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) | 48.64 | 19.54 | 45.26 | 18.54 | 2.42 | 13.62 | 0.07 | 250.0 | 0.39 | 34.48 | 0.02 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0.11 | -26.67 | 0 | 0 | 0 | 0 | 0.09 | 350.0 | -0.26 | 0 | 0.69 | 305.88 | 0.57 | 338.46 | 0.12 | 300.0 | 17.02 | -11.4 | 0.31 | 287.5 | 0.38 | 137.5 | 0.00 | 0 | 183 | 12.96 | 2.09 | 46.15 |
| 2022 (9) | 40.69 | 4.74 | 38.18 | 4.4 | 2.13 | -3.62 | 0.02 | 0 | 0.29 | 31.82 | 0.02 | -33.33 | 0.01 | 0.0 | 0 | 0 | 0.15 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | -81.82 | -0.22 | 0 | 0.17 | -78.21 | 0.13 | -83.12 | 0.03 | 200.0 | 19.21 | 1412.6 | 0.08 | -84.0 | 0.16 | 433.33 | 0.00 | 0 | 162 | 12.5 | 1.43 | -23.53 |
| 2021 (8) | 38.85 | -0.26 | 36.57 | -1.27 | 2.21 | -4.33 | 0 | 0 | 0.22 | -15.38 | 0.03 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0.15 | 25.0 | 0 | 0 | 0 | 0 | 0.11 | -15.38 | 0.71 | -2.74 | 0.78 | 136.36 | 0.77 | 83.33 | 0.01 | 0 | 1.27 | 0 | 0.50 | 66.67 | 0.03 | 0 | 0.00 | 0 | 144 | 9.92 | 1.87 | 27.21 |
| 2020 (7) | 38.95 | -0.46 | 37.04 | 4.87 | 2.31 | -23.76 | 0.01 | 0.0 | 0.26 | 30.0 | 0.03 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0.12 | 200.0 | 0 | 0 | 0 | 0 | 0.13 | 85.71 | 0.73 | 0 | 0.33 | -44.07 | 0.42 | -6.67 | -0.09 | 0 | 0.00 | 0 | 0.30 | -18.92 | -0.14 | 0 | 0.00 | 0 | 131 | 9.17 | 1.47 | -13.53 |
| 2019 (6) | 39.13 | 43.91 | 35.32 | 46.74 | 3.03 | 1.68 | 0.01 | 0.0 | 0.2 | 300.0 | 0.03 | 0 | 0.01 | 0 | 0 | 0 | 0.04 | -50.0 | 0 | 0 | 0 | 0 | 0.07 | 0 | -0.19 | 0 | 0.59 | 637.5 | 0.45 | 200.0 | 0.14 | 0 | 24.24 | 0 | 0.37 | 184.62 | 0.30 | 200.0 | 0.00 | 0 | 120 | -1.64 | 1.7 | 86.81 |
| 2018 (5) | 27.19 | 12.45 | 24.07 | 18.98 | 2.98 | 21.63 | 0.01 | -50.0 | 0.05 | -44.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | 0 | 0.08 | -94.59 | 0.15 | -87.8 | -0.08 | 0 | 0.00 | 0 | 0.13 | -88.6 | 0.10 | -82.46 | 0.00 | 0 | 122 | 12.96 | 0.91 | -59.38 |
| 2017 (4) | 24.18 | -11.53 | 20.23 | -11.93 | 2.45 | 23.12 | 0.02 | 100.0 | 0.09 | 80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 300.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -0.01 | 0 | 1.48 | -36.48 | 1.23 | -37.24 | 0.25 | -34.21 | 16.64 | 2.59 | 1.14 | -38.38 | 0.57 | -38.71 | 0.00 | 0 | 108 | 1.89 | 2.24 | -26.8 |
| 2016 (3) | 27.33 | 28.79 | 22.97 | 25.59 | 1.99 | -12.33 | 0.01 | -50.0 | 0.05 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.03 | 0 | -0.04 | 0 | 2.33 | 417.78 | 1.96 | 415.79 | 0.38 | 533.33 | 16.22 | 12.48 | 1.85 | 413.89 | 0.93 | 232.14 | 0.00 | 0 | 106 | 0.0 | 3.06 | 155.0 |
| 2015 (2) | 21.22 | 6.15 | 18.29 | 12.21 | 2.27 | 18.85 | 0.02 | -33.33 | 0.05 | 25.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.02 | -89.47 | 0 | 0 | 0 | 0 | -0.06 | 0 | -0.22 | 0 | 0.45 | -75.68 | 0.38 | -75.48 | 0.06 | -79.31 | 14.42 | -9.48 | 0.36 | 0 | 0.28 | -59.42 | 0.00 | 0 | 106 | 0.0 | 1.2 | -53.31 |
