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) | 43.6 | 15.77 | 24.37 | 2.61 | 12.48 | 1.71 | 0.24 | 1100.0 | 0.78 | 47.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 133.33 | 0 | 0 | 0 | 0 | -0.66 | 0 | -5.33 | 0 | 1.42 | -57.36 | 1.26 | -69.19 | 1.95 | 68.1 | 0.00 | 0 | 1.05 | -69.03 | 5.49 | 175.88 | 0.00 | 0 | 120 | 0.0 | 6.65 | -19.2 |
| 2022 (9) | 37.66 | 19.86 | 23.75 | 9.4 | 12.27 | 7.73 | 0.02 | 0 | 0.53 | 3.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -75.0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 1.7 | -86.46 | 3.33 | -69.39 | 4.09 | -67.25 | 1.16 | 163.64 | 34.93 | 762.47 | 3.39 | -67.15 | 1.99 | 0 | 0.00 | 0 | 120 | 5.26 | 8.23 | -48.27 |
| 2021 (8) | 31.42 | 2.18 | 21.71 | 1.92 | 11.39 | 24.21 | 0 | 0 | 0.51 | -10.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 200.0 | 0 | 0 | 0 | 0 | -0.07 | 0 | 12.56 | 277.18 | 10.88 | 201.39 | 12.49 | 212.25 | 0.44 | 37.5 | 4.05 | -54.29 | 10.32 | 198.27 | -0.06 | 0 | 0.00 | 0 | 114 | 7.55 | 15.91 | 89.63 |
| 2020 (7) | 30.75 | 11.41 | 21.3 | 10.13 | 9.17 | 14.48 | 0.01 | -50.0 | 0.57 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | -0.01 | 0 | 0 | 0 | -0.35 | 0 | 3.33 | 0 | 3.61 | 0 | 4.0 | 3233.33 | 0.32 | 3100.0 | 8.86 | 0 | 3.46 | 2783.33 | 0.56 | -12.5 | 0.00 | 0 | 106 | 7.07 | 8.39 | 124.93 |
| 2019 (6) | 27.6 | 2.68 | 19.34 | 9.02 | 8.01 | -6.21 | 0.02 | 0.0 | 0.57 | 54.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | -0.02 | 0 | 0 | 0 | -0.23 | 0 | -0.65 | 0 | -0.4 | 0 | 0.12 | -93.22 | 0.01 | -95.45 | 0.00 | 0 | 0.12 | -93.26 | 0.64 | -15.79 | 0.00 | 0 | 99 | 4.21 | 3.73 | -22.77 |
| 2018 (5) | 26.88 | 5.87 | 17.74 | 15.65 | 8.54 | 35.99 | 0.02 | -66.67 | 0.37 | 19.35 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0.04 | 100.0 | 0 | 0 | 0 | 0 | 0.25 | 0 | 0.86 | 0 | 1.47 | -52.73 | 1.77 | -25.94 | 0.22 | -71.05 | 15.18 | -37.91 | 1.78 | -30.2 | 0.76 | -70.2 | 0.00 | 0 | 95 | 4.4 | 4.83 | -21.59 |
| 2017 (4) | 25.39 | -20.38 | 15.34 | -20.6 | 6.28 | 5.72 | 0.06 | 500.0 | 0.31 | -20.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.13 | 85.71 | -0.66 | 0 | -0.67 | 0 | 3.11 | -49.18 | 2.39 | -50.52 | 0.76 | -41.09 | 24.45 | 16.15 | 2.55 | -51.24 | 2.55 | -42.7 | 0.00 | 0 | 91 | 3.41 | 6.16 | -32.31 |
| 2016 (3) | 31.89 | 22.8 | 19.32 | 7.87 | 5.94 | 23.75 | 0.01 | 0 | 0.39 | -2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | 0 | 0 | 0.07 | -12.5 | -0.3 | 0 | -0.51 | 0 | 6.12 | 77.91 | 4.83 | 71.28 | 1.29 | 111.48 | 21.05 | 17.8 | 5.23 | 68.71 | 4.45 | 102.27 | 0.00 | 0 | 88 | 3.53 | 9.1 | 49.67 |
| 2015 (2) | 25.97 | 4.05 | 17.91 | -1.05 | 4.8 | 16.22 | 0 | 0 | 0.4 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 66.67 | -0.01 | 0 | 0.08 | 0 | 0.28 | -41.67 | 0.18 | -50.0 | 3.44 | 10.97 | 2.82 | 7.63 | 0.61 | 29.79 | 17.87 | 16.95 | 3.10 | 4.03 | 2.20 | 17.02 | 0.00 | 0 | 85 | 1.19 | 6.08 | 15.37 |
