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) | 74.81 | 27.62 | 44.58 | 50.97 | 19.53 | 3.06 | 0.33 | 175.0 | 8.83 | 25.6 | 0.53 | -5.36 | 0 | 0 | 0.02 | 0 | 0.65 | -20.73 | 0 | 0 | 0 | 0 | -0.01 | 0 | -8.04 | 0 | 2.67 | -19.09 | -0.93 | 0 | 2.83 | 24.12 | 0.00 | 0 | -0.11 | 0 | 0.78 | -7.14 | 0.00 | 0 | 880 | -0.11 | 22.23 | 4.12 |
| 2022 (9) | 58.62 | -14.67 | 29.53 | -27.98 | 18.95 | -2.47 | 0.12 | 71.43 | 7.03 | 0.57 | 0.56 | -6.67 | 0 | 0 | 0 | 0 | 0.82 | -62.21 | -0.08 | 0 | 0 | 0 | 0 | 0 | -6.85 | 0 | 3.3 | 17.86 | 0.74 | 23.33 | 2.28 | 5.07 | 69.20 | -10.69 | 0.08 | 14.29 | 0.84 | 25.37 | 0.00 | 0 | 881 | -2.11 | 21.35 | 2.84 |
| 2021 (8) | 68.7 | 1.45 | 41.0 | 0.91 | 19.43 | -13.87 | 0.07 | -98.62 | 6.99 | -4.12 | 0.6 | -6.25 | 0 | 0 | 0.01 | 0.0 | 2.17 | -74.47 | -0.01 | 0 | 0 | 0 | -0.04 | 0 | -5.46 | 0 | 2.8 | -72.06 | 0.6 | -90.37 | 2.17 | -35.03 | 77.48 | 132.12 | 0.07 | -89.86 | 0.67 | 737.5 | 0.00 | 0 | 900 | -0.33 | 20.76 | -26.51 |
| 2020 (7) | 67.72 | 7.07 | 40.63 | 14.9 | 22.56 | 3.58 | 5.09 | 23.84 | 7.29 | -3.06 | 0.64 | -5.88 | 0 | 0 | 0.01 | 0 | 8.5 | 40.96 | -0.02 | 0 | 0 | 0 | 0 | 0 | 5.49 | 187.43 | 10.02 | 24.78 | 6.23 | 53.07 | 3.34 | -0.6 | 33.38 | -20.32 | 0.69 | 53.33 | 0.08 | -66.67 | 0.00 | 0 | 903 | -0.99 | 28.25 | 6.76 |
| 2019 (6) | 63.25 | -80.2 | 35.36 | -85.69 | 21.78 | -26.02 | 4.11 | 15.13 | 7.52 | -27.27 | 0.68 | 0 | 0 | 0 | 0 | 0 | 6.03 | 212.44 | -0.01 | 0 | 0 | 0 | 0 | 0 | 1.91 | 0 | 8.03 | -78.6 | 4.07 | -87.92 | 3.36 | 9.45 | 41.89 | 411.48 | 0.45 | -88.03 | 0.24 | -94.42 | 0.00 | 0 | 912 | 2.01 | 26.46 | -51.79 |
| 2018 (5) | 319.47 | 124.77 | 247.15 | 143.69 | 29.44 | -29.9 | 3.57 | 29.82 | 10.34 | -28.59 | 0 | 0 | 0 | 0 | 0 | 0 | 1.93 | 13.53 | -0.02 | 0 | 0 | 0 | 0.03 | 0 | -5.34 | 0 | 37.53 | 0 | 33.68 | 0 | 3.07 | 27.92 | 8.19 | 0 | 3.76 | 0 | 4.30 | 0 | 0.00 | 0 | 894 | 0.0 | 54.89 | 503.19 |
| 2017 (4) | 142.13 | 323.38 | 101.42 | 548.88 | 42.0 | 45.28 | 2.75 | 22.77 | 14.48 | 9.78 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | -61.1 | -0.02 | 0 | 0 | 0 | -0.01 | 0 | -3.4 | 0 | -4.69 | 0 | -7.58 | 0 | 2.4 | 120.18 | 0.00 | 0 | -0.85 | 0 | -0.46 | 0 | 0.00 | 0 | 894 | 0.0 | 9.1 | 0 |
| 2016 (3) | 33.57 | -6.39 | 15.63 | -21.02 | 28.91 | 13.46 | 2.24 | 46.41 | 13.19 | 11.21 | 0 | 0 | 0 | 0 | 0 | 0 | 4.37 | 283.33 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 1.24 | 0 | -48.41 | 0 | -49.69 | 0 | 1.09 | -14.84 | 0.00 | 0 | -5.56 | 0 | -5.62 | 0 | 0.00 | 0 | 894 | 0.0 | -38.28 | 0 |
