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) | 34.84 | 18.02 | 30.96 | 19.81 | 1.66 | 3.75 | 0.41 | 24.24 | 1.0 | 29.87 | 0 | 0 | 0.02 | 0.0 | 0.01 | 0.0 | 0.06 | -33.33 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.52 | -23.53 | 2.73 | -1.09 | 2.05 | -0.97 | 0.66 | -1.49 | 24.18 | -0.74 | 1.03 | -0.96 | 0.74 | 10.45 | 0.00 | 0 | 197 | 0.0 | 3.08 | 1.65 |
| 2022 (9) | 29.52 | -18.34 | 25.84 | -24.22 | 1.6 | 16.79 | 0.33 | -45.9 | 0.77 | 13.24 | 0 | 0 | 0.02 | 0.0 | 0.01 | 0 | 0.09 | 50.0 | 0 | 0 | 0 | 0 | 0.11 | 0 | 0.68 | -4.23 | 2.76 | 98.56 | 2.07 | 100.97 | 0.67 | 103.03 | 24.36 | 2.27 | 1.04 | 103.92 | 0.67 | 318.75 | 0.00 | 0 | 197 | -0.51 | 3.03 | 77.19 |
| 2021 (8) | 36.15 | -30.72 | 34.1 | -27.94 | 1.37 | -31.16 | 0.61 | 408.33 | 0.68 | 83.78 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.06 | -14.29 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.71 | 222.73 | 1.39 | -54.87 | 1.03 | -67.41 | 0.33 | 0 | 23.82 | 0 | 0.51 | -67.52 | 0.16 | -88.81 | 0.00 | 0 | 198 | -0.5 | 1.71 | -49.85 |
| 2020 (7) | 52.18 | -7.22 | 47.32 | -9.57 | 1.99 | 31.79 | 0.12 | 200.0 | 0.37 | -49.32 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0.07 | -36.36 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0.22 | 450.0 | 3.08 | 26.23 | 3.16 | 80.57 | -0.14 | 0 | 0.00 | 0 | 1.57 | 80.46 | 1.43 | 72.29 | 0.00 | 0 | 199 | -1.0 | 3.41 | 19.65 |
| 2019 (6) | 56.24 | 425.12 | 52.33 | 360.65 | 1.51 | 8.63 | 0.04 | -33.33 | 0.73 | 23.73 | 0 | 0 | 0.03 | -40.0 | 0 | 0 | 0.11 | 175.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.04 | 0 | 2.44 | 0 | 1.75 | 0 | 0.67 | 0 | 27.34 | 0 | 0.87 | 0 | 0.83 | 0 | 0.00 | 0 | 201 | 0.0 | 2.85 | 0 |
| 2018 (5) | 10.71 | -72.55 | 11.36 | -67.15 | 1.39 | -20.57 | 0.06 | -57.14 | 0.59 | 22.92 | 0 | 0 | 0.05 | 0.0 | 0 | 0 | 0.04 | 100.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | -2.04 | 0 | -1.36 | 0 | -0.69 | 0 | 0.00 | 0 | -0.68 | 0 | -0.66 | 0 | 0.00 | 0 | 201 | 0.0 | -1.63 | 0 |
| 2017 (4) | 39.01 | 35.08 | 34.58 | 27.04 | 1.75 | 44.63 | 0.14 | -39.13 | 0.48 | 2.13 | 0 | 0 | 0.05 | 0.0 | 0 | 0 | 0.02 | -60.0 | 0 | 0 | 0 | 0 | -0.02 | 0 | -0.36 | 0 | 2.33 | 468.29 | 2.01 | 356.82 | 0.24 | 0 | 10.43 | 0 | 0.99 | 350.0 | 1.15 | 400.0 | 0.00 | 0 | 201 | 0.0 | 2.79 | 206.59 |
