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) | 42.42 | 45.87 | 30.02 | 28.35 | 4.94 | 28.98 | 0.2 | 185.71 | 1.14 | 31.03 | 0.02 | 100.0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0.01 | 0 | -0.15 | 0 | -0.05 | 0 | -0.21 | 0 | 7.25 | 281.58 | 6.84 | 242.0 | 0.81 | 153.12 | 11.17 | -33.83 | 1.93 | 238.6 | 2.04 | 257.89 | 0.00 | 0 | 352 | 0.0 | 7.9 | 218.55 |
| 2022 (9) | 29.08 | 185.94 | 23.39 | 201.03 | 3.83 | 79.81 | 0.07 | 600.0 | 0.87 | 70.59 | 0.01 | 0.0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 0 | 0.04 | -85.71 | 1.9 | 245.45 | 2.0 | 129.89 | 0.32 | 128.57 | 16.88 | -33.33 | 0.57 | 128.0 | 0.57 | 235.29 | 0.00 | 0 | 352 | 0.0 | 2.48 | 169.57 |
| 2021 (8) | 10.17 | -68.38 | 7.77 | -71.33 | 2.13 | -38.44 | 0.01 | -50.0 | 0.51 | -1.92 | 0.01 | 0.0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0.28 | 366.67 | 0.55 | -66.87 | 0.87 | -38.3 | 0.14 | -39.13 | 25.32 | 80.73 | 0.25 | -37.5 | 0.17 | -56.41 | 0.00 | 0 | 352 | 0.0 | 0.92 | -54.68 |
| 2020 (7) | 32.16 | 63.33 | 27.1 | 87.67 | 3.46 | 16.5 | 0.02 | -50.0 | 0.52 | -8.77 | 0.01 | -50.0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0.06 | -68.42 | 1.66 | -33.06 | 1.41 | -32.86 | 0.23 | 130.0 | 14.01 | 258.31 | 0.40 | -32.2 | 0.39 | -29.09 | 0.00 | 0 | 352 | 0.0 | 2.03 | -30.48 |
| 2019 (6) | 19.69 | -27.74 | 14.44 | -36.83 | 2.97 | -6.01 | 0.04 | -69.23 | 0.57 | -10.94 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.19 | -53.66 | 2.48 | 51.22 | 2.1 | 98.11 | 0.1 | -90.2 | 3.91 | -93.7 | 0.59 | 96.67 | 0.55 | 189.47 | 0.00 | 0 | 352 | 0.0 | 2.92 | 27.51 |
| 2018 (5) | 27.25 | 86.52 | 22.86 | 72.01 | 3.16 | 22.48 | 0.13 | 85.71 | 0.64 | -1.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.14 | 0 | 0.23 | 0 | 0.41 | -42.25 | 1.64 | 0 | 1.06 | 307.69 | 1.02 | 0 | 62.04 | 0 | 0.30 | 275.0 | 0.19 | 0 | 0.00 | 0 | 352 | 0.0 | 2.29 | 0 |
| 2017 (4) | 14.61 | -1.42 | 13.29 | 6.24 | 2.58 | 4.88 | 0.07 | 250.0 | 0.65 | -26.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | -0.11 | 0 | 0.71 | 0 | -0.54 | 0 | 0.26 | -36.59 | -0.1 | 0 | 0.00 | 0 | 0.08 | -33.33 | -0.13 | 0 | 0.00 | 0 | 352 | 0.0 | -0.02 | 0 |
| 2016 (3) | 14.82 | -21.34 | 12.51 | -43.21 | 2.46 | -4.65 | 0.02 | -33.33 | 0.89 | -5.32 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | 0 | -0.3 | 0 | -0.45 | 0 | 0.41 | 0 | 0.05 | -86.84 | 0.00 | 0 | 0.12 | 0 | 0.21 | 0 | 0.00 | 0 | 352 | 0.0 | 0.41 | 0 |
| 2015 (2) | 18.84 | -63.54 | 22.03 | -24.03 | 2.58 | -56.49 | 0.03 | -62.5 | 0.94 | 22.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | -0.89 | 0 | -6.65 | 0 | -4.62 | 0 | 0.38 | -2.56 | 0.00 | 0 | -1.31 | 0 | -1.08 | 0 | 0.00 | 0 | 352 | 0.0 | -5.91 | 0 |
| 2014 (1) | 51.68 | -21.78 | 29.0 | -30.07 | 5.93 | 3.13 | 0.08 | -20.0 | 0.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | -2.03 | 0 | 14.72 | -22.89 | 14.17 | -21.58 | 0.39 | -58.06 | 2.64 | -45.79 | 4.01 | -36.65 | 4.70 | -9.09 | 0.00 | 0 | 352 | 23.51 | 15.14 | -22.24 |
