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) | 13.91 | -4.92 | 6.8 | -8.36 | 5.12 | 2.61 | 0.61 | 52.5 | 0.36 | 89.47 | 0 | 0 | 0.1 | -60.0 | 1.42 | 3.65 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | -0.03 | 0 | 0.89 | 102.27 | 2.88 | 8.68 | 2.41 | 12.62 | 0.46 | -9.8 | 16.05 | -16.84 | 0.88 | 12.82 | 0.56 | -9.68 | 0.00 | 0 | 274 | 0.0 | 3.52 | 11.75 |
| 2022 (9) | 14.63 | 23.04 | 7.42 | 10.91 | 4.99 | 1.01 | 0.4 | 21.21 | 0.19 | 90.0 | 0 | 0 | 0.25 | 47.06 | 1.37 | 38.38 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.32 | 0 | 0.44 | -67.16 | 2.65 | 65.62 | 2.14 | 46.58 | 0.51 | 264.29 | 19.30 | 127.33 | 0.78 | 47.17 | 0.62 | 1450.0 | 0.00 | 0 | 274 | 0.0 | 3.15 | 55.17 |
| 2021 (8) | 11.89 | 5.13 | 6.69 | 4.86 | 4.94 | -5.36 | 0.33 | -25.0 | 0.1 | 42.86 | 0 | 0 | 0.17 | -5.56 | 0.99 | 54.69 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | 0 | 1.34 | 0 | 1.6 | 0 | 1.46 | 0 | 0.14 | 180.0 | 8.49 | 0 | 0.53 | 0 | 0.04 | 0 | 0.00 | 0 | 274 | -0.36 | 2.03 | 0 |
| 2020 (7) | 11.31 | -17.98 | 6.38 | -12.6 | 5.22 | -17.67 | 0.44 | -35.29 | 0.07 | 0.0 | 0 | 0 | 0.18 | -5.26 | 0.64 | 23.08 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0 | -0.3 | 0 | -0.6 | 0 | -0.65 | 0 | 0.05 | -82.14 | 0.00 | 0 | -0.24 | 0 | -0.13 | 0 | 0.00 | 0 | 275 | -0.36 | -0.18 | 0 |
| 2019 (6) | 13.79 | -0.36 | 7.3 | -9.99 | 6.34 | 20.3 | 0.68 | 13.33 | 0.07 | 75.0 | 0 | 0 | 0.19 | 1800.0 | 0.52 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | 0 | 2.17 | 146.59 | 2.31 | 72.39 | 2.03 | 70.59 | 0.28 | 100.0 | 12.26 | 13.73 | 0.72 | 71.43 | -0.05 | 0 | 0.00 | 0 | 276 | -0.72 | 2.74 | 67.07 |
| 2018 (5) | 13.84 | -14.88 | 8.11 | -10.09 | 5.27 | -11.87 | 0.6 | 7.14 | 0.04 | 100.0 | 0 | 0 | 0.01 | 0.0 | 0.26 | 333.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0.88 | 1660.0 | 1.34 | 2.29 | 1.19 | 1.71 | 0.14 | 0.0 | 10.78 | 1.51 | 0.42 | 0.0 | 0.11 | -73.17 | 0.00 | 0 | 278 | 0.0 | 1.64 | 0.61 |
| 2017 (4) | 16.26 | -16.83 | 9.02 | -12.26 | 5.98 | -11.41 | 0.56 | -23.29 | 0.02 | -33.33 | 0 | 0 | 0.01 | 0.0 | 0.06 | 0 | 0 | 0 | 0 | 0 | -0.43 | 0 | -0.42 | 0 | 0.05 | -94.32 | 1.31 | -61.58 | 1.17 | -60.74 | 0.14 | -67.44 | 10.62 | -15.45 | 0.42 | -60.38 | 0.41 | -46.75 | 0.00 | 0 | 278 | 0.0 | 1.63 | -57.88 |