| 2014 (1) | 19.99 | 10.63 | 16.3 | 2.77 | 1.91 | -2.05 | 0.03 | 0.0 | 0.04 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.19 | 1800.0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0.07 | -22.22 | 1.85 | 413.89 | 1.55 | 369.7 | 0.29 | 866.67 | 15.93 | 93.33 | 0.00 | 0 | 0.69 | 527.27 | 0.00 | 0 | 106 | 0.0 | 2.57 | 135.78 |
| 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) | 14.02 | 10.83 | 18.41 | 12.86 | 13.01 | 20.41 | 0.67 | -1.47 | 19.64 | 0.01 | -50.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.09 | -28.57 | -350.0 | 0.41 | -21.15 | -29.31 | 0.32 | -23.81 | -38.46 | 0.08 | -27.27 | 33.33 | 20.06 | 0.1 | 95.14 | 0.15 | -25.0 | -44.44 | 0.19 | -17.39 | -24.0 | 0.54 | 42.11 | 260.0 | 216 | 3.35 | 10.2 | 0.79 | -10.23 | -15.05 |
| 24Q2 (19) | 12.65 | 0.4 | -1.17 | 11.38 | -0.96 | -7.93 | 0.68 | 15.25 | 6.25 | 0.02 | 100.0 | 0.0 | 0.09 | 28.57 | -25.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | 0.0 | -0.07 | -75.0 | 22.22 | 0.52 | 8.33 | 279.31 | 0.42 | 7.69 | 244.83 | 0.11 | 10.0 | 1000.0 | 20.04 | 0.15 | 0 | 0.20 | 11.11 | 211.11 | 0.23 | 15.0 | 355.56 | 0.38 | 111.11 | 337.5 | 209 | 0.0 | 26.67 | 0.88 | 7.32 | 877.78 |
| 24Q1 (18) | 12.6 | -2.25 | 13.51 | 11.49 | -2.63 | 10.16 | 0.59 | -9.23 | 3.51 | 0.01 | -50.0 | 0.0 | 0.07 | 0.0 | -36.36 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 200.0 | -20.0 | -0.04 | 50.0 | 42.86 | 0.48 | 33.33 | 1500.0 | 0.39 | 21.88 | 1200.0 | 0.1 | 150.0 | 900.0 | 20.01 | 61.37 | -1.57 | 0.18 | 5.88 | 800.0 | 0.20 | 5.26 | 300.0 | 0.18 | -41.94 | 800.0 | 209 | 14.21 | 29.01 | 0.82 | 18.84 | 110.26 |
| 23Q4 (17) | 12.89 | 8.87 | 23.0 | 11.8 | 10.49 | 21.9 | 0.65 | 16.07 | 8.33 | 0.02 | 100.0 | 0.0 | 0.07 | -22.22 | -30.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -180.0 | 33.33 | -0.08 | -300.0 | 42.86 | 0.36 | -37.93 | 500.0 | 0.32 | -38.46 | 540.0 | 0.04 | -33.33 | 300.0 | 12.40 | 20.62 | -21.27 | 0.17 | -37.04 | 466.67 | 0.19 | -24.0 | 111.11 | 0.31 | 106.67 | 287.5 | 183 | -6.63 | 12.96 | 0.69 | -25.81 | 72.5 |
| 23Q3 (16) | 11.84 | -7.5 | 4.41 | 10.68 | -13.59 | 0.09 | 0.56 | -12.5 | 5.66 | 0.01 | -50.0 | 0 | 0.09 | -25.0 | 28.57 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 400.0 | 150.0 | -0.02 | 77.78 | 66.67 | 0.58 | 300.0 | 625.0 | 0.52 | 279.31 | 766.67 | 0.06 | 500.0 | 200.0 | 10.28 | 0 | -51.28 | 0.27 | 250.0 | 575.0 | 0.25 | 377.78 | 316.67 | 0.15 | 193.75 | 200.0 | 196 | 18.79 | 20.99 | 0.93 | 933.33 | 132.5 |
| 23Q2 (15) | 12.8 | 15.32 | 25.86 | 12.36 | 18.5 | 30.11 | 0.64 | 12.28 | 28.0 | 0.02 | 100.0 | 0 | 0.12 | 9.09 | 100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | -62.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -80.0 | -50.0 | -0.09 | -28.57 | -1000.0 | -0.29 | -1066.67 | -270.59 | -0.29 | -1066.67 | -270.59 | 0.01 | 0.0 | 0.0 | 0.00 | -100.0 | -100.0 | -0.18 | -1000.0 | -263.64 | -0.09 | -280.0 | -228.57 | -0.16 | -900.0 | -900.0 | 165 | 1.85 | 9.27 | 0.09 | -76.92 | -80.85 |
