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) | 148.76 | -9.25 | 98.49 | -3.6 | 9.49 | -4.33 | 1.19 | 12.26 | 0.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.27 | 22.73 | 0 | 0 | 0 | 0 | 1.13 | -83.43 | 2.23 | -72.44 | 43.02 | -28.22 | 34.59 | -28.27 | 8.43 | -28.07 | 19.59 | 0.2 | 8.92 | -28.24 | 8.38 | -19.42 | 0.00 | 0 | 388 | 0.0 | 65.59 | -18.51 |
| 2022 (9) | 163.93 | 34.74 | 102.17 | 6.27 | 9.92 | 34.78 | 1.06 | 381.82 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.22 | 37.5 | 0 | 0 | 0 | 0 | 6.82 | 0 | 8.09 | 0 | 59.93 | 254.41 | 48.22 | 241.74 | 11.72 | 317.08 | 19.55 | 17.84 | 12.43 | 241.48 | 10.40 | 161.31 | 0.00 | 0 | 388 | 0.0 | 80.49 | 114.7 |
| 2021 (8) | 121.66 | 1.94 | 96.14 | 0.98 | 7.36 | 27.78 | 0.22 | -51.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | -15.79 | 0 | 0 | 0 | 0 | -1.61 | 0 | -1.25 | 0 | 16.91 | 7.84 | 14.11 | 7.87 | 2.81 | 8.08 | 16.59 | 0.0 | 3.64 | 8.01 | 3.98 | -2.69 | 0.00 | 0 | 388 | 0.0 | 37.49 | -1.52 |
| 2020 (7) | 119.35 | 2.57 | 95.21 | 13.63 | 5.76 | -9.72 | 0.45 | -51.61 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 26.67 | 0 | 0 | 0 | 0 | -3.3 | 0 | -2.7 | 0 | 15.68 | -41.25 | 13.08 | -38.48 | 2.6 | -52.12 | 16.59 | -18.48 | 3.37 | -38.5 | 4.09 | -23.98 | 0.00 | 0 | 388 | 0.0 | 38.07 | -22.65 |
| 2019 (6) | 116.36 | -28.87 | 83.79 | -10.8 | 6.38 | -18.62 | 0.93 | 24.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | -21.05 | 0.01 | 0 | 0 | 0 | -0.58 | 0 | 0.5 | -78.07 | 26.69 | -58.35 | 21.26 | -61.9 | 5.43 | -34.34 | 20.35 | 57.63 | 5.48 | -41.76 | 5.38 | -61.21 | 0.00 | 0 | 388 | -34.57 | 49.22 | -42.18 |
| 2018 (5) | 163.58 | 28.67 | 93.94 | 0.8 | 7.84 | 21.55 | 0.75 | 141.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 11.76 | -0.58 | 0 | 0 | 0 | 1.94 | 0 | 2.28 | 0 | 64.08 | 145.05 | 55.8 | 148.77 | 8.27 | 122.31 | 12.91 | -9.34 | 9.41 | 225.61 | 13.87 | 125.16 | 0.00 | 0 | 593 | -23.58 | 85.13 | 80.9 |
| 2017 (4) | 127.13 | 17.78 | 93.19 | -1.18 | 6.45 | 60.05 | 0.31 | 158.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 21.43 | 0 | 0 | 0 | 0 | -1.82 | 0 | -1.35 | 0 | 26.15 | 188.95 | 22.43 | 207.26 | 3.72 | 112.57 | 14.24 | -26.29 | 2.89 | 207.45 | 6.16 | 201.96 | 0.00 | 0 | 776 | 0.0 | 47.06 | 54.7 |
| 2016 (3) | 107.94 | 2.92 | 94.3 | 9.49 | 4.03 | 4.4 | 0.12 | -25.0 | 0.02 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 7.69 | 0 | 0 | 0 | 0 | -0.76 | 0 | -0.56 | 0 | 9.05 | -41.04 | 7.3 | -42.88 | 1.75 | -31.91 | 19.32 | 15.41 | 0.94 | -43.03 | 2.04 | -36.05 | 0.00 | 0 | 776 | 0.0 | 30.42 | -16.68 |
| 2015 (2) | 104.88 | -5.91 | 86.13 | -10.24 | 3.86 | 19.14 | 0.16 | 300.0 | 0.05 | -72.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | -60.61 | 0 | 0 | 0 | 0 | 0.3 | -42.31 | 0.46 | -20.69 | 15.35 | 19.46 | 12.78 | 17.57 | 2.57 | 29.15 | 16.74 | 8.35 | 1.65 | 17.86 | 3.19 | 19.48 | 0.00 | 0 | 776 | 0.0 | 36.51 | 7.13 |