| 2014 (1) | 24.96 | 0.89 | 18.1 | -15.18 | 4.13 | -0.24 | 0 | 0 | 0.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0.48 | 92.0 | 0.36 | 111.76 | 3.1 | 0 | 2.62 | 0 | 0.47 | 327.27 | 15.28 | 0 | 2.98 | 0 | 1.88 | 0 | 0.00 | 0 | 84 | 18.31 | 5.27 | 342.86 |
| 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24Q2 (20) | 12.15 | 7.14 | 11.78 | 6.92 | 16.89 | 17.69 | 3.57 | 0.85 | 4.69 | 0.1 | 100.0 | 100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.94 | 141.23 | 262.07 | 2.61 | 752.5 | 161.0 | 2.84 | 395.83 | 242.17 | 0.25 | -56.9 | -40.48 | 9.48 | 0 | -77.26 | 2.36 | 395.0 | 242.03 | 1.58 | 43.64 | 33.9 | 1.56 | 295.0 | 225.0 | 120 | 0.0 | 0.0 | 3.97 | 309.28 | 82.11 |
| 24Q1 (19) | 11.34 | -6.44 | 21.67 | 5.92 | -13.7 | 13.85 | 3.54 | 21.65 | 27.34 | 0.05 | -37.5 | 0.0 | 0.19 | -17.39 | 5.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -66.67 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.38 | 149.35 | 240.74 | -2.28 | -240.3 | -42.5 | -0.4 | -123.81 | -53.85 | -0.96 | -152.46 | -284.0 | 0.58 | 28.89 | 34.88 | 0.00 | -100.0 | 0 | -0.80 | -152.63 | -280.95 | 1.10 | -47.12 | -1.79 | -0.80 | -176.19 | -280.95 | 120 | 0.0 | 0.0 | 0.97 | -68.71 | -6.73 |
| 23Q4 (18) | 12.12 | 7.35 | 13.48 | 6.86 | 6.85 | 10.47 | 2.91 | -14.16 | -14.91 | 0.08 | 60.0 | 300.0 | 0.23 | 21.05 | 35.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.77 | -505.26 | -40.0 | -0.67 | 72.98 | -131.75 | 1.68 | 268.0 | -46.84 | 1.83 | 259.13 | -43.87 | 0.45 | -31.82 | 4.65 | 26.53 | 0 | 95.07 | 1.52 | 260.0 | -43.91 | 2.08 | 87.39 | 116.67 | 1.05 | 323.4 | -69.12 | 120 | 0.0 | 0.0 | 3.1 | 839.39 | -29.55 |
| 23Q3 (17) | 11.29 | 3.86 | 10.25 | 6.42 | 9.18 | 2.39 | 3.39 | -0.59 | 15.31 | 0.05 | 0.0 | 0 | 0.19 | 5.56 | 35.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 0.0 | -52.5 | -2.48 | -327.59 | -163.75 | -1.0 | -200.0 | -120.33 | -1.15 | -238.55 | -123.37 | 0.66 | 57.14 | 50.0 | 0.00 | -100.0 | -100.0 | -0.95 | -237.68 | -123.23 | 1.11 | -5.93 | 29.07 | -0.47 | -197.92 | -168.12 | 120 | 0.0 | 0.0 | 0.33 | -84.86 | -94.63 |
| 23Q2 (16) | 10.87 | 16.63 | 29.71 | 5.88 | 13.08 | 7.5 | 3.41 | 22.66 | 19.65 | 0.05 | 0.0 | 0 | 0.18 | 0.0 | 63.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 170.37 | 0.0 | -0.58 | 63.75 | -56.76 | 1.0 | 484.62 | 422.58 | 0.83 | 432.0 | 1022.22 | 0.42 | -2.33 | 121.05 | 41.68 | 0 | 0 | 0.69 | 428.57 | 1085.71 | 1.18 | 5.36 | 413.04 | 0.48 | 328.57 | 114.12 | 120 | 0.0 | 0.0 | 2.18 | 109.62 | 142.22 |
| 23Q1 (15) | 9.32 | -12.73 | 11.62 | 5.2 | -16.26 | -10.34 | 2.78 | -18.71 | -9.15 | 0.05 | 150.0 | 0 | 0.18 | 5.88 | 63.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.27 | 50.91 | -485.71 | -1.6 | -175.83 | 59.29 | -0.26 | -108.23 | 94.13 | -0.25 | -107.67 | 93.75 | 0.43 | 0.0 | 290.91 | 0.00 | -100.0 | 0 | -0.21 | -107.75 | 93.69 | 1.12 | 16.67 | 1966.67 | -0.21 | -106.18 | 93.69 | 120 | 0.0 | 0.0 | 1.04 | -76.36 | 132.3 |
