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) | 16.84 | -5.45 | 17.12 | -28.76 | 3.86 | -49.61 | 0 | 0 | 0.39 | -50.0 | 0.19 | 1800.0 | 0 | 0 | 0 | 0 | 0.07 | -56.25 | 0.3 | -87.8 | 0 | 0 | 0.15 | -63.41 | 1.71 | 58.33 | -2.43 | 0 | -2.48 | 0 | 0.04 | -80.0 | 0.00 | 0 | -2.84 | 0 | -3.52 | 0 | 0.00 | 0 | 87 | -44.23 | 3.17 | 0 |
| 2022 (9) | 17.81 | -45.5 | 24.03 | -28.25 | 7.66 | -79.13 | 0 | 0 | 0.78 | -26.42 | 0.01 | -75.0 | 0 | 0 | 0 | 0 | 0.16 | 100.0 | 2.46 | 1266.67 | 0.02 | 0 | 0.41 | 0 | 1.08 | 0 | -12.79 | 0 | -12.87 | 0 | 0.2 | 0 | 0.00 | 0 | -8.23 | 0 | -11.72 | 0 | 0.00 | 0 | 156 | -0.64 | -0.95 | 0 |
| 2021 (8) | 32.68 | -24.09 | 33.49 | 3.59 | 36.7 | 230.63 | 0 | 0 | 1.06 | 0.95 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0.08 | -33.33 | 0.18 | 0 | 0 | 0 | -0.02 | 0 | -1.51 | 0 | -39.02 | 0 | -37.75 | 0 | -0.1 | 0 | 0.00 | 0 | -24.11 | 0 | -30.45 | 0 | 0.00 | 0 | 157 | 0.0 | -22.2 | 0 |
| 2020 (7) | 43.05 | -16.0 | 32.33 | -6.91 | 11.1 | 0.73 | 0.01 | -50.0 | 1.05 | 69.35 | 0.04 | -20.0 | 0.08 | 14.29 | 0 | 0 | 0.12 | -20.0 | -0.09 | 0 | 0.35 | 0 | -1.05 | 0 | -1.11 | 0 | -1.49 | 0 | -1.45 | 0 | 0.36 | -48.57 | 0.00 | 0 | -0.93 | 0 | -0.29 | 0 | 0.00 | 0 | 157 | 22.66 | 14.85 | -14.8 |
| 2019 (6) | 51.25 | -10.99 | 34.73 | 2.48 | 11.02 | 25.37 | 0.02 | -50.0 | 0.62 | -53.73 | 0.05 | 0 | 0.07 | -12.5 | 0 | 0 | 0.15 | -86.73 | 0.09 | 800.0 | 0 | 0 | 0.18 | 157.14 | -0.88 | 0 | 4.62 | -68.87 | 4.2 | -57.01 | 0.7 | -86.19 | 15.23 | -55.43 | 3.09 | -62.5 | 4.27 | -48.37 | 0.00 | 0 | 128 | 8.47 | 17.43 | -30.94 |
| 2018 (5) | 57.58 | 9.18 | 33.89 | 13.0 | 8.79 | 12.84 | 0.04 | 300.0 | 1.34 | 81.08 | 0 | 0 | 0.08 | 700.0 | 0 | 0 | 1.13 | 564.71 | 0.01 | 0 | 0 | 0 | 0.07 | -36.36 | -0.07 | 0 | 14.84 | 2.56 | 9.77 | -10.86 | 5.07 | 44.44 | 34.17 | 40.97 | 8.24 | -21.75 | 8.27 | -14.12 | 0.00 | 0 | 118 | 13.46 | 25.24 | 15.51 |
| 2017 (4) | 52.74 | 111.55 | 29.99 | 58.18 | 7.79 | 108.85 | 0.01 | 0.0 | 0.74 | 138.71 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.17 | -29.17 | -0.01 | 0 | 0 | 0 | 0.11 | 0 | -0.5 | 0 | 14.47 | 717.51 | 10.96 | 798.36 | 3.51 | 526.79 | 24.24 | -22.65 | 10.53 | 606.71 | 9.63 | 582.98 | 0.00 | 0 | 104 | 30.0 | 21.85 | 303.14 |
| 2016 (3) | 24.93 | 2.93 | 18.96 | 4.52 | 3.73 | 2.75 | 0.01 | 0 | 0.31 | 40.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 41.18 | 0 | 0 | 0 | 0 | -0.34 | 0 | -0.46 | 0 | 1.77 | -28.34 | 1.22 | -26.06 | 0.56 | -31.71 | 31.34 | -5.4 | 1.49 | -32.58 | 1.41 | 2.92 | 0.00 | 0 | 80 | 8.11 | 5.42 | -17.88 |