| 2015 (2) | 35.86 | -5.26 | 19.79 | -1.44 | 25.48 | 44.12 | 1.53 | 128.36 | 11.86 | 22.02 | 0 | 0 | 0 | 0 | 0 | 0 | 1.14 | 12.87 | -0.01 | 0 | 0 | 0 | 0.03 | 0 | -2.97 | 0 | -12.37 | 0 | -13.76 | 0 | 1.28 | -30.81 | 0.00 | 0 | -1.54 | 0 | -1.19 | 0 | 0.00 | 0 | 894 | 1.94 | -2.08 | 0 |
| 2014 (1) | 37.85 | -87.55 | 20.08 | -88.74 | 17.68 | -0.45 | 0.67 | 36.73 | 9.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.01 | -38.41 | -0.01 | 0 | 0.01 | -50.0 | -0.01 | 0 | -2.36 | 0 | -2.26 | 0 | -4.25 | 0 | 1.85 | 117.65 | 0.00 | 0 | -0.48 | 0 | -0.21 | 0 | 0.00 | 0 | 877 | 3.91 | 6.53 | -94.3 |
| 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) | 17.71 | 2.67 | 3.51 | 10.79 | 0.47 | 11.93 | 4.48 | -0.44 | -2.61 | 0.02 | -88.89 | 100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | -2.17 | -4.33 | -3.33 | 0.26 | 471.43 | -66.23 | -0.64 | 27.27 | -357.14 | 0.72 | 18.03 | 1.41 | 0.00 | 0 | -100.0 | -0.07 | 22.22 | -250.0 | 0.17 | 30.77 | -22.73 | -0.26 | -30.0 | -30.0 | 907 | -5.03 | 3.07 | 5.4 | 10.43 | -5.1 |
| 24Q2 (19) | 17.25 | 18.64 | -7.9 | 10.74 | 31.62 | -9.21 | 4.5 | -0.22 | -6.05 | 0.18 | 800.0 | 28.57 | 2.36 | 0.43 | 8.76 | 0.13 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 27.27 | -12.5 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.0 | -2.08 | 4.59 | -7.77 | -0.07 | 77.42 | -138.89 | -0.88 | 8.33 | -37.5 | 0.61 | 24.49 | -1.61 | 0.00 | 0 | 0 | -0.09 | 18.18 | -28.57 | 0.13 | 0.0 | -7.14 | -0.20 | -81.82 | -11.11 | 955 | 5.76 | 8.52 | 4.89 | 6.3 | -2.78 |
| 24Q1 (18) | 14.54 | -46.05 | 20.97 | 8.16 | -53.34 | 45.45 | 4.51 | -17.7 | -3.22 | 0.02 | -88.24 | 100.0 | 2.35 | 0.0 | 13.53 | 0.13 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.11 | -31.25 | -21.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -2.18 | -8.46 | -9.0 | -0.31 | -115.74 | -19.23 | -0.96 | -215.66 | 2.04 | 0.49 | -46.15 | -18.33 | 0.00 | -100.0 | 0 | -0.11 | -222.22 | 0.0 | 0.13 | -58.06 | 18.18 | -0.11 | 0.0 | 0.0 | 903 | 2.61 | 2.61 | 4.6 | -34.19 | 1.77 |
| 23Q4 (17) | 26.95 | 57.51 | 56.78 | 17.49 | 81.43 | 101.03 | 5.48 | 19.13 | 5.18 | 0.17 | 1600.0 | 112.5 | 2.35 | 4.91 | 16.92 | 0.13 | 0.0 | -7.14 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0.16 | -11.11 | 23.08 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.01 | 4.29 | -1.52 | 1.97 | 155.84 | 51.54 | 0.83 | 692.86 | 112.82 | 0.91 | 28.17 | 22.97 | 46.27 | -49.54 | -18.7 | 0.09 | 550.0 | 125.0 | 0.31 | 40.91 | 19.23 | -0.11 | 45.0 | -237.5 | 880 | 0.0 | -0.11 | 6.99 | 22.85 | 15.73 |