| 2016 (3) | 19.55 | 9.28 | 10.28 | 13.47 | 6.75 | 2.43 | 0.73 | 12.31 | 0.03 | 200.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -97.78 | -0.24 | 0 | 0.88 | -30.71 | 3.41 | -2.57 | 2.98 | 1.36 | 0.43 | -24.56 | 12.56 | -22.42 | 1.06 | 2.91 | 0.77 | 26.23 | 0.00 | 0 | 278 | -1.07 | 3.87 | -2.52 |
| 2015 (2) | 17.89 | 4.01 | 9.06 | -3.21 | 6.59 | -1.2 | 0.65 | 18.18 | 0.01 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.45 | 4400.0 | -0.22 | 0 | 1.27 | 15.45 | 3.5 | 54.87 | 2.94 | 56.38 | 0.57 | 50.0 | 16.19 | -3.34 | 1.03 | 56.06 | 0.61 | 110.34 | 0.00 | 0 | 281 | -0.35 | 3.97 | 43.84 |
| 2014 (1) | 17.2 | 1.3 | 9.36 | 2.41 | 6.67 | -11.07 | 0.55 | 44.74 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0.39 | -9.3 | 1.1 | 22.22 | 2.26 | 82.26 | 1.88 | 300.0 | 0.38 | -50.65 | 16.75 | -72.95 | 0.66 | 288.24 | 0.29 | 0 | 0.00 | 0 | 282 | 0.0 | 2.76 | 59.54 |
| 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) | 3.01 | -6.23 | -18.87 | 1.52 | -6.17 | -11.63 | 1.27 | -1.55 | -2.31 | 0.16 | 14.29 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 1.97 | 27.1 | 77.48 | 2.19 | 18.38 | 21.67 | 1.85 | 19.35 | 22.52 | 0.34 | 13.33 | 13.33 | 15.59 | -2.5 | -5.0 | 0.68 | 19.3 | 23.64 | -0.04 | 0 | -126.67 | 1.69 | 65.69 | 92.05 | 272 | -0.73 | -0.73 | 2.36 | 17.41 | 19.8 |
| 24Q2 (19) | 3.21 | -9.07 | 6.64 | 1.62 | -1.22 | 3.18 | 1.29 | 0.78 | 7.5 | 0.14 | -22.22 | -6.67 | 0.1 | 0.0 | 11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -60.0 | 20.0 | 1.55 | 84.52 | 15600.0 | 1.85 | 26.71 | 670.83 | 1.55 | 26.02 | 715.79 | 0.3 | 30.43 | 500.0 | 15.99 | 2.37 | -20.68 | 0.57 | 26.67 | 714.29 | 0.00 | -100.0 | -100.0 | 1.02 | 126.67 | 218.75 | 274 | 0.0 | 0.0 | 2.01 | 24.07 | 415.38 |
| 24Q1 (18) | 3.53 | -0.28 | -3.02 | 1.64 | -6.29 | -6.82 | 1.28 | -11.11 | 7.56 | 0.18 | 5.88 | 38.46 | 0.1 | 0.0 | 25.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.15 | 188.24 | 475.0 | 0.84 | 327.03 | 460.0 | 1.46 | 14700.0 | 73.81 | 1.23 | 6050.0 | 75.71 | 0.23 | 866.67 | 64.29 | 15.62 | 0 | -8.49 | 0.45 | 4400.0 | 73.08 | 0.14 | 0.0 | -30.0 | 0.45 | -48.86 | 73.08 | 274 | 0.0 | 0.0 | 1.62 | 912.5 | 62.0 |
| 23Q4 (17) | 3.54 | -4.58 | -25.0 | 1.75 | 1.74 | -20.81 | 1.44 | 10.77 | 0.0 | 0.17 | 6.25 | 41.67 | 0.1 | 11.11 | 66.67 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.17 | -221.43 | 15.0 | -0.37 | -133.33 | -640.0 | -0.01 | -100.56 | -100.98 | 0.02 | -98.68 | -97.14 | -0.03 | -110.0 | -109.68 | 0.00 | -100.0 | -100.0 | 0.01 | -98.18 | -96.15 | 0.14 | -6.67 | -50.0 | 0.88 | 0.0 | 12.82 | 274 | 0.0 | 0.0 | 0.16 | -91.88 | -86.09 |