| 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) | 5.08 | 96.14 | -71.51 | 3.8 | 82.69 | -66.67 | 0.75 | 56.25 | -57.87 | 0.04 | -42.86 | 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 | 0.05 | 162.5 | 266.67 | 0.59 | 1280.0 | -87.23 | 0.45 | 204.65 | -88.06 | 0.12 | -67.57 | -86.21 | 19.61 | 0 | 4.42 | 0.13 | 208.33 | -87.85 | 0.12 | 220.0 | -89.09 | 0.45 | 40.62 | -59.09 | 345 | -1.99 | -1.99 | 0.68 | 2166.67 | -85.65 |
| 24Q2 (19) | 2.59 | -76.35 | -15.64 | 2.08 | -74.23 | -17.13 | 0.48 | -60.98 | -29.41 | 0.07 | -12.5 | 40.0 | 0.23 | 0.0 | -23.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -76.19 | -64.29 | -0.08 | -123.53 | -161.54 | -0.05 | -102.54 | -350.0 | -0.43 | -127.74 | -760.0 | 0.37 | -9.76 | 311.11 | 0.00 | -100.0 | 0 | -0.12 | -127.27 | -1100.0 | -0.10 | -128.57 | -100.0 | 0.32 | -27.27 | 966.67 | 352 | 0.0 | 0.0 | 0.03 | -98.54 | -86.36 |
| 24Q1 (18) | 10.95 | -33.48 | 116.4 | 8.07 | -33.03 | 98.28 | 1.23 | -27.65 | 57.69 | 0.08 | 14.29 | 100.0 | 0.23 | -14.81 | -20.69 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 100.0 | 0 | 0.21 | 261.54 | 625.0 | 0.34 | 225.93 | 950.0 | 1.97 | -19.59 | 1058.82 | 1.55 | -47.81 | 933.33 | 0.41 | 315.79 | 925.0 | 20.92 | 0 | -17.18 | 0.44 | -47.62 | 1000.0 | 0.35 | -62.77 | 483.33 | 0.44 | -77.32 | 1000.0 | 352 | 0.0 | 0.0 | 2.06 | -20.46 | 488.57 |
| 23Q4 (17) | 16.46 | -7.68 | 197.11 | 12.05 | 5.7 | 180.89 | 1.7 | -4.49 | 82.8 | 0.07 | 75.0 | 75.0 | 0.27 | -3.57 | 3.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | 0 | 0 | -0.13 | -550.0 | -160.0 | -0.27 | -800.0 | -92.86 | 2.45 | -46.97 | 1341.18 | 2.97 | -21.22 | 1880.0 | -0.19 | -121.84 | -850.0 | 0.00 | -100.0 | 0 | 0.84 | -21.5 | 2000.0 | 0.94 | -14.55 | 1075.0 | 1.94 | 76.36 | 240.35 | 352 | 0.0 | 0.0 | 2.59 | -45.36 | 684.85 |
| 23Q3 (16) | 17.83 | 480.78 | 721.66 | 11.4 | 354.18 | 555.17 | 1.78 | 161.76 | 242.31 | 0.04 | -20.0 | 100.0 | 0.28 | -6.67 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -114.29 | -113.33 | -0.03 | -123.08 | -137.5 | 4.62 | 23000.0 | 46300.0 | 3.77 | 7640.0 | 3241.67 | 0.87 | 866.67 | 4250.0 | 18.78 | 0 | 0 | 1.07 | 10800.0 | 3666.67 | 1.10 | 2300.0 | 1933.33 | 1.10 | 3566.67 | 111.54 | 352 | 0.0 | 0.0 | 4.74 | 2054.55 | 3285.71 |
| 23Q2 (15) | 3.07 | -39.33 | -29.43 | 2.51 | -38.33 | -45.32 | 0.68 | -12.82 | 4.62 | 0.05 | 25.0 | 400.0 | 0.3 | 3.45 | 57.89 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.14 | 450.0 | 0.0 | 0.13 | 425.0 | 750.0 | 0.02 | -88.24 | 102.2 | -0.05 | -133.33 | 88.1 | 0.09 | 125.0 | 0.0 | 0.00 | -100.0 | 0 | -0.01 | -125.0 | 91.67 | -0.05 | -183.33 | 58.33 | 0.03 | -25.0 | -94.64 | 352 | 0.0 | 0.0 | 0.22 | -37.14 | 127.85 |