| 2014 (1) | 111.47 | 13.02 | 95.96 | 6.52 | 3.24 | 14.49 | 0.04 | 300.0 | 0.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.33 | 135.71 | 0 | 0 | 0 | 0 | 0.52 | 0 | 0.58 | 0 | 12.85 | 132.37 | 10.87 | 246.18 | 1.99 | -16.74 | 15.45 | -64.25 | 1.40 | 250.0 | 2.67 | 210.47 | 0.00 | 0 | 776 | 0.0 | 34.08 | 28.31 |
| 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) | 30.5 | -5.43 | -15.93 | 23.72 | -6.1 | -0.75 | 2.87 | 12.11 | 24.24 | 0.41 | 32.26 | 70.83 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | -1.74 | -1640.0 | -200.0 | 2.17 | -50.0 | -81.63 | 1.74 | -49.86 | -81.57 | 0.43 | -50.57 | -81.78 | 19.87 | -1.05 | -0.75 | 0.45 | -49.44 | -81.48 | 0.90 | -2.17 | -54.77 | 2.34 | 23.81 | -67.81 | 386 | -0.52 | -0.52 | 8.36 | -19.77 | -52.42 |
| 24Q2 (19) | 32.25 | 6.47 | -11.38 | 25.26 | 4.68 | 6.22 | 2.56 | 9.87 | 12.28 | 0.31 | 121.43 | -36.73 | 0.57 | 14.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -12.5 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -108.7 | -106.3 | -0.1 | -110.2 | -105.49 | 4.34 | -9.96 | -64.28 | 3.47 | -10.1 | -64.95 | 0.87 | -10.31 | -61.33 | 20.08 | 0.15 | 8.42 | 0.89 | -10.1 | -65.1 | 0.92 | 22.67 | -55.98 | 1.89 | 90.91 | -60.95 | 388 | 0.0 | 0.0 | 10.42 | -7.3 | -40.59 |
| 24Q1 (18) | 30.29 | -21.24 | -19.51 | 24.13 | -8.91 | -0.78 | 2.33 | -7.54 | -2.1 | 0.14 | 7.69 | -57.58 | 0.5 | 72.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 166.67 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.92 | 167.65 | 428.57 | 0.98 | 167.12 | 600.0 | 4.82 | -39.67 | -56.46 | 3.86 | -39.59 | -56.43 | 0.97 | -39.38 | -56.11 | 20.05 | 0.05 | 0.3 | 0.99 | -40.0 | -56.58 | 0.75 | -63.05 | -66.81 | 0.99 | -88.9 | -56.58 | 388 | 0.0 | 0.0 | 11.24 | -20.28 | -31.38 |
| 23Q4 (17) | 38.46 | 6.01 | -12.59 | 26.49 | 10.84 | -4.71 | 2.52 | 9.09 | -7.01 | 0.13 | -45.83 | -69.77 | 0.29 | 222.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -70.0 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.36 | -191.28 | 15.0 | -1.46 | -183.91 | -40.38 | 7.99 | -32.35 | -35.82 | 6.39 | -32.31 | -35.78 | 1.6 | -32.2 | -36.0 | 20.04 | 0.1 | -0.1 | 1.65 | -32.1 | -35.8 | 2.03 | 2.01 | -28.77 | 8.92 | 22.7 | -28.24 | 388 | 0.0 | 0.0 | 14.1 | -19.75 | -20.11 |
| 23Q3 (16) | 36.28 | -0.3 | -13.7 | 23.9 | 0.5 | -7.44 | 2.31 | 1.32 | -10.81 | 0.24 | -51.02 | -40.0 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 66.67 | 233.33 | 0 | 0 | 0 | 0 | 0 | 0 | 1.49 | 17.32 | -70.14 | 1.74 | -4.4 | -67.84 | 11.81 | -2.8 | -38.01 | 9.44 | -4.65 | -38.9 | 2.36 | 4.89 | -34.63 | 20.02 | 8.1 | 5.81 | 2.43 | -4.71 | -38.94 | 1.99 | -4.78 | -23.46 | 7.27 | 50.21 | -26.34 | 388 | 0.0 | 0.0 | 17.57 | 0.17 | -27.0 |
| 23Q2 (15) | 36.39 | -3.3 | -10.15 | 23.78 | -2.22 | -3.88 | 2.28 | -4.2 | -5.39 | 0.49 | 48.48 | 206.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -25.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.27 | 553.57 | -45.96 | 1.82 | 1200.0 | -28.06 | 12.15 | 9.76 | -23.49 | 9.9 | 11.74 | -22.66 | 2.25 | 1.81 | -27.18 | 18.52 | -7.35 | -4.68 | 2.55 | 11.84 | -22.73 | 2.09 | -7.52 | -21.43 | 4.84 | 112.28 | -17.69 | 388 | 0.0 | 0.0 | 17.54 | 7.08 | -15.96 |
