0 | -0.98 | 60.8 | -526.09 | -0.93 | 48.04 | -400.0 | -4.06 | -31.82 | -1865.22 | 460 | 0.0 | 0.0 | -3.04 | 69.66 | -218.75 |
| 21Q2 (7) | 3.34 | -39.16 | -69.36 | 6.99 | 23.94 | -18.72 | 4.67 | 97.88 | 115.21 | 0.02 | 0.0 | 0 | 0.16 | 6.67 | 6.67 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.06 | 0 | 0 | 0.06 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.25 | -2400.0 | 0 | -3.17 | -2164.29 | -1661.11 | -11.49 | -333.58 | -22880.0 | -11.5 | -333.96 | 0 | 0 | -100.0 | 100.0 | 0.00 | 0 | 0 | -2.50 | -331.03 | 0 | -1.79 | -231.48 | -4575.0 | -3.08 | -431.03 | -30900.0 | 460 | 0.0 | 0.0 | -10.02 | -735.0 | -815.71 |
| 21Q1 (6) | 5.49 | -60.19 | -59.0 | 5.64 | -46.29 | -47.97 | 2.36 | -6.72 | 1.72 | 0.02 | 0.0 | 100.0 | 0.15 | 0.0 | -21.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 97.37 | -108.33 | -0.14 | 67.44 | -133.33 | -2.65 | -903.03 | -1658.82 | -2.65 | -6725.0 | -13350.0 | 0.01 | -96.67 | -90.0 | 0.00 | -100.0 | -100.0 | -0.58 | -5900.0 | 0 | -0.54 | -640.0 | -2800.0 | -0.58 | -341.67 | 0 | 460 | 0.0 | 0.0 | -1.2 | -165.57 | -171.01 |
| 20Q4 (5) | 13.79 | -27.31 | 26.75 | 10.5 | -25.43 | 12.3 | 2.53 | -26.02 | -6.64 | 0.02 | 100.0 | -60.0 | 0.15 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.38 | -40.74 | -26.67 | -0.43 | -13.16 | 82.23 | 0.33 | -69.72 | 109.17 | 0.04 | -96.23 | 101.13 | 0.3 | 900.0 | 287.5 | 89.37 | 3024.83 | 0 | 0.01 | -95.65 | 101.3 | 0.10 | -67.74 | 141.67 | 0.24 | 4.35 | 116.44 | 460 | 0.0 | 0.0 | 1.83 | -28.52 | 199.46 |
| 20Q3 (4) | 18.97 | 74.04 | 0.0 | 14.08 | 63.72 | 0.0 | 3.42 | 57.6 | 0.0 | 0.01 | 0 | 0.0 | 0.15 | 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 | -0.27 | 0 | 0.0 | -0.38 | -111.11 | 0.0 | 1.09 | 2280.0 | 0.0 | 1.06 | 0 | 0.0 | 0.03 | 127.27 | 0.0 | 2.86 | 0 | 0.0 | 0.23 | 0 | 0.0 | 0.31 | 675.0 | 0.0 | 0.23 | 2200.0 | 0.0 | 460 | 0.0 | 0.0 | 2.56 | 82.86 | 0.0 |
| 20Q2 (3) | 10.9 | -18.6 | 0.0 | 8.6 | -20.66 | 0.0 | 2.17 | -6.47 | 0.0 | 0 | -100.0 | 0.0 | 0.15 | -21.05 | 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 | -0.18 | -200.0 | 0.0 | -0.05 | -129.41 | 0.0 | 0 | -100.0 | 0.0 | -0.11 | -210.0 | 0.0 | 0.00 | -100.0 | 0.0 | 0.00 | 0 | 0.0 | 0.04 | 100.0 | 0.0 | 0.01 | 0 | 0.0 | 460 | 0.0 | 0.0 | 1.4 | -17.16 | 0.0 |
| 20Q1 (2) | 13.39 | 23.07 | 0.0 | 10.84 | 15.94 | 0.0 | 2.32 | -14.39 | 0.0 | 0.01 | -80.0 | 0.0 | 0.19 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -91.67 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.12 | 140.0 | 0.0 | -0.06 | 97.52 | 0.0 | 0.17 | 104.72 | 0.0 | 0.02 | 100.57 | 0.0 | 0.1 | 162.5 | 0.0 | 57.57 | 0 | 0.0 | 0.00 | 100.0 | 0.0 | 0.02 | 108.33 | 0.0 | 0.00 | 100.0 | 0.0 | 460 | 0.0 | 0.0 | 1.69 | 191.85 | 0.0 |
| 19Q4 (1) | 10.88 | 0.0 | 0.0 | 9.35 | 0.0 | 0.0 | 2.71 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.24 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.3 | 0.0 | 0.0 | -2.42 | 0.0 | 0.0 | -3.6 | 0.0 | 0.0 | -3.53 | 0.0 | 0.0 | -0.16 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.77 | 0.0 | 0.0 | -0.24 | 0.0 | 0.0 | -1.46 | 0.0 | 0.0 | 460 | 0.0 | 0.0 | -1.84 | 0.0 | 0.0 |