| 22Q4 (14) | 10.68 | 4.3 | 20.13 | 6.21 | -0.96 | -0.64 | 3.42 | 16.33 | 33.07 | 0.02 | 0 | 0 | 0.17 | 21.43 | 54.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.55 | -237.5 | -243.75 | 2.11 | -45.76 | 192.14 | 3.16 | -35.77 | 242.34 | 3.26 | -33.74 | 284.18 | 0.43 | -2.27 | 79.17 | 13.60 | 53.33 | 0 | 2.71 | -33.74 | 274.84 | 0.96 | 11.63 | 123.26 | 3.40 | 392.75 | -68.86 | 120 | 0.0 | 5.26 | 4.4 | -28.46 | 548.98 |
| 22Q3 (13) | 10.24 | 22.2 | 48.41 | 6.27 | 14.63 | 33.4 | 2.94 | 3.16 | 9.29 | 0 | 0 | 0 | 0.14 | 27.27 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 110.53 | 150.0 | 3.89 | 1151.35 | 204.29 | 4.92 | 1687.1 | 216.59 | 4.92 | 5566.67 | 227.79 | 0.44 | 131.58 | 238.46 | 8.87 | 0 | 0 | 4.09 | 5942.86 | 227.81 | 0.86 | 273.91 | 960.0 | 0.69 | 120.29 | -94.56 | 120 | 0.0 | 0.0 | 6.15 | 583.33 | 306.38 |
| 22Q2 (12) | 8.38 | 0.36 | 1.33 | 5.47 | -5.69 | -2.67 | 2.85 | -6.86 | -11.49 | 0 | 0 | 0 | 0.11 | 0.0 | -26.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 171.43 | 0 | -0.37 | 90.59 | -104.94 | -0.31 | 93.0 | -104.49 | -0.09 | 97.75 | -101.21 | 0.19 | 72.73 | 850.0 | 0.00 | 0 | -100.0 | -0.07 | 97.9 | -101.02 | 0.23 | 483.33 | 866.67 | -3.40 | -2.1 | -120.36 | 120 | 0.0 | 10.09 | 0.9 | 127.95 | -89.02 |
| 22Q1 (11) | 8.35 | -6.07 | 13.45 | 5.8 | -7.2 | 12.62 | 3.06 | 19.07 | 5.15 | 0 | 0 | 0 | 0.11 | 0.0 | -21.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 143.75 | 187.5 | -3.93 | -71.62 | -135.44 | -4.43 | -99.55 | -142.6 | -4.0 | -125.99 | -137.52 | 0.11 | -54.17 | 120.0 | 0.00 | 0 | -100.0 | -3.33 | -114.84 | -133.84 | -0.06 | -113.95 | 83.33 | -3.33 | -130.49 | -133.84 | 120 | 5.26 | 11.11 | -3.22 | -228.57 | -127.59 |
| 21Q4 (10) | 8.89 | 28.84 | 9.75 | 6.25 | 32.98 | 13.22 | 2.57 | -4.46 | 69.08 | 0 | 0 | 0 | 0.11 | -8.33 | -15.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.16 | -200.0 | 11.11 | -2.29 | 38.61 | -1.78 | -2.22 | 47.39 | -88.14 | -1.77 | 54.03 | -33.08 | 0.24 | 84.62 | -11.11 | 0.00 | 0 | 0 | -1.55 | 51.56 | -23.02 | 0.43 | 530.0 | -44.16 | 10.92 | -13.95 | 188.89 | 114 | -5.0 | 7.55 | -0.98 | 67.11 | -3366.67 |
| 21Q3 (9) | 6.9 | -16.57 | -15.34 | 4.7 | -16.37 | -16.96 | 2.69 | -16.46 | 16.96 | 0 | 0 | 0 | 0.12 | -20.0 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 0 | 214.29 | -3.73 | -149.8 | -590.79 | -4.22 | -161.07 | -544.21 | -3.85 | -151.68 | -481.19 | 0.13 | 550.0 | -7.14 | 0.00 | -100.0 | -100.0 | -3.20 | -146.65 | -444.09 | -0.10 | -233.33 | -147.62 | 12.69 | -24.01 | 149.31 | 120 | 10.09 | 11.11 | -2.98 | -136.34 | -237.96 |
| 21Q2 (8) | 8.27 | 12.36 | 4.95 | 5.62 | 9.13 | 4.27 | 3.22 | 10.65 | 8.05 | 0 | 0 | 0 | 0.15 | 7.14 | 7.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -90.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 7.49 | -32.46 | 36.18 | 6.91 | -33.56 | 37.92 | 7.45 | -30.11 | 39.51 | 0.02 | -60.0 | 115.38 | 0.30 | -33.33 | 0 | 6.86 | -30.28 | 37.47 | -0.03 | 91.67 | 76.92 | 16.70 | 69.72 | 297.62 | 109 | 0.93 | 1.87 | 8.2 | -29.73 | 32.26 |