| 23Q1 (14) | 11.1 | 5.92 | 27.59 | 10.43 | 7.75 | 25.36 | 0.57 | -5.0 | 16.33 | 0.01 | -50.0 | 0 | 0.11 | 10.0 | 83.33 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 183.33 | 0.0 | -0.07 | 50.0 | -250.0 | 0.03 | -50.0 | 121.43 | 0.03 | -40.0 | 121.43 | 0.01 | 0.0 | 0 | 20.33 | 29.08 | 0 | 0.02 | -33.33 | 122.22 | 0.05 | -44.44 | 183.33 | 0.02 | -75.0 | 122.22 | 162 | 0.0 | 7.28 | 0.39 | -2.5 | 143.75 |
| 22Q4 (13) | 10.48 | -7.58 | 3.46 | 9.68 | -9.28 | 2.98 | 0.6 | 13.21 | 9.09 | 0.02 | 0 | 0 | 0.1 | 42.86 | 100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | -400.0 | 0 | -0.14 | -133.33 | -133.33 | 0.06 | -25.0 | -53.85 | 0.05 | -16.67 | -70.59 | 0.01 | -50.0 | 125.0 | 15.75 | -25.36 | 0 | 0.03 | -25.0 | -75.0 | 0.09 | 50.0 | -18.18 | 0.08 | 60.0 | -84.91 | 162 | 0.0 | 12.5 | 0.4 | 0.0 | 0.0 |
| 22Q3 (12) | 11.34 | 11.5 | 18.62 | 10.67 | 12.32 | 18.56 | 0.53 | 6.0 | -7.02 | 0 | 0 | 0 | 0.07 | 16.67 | 40.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -75.0 | -71.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | -0.06 | -700.0 | 0 | 0.08 | -52.94 | 500.0 | 0.06 | -64.71 | 0 | 0.02 | 100.0 | 200.0 | 21.10 | 435.53 | 0 | 0.04 | -63.64 | 0 | 0.06 | -14.29 | 0 | 0.05 | 150.0 | -88.64 | 162 | 7.28 | 11.72 | 0.4 | -14.89 | 66.67 |
| 22Q2 (11) | 10.17 | 16.9 | 0.0 | 9.5 | 14.18 | -1.66 | 0.5 | 2.04 | -12.28 | 0 | 0 | 0 | 0.06 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 300.0 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | -33.33 | 0.01 | 150.0 | -97.78 | 0.17 | 221.43 | -55.26 | 0.17 | 221.43 | -52.78 | 0.01 | 0 | -50.0 | 3.94 | 0 | -36.25 | 0.11 | 222.22 | -59.26 | 0.07 | 216.67 | 275.0 | 0.02 | 122.22 | -95.56 | 151 | 0.0 | 12.69 | 0.47 | 193.75 | -28.79 |
| 22Q1 (10) | 8.7 | -14.12 | -3.23 | 8.32 | -11.49 | -2.12 | 0.49 | -10.91 | -5.77 | 0 | 0 | 0 | 0.06 | 20.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | -28.57 | -0.02 | 66.67 | -106.25 | -0.14 | -207.69 | -148.28 | -0.14 | -182.35 | -158.33 | 0 | 100.0 | -100.0 | 0.00 | 0 | -100.0 | -0.09 | -175.0 | -150.0 | -0.06 | -154.55 | -50.0 | -0.09 | -116.98 | -150.0 | 151 | 4.86 | 15.27 | 0.16 | -60.0 | -71.43 |
| 21Q4 (9) | 10.13 | 5.96 | 18.2 | 9.4 | 4.44 | 10.33 | 0.55 | -3.51 | 19.57 | 0 | 0 | 0 | 0.05 | 0.0 | -16.67 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -57.14 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.06 | 0 | -116.22 | 0.13 | 750.0 | 360.0 | 0.17 | 0 | 88.89 | -0.04 | -100.0 | 71.43 | 0.00 | 0 | 0 | 0.12 | 0 | 71.43 | 0.11 | 0 | 184.62 | 0.53 | 20.45 | 65.62 | 144 | -0.69 | 9.92 | 0.4 | 66.67 | 73.91 |
| 21Q3 (8) | 9.56 | -6.0 | -12.93 | 9.0 | -6.83 | -13.04 | 0.57 | 0.0 | 5.56 | 0 | 0 | 0 | 0.05 | -16.67 | -28.57 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 250.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | -66.67 | 0 | -100.0 | -100.0 | -0.02 | -105.26 | -106.9 | 0 | -100.0 | -100.0 | -0.02 | -200.0 | -166.67 | 0.00 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | 0.00 | 100.0 | -100.0 | 0.44 | -2.22 | 62.96 | 145 | 8.21 | 20.83 | 0.24 | -63.64 | -58.62 |