| 23Q3 (16) | 17.11 | -8.65 | 19.73 | 9.64 | -18.51 | 29.22 | 4.6 | -3.97 | 0.66 | 0.01 | -92.86 | 0.0 | 2.24 | 3.23 | 20.43 | 0.13 | 0.0 | -7.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | 12.5 | -18.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | -2.1 | -8.81 | -16.02 | 0.77 | 327.78 | 71.11 | -0.14 | 78.12 | 50.0 | 0.71 | 14.52 | 16.39 | 91.70 | 0 | 0 | -0.02 | 71.43 | 33.33 | 0.22 | 57.14 | 29.41 | -0.20 | -11.11 | -600.0 | 880 | 0.0 | 0.0 | 5.69 | 13.12 | 12.01 |
| 23Q2 (15) | 18.73 | 55.82 | 27.85 | 11.83 | 110.87 | 56.9 | 4.79 | 2.79 | 5.27 | 0.14 | 1300.0 | 600.0 | 2.17 | 4.83 | 29.94 | 0.13 | 0.0 | -7.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 14.29 | -44.83 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0.0 | 0.0 | -1.93 | 3.5 | -27.81 | 0.18 | 169.23 | -83.02 | -0.64 | 34.69 | -186.49 | 0.62 | 3.33 | 67.57 | 0.00 | 0 | -100.0 | -0.07 | 36.36 | -187.5 | 0.14 | 27.27 | -44.0 | -0.18 | -63.64 | -357.14 | 880 | 0.0 | 0.0 | 5.03 | 11.28 | -7.71 |
| 23Q1 (14) | 12.02 | -30.08 | -3.76 | 5.61 | -35.52 | -3.77 | 4.66 | -10.56 | 0.65 | 0.01 | -87.5 | 0.0 | 2.07 | 2.99 | 38.93 | 0.13 | -7.14 | -7.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 7.69 | -22.22 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | -2.0 | -1.01 | -29.03 | -0.26 | -120.0 | -153.06 | -0.98 | -351.28 | -790.91 | 0.6 | -18.92 | 7.14 | 0.00 | -100.0 | 0 | -0.11 | -375.0 | -1000.0 | 0.11 | -57.69 | -31.25 | -0.11 | -237.5 | -1000.0 | 880 | -0.11 | -0.34 | 4.52 | -25.17 | -5.24 |
| 22Q4 (13) | 17.19 | 20.29 | -42.49 | 8.7 | 16.62 | -56.41 | 5.21 | 14.0 | -12.73 | 0.08 | 700.0 | 300.0 | 2.01 | 8.06 | 12.92 | 0.14 | 0.0 | -6.67 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.13 | -40.91 | -90.3 | -0.08 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | -1.98 | -9.39 | -191.18 | 1.3 | 188.89 | -60.37 | 0.39 | 239.29 | -82.97 | 0.74 | 21.31 | -16.85 | 56.91 | 0 | 109.92 | 0.04 | 233.33 | -84.0 | 0.26 | 52.94 | -21.21 | 0.08 | 100.0 | 14.29 | 881 | 0.11 | -2.11 | 6.04 | 18.9 | -24.5 |
| 22Q3 (12) | 14.29 | -2.46 | 7.93 | 7.46 | -1.06 | -6.05 | 4.57 | 0.44 | 4.58 | 0.01 | -50.0 | -50.0 | 1.86 | 11.38 | 12.73 | 0.14 | 0.0 | -6.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | -24.14 | -43.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 200.0 | 0 | -1.81 | -19.87 | -32.12 | 0.45 | -57.55 | 202.27 | -0.28 | -137.84 | 61.64 | 0.61 | 64.86 | 69.44 | 0.00 | -100.0 | 0 | -0.03 | -137.5 | 62.5 | 0.17 | -32.0 | 142.86 | 0.04 | -42.86 | 121.05 | 880 | 0.0 | -2.22 | 5.08 | -6.79 | 31.95 |