| 2015 (2) | 24.22 | 12.7 | 18.14 | 10.88 | 3.63 | -2.94 | 0 | 0 | 0.22 | 10.0 | 0 | 0 | 0.02 | -50.0 | 0 | 0 | 0.17 | 183.33 | -0.01 | 0 | 0 | 0 | 0.08 | -50.0 | 0.02 | -88.24 | 2.47 | 59.35 | 1.65 | 60.19 | 0.82 | 54.72 | 33.13 | -2.5 | 2.21 | 29.24 | 1.37 | 90.28 | 0.00 | 0 | 74 | 23.33 | 6.6 | 19.57 |
| 2014 (1) | 21.49 | 19.46 | 16.36 | 12.91 | 3.74 | 19.11 | 0 | 0 | 0.2 | 25.0 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0.06 | -66.67 | -0.04 | 0 | 0 | 0 | 0.16 | 700.0 | 0.17 | 466.67 | 1.55 | 287.5 | 1.03 | 472.22 | 0.53 | 130.43 | 33.98 | -39.72 | 1.71 | 402.94 | 0.72 | 453.85 | 0.00 | 0 | 60 | 17.65 | 5.52 | 113.13 |
| 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) | 3.87 | 8.71 | -15.87 | 4.12 | 8.99 | -5.5 | 0.94 | -5.05 | -2.08 | 0 | 0 | 0 | 0.1 | 11.11 | 0.0 | 0.02 | 0.0 | -33.33 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.36 | 44.0 | 0 | 0 | 0 | 0 | -0.12 | -271.43 | -157.14 | 0.22 | -26.67 | 414.29 | -0.97 | -7.78 | -22.78 | -0.34 | 60.47 | 55.84 | -0.61 | -1933.33 | -2950.0 | 0.00 | 0 | 0 | -0.29 | 60.81 | 67.42 | -0.47 | 51.55 | 20.34 | -0.80 | -56.86 | 63.64 | 119 | 2.59 | 36.78 | 0 | -100.0 | -100.0 |
| 24Q2 (19) | 3.56 | -5.32 | -3.26 | 3.78 | -2.33 | -8.03 | 0.99 | 5.32 | 22.22 | 0 | 0 | 0 | 0.09 | 0.0 | -10.0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.25 | -78.26 | 66.67 | 0 | 0 | 0 | 0.07 | -61.11 | 40.0 | 0.3 | -77.27 | 0 | -0.9 | -446.15 | 27.42 | -0.86 | -407.14 | 33.33 | -0.03 | 0.0 | -175.0 | 0.00 | 0 | 0 | -0.74 | -396.0 | 50.0 | -0.97 | -11.49 | 10.19 | -0.51 | -304.0 | 61.07 | 116 | 3.57 | 33.33 | 0.05 | -95.93 | -54.55 |
| 24Q1 (18) | 3.76 | -20.84 | -1.31 | 3.87 | -16.59 | -3.25 | 0.94 | -5.05 | -14.55 | 0 | 0 | 0 | 0.09 | -10.0 | -10.0 | 0.02 | -33.33 | -81.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 1.15 | 379.17 | 1377.78 | 0 | 0 | 0 | 0.18 | 300.0 | 1000.0 | 1.32 | 312.5 | -8.97 | 0.26 | 147.27 | 73.33 | 0.28 | 148.28 | 86.67 | -0.03 | -250.0 | 0 | 0.00 | 0 | -100.0 | 0.25 | 137.88 | 47.06 | -0.87 | -14.47 | 20.18 | 0.25 | 108.8 | 47.06 | 112 | 28.74 | 28.74 | 1.23 | 123.64 | -40.58 |
| 23Q4 (17) | 4.75 | 3.26 | 20.56 | 4.64 | 6.42 | -26.58 | 0.99 | 3.12 | -27.74 | 0 | 0 | 0 | 0.1 | 0.0 | -37.5 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0.24 | 0 | -55.56 | 0 | 0 | 0 | -0.09 | -142.86 | 52.63 | 0.32 | 557.14 | 166.67 | -0.55 | 30.38 | 84.89 | -0.58 | 24.68 | 84.28 | 0.02 | 200.0 | -60.0 | 0.00 | 0 | 0 | -0.66 | 25.84 | 72.03 | -0.76 | -28.81 | 76.25 | -2.84 | -29.09 | 65.49 | 87 | 0.0 | -44.23 | 0.55 | 25.0 | 136.91 |