| 21Q2 (7) | 10.17 | 13.13 | -9.92 | 9.66 | 13.65 | -8.52 | 0.57 | 9.62 | -9.52 | 0 | 0 | 0 | 0.06 | 0.0 | -14.29 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -57.14 | 0.0 | 0.45 | 40.62 | 73.08 | 0.38 | 31.03 | 8.57 | 0.36 | 50.0 | 28.57 | 0.02 | -60.0 | -71.43 | 6.18 | -63.45 | -70.53 | 0.27 | 50.0 | 17.39 | -0.04 | 0.0 | -500.0 | 0.45 | 150.0 | 800.0 | 134 | 2.29 | 11.67 | 0.66 | 17.86 | 8.2 |
| 21Q1 (6) | 8.99 | 4.9 | 10.85 | 8.5 | -0.23 | 11.7 | 0.52 | 13.04 | -23.53 | 0 | 0 | 0 | 0.06 | 0.0 | -14.29 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 16.67 | 600.0 | 0.32 | -13.51 | 455.56 | 0.29 | 680.0 | 207.41 | 0.24 | 166.67 | 209.09 | 0.05 | 135.71 | 200.0 | 16.91 | 0 | 0 | 0.18 | 157.14 | 200.0 | -0.04 | 69.23 | 33.33 | 0.18 | -43.75 | 200.0 | 131 | 0.0 | 9.17 | 0.56 | 143.48 | 1300.0 |
| 20Q4 (5) | 8.57 | -21.95 | -21.09 | 8.52 | -17.68 | -14.2 | 0.46 | -14.81 | -40.26 | 0 | 0 | 0 | 0.06 | -14.29 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -42.86 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 100.0 | -14.29 | 0.37 | 85.0 | 0 | -0.05 | -117.24 | -131.25 | 0.09 | -66.67 | -25.0 | -0.14 | -566.67 | -450.0 | 0.00 | -100.0 | -100.0 | 0.07 | -68.18 | -30.0 | -0.13 | -533.33 | -316.67 | 0.32 | 18.52 | -13.51 | 131 | 9.17 | 9.17 | 0.23 | -60.34 | -50.0 |
| 20Q3 (4) | 10.98 | -2.75 | 0.0 | 10.35 | -1.99 | 0.0 | 0.54 | -14.29 | 0.0 | 0 | 0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.07 | 600.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.2 | -23.08 | 0.0 | 0.29 | -17.14 | 0.0 | 0.27 | -3.57 | 0.0 | 0.03 | -57.14 | 0.0 | 8.59 | -59.04 | 0.0 | 0.22 | -4.35 | 0.0 | 0.03 | 200.0 | 0.0 | 0.27 | 440.0 | 0.0 | 120 | 0.0 | 0.0 | 0.58 | -4.92 | 0.0 |
| 20Q2 (3) | 11.29 | 39.21 | 0.0 | 10.56 | 38.76 | 0.0 | 0.63 | -7.35 | 0.0 | 0 | 0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 200.0 | 0.0 | 0.26 | 388.89 | 0.0 | 0.35 | 229.63 | 0.0 | 0.28 | 227.27 | 0.0 | 0.07 | 240.0 | 0.0 | 20.97 | 0 | 0.0 | 0.23 | 227.78 | 0.0 | 0.01 | 116.67 | 0.0 | 0.05 | 127.78 | 0.0 | 120 | 0.0 | 0.0 | 0.61 | 1425.0 | 0.0 |
| 20Q1 (2) | 8.11 | -25.32 | 0.0 | 7.61 | -23.36 | 0.0 | 0.68 | -11.69 | 0.0 | 0 | 0 | 0.0 | 0.07 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -85.71 | 0.0 | -0.09 | 0 | 0.0 | -0.27 | -268.75 | 0.0 | -0.22 | -283.33 | 0.0 | -0.05 | -225.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.18 | -280.0 | 0.0 | -0.06 | -200.0 | 0.0 | -0.18 | -148.65 | 0.0 | 120 | 0.0 | 0.0 | 0.04 | -91.3 | 0.0 |
| 19Q4 (1) | 10.86 | 0.0 | 0.0 | 9.93 | 0.0 | 0.0 | 0.77 | 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 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 25.75 | 0.0 | 0.0 | 0.10 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.37 | 0.0 | 0.0 | 120 | 0.0 | 0.0 | 0.46 | 0.0 | 0.0 |