| 21Q1 (7) | 7.36 | -9.14 | 11.01 | 5.15 | -6.7 | 8.65 | 2.91 | 91.45 | 22.78 | 0 | 0 | 0 | 0.14 | 7.69 | -6.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | -0.08 | 55.56 | -214.29 | 11.09 | 592.89 | 1730.88 | 10.4 | 981.36 | 988.89 | 10.66 | 901.5 | 1145.1 | 0.05 | -81.48 | 25.0 | 0.45 | 0 | 0 | 9.84 | 880.95 | 1055.34 | -0.36 | -146.75 | -28.57 | 9.84 | 160.32 | 1055.34 | 108 | 1.89 | 9.09 | 11.67 | 38800.0 | 0 |
| 20Q4 (6) | 8.1 | -0.61 | 12.19 | 5.52 | -2.47 | 9.96 | 1.52 | -33.91 | -14.12 | 0 | 0 | -100.0 | 0.13 | -7.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.01 | 0 | 0.0 | 0 | 0 | 0 | -0.18 | -28.57 | 43.75 | -2.25 | -396.05 | -43.31 | -1.18 | -224.21 | -3.51 | -1.33 | -231.68 | -82.19 | 0.27 | 92.86 | 187.1 | 0.00 | -100.0 | 0 | -1.26 | -235.48 | -70.27 | 0.77 | 266.67 | 10.0 | 3.78 | -25.74 | 3050.0 | 106 | -1.85 | 7.07 | 0.03 | -98.61 | 133.33 |
| 20Q3 (5) | 8.15 | 3.43 | 3.16 | 5.66 | 5.01 | 12.97 | 2.3 | -22.82 | 21.05 | 0 | 0 | 0 | 0.14 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | 0 | -1300.0 | 0.76 | -86.18 | -13.64 | 0.95 | -81.04 | -49.2 | 1.01 | -81.09 | -41.28 | 0.14 | 207.69 | -44.0 | 15.24 | 0 | 13.99 | 0.93 | -81.36 | -46.55 | 0.21 | 261.54 | -70.0 | 5.09 | 21.19 | 491.86 | 108 | 0.93 | 9.09 | 2.16 | -65.16 | -26.28 |
| 20Q2 (4) | 7.88 | 18.85 | 0.0 | 5.39 | 13.71 | 0.0 | 2.98 | 25.74 | 0.0 | 0 | 0 | 0.0 | 0.14 | -6.67 | 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 | -100.0 | 0.0 | 5.5 | 908.82 | 0.0 | 5.01 | 528.21 | 0.0 | 5.34 | 623.53 | 0.0 | -0.13 | -425.0 | 0.0 | 0.00 | 0 | 0.0 | 4.99 | 584.47 | 0.0 | -0.13 | 53.57 | 0.0 | 4.20 | 507.77 | 0.0 | 107 | 8.08 | 0.0 | 6.2 | 0 | 0.0 |
| 20Q1 (3) | 6.63 | -8.17 | 0.0 | 4.74 | -5.58 | 0.0 | 2.37 | 33.9 | 0.0 | 0 | -100.0 | 0.0 | 0.15 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.07 | 121.88 | 0.0 | -0.68 | 56.69 | 0.0 | -1.17 | -2.63 | 0.0 | -1.02 | -39.73 | 0.0 | 0.04 | 112.9 | 0.0 | 0.00 | 0 | 0.0 | -1.03 | -39.19 | 0.0 | -0.28 | -140.0 | 0.0 | -1.03 | -958.33 | 0.0 | 99 | 0.0 | 0.0 | 0 | 100.0 | 0.0 |
| 19Q4 (2) | 7.22 | -8.61 | 0.0 | 5.02 | 0.2 | 0.0 | 1.77 | -6.84 | 0.0 | 0.01 | 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 | -0.01 | 0 | 0.0 | 0 | 0 | 0.0 | -0.32 | -3100.0 | 0.0 | -1.57 | -278.41 | 0.0 | -1.14 | -160.96 | 0.0 | -0.73 | -142.44 | 0.0 | -0.31 | -224.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.74 | -142.53 | 0.0 | 0.70 | 0.0 | 0.0 | 0.12 | -86.05 | 0.0 | 99 | 0.0 | 0.0 | -0.09 | -103.07 | 0.0 |
| 19Q3 (1) | 7.9 | 0.0 | 0.0 | 5.01 | 0.0 | 0.0 | 1.9 | 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 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0.88 | 0.0 | 0.0 | 1.87 | 0.0 | 0.0 | 1.72 | 0.0 | 0.0 | 0.25 | 0.0 | 0.0 | 13.37 | 0.0 | 0.0 | 1.74 | 0.0 | 0.0 | 0.70 | 0.0 | 0.0 | 0.86 | 0.0 | 0.0 | 99 | 0.0 | 0.0 | 2.93 | 0.0 | 0.0 |