| 2016 (3) | 28.88 | 14.88 | 27.22 | 23.06 | 1.21 | -21.94 | 0.23 | 35.29 | 0.47 | 4.44 | 0 | 0 | 0.05 | 0.0 | 0 | 0 | 0.05 | -28.57 | 0 | 0 | 0 | 0 | -0.01 | 0 | -0.04 | 0 | 0.41 | -71.13 | 0.44 | -69.23 | -0.12 | 0 | 0.00 | 0 | 0.22 | -68.57 | 0.23 | -68.06 | 0.00 | 0 | 201 | -1.95 | 0.91 | -52.36 |
| 2015 (2) | 25.14 | -31.91 | 22.12 | -31.98 | 1.55 | -24.76 | 0.17 | 54.55 | 0.45 | 36.36 | 0 | 0 | 0.05 | 0.0 | 0 | 0 | 0.07 | 75.0 | 0.01 | 0.0 | 0 | 0 | 0.02 | 0 | -0.05 | 0 | 1.42 | -37.99 | 1.43 | -23.12 | 0.04 | -92.0 | 2.65 | -87.93 | 0.70 | -25.53 | 0.72 | -21.74 | 0.00 | 0 | 205 | 4.06 | 1.91 | -29.78 |
| 2014 (1) | 36.92 | -54.84 | 32.52 | -49.0 | 2.06 | -59.13 | 0.11 | 266.67 | 0.33 | 0 | 0 | 0 | 0.05 | 0.0 | 0 | 0 | 0.04 | -71.43 | 0.01 | 0.0 | 0.04 | 0 | -0.01 | 0 | -0.04 | 0 | 2.29 | -82.44 | 1.86 | -85.16 | 0.5 | 16.28 | 21.96 | 565.45 | 0.94 | -86.47 | 0.92 | -84.77 | 0.00 | 0 | 197 | 10.06 | 2.72 | -79.87 |
| 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) | 5.78 | -22.62 | -26.84 | 4.84 | -27.22 | -31.54 | 0.43 | 4.88 | 4.88 | 0.14 | -17.65 | 27.27 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.13 | 0.0 | 8.33 | 0.64 | 18.52 | 18.52 | 0.5 | 16.28 | 16.28 | 0.13 | 30.0 | 18.18 | 19.75 | 5.05 | -1.25 | 0.24 | 9.09 | 9.09 | 0.18 | 20.0 | 20.0 | 0.73 | 46.0 | -5.19 | 206 | 3.0 | 4.57 | 0.76 | 15.15 | 22.58 |
| 24Q2 (19) | 7.47 | 7.02 | -20.87 | 6.65 | 10.28 | -20.36 | 0.41 | -8.89 | -4.65 | 0.17 | 41.67 | 112.5 | 0.27 | 12.5 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | -83.33 | -66.67 | 0.13 | -40.91 | 30.0 | 0.54 | -25.0 | -28.0 | 0.43 | -23.21 | -24.56 | 0.1 | -33.33 | -41.18 | 18.80 | -11.61 | -15.58 | 0.22 | -21.43 | -24.14 | 0.15 | -11.76 | -34.78 | 0.50 | 78.57 | -9.09 | 200 | 0.0 | 2.04 | 0.66 | -19.51 | -21.43 |
| 24Q1 (18) | 6.98 | -32.82 | -1.97 | 6.03 | -35.92 | -1.63 | 0.45 | 0.0 | 18.42 | 0.12 | -7.69 | 33.33 | 0.24 | -17.24 | 20.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0.06 | 200.0 | 400.0 | 0.22 | -18.52 | 633.33 | 0.72 | -11.11 | 12.5 | 0.56 | 3.7 | 9.8 | 0.15 | -42.31 | 25.0 | 21.27 | -35.23 | 11.83 | 0.28 | 3.7 | 7.69 | 0.17 | 30.77 | -26.09 | 0.28 | -73.08 | 7.69 | 200 | 1.52 | 2.04 | 0.82 | -9.89 | 15.49 |