| 23Q1 (14) | 5.06 | -8.66 | -70.29 | 4.07 | -5.13 | -68.13 | 0.78 | -16.13 | -54.65 | 0.04 | 0.0 | 0 | 0.29 | 11.54 | 70.59 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.04 | 20.0 | -300.0 | -0.04 | 71.43 | -133.33 | 0.17 | 0.0 | -93.61 | 0.15 | 0.0 | -93.72 | 0.04 | 300.0 | -82.61 | 25.26 | 0 | 187.37 | 0.04 | 0.0 | -94.12 | 0.06 | -25.0 | -90.91 | 0.04 | -92.98 | -94.12 | 352 | 0.0 | 0.0 | 0.35 | 6.06 | -87.46 |
| 22Q4 (13) | 5.54 | 155.3 | 307.35 | 4.29 | 146.55 | 98.61 | 0.93 | 78.85 | 132.5 | 0.04 | 100.0 | 0 | 0.26 | 8.33 | 73.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -133.33 | 0.0 | -0.14 | -275.0 | -800.0 | 0.17 | 1800.0 | 114.41 | 0.15 | 225.0 | 125.42 | -0.02 | -200.0 | 0.0 | 0.00 | 0 | 0 | 0.04 | 233.33 | 123.53 | 0.08 | 233.33 | 144.44 | 0.57 | 9.62 | 128.0 | 352 | 0.0 | 0.0 | 0.33 | 135.71 | 130.56 |
| 22Q3 (12) | 2.17 | -50.11 | -54.6 | 1.74 | -62.09 | -27.5 | 0.52 | -20.0 | -22.39 | 0.02 | 100.0 | 0 | 0.24 | 26.32 | 84.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 7.14 | 0 | 0.08 | 500.0 | -57.89 | -0.01 | 98.9 | -100.53 | -0.12 | 71.43 | -106.74 | 0.02 | -77.78 | -71.43 | 0.00 | 0 | -100.0 | -0.03 | 75.0 | -105.88 | -0.06 | 50.0 | -113.04 | 0.52 | -7.14 | 26.83 | 352 | 0.0 | 0.0 | 0.14 | 117.72 | -92.96 |
| 22Q2 (11) | 4.35 | -74.46 | 118.59 | 4.59 | -64.06 | 183.33 | 0.65 | -62.21 | 30.0 | 0.01 | 0 | 0 | 0.19 | 11.76 | 58.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 1500.0 | 0 | -0.02 | -116.67 | -166.67 | -0.91 | -134.21 | -727.27 | -0.42 | -117.57 | -100.0 | 0.09 | -60.87 | 28.57 | 0.00 | -100.0 | 0 | -0.12 | -117.65 | -100.0 | -0.12 | -118.18 | -71.43 | 0.56 | -17.65 | 722.22 | 352 | 0.0 | 0.0 | -0.79 | -128.32 | -3850.0 |
| 22Q1 (10) | 17.03 | 1152.21 | 734.8 | 12.77 | 491.2 | 703.14 | 1.72 | 330.0 | 207.14 | 0 | 0 | 0 | 0.17 | 13.33 | 54.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 80.0 | 0 | 0.12 | 500.0 | 140.0 | 2.66 | 325.42 | 3900.0 | 2.39 | 505.08 | 2091.67 | 0.23 | 1250.0 | 2200.0 | 8.79 | 0 | 0 | 0.68 | 500.0 | 2366.67 | 0.66 | 466.67 | 1420.0 | 0.68 | 172.0 | 2366.67 | 352 | 0.0 | 0.0 | 2.79 | 358.33 | 13850.0 |
| 21Q4 (9) | 1.36 | -71.55 | -85.94 | 2.16 | -10.0 | -76.29 | 0.4 | -40.3 | -56.52 | 0 | 0 | 0 | 0.15 | 15.38 | 36.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | -400.0 | 0.02 | -89.47 | 100.0 | -1.18 | -162.11 | -237.14 | -0.59 | -133.15 | -247.06 | -0.02 | -128.57 | 80.0 | 0.00 | -100.0 | 0 | -0.17 | -133.33 | -240.0 | -0.18 | -139.13 | -260.0 | 0.25 | -39.02 | -37.5 | 352 | 0.0 | 0.0 | -1.08 | -154.27 | -332.0 |
| 21Q3 (8) | 4.78 | 140.2 | -63.46 | 2.4 | 48.15 | -76.42 | 0.67 | 34.0 | -47.66 | 0 | 0 | 0 | 0.13 | 8.33 | 8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.19 | 533.33 | 375.0 | 1.9 | 1827.27 | 14.46 | 1.78 | 947.62 | 31.85 | 0.07 | 0.0 | -75.86 | 3.83 | 0 | -78.05 | 0.51 | 950.0 | 34.21 | 0.46 | 757.14 | 21.05 | 0.41 | 555.56 | -8.89 | 352 | 0.0 | 0.0 | 1.99 | 10050.0 | 13.07 |