| 23Q3 (16) | 4.6 | 25.0 | 1.77 | 4.36 | 6.08 | -21.86 | 0.96 | 18.52 | -44.83 | 0 | 0 | 0 | 0.1 | 0.0 | -41.18 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.21 | 320.0 | -40.0 | -0.07 | 0 | -126.92 | -0.79 | 36.29 | 68.9 | -0.77 | 40.31 | 70.72 | -0.02 | -150.0 | -122.22 | 0.00 | 0 | 0 | -0.89 | 39.86 | 47.02 | -0.59 | 45.37 | 75.72 | -2.20 | -67.94 | 62.52 | 87 | 0.0 | -44.23 | 0.44 | 300.0 | 33.33 |
| 23Q2 (15) | 3.68 | -3.41 | 3.08 | 4.11 | 2.75 | -20.35 | 0.81 | -26.36 | -61.79 | 0 | 0 | 0 | 0.1 | 0.0 | -54.55 | 0.03 | -72.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 33.33 | 0.15 | 266.67 | -78.87 | 0 | 0 | 0 | 0.05 | 350.0 | -64.29 | 0 | -100.0 | 0 | -1.24 | -926.67 | 66.58 | -1.29 | -960.0 | 65.96 | 0.04 | 0 | -50.0 | 0.00 | -100.0 | 0 | -1.48 | -970.59 | 38.84 | -1.08 | 0.92 | 66.04 | -1.31 | -870.59 | 68.74 | 87 | 0.0 | -44.23 | 0.11 | -94.69 | 120.0 |
| 23Q1 (14) | 3.81 | -3.3 | -33.97 | 4.0 | -36.71 | -42.53 | 1.1 | -19.71 | -54.55 | 0 | 0 | 0 | 0.1 | -37.5 | -58.33 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -90.0 | -0.09 | -116.67 | -110.84 | 0 | 0 | -100.0 | -0.02 | 89.47 | -118.18 | 1.45 | 1108.33 | 107.14 | 0.15 | 104.12 | 105.15 | 0.15 | 104.07 | 105.43 | 0 | -100.0 | 100.0 | 0.69 | 0 | 0 | 0.17 | 107.2 | 109.6 | -1.09 | 65.94 | 62.54 | 0.17 | 102.07 | 109.6 | 87 | -44.23 | -44.23 | 2.07 | 238.93 | 172.37 |
| 22Q4 (13) | 3.94 | -12.83 | -57.59 | 6.32 | 13.26 | -42.7 | 1.37 | -21.26 | -49.26 | 0 | 0 | 0 | 0.16 | -5.88 | -33.33 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 116.67 | 0.54 | 45.95 | 671.43 | 0 | 0 | 0 | -0.19 | -154.29 | -26.67 | 0.12 | -53.85 | 107.95 | -3.64 | -43.31 | 38.82 | -3.69 | -40.3 | 40.77 | 0.05 | -44.44 | -95.93 | 0.00 | 0 | 0 | -2.36 | -40.48 | 40.7 | -3.20 | -31.69 | 19.4 | -8.23 | -40.2 | 65.86 | 156 | 0.0 | -0.64 | -1.49 | -551.52 | 4.49 |
| 22Q3 (12) | 4.52 | 26.61 | -56.5 | 5.58 | 8.14 | -41.39 | 1.74 | -17.92 | -93.98 | 0 | 0 | 0 | 0.17 | -22.73 | -37.04 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | -87.5 | 0.37 | -47.89 | 208.33 | 0 | 0 | 0 | 0.35 | 150.0 | 483.33 | 0.26 | 0 | 85.71 | -2.54 | 31.54 | 90.89 | -2.63 | 30.61 | 90.39 | 0.09 | 12.5 | 118.75 | 0.00 | 0 | 0 | -1.68 | 30.58 | 90.39 | -2.43 | 23.58 | 89.49 | -5.87 | -40.1 | 70.84 | 156 | 0.0 | -0.64 | 0.33 | 160.0 | 101.39 |