| 23Q1 (14) | 37.63 | -14.48 | 0.67 | 24.32 | -12.52 | 2.14 | 2.38 | -12.18 | 7.69 | 0.33 | -23.26 | 371.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.28 | 82.5 | -125.69 | 0.14 | 113.46 | -88.24 | 11.07 | -11.08 | -11.79 | 8.86 | -10.95 | -11.58 | 2.21 | -11.6 | -12.65 | 19.99 | -0.35 | -0.74 | 2.28 | -11.28 | -11.63 | 2.26 | -20.7 | -1.31 | 2.28 | -81.66 | -11.63 | 388 | 0.0 | 0.0 | 16.38 | -7.2 | -8.49 |
| 22Q4 (13) | 44.0 | 4.66 | 38.41 | 27.8 | 7.67 | 12.41 | 2.71 | 4.63 | 7.97 | 0.43 | 7.5 | 616.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 300.0 | 71.43 | 0 | 0 | 0 | 0 | 0 | 0 | -1.6 | -132.06 | -742.11 | -1.04 | -119.22 | -1385.71 | 12.45 | -34.65 | 177.28 | 9.95 | -35.6 | 160.47 | 2.5 | -30.75 | 273.13 | 20.06 | 6.03 | 33.64 | 2.57 | -35.43 | 162.24 | 2.85 | 9.62 | 182.18 | 12.43 | 25.94 | 241.48 | 388 | 0.0 | 0.0 | 17.65 | -26.67 | 85.4 |
| 22Q3 (12) | 42.04 | 3.8 | 32.37 | 25.82 | 4.37 | 4.79 | 2.59 | 7.47 | 50.58 | 0.4 | 150.0 | 700.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.99 | 112.34 | 3218.75 | 5.41 | 113.83 | 7828.57 | 19.05 | 19.96 | 256.74 | 15.45 | 20.7 | 261.83 | 3.61 | 16.83 | 240.57 | 18.92 | -2.62 | -5.07 | 3.98 | 20.61 | 261.82 | 2.60 | -2.26 | 132.14 | 9.87 | 67.86 | 272.45 | 388 | 0.0 | 0.0 | 24.07 | 15.33 | 134.37 |
| 22Q2 (11) | 40.5 | 8.35 | 41.76 | 24.74 | 3.91 | 6.32 | 2.41 | 9.05 | 59.6 | 0.16 | 128.57 | 220.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.35 | 115.6 | 417.57 | 2.53 | 112.61 | 477.61 | 15.88 | 26.53 | 408.97 | 12.8 | 27.74 | 365.45 | 3.09 | 22.13 | 735.14 | 19.43 | -3.53 | 65.22 | 3.30 | 27.91 | 364.79 | 2.66 | 16.16 | 198.88 | 5.88 | 127.91 | 279.35 | 388 | 0.0 | 0.0 | 20.87 | 16.59 | 150.24 |
| 22Q1 (10) | 37.38 | 17.58 | 26.54 | 23.81 | -3.72 | 1.28 | 2.21 | -11.95 | 36.42 | 0.07 | 16.67 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -42.86 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.09 | 673.68 | 309.62 | 1.19 | 1800.0 | 370.45 | 12.55 | 179.51 | 216.92 | 10.02 | 162.3 | 207.36 | 2.53 | 277.61 | 261.43 | 20.14 | 34.18 | 13.79 | 2.58 | 163.27 | 207.14 | 2.29 | 126.73 | 138.54 | 2.58 | -29.12 | 207.14 | 388 | 0.0 | 0.0 | 17.9 | 88.03 | 91.24 |
| 21Q4 (9) | 31.79 | 0.09 | 7.65 | 24.73 | 0.37 | 6.14 | 2.51 | 45.93 | 96.09 | 0.06 | 20.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 75.0 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.19 | -18.75 | 86.23 | -0.07 | 0.0 | 94.53 | 4.49 | -15.92 | 22.01 | 3.82 | -10.54 | 26.91 | 0.67 | -36.79 | 0.0 | 15.01 | -24.69 | -17.44 | 0.98 | -10.91 | 25.64 | 1.01 | -9.82 | -9.01 | 3.64 | 37.36 | 8.01 | 388 | 0.0 | 0.0 | 9.52 | -7.3 | 2.92 |
| 21Q3 (8) | 31.76 | 11.17 | 7.41 | 24.64 | 5.89 | 3.44 | 1.72 | 13.91 | 13.16 | 0.05 | 0.0 | -28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | -0.16 | 78.38 | 84.76 | -0.07 | 89.55 | 92.47 | 5.34 | 71.15 | 61.82 | 4.27 | 55.27 | 57.56 | 1.06 | 186.49 | 82.76 | 19.93 | 69.47 | 12.34 | 1.10 | 54.93 | 57.14 | 1.12 | 25.84 | 19.15 | 2.65 | 70.97 | 1.92 | 388 | 0.0 | 0.0 | 10.27 | 23.14 | 15.65 |