| 23Q4 (17) | 10.39 | 31.52 | 11.84 | 9.41 | 33.1 | 12.16 | 0.45 | 9.76 | 7.14 | 0.13 | 18.18 | 30.0 | 0.29 | 16.0 | 314.29 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.05 | 0 | -37.5 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | -250.0 | -100.0 | 0.27 | 125.0 | -28.95 | 0.81 | 50.0 | -5.81 | 0.54 | 25.58 | -12.9 | 0.26 | 136.36 | 13.04 | 32.84 | 64.2 | 21.95 | 0.27 | 22.73 | -12.9 | 0.13 | -13.33 | 8.33 | 1.04 | 35.06 | -0.95 | 197 | 0.0 | 0.0 | 0.91 | 46.77 | -2.15 |
| 23Q3 (16) | 7.9 | -16.31 | 21.91 | 7.07 | -15.33 | 27.39 | 0.41 | -4.65 | 2.5 | 0.11 | 37.5 | 22.22 | 0.25 | -7.41 | -24.24 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | -55.56 | 0.12 | 20.0 | -14.29 | 0.54 | -28.0 | -19.4 | 0.43 | -24.56 | -18.87 | 0.11 | -35.29 | -15.38 | 20.00 | -10.19 | 1.06 | 0.22 | -24.14 | -18.52 | 0.15 | -34.78 | -21.05 | 0.77 | 40.0 | 5.48 | 197 | 0.51 | 0.0 | 0.62 | -26.19 | -16.22 |
| 23Q2 (15) | 9.44 | 32.58 | 42.81 | 8.35 | 36.22 | 46.49 | 0.43 | 13.16 | 10.26 | 0.08 | -11.11 | 0.0 | 0.27 | 35.0 | 42.11 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 250.0 | -25.0 | 0.1 | 233.33 | 0.0 | 0.75 | 17.19 | 19.05 | 0.57 | 11.76 | 29.55 | 0.17 | 41.67 | -10.53 | 22.27 | 17.09 | -25.27 | 0.29 | 11.54 | 31.82 | 0.23 | 0.0 | 35.29 | 0.55 | 111.54 | 19.57 | 196 | 0.0 | -1.01 | 0.84 | 18.31 | 21.74 |
| 23Q1 (14) | 7.12 | -23.36 | -0.28 | 6.13 | -26.94 | -1.45 | 0.38 | -9.52 | -2.56 | 0.09 | -10.0 | 50.0 | 0.2 | 185.71 | 17.65 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -87.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 33.33 | -200.0 | 0.03 | -92.11 | -57.14 | 0.64 | -25.58 | 6.67 | 0.51 | -17.74 | 6.25 | 0.12 | -47.83 | 0.0 | 19.02 | -29.37 | -5.04 | 0.26 | -16.13 | 8.33 | 0.23 | 91.67 | 15.0 | 0.26 | -75.24 | 8.33 | 196 | -0.51 | -1.01 | 0.71 | -23.66 | 7.58 |
| 22Q4 (13) | 9.29 | 43.36 | 22.72 | 8.39 | 51.17 | 12.92 | 0.42 | 5.0 | 27.27 | 0.1 | 11.11 | -78.26 | 0.07 | -78.79 | -65.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -133.33 | 0 | 0.38 | 171.43 | -35.59 | 0.86 | 28.36 | 109.76 | 0.62 | 16.98 | 113.79 | 0.23 | 76.92 | 109.09 | 26.93 | 36.08 | -3.96 | 0.31 | 14.81 | 106.67 | 0.12 | -36.84 | 180.0 | 1.05 | 43.84 | 101.92 | 197 | 0.0 | -0.51 | 0.93 | 25.68 | 93.75 |