| 23Q3 (16) | 3.71 | 23.26 | -7.48 | 1.72 | 9.55 | -12.24 | 1.3 | 8.33 | 3.17 | 0.16 | 6.67 | 60.0 | 0.09 | 0.0 | 80.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 1.42 | 0 | 36.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 180.0 | -39.13 | 1.11 | 11200.0 | 593.75 | 1.8 | 650.0 | 89.47 | 1.51 | 694.74 | 84.15 | 0.3 | 500.0 | 150.0 | 16.41 | -18.6 | 25.55 | 0.55 | 685.71 | 83.33 | 0.15 | 114.29 | -37.5 | 0.88 | 175.0 | 69.23 | 274 | 0.0 | 0.0 | 1.97 | 405.13 | 82.41 |
| 23Q2 (15) | 3.01 | -17.31 | -10.68 | 1.57 | -10.8 | -12.29 | 1.2 | 0.84 | 0.0 | 0.15 | 15.38 | 66.67 | 0.09 | 12.5 | 125.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.05 | 225.0 | -16.67 | -0.01 | -106.67 | 96.3 | 0.24 | -71.43 | 100.0 | 0.19 | -72.86 | 58.33 | 0.05 | -64.29 | 0 | 20.16 | 18.1 | 0 | 0.07 | -73.08 | 75.0 | 0.07 | -65.0 | -50.0 | 0.32 | 23.08 | 45.45 | 274 | 0.0 | 0.0 | 0.39 | -61.0 | 62.5 |
| 23Q1 (14) | 3.64 | -22.88 | 43.87 | 1.76 | -20.36 | 19.73 | 1.19 | -17.36 | 9.17 | 0.13 | 8.33 | 30.0 | 0.08 | 33.33 | 166.67 | 0 | 0 | 0 | 0.09 | 0.0 | 80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.04 | 80.0 | -117.39 | 0.15 | 400.0 | -75.0 | 0.84 | -17.65 | 47.37 | 0.7 | 0.0 | 42.86 | 0.14 | -54.84 | 100.0 | 17.07 | -44.63 | 30.31 | 0.26 | 0.0 | 44.44 | 0.20 | -28.57 | 600.0 | 0.26 | -66.67 | 44.44 | 274 | 0.0 | 0.0 | 1.0 | -13.04 | 47.06 |
| 22Q4 (13) | 4.72 | 17.71 | 32.58 | 2.21 | 12.76 | 9.95 | 1.44 | 14.29 | 20.0 | 0.12 | 20.0 | 33.33 | 0.06 | 20.0 | 100.0 | 0 | 0 | 0 | 0.09 | 50.0 | 125.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | -186.96 | -400.0 | -0.05 | -131.25 | -109.43 | 1.02 | 7.37 | 17.24 | 0.7 | -14.63 | -16.67 | 0.31 | 158.33 | 675.0 | 30.83 | 135.88 | 642.89 | 0.26 | -13.33 | -16.13 | 0.28 | 16.67 | 154.55 | 0.78 | 50.0 | 47.17 | 274 | 0.0 | 0.0 | 1.15 | 6.48 | 17.35 |
| 22Q3 (12) | 4.01 | 18.99 | 44.77 | 1.96 | 9.5 | 26.45 | 1.26 | 5.0 | -6.67 | 0.1 | 11.11 | 25.0 | 0.05 | 25.0 | 150.0 | 0 | 0 | 0 | 0.06 | 20.0 | 50.0 | 1.04 | 225.0 | 5.05 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.23 | 283.33 | 2400.0 | 0.16 | 159.26 | -61.9 | 0.95 | 691.67 | 227.59 | 0.82 | 583.33 | 228.0 | 0.12 | 0 | 200.0 | 13.07 | 0 | -6.51 | 0.30 | 650.0 | 233.33 | 0.24 | 71.43 | 500.0 | 0.52 | 136.36 | 126.09 | 274 | 0.0 | 0.0 | 1.08 | 350.0 | 170.0 |