| 22Q2 (11) | 14.65 | 17.29 | 14.01 | 7.54 | 29.33 | 2.03 | 4.55 | -1.73 | 0.0 | 0.02 | 100.0 | 0.0 | 1.67 | 12.08 | -7.22 | 0.14 | 0.0 | -6.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | 61.11 | 45.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.01 | 0 | 0.0 | -1.51 | 2.58 | 14.2 | 1.06 | 116.33 | 223.26 | 0.74 | 772.73 | 180.43 | 0.37 | -33.93 | 105.56 | 35.03 | 0 | 0 | 0.08 | 900.0 | 180.0 | 0.25 | 56.25 | 177.78 | 0.07 | 800.0 | 163.64 | 880 | -0.34 | -2.22 | 5.45 | 14.26 | 50.14 |
| 22Q1 (10) | 12.49 | -58.21 | -1.81 | 5.83 | -70.79 | 2.1 | 4.63 | -22.45 | 2.21 | 0.01 | -50.0 | 0.0 | 1.49 | -16.29 | -14.86 | 0.14 | -6.67 | -6.67 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.18 | -86.57 | -18.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | -1.55 | -127.94 | 6.63 | 0.49 | -85.06 | -40.24 | -0.11 | -104.8 | -175.0 | 0.56 | -37.08 | -23.29 | 0.00 | -100.0 | -100.0 | -0.01 | -104.0 | 0 | 0.16 | -51.52 | -11.11 | -0.01 | -114.29 | 0 | 883 | -1.89 | -1.89 | 4.77 | -40.38 | -9.66 |
| 21Q4 (9) | 29.89 | 125.76 | 61.13 | 19.96 | 151.39 | 65.78 | 5.97 | 36.61 | -6.57 | 0.02 | 0.0 | -98.44 | 1.78 | 7.88 | 1.14 | 0.15 | 0.0 | -6.25 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 1.34 | 243.59 | -71.73 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | -0.68 | 50.36 | -115.35 | 3.28 | 845.45 | -28.07 | 2.29 | 413.7 | -34.38 | 0.89 | 147.22 | -3.26 | 27.11 | 0 | 35.08 | 0.25 | 412.5 | -35.9 | 0.33 | 371.43 | 430.0 | 0.07 | 136.84 | -89.86 | 900 | 0.0 | -0.33 | 8.0 | 107.79 | -8.15 |
| 21Q3 (8) | 13.24 | 3.04 | -38.19 | 7.94 | 7.44 | -35.08 | 4.37 | -3.96 | -19.96 | 0.02 | 0.0 | -98.41 | 1.65 | -8.33 | -7.3 | 0.15 | 0.0 | -6.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0.39 | 95.0 | -31.58 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 100.0 | 0 | -1.37 | 22.16 | -407.41 | -0.44 | 48.84 | -112.75 | -0.73 | 20.65 | -133.95 | 0.36 | 100.0 | -66.97 | 0.00 | 0 | -100.0 | -0.08 | 20.0 | -133.33 | 0.07 | -22.22 | -74.07 | -0.19 | -72.73 | -163.33 | 900 | 0.0 | 0.0 | 3.85 | 6.06 | -52.47 |
| 21Q2 (7) | 12.85 | 1.02 | -5.72 | 7.39 | 29.42 | -11.39 | 4.55 | 0.44 | -18.17 | 0.02 | 100.0 | 0 | 1.8 | 2.86 | -1.1 | 0.15 | 0.0 | -6.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | -9.09 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.01 | 50.0 | 0 | -1.76 | -6.02 | -203.53 | -0.86 | -204.88 | -160.56 | -0.92 | -2200.0 | -219.48 | 0.18 | -75.34 | -70.49 | 0.00 | -100.0 | -100.0 | -0.10 | 0 | -211.11 | 0.09 | -50.0 | 190.0 | -0.11 | 0 | -283.33 | 900 | 0.0 | 5.02 | 3.63 | -31.25 | -40.39 |