| 22Q3 (12) | 6.48 | -1.97 | -15.18 | 5.55 | -2.63 | -23.13 | 0.4 | 2.56 | 21.21 | 0.09 | 12.5 | 50.0 | 0.33 | 73.68 | 73.68 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 125.0 | 0 | 0.14 | 40.0 | 180.0 | 0.67 | 6.35 | 378.57 | 0.53 | 20.45 | 1666.67 | 0.13 | -31.58 | 30.0 | 19.79 | -33.59 | -73.12 | 0.27 | 22.73 | 1250.0 | 0.19 | 11.76 | 2000.0 | 0.73 | 58.7 | 97.3 | 197 | -0.51 | -0.51 | 0.74 | 7.25 | 236.36 |
| 22Q2 (11) | 6.61 | -7.42 | -48.03 | 5.7 | -8.36 | -52.7 | 0.39 | 0.0 | 5.41 | 0.08 | 33.33 | 60.0 | 0.19 | 11.76 | 18.75 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | 500.0 | 0.1 | 42.86 | 0 | 0.63 | 5.0 | 110.0 | 0.44 | -8.33 | 41.94 | 0.19 | 58.33 | 1050.0 | 29.80 | 48.78 | 0 | 0.22 | -8.33 | 37.5 | 0.17 | -15.0 | 13.33 | 0.46 | 91.67 | 27.78 | 198 | 0.0 | 0.0 | 0.69 | 4.55 | 76.92 |
| 22Q1 (10) | 7.14 | -5.68 | -13.03 | 6.22 | -16.29 | -15.83 | 0.39 | 18.18 | 14.71 | 0.06 | -86.96 | 50.0 | 0.17 | -15.0 | 30.77 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0.07 | -88.14 | 16.67 | 0.6 | 46.34 | 11.11 | 0.48 | 65.52 | 20.0 | 0.12 | 9.09 | -14.29 | 20.03 | -28.57 | -21.39 | 0.24 | 60.0 | 20.0 | 0.20 | 233.33 | 17.65 | 0.24 | -53.85 | 20.0 | 198 | 0.0 | 0.0 | 0.66 | 37.5 | 6.45 |
| 21Q4 (9) | 7.57 | -0.92 | -32.23 | 7.43 | 2.91 | -31.39 | 0.33 | 0.0 | 6.45 | 0.46 | 666.67 | 1433.33 | 0.2 | 5.26 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0.59 | 1080.0 | 168.18 | 0.41 | 192.86 | 57.69 | 0.29 | 866.67 | 20.83 | 0.11 | 10.0 | 1000.0 | 28.04 | -61.91 | 399.82 | 0.15 | 650.0 | 25.0 | -0.15 | -1400.0 | -1600.0 | 0.52 | 40.54 | -67.3 | 198 | 0.0 | -0.5 | 0.48 | 118.18 | 37.14 |
| 21Q3 (8) | 7.64 | -39.94 | -54.09 | 7.22 | -40.08 | -51.08 | 0.33 | -10.81 | -48.44 | 0.06 | 20.0 | 50.0 | 0.19 | 18.75 | 137.5 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.03 | 0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.05 | 0 | 0 | 0.14 | -53.33 | -88.8 | 0.03 | -90.32 | -97.84 | 0.1 | 600.0 | 166.67 | 73.61 | 0 | 0 | 0.02 | -87.5 | -97.14 | -0.01 | -106.67 | -101.49 | 0.37 | 2.78 | -74.66 | 198 | 0.0 | 0.0 | 0.22 | -43.59 | -83.33 |
| 21Q2 (7) | 12.72 | 54.93 | -31.61 | 12.05 | 63.06 | -25.48 | 0.37 | 8.82 | -47.14 | 0.05 | 25.0 | 0 | 0.16 | 23.08 | 77.78 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | -100.0 | 0 | 0.3 | -44.44 | -82.76 | 0.31 | -22.5 | -81.44 | -0.02 | -114.29 | -200.0 | 0.00 | -100.0 | -100.0 | 0.16 | -20.0 | -80.95 | 0.15 | -11.76 | -81.48 | 0.36 | 80.0 | -53.25 | 198 | 0.0 | -0.5 | 0.39 | -37.1 | -78.45 |