| 22Q2 (11) | 3.37 | 33.2 | 8.36 | 1.79 | 21.77 | -0.56 | 1.2 | 10.09 | 0.84 | 0.09 | -10.0 | 12.5 | 0.04 | 33.33 | 100.0 | 0 | 0 | 0 | 0.05 | 0.0 | 25.0 | 0.32 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.06 | -73.91 | 166.67 | -0.27 | -145.0 | -200.0 | 0.12 | -78.95 | 200.0 | 0.12 | -75.51 | 300.0 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | 0.04 | -77.78 | 300.0 | 0.14 | 450.0 | 250.0 | 0.22 | 22.22 | 57.14 | 274 | 0.0 | 0.0 | 0.24 | -64.71 | 60.0 |
| 22Q1 (10) | 2.53 | -28.93 | 3.27 | 1.47 | -26.87 | 9.7 | 1.09 | -9.17 | -9.17 | 0.1 | 11.11 | 11.11 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.05 | 25.0 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | 675.0 | 475.0 | 0.6 | 13.21 | 25.0 | 0.57 | -34.48 | 46.15 | 0.49 | -41.67 | 44.12 | 0.07 | 75.0 | 40.0 | 13.10 | 215.66 | -1.58 | 0.18 | -41.94 | 50.0 | -0.04 | -136.36 | 20.0 | 0.18 | -66.04 | 50.0 | 274 | 0.0 | 0.0 | 0.68 | -30.61 | 36.0 |
| 21Q4 (9) | 3.56 | 28.52 | 22.34 | 2.01 | 29.68 | 31.37 | 1.2 | -11.11 | -8.4 | 0.09 | 12.5 | -10.0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -300.0 | 60.0 | 0.53 | 26.19 | 783.33 | 0.87 | 200.0 | 569.23 | 0.84 | 236.0 | 1100.0 | 0.04 | 0.0 | -20.0 | 4.15 | -70.31 | -89.98 | 0.31 | 244.44 | 933.33 | 0.11 | 283.33 | 0 | 0.53 | 130.43 | 320.83 | 274 | 0.0 | -0.36 | 0.98 | 145.0 | 326.09 |
| 21Q3 (8) | 2.77 | -10.93 | -6.42 | 1.55 | -13.89 | -4.91 | 1.35 | 13.45 | 5.47 | 0.08 | 0.0 | -20.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 0.0 | -20.0 | 0.99 | 0 | 125.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 88.89 | 50.0 | 0.42 | 566.67 | 740.0 | 0.29 | 625.0 | 190.0 | 0.25 | 733.33 | 150.0 | 0.04 | 300.0 | 0 | 13.98 | -14.96 | 0 | 0.09 | 800.0 | 125.0 | -0.06 | -250.0 | -400.0 | 0.23 | 64.29 | 185.19 | 274 | 0.0 | -0.36 | 0.4 | 166.67 | 100.0 |
| 21Q2 (7) | 3.11 | 26.94 | 2.98 | 1.8 | 34.33 | 4.05 | 1.19 | -0.83 | -11.85 | 0.08 | -11.11 | -27.27 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 0.0 | -20.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -325.0 | 18.18 | -0.09 | -118.75 | -105.17 | 0.04 | -89.74 | -97.62 | 0.03 | -91.18 | -98.21 | 0.01 | -80.0 | 0 | 16.44 | 23.52 | 0 | 0.01 | -91.67 | -98.36 | 0.04 | 180.0 | 300.0 | 0.14 | 16.67 | 146.67 | 274 | 0.0 | -0.72 | 0.15 | -70.0 | -91.57 |