| 21Q2 (7) | 28.57 | -3.28 | -7.66 | 23.27 | -1.02 | -5.02 | 1.51 | -6.79 | -4.43 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.74 | -42.31 | 0 | -0.67 | -52.27 | 30.93 | 3.12 | -21.21 | -19.38 | 2.75 | -15.64 | -19.35 | 0.37 | -47.14 | -19.57 | 11.76 | -33.56 | -0.93 | 0.71 | -15.48 | -19.32 | 0.89 | -7.29 | -21.24 | 1.55 | 84.52 | -18.42 | 388 | 0.0 | 0.0 | 8.34 | -10.9 | -11.93 |
| 21Q1 (6) | 29.54 | 0.03 | 0.75 | 23.51 | 0.9 | -0.3 | 1.62 | 26.56 | 17.39 | 0.06 | 0.0 | -64.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -20.0 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.52 | 62.32 | -300.0 | -0.44 | 65.62 | -191.67 | 3.96 | 7.61 | -18.01 | 3.26 | 8.31 | -17.47 | 0.7 | 4.48 | -21.35 | 17.70 | -2.64 | -3.59 | 0.84 | 7.69 | -17.65 | 0.96 | -13.51 | 6.67 | 0.84 | -75.07 | -17.65 | 388 | 0.0 | 0.0 | 9.36 | 1.19 | -10.6 |
| 20Q4 (5) | 29.53 | -0.14 | 7.93 | 23.3 | -2.18 | 5.43 | 1.28 | -15.79 | -17.95 | 0.06 | -14.29 | -68.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -16.67 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.38 | -31.43 | 12.66 | -1.28 | -37.63 | 7.25 | 3.68 | 11.52 | 59.31 | 3.01 | 11.07 | 67.22 | 0.67 | 15.52 | 28.85 | 18.18 | 2.48 | -18.58 | 0.78 | 11.43 | 69.57 | 1.11 | 18.09 | 35.37 | 3.37 | 29.62 | -38.5 | 388 | 0.0 | 0.0 | 9.25 | 4.17 | 16.5 |
| 20Q3 (4) | 29.57 | -4.43 | 0.0 | 23.82 | -2.78 | 0.0 | 1.52 | -3.8 | 0.0 | 0.07 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -1.05 | 0 | 0.0 | -0.93 | 4.12 | 0.0 | 3.3 | -14.73 | 0.0 | 2.71 | -20.53 | 0.0 | 0.58 | 26.09 | 0.0 | 17.74 | 49.45 | 0.0 | 0.70 | -20.45 | 0.0 | 0.94 | -16.81 | 0.0 | 2.60 | 36.84 | 0.0 | 388 | 0.0 | 0.0 | 8.88 | -6.23 | 0.0 |
| 20Q2 (3) | 30.94 | 5.53 | 0.0 | 24.5 | 3.9 | 0.0 | 1.58 | 14.49 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | -0.97 | -302.08 | 0.0 | 3.87 | -19.88 | 0.0 | 3.41 | -13.67 | 0.0 | 0.46 | -48.31 | 0.0 | 11.87 | -35.35 | 0.0 | 0.88 | -13.73 | 0.0 | 1.13 | 25.56 | 0.0 | 1.90 | 86.27 | 0.0 | 388 | 0.0 | 0.0 | 9.47 | -9.55 | 0.0 |
| 20Q1 (2) | 29.32 | 7.16 | 0.0 | 23.58 | 6.7 | 0.0 | 1.38 | -11.54 | 0.0 | 0.17 | -10.53 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 400.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.26 | 116.46 | 0.0 | 0.48 | 134.78 | 0.0 | 4.83 | 109.09 | 0.0 | 3.95 | 119.44 | 0.0 | 0.89 | 71.15 | 0.0 | 18.36 | -17.78 | 0.0 | 1.02 | 121.74 | 0.0 | 0.90 | 9.76 | 0.0 | 1.02 | -81.39 | 0.0 | 388 | 0.0 | 0.0 | 10.47 | 31.86 | 0.0 |
| 19Q4 (1) | 27.36 | 0.0 | 0.0 | 22.1 | 0.0 | 0.0 | 1.56 | 0.0 | 0.0 | 0.19 | 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 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -1.58 | 0.0 | 0.0 | -1.38 | 0.0 | 0.0 | 2.31 | 0.0 | 0.0 | 1.8 | 0.0 | 0.0 | 0.52 | 0.0 | 0.0 | 22.33 | 0.0 | 0.0 | 0.46 | 0.0 | 0.0 | 0.82 | 0.0 | 0.0 | 5.48 | 0.0 | 0.0 | 388 | 0.0 | 0.0 | 7.94 | 0.0 | 0.0 |