| 22Q2 (11) | 3.57 | -38.13 | -42.88 | 5.16 | -25.86 | -20.25 | 2.12 | -12.4 | -10.17 | 0 | 0 | 0 | 0.22 | -8.33 | -21.43 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -70.0 | -50.0 | 0.71 | -14.46 | 0 | 0 | -100.0 | 0 | 0.14 | 27.27 | 187.5 | 0 | -100.0 | 100.0 | -3.71 | -27.49 | -34.91 | -3.79 | -37.32 | -65.5 | 0.08 | 366.67 | 122.86 | 0.00 | 0 | 0 | -2.42 | -36.72 | -65.75 | -3.18 | -9.28 | -78.65 | -4.19 | -136.72 | -58.71 | 156 | 0.0 | -0.64 | -0.55 | -172.37 | -142.64 |
| 22Q1 (10) | 5.77 | -37.89 | -14.52 | 6.96 | -36.9 | 7.57 | 2.42 | -10.37 | -11.68 | 0 | 0 | 0 | 0.24 | 0.0 | -14.29 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 183.33 | 66.67 | 0.83 | 1085.71 | 8400.0 | 0.02 | 0 | 0 | 0.11 | 173.33 | -52.17 | 0.7 | 146.36 | 2233.33 | -2.91 | 51.09 | -19.75 | -2.76 | 55.7 | -50.0 | -0.03 | -102.44 | 94.0 | 0.00 | 0 | 0 | -1.77 | 55.53 | -50.0 | -2.91 | 26.7 | -85.35 | -1.77 | 92.66 | -50.0 | 156 | -0.64 | -0.64 | 0.76 | 148.72 | -56.32 |
| 21Q4 (9) | 9.29 | -10.59 | -18.79 | 11.03 | 15.86 | 19.24 | 2.7 | -90.66 | 9.31 | 0 | 0 | 0 | 0.24 | -11.11 | -20.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.12 | -250.0 | -300.0 | 0.07 | -41.67 | 800.0 | 0 | 0 | -100.0 | -0.15 | -350.0 | 72.22 | -1.51 | -1178.57 | -228.26 | -5.95 | 78.67 | -693.33 | -6.23 | 77.25 | -955.93 | 1.23 | 356.25 | 1437.5 | 0.00 | 0 | 0 | -3.98 | 77.24 | -975.68 | -3.97 | 82.84 | -3509.09 | -24.11 | -19.77 | -2492.47 | 157 | 0.0 | 0.0 | -1.56 | 93.41 | -147.13 |
| 21Q3 (8) | 10.39 | 66.24 | -20.14 | 9.52 | 47.14 | 4.73 | 28.9 | 1124.58 | 1011.54 | 0 | 0 | 0 | 0.27 | -3.57 | -15.62 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 33.33 | 0 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0.06 | 137.5 | 0 | 0.14 | 182.35 | 125.93 | -27.89 | -914.18 | -3675.64 | -27.38 | -1095.63 | -4248.48 | -0.48 | -37.14 | -785.71 | 0.00 | 0 | -100.0 | -17.49 | -1097.95 | -4264.29 | -23.13 | -1199.44 | -2390.1 | -20.13 | -662.5 | -3494.64 | 157 | 0.0 | 0.0 | -23.66 | -1934.11 | -556.76 |
| 21Q2 (7) | 6.25 | -7.41 | -33.3 | 6.47 | 0.0 | 0.31 | 2.36 | -13.87 | -27.61 | 0 | 0 | 0 | 0.28 | 0.0 | 21.74 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.16 | -169.57 | 0 | -0.17 | -666.67 | 15.0 | -2.75 | -13.17 | -418.87 | -2.29 | -24.46 | -252.31 | -0.35 | 30.0 | -234.62 | 0.00 | 0 | 0 | -1.46 | -23.73 | -204.17 | -1.78 | -13.38 | -368.42 | -2.64 | -123.73 | -135.71 | 157 | 0.0 | 16.3 | 1.29 | -25.86 | -62.72 |