| 21Q1 (6) | 2.45 | -15.81 | 1.24 | 1.34 | -12.42 | -10.07 | 1.2 | -8.4 | -6.98 | 0.09 | -10.0 | -30.77 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 0.0 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 140.0 | 100.0 | 0.48 | 700.0 | 122.33 | 0.39 | 200.0 | 115.54 | 0.34 | 385.71 | 113.55 | 0.05 | 0.0 | 0 | 13.31 | -67.87 | 0 | 0.12 | 300.0 | 113.19 | -0.05 | 0 | 61.54 | 0.12 | 150.0 | 113.19 | 274 | -0.36 | -0.72 | 0.5 | 117.39 | 120.83 |
| 20Q4 (5) | 2.91 | -1.69 | -21.56 | 1.53 | -6.13 | -20.31 | 1.31 | 2.34 | -25.99 | 0.1 | 0.0 | -33.33 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | -20.0 | -20.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -400.0 | 28.57 | 0.06 | 20.0 | 135.29 | 0.13 | 30.0 | 192.86 | 0.07 | -30.0 | -22.22 | 0.05 | 0 | 121.74 | 41.43 | 0 | 0 | 0.03 | -25.0 | 0.0 | 0.00 | -100.0 | -100.0 | -0.24 | 11.11 | -132.88 | 275 | 0.0 | -0.36 | 0.23 | 15.0 | 866.67 |
| 20Q3 (4) | 2.96 | -1.99 | 0.0 | 1.63 | -5.78 | 0.0 | 1.28 | -5.19 | 0.0 | 0.1 | -9.09 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.44 | 120.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | 81.82 | 0.0 | 0.05 | -97.13 | 0.0 | 0.1 | -94.05 | 0.0 | 0.1 | -94.05 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.04 | -93.44 | 0.0 | 0.02 | 200.0 | 0.0 | -0.27 | 10.0 | 0.0 | 275 | -0.36 | 0.0 | 0.2 | -88.76 | 0.0 |
| 20Q2 (3) | 3.02 | 24.79 | 0.0 | 1.73 | 16.11 | 0.0 | 1.35 | 4.65 | 0.0 | 0.11 | -15.38 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.2 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.11 | -650.0 | 0.0 | 1.74 | 180.93 | 0.0 | 1.68 | 166.93 | 0.0 | 1.68 | 166.93 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.61 | 167.03 | 0.0 | -0.02 | 84.62 | 0.0 | -0.30 | 67.03 | 0.0 | 276 | 0.0 | 0.0 | 1.78 | 174.17 | 0.0 |
| 20Q1 (2) | 2.42 | -34.77 | 0.0 | 1.49 | -22.4 | 0.0 | 1.29 | -27.12 | 0.0 | 0.13 | -13.33 | 0.0 | 0.02 | 0 | 0.0 | 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 | 0.02 | 114.29 | 0.0 | -2.15 | -1164.71 | 0.0 | -2.51 | -1692.86 | 0.0 | -2.51 | -2888.89 | 0.0 | 0 | 100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.91 | -3133.33 | 0.0 | -0.13 | -230.0 | 0.0 | -0.91 | -224.66 | 0.0 | 276 | 0.0 | 0.0 | -2.4 | -7900.0 | 0.0 |
| 19Q4 (1) | 3.71 | 0.0 | 0.0 | 1.92 | 0.0 | 0.0 | 1.77 | 0.0 | 0.0 | 0.15 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.14 | 0.0 | 0.0 | -0.17 | 0.0 | 0.0 | -0.14 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | -0.23 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.10 | 0.0 | 0.0 | 0.73 | 0.0 | 0.0 | 276 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 |