| 21Q1 (6) | 12.72 | -31.43 | -9.92 | 5.71 | -52.57 | -28.8 | 4.53 | -29.11 | -12.04 | 0.01 | -99.22 | -99.21 | 1.75 | -0.57 | -9.79 | 0.15 | -6.25 | -6.25 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.22 | -95.36 | -65.08 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0 | -1.66 | -137.47 | -348.65 | 0.82 | -82.02 | 41.38 | -0.04 | -101.15 | 78.95 | 0.73 | -20.65 | 0.0 | 89.70 | 346.94 | 0 | 0.00 | -100.0 | 100.0 | 0.18 | 280.0 | 800.0 | 0.00 | -100.0 | 100.0 | 900 | -0.33 | -1.32 | 5.28 | -39.38 | -1.12 |
| 20Q4 (5) | 18.55 | -13.4 | 10.68 | 12.04 | -1.55 | 1.69 | 6.39 | 17.03 | -8.45 | 1.28 | 1.59 | 0 | 1.76 | -1.12 | 0 | 0.16 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 4.74 | 731.58 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.43 | 1740.74 | 45.72 | 4.56 | 32.17 | 365.31 | 3.49 | 62.33 | 420.9 | 0.92 | -15.6 | 360.0 | 20.07 | -36.39 | 0.3 | 0.39 | 62.5 | 457.14 | -0.10 | -137.04 | 61.54 | 0.69 | 130.0 | 53.33 | 903 | 0.33 | -0.99 | 8.71 | 7.53 | 49.4 |
| 20Q3 (4) | 21.42 | 57.15 | 0.0 | 12.23 | 46.64 | 0.0 | 5.46 | -1.8 | 0.0 | 1.26 | 0 | 0.0 | 1.78 | -2.2 | 0.0 | 0.16 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.57 | 0 | 0.0 | -0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.27 | -115.88 | 0.0 | 3.45 | 142.96 | 0.0 | 2.15 | 179.22 | 0.0 | 1.09 | 78.69 | 0.0 | 31.55 | -26.29 | 0.0 | 0.24 | 166.67 | 0.0 | 0.27 | 370.0 | 0.0 | 0.30 | 400.0 | 0.0 | 900 | 5.02 | 0.0 | 8.1 | 33.0 | 0.0 |
| 20Q2 (3) | 13.63 | -3.47 | 0.0 | 8.34 | 3.99 | 0.0 | 5.56 | 7.96 | 0.0 | 0 | -100.0 | 0.0 | 1.82 | -6.19 | 0.0 | 0.16 | 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 | 0 | 0.0 | 1.7 | 559.46 | 0.0 | 1.42 | 144.83 | 0.0 | 0.77 | 505.26 | 0.0 | 0.61 | -16.44 | 0.0 | 42.80 | 0 | 0.0 | 0.09 | 550.0 | 0.0 | -0.10 | -600.0 | 0.0 | 0.06 | 400.0 | 0.0 | 857 | -6.03 | 0.0 | 6.09 | 14.04 | 0.0 |
| 20Q1 (2) | 14.12 | -15.75 | 0.0 | 8.02 | -32.26 | 0.0 | 5.15 | -26.22 | 0.0 | 1.27 | 0 | 0.0 | 1.94 | 0 | 0.0 | 0.16 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.63 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.37 | -112.17 | 0.0 | 0.58 | -40.82 | 0.0 | -0.19 | -128.36 | 0.0 | 0.73 | 265.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.02 | -128.57 | 0.0 | 0.02 | 107.69 | 0.0 | -0.02 | -104.44 | 0.0 | 912 | 0.0 | 0.0 | 5.34 | -8.4 | 0.0 |
| 19Q4 (1) | 16.76 | 0.0 | 0.0 | 11.84 | 0.0 | 0.0 | 6.98 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 3.04 | 0.0 | 0.0 | 0.98 | 0.0 | 0.0 | 0.67 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 20.01 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | -0.26 | 0.0 | 0.0 | 0.45 | 0.0 | 0.0 | 912 | 0.0 | 0.0 | 5.83 | 0.0 | 0.0 |