| 21Q1 (6) | 6.75 | -41.0 | -26.79 | 6.47 | -30.05 | -14.19 | 2.74 | 10.93 | -1.08 | 0 | 0 | 0 | 0.28 | -6.67 | 40.0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.06 | 0.0 | 0 | -0.01 | 0.0 | 0 | 0 | -100.0 | 0 | 0.23 | 142.59 | 0 | 0.03 | 106.52 | -70.0 | -2.43 | -224.0 | -143.0 | -1.84 | -211.86 | -109.09 | -0.5 | -725.0 | -900.0 | 0.00 | 0 | 0 | -1.18 | -218.92 | -84.37 | -1.57 | -1327.27 | -91.46 | -1.18 | -26.88 | -84.37 | 157 | 0.0 | 15.44 | 1.74 | -47.43 | -40.0 |
| 20Q4 (5) | 11.44 | -12.07 | -36.2 | 9.25 | 1.76 | -23.81 | 2.47 | -5.0 | -32.7 | 0 | 0 | 0 | 0.3 | -6.25 | 0 | 0.01 | 0.0 | 0 | 0.02 | 0 | 0.0 | 0 | 0 | 0 | 0.06 | 0 | -68.42 | -0.01 | 0 | -111.11 | 0.02 | 0 | 0 | -0.54 | 0 | -116.0 | -0.46 | 14.81 | -91.67 | -0.75 | -196.15 | -139.89 | -0.59 | -189.39 | -129.21 | 0.08 | 14.29 | 214.29 | 0.00 | -100.0 | 0 | -0.37 | -188.1 | -123.42 | -0.11 | -110.89 | -105.79 | -0.93 | -66.07 | -128.35 | 157 | 0.0 | 22.66 | 3.31 | -36.1 | -43.61 |
| 20Q3 (4) | 13.01 | 38.85 | 0.0 | 9.09 | 40.93 | 0.0 | 2.6 | -20.25 | 0.0 | 0 | 0 | 0.0 | 0.32 | 39.13 | 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 | -0.54 | -170.0 | 0.0 | 0.78 | 247.17 | 0.0 | 0.66 | 201.54 | 0.0 | 0.07 | -73.08 | 0.0 | 8.84 | 0 | 0.0 | 0.42 | 187.5 | 0.0 | 1.01 | 365.79 | 0.0 | -0.56 | 50.0 | 0.0 | 157 | 16.3 | 0.0 | 5.18 | 49.71 | 0.0 |
| 20Q2 (3) | 9.37 | 1.63 | 0.0 | 6.45 | -14.46 | 0.0 | 3.26 | 17.69 | 0.0 | 0 | 0 | 0.0 | 0.23 | 15.0 | 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 | -0.2 | -300.0 | 0.0 | -0.53 | 47.0 | 0.0 | -0.65 | 26.14 | 0.0 | 0.26 | 620.0 | 0.0 | 0.00 | 0 | 0.0 | -0.48 | 25.0 | 0.0 | -0.38 | 53.66 | 0.0 | -1.12 | -75.0 | 0.0 | 135 | -0.74 | 0.0 | 3.46 | 19.31 | 0.0 |
| 20Q1 (2) | 9.22 | -48.58 | 0.0 | 7.54 | -37.89 | 0.0 | 2.77 | -24.52 | 0.0 | 0 | 0 | 0.0 | 0.2 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.1 | 141.67 | 0.0 | -1.0 | -153.19 | 0.0 | -0.88 | -143.56 | 0.0 | -0.05 | 28.57 | 0.0 | 0.00 | 0 | 0.0 | -0.64 | -140.51 | 0.0 | -0.82 | -143.16 | 0.0 | -0.64 | -119.51 | 0.0 | 136 | 6.25 | 0.0 | 2.9 | -50.6 | 0.0 |
| 19Q4 (1) | 17.93 | 0.0 | 0.0 | 12.14 | 0.0 | 0.0 | 3.67 | 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 | 0.19 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.25 | 0.0 | 0.0 | -0.24 | 0.0 | 0.0 | 1.88 | 0.0 | 0.0 | 2.02 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 1.58 | 0.0 | 0.0 | 1.90 | 0.0 | 0.0 | 3.28 | 0.0 | 0.0 | 128 | 0.0 | 0.0 | 5.87 | 0.0 | 0.0 |