| 21Q1 (6) | 8.21 | -26.5 | 42.53 | 7.39 | -31.76 | 32.68 | 0.34 | 9.68 | 0.0 | 0.04 | 33.33 | 33.33 | 0.13 | 30.0 | 30.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | -100.0 | 0.06 | -72.73 | 700.0 | 0.54 | 107.69 | 417.65 | 0.4 | 66.67 | 385.71 | 0.14 | 1300.0 | 566.67 | 25.48 | 354.19 | 0 | 0.20 | 66.67 | 385.71 | 0.17 | 1600.0 | 383.33 | 0.20 | -87.42 | 385.71 | 198 | -0.5 | -1.49 | 0.62 | 77.14 | 875.0 |
| 20Q4 (5) | 11.17 | -32.87 | -76.11 | 10.83 | -26.63 | -74.95 | 0.31 | -51.56 | -40.38 | 0.03 | -25.0 | 0 | 0.1 | 25.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | -0.01 | 0.0 | 0 | 0.22 | 0 | 37.5 | 0.26 | -79.2 | -91.75 | 0.24 | -82.73 | -89.57 | 0.01 | 106.67 | -98.81 | 5.61 | 0 | -78.91 | 0.12 | -82.86 | -89.57 | 0.01 | -98.51 | -99.04 | 1.59 | 8.9 | 82.76 | 199 | 0.51 | -1.0 | 0.35 | -73.48 | -89.23 |
| 20Q3 (4) | 16.64 | -10.54 | 0.0 | 14.76 | -8.72 | 0.0 | 0.64 | -8.57 | 0.0 | 0.04 | 0 | 0.0 | 0.08 | -11.11 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 1.25 | -28.16 | 0.0 | 1.39 | -16.77 | 0.0 | -0.15 | -850.0 | 0.0 | 0.00 | -100.0 | 0.0 | 0.70 | -16.67 | 0.0 | 0.67 | -17.28 | 0.0 | 1.46 | 89.61 | 0.0 | 198 | -0.5 | 0.0 | 1.32 | -27.07 | 0.0 |
| 20Q2 (3) | 18.6 | 222.92 | 0.0 | 16.17 | 190.31 | 0.0 | 0.7 | 105.88 | 0.0 | 0 | -100.0 | 0.0 | 0.09 | -10.0 | 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 | -100.0 | 0.0 | 0 | 100.0 | 0.0 | 1.74 | 1123.53 | 0.0 | 1.67 | 1292.86 | 0.0 | 0.02 | 166.67 | 0.0 | 1.35 | 0 | 0.0 | 0.84 | 1300.0 | 0.0 | 0.81 | 1450.0 | 0.0 | 0.77 | 1200.0 | 0.0 | 199 | -1.0 | 0.0 | 1.81 | 2362.5 | 0.0 |
| 20Q1 (2) | 5.76 | -87.68 | 0.0 | 5.57 | -87.12 | 0.0 | 0.34 | -34.62 | 0.0 | 0.03 | 0 | 0.0 | 0.1 | 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 | 0.01 | 0 | 0.0 | -0.01 | -106.25 | 0.0 | -0.17 | -105.4 | 0.0 | -0.14 | -106.09 | 0.0 | -0.03 | -103.57 | 0.0 | 0.00 | -100.0 | 0.0 | -0.07 | -106.09 | 0.0 | -0.06 | -105.77 | 0.0 | -0.07 | -108.05 | 0.0 | 201 | 0.0 | 0.0 | -0.08 | -102.46 | 0.0 |
| 19Q4 (1) | 46.76 | 0.0 | 0.0 | 43.24 | 0.0 | 0.0 | 0.52 | 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 | 0.16 | 0.0 | 0.0 | 3.15 | 0.0 | 0.0 | 2.3 | 0.0 | 0.0 | 0.84 | 0.0 | 0.0 | 26.60 | 0.0 | 0.0 | 1.15 | 0.0 | 0.0 | 1.04 | 0.0 | 0.0 | 0.87 | 0.0 | 0.0 | 201 | 0.0 | 0.0 | 3.25 | 0.0 | 0.0 |