| 21Q2 (7) | 1.99 | -2.45 | -67.05 | 1.62 | 1.89 | -65.75 | 0.5 | -10.71 | -29.58 | 0 | 0 | -100.0 | 0.12 | 9.09 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.03 | -40.0 | -72.73 | -0.11 | -57.14 | -115.49 | -0.21 | -75.0 | -135.0 | 0.07 | 600.0 | 133.33 | 0.00 | 0 | -100.0 | -0.06 | -100.0 | -135.29 | -0.07 | -40.0 | -150.0 | -0.09 | -200.0 | -228.57 | 352 | 0.0 | 0.0 | -0.02 | -200.0 | -102.5 |
| 21Q1 (6) | 2.04 | -78.9 | -39.29 | 1.59 | -82.55 | -48.38 | 0.56 | -39.13 | 1.82 | 0 | 0 | -100.0 | 0.11 | 0.0 | -21.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.05 | 400.0 | 155.56 | -0.07 | 80.0 | 80.56 | -0.12 | 29.41 | 66.67 | 0.01 | 110.0 | -50.0 | 0.00 | 0 | 0 | -0.03 | 40.0 | 70.0 | -0.05 | 0.0 | 37.5 | -0.03 | -107.5 | 70.0 | 352 | 0.0 | 0.0 | 0.02 | 108.0 | 107.41 |
| 20Q4 (5) | 9.67 | -26.07 | 117.3 | 9.11 | -10.51 | 163.29 | 0.92 | -28.12 | -2.13 | 0 | 0 | -100.0 | 0.11 | -8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0.0 | 50.0 | 0.01 | -75.0 | 150.0 | -0.35 | -121.08 | -1850.0 | -0.17 | -112.59 | -88.89 | -0.1 | -134.48 | -300.0 | 0.00 | -100.0 | 0 | -0.05 | -113.16 | -150.0 | -0.05 | -113.16 | -150.0 | 0.40 | -11.11 | -33.33 | 352 | 0.0 | 0.0 | -0.25 | -114.2 | -327.27 |
| 20Q3 (4) | 13.08 | 116.56 | 0.0 | 10.18 | 115.22 | 0.0 | 1.28 | 80.28 | 0.0 | 0 | -100.0 | 0.0 | 0.12 | -14.29 | 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 | -0.01 | 0.0 | 0.0 | 0.04 | -63.64 | 0.0 | 1.66 | 133.8 | 0.0 | 1.35 | 125.0 | 0.0 | 0.29 | 866.67 | 0.0 | 17.45 | 298.4 | 0.0 | 0.38 | 123.53 | 0.0 | 0.38 | 171.43 | 0.0 | 0.45 | 542.86 | 0.0 | 352 | 0.0 | 0.0 | 1.76 | 120.0 | 0.0 |
| 20Q2 (3) | 6.04 | 79.76 | 0.0 | 4.73 | 53.57 | 0.0 | 0.71 | 29.09 | 0.0 | 0.01 | 0.0 | 0.0 | 0.14 | 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 | -0.01 | 0 | 0.0 | 0.11 | 222.22 | 0.0 | 0.71 | 297.22 | 0.0 | 0.6 | 266.67 | 0.0 | 0.03 | 50.0 | 0.0 | 4.38 | 0 | 0.0 | 0.17 | 270.0 | 0.0 | 0.14 | 275.0 | 0.0 | 0.07 | 170.0 | 0.0 | 352 | 0.0 | 0.0 | 0.8 | 396.3 | 0.0 |
| 20Q1 (2) | 3.36 | -24.49 | 0.0 | 3.08 | -10.98 | 0.0 | 0.55 | -41.49 | 0.0 | 0.01 | 0.0 | 0.0 | 0.14 | 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 | -0.09 | -350.0 | 0.0 | -0.36 | -1900.0 | 0.0 | -0.36 | -300.0 | 0.0 | 0.02 | -60.0 | 0.0 | 0.00 | 0 | 0.0 | -0.10 | -400.0 | 0.0 | -0.08 | -300.0 | 0.0 | -0.10 | -116.67 | 0.0 | 352 | 0.0 | 0.0 | -0.27 | -345.45 | 0.0 |
| 19Q4 (1) | 4.45 | 0.0 | 0.0 | 3.46 | 0.0 | 0.0 | 0.94 | 0.0 | 0.0 | 0.01 | 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 | -0.02 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | -0.09 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | 0.60 | 0.0 | 0.0 | 352 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 |
