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) | 1.68 | -53.59 | 1.67 | -52.42 | 1.88 | -36.05 | 0 | 0 | 0.08 | 60.0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.22 | -86.59 | -0.06 | 0 | 0 | 0 | -0.01 | 0 | -0.17 | 0 | -2.04 | 0 | -2.03 | 0 | 0 | 0 | 0.00 | 0 | -2.79 | 0 | -3.26 | 0 | 0.00 | 0 | 73 | 0.0 | -1.33 | 0 |
| 2022 (9) | 3.62 | -50.95 | 3.51 | -57.56 | 2.94 | -34.67 | 0.01 | 0 | 0.05 | -77.27 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 1.64 | 3180.0 | -0.02 | 0 | -0.1 | 0 | -0.12 | 0 | 1.21 | -78.35 | -1.62 | 0 | -1.62 | 0 | 0 | 0 | 0.00 | 0 | -2.22 | 0 | -4.96 | 0 | 0.00 | 0 | 73 | -64.9 | -0.69 | 0 |
| 2021 (8) | 7.38 | -75.85 | 8.27 | -73.66 | 4.5 | -26.83 | 0 | 0 | 0.22 | 83.33 | 0.02 | -75.0 | 0.02 | 100.0 | 0 | 0 | 0.05 | -78.26 | 5.84 | 0 | -0.24 | 0 | 0.01 | -95.83 | 5.59 | 916.36 | 0.19 | 0 | 0.06 | 0 | 0.17 | 0 | 90.22 | 0 | 0.03 | 0 | -9.70 | 0 | 0.00 | 0 | 208 | 0.0 | 1.85 | 0 |
| 2020 (7) | 30.56 | 25.04 | 31.4 | 38.57 | 6.15 | -17.78 | 0 | 0 | 0.12 | -57.14 | 0.08 | 300.0 | 0.01 | -91.67 | 0 | 0 | 0.23 | -46.51 | -0.09 | 0 | 0 | 0 | 0.24 | 0 | 0.55 | -89.38 | -6.43 | 0 | -6.37 | 0 | 0 | 0 | 0.00 | 0 | -3.06 | 0 | -12.14 | 0 | 0.00 | 0 | 208 | 0.0 | -4.55 | 0 |
| 2019 (6) | 24.44 | -70.12 | 22.66 | -71.5 | 7.48 | -40.96 | 0.02 | -75.0 | 0.28 | -63.64 | 0.02 | 0 | 0.12 | -57.14 | 0 | 0 | 0.43 | -10.42 | 4.36 | 33.33 | 0.64 | 0 | -0.57 | 0 | 5.18 | 59.88 | -0.53 | 0 | -0.47 | 0 | 0 | 0 | 0.00 | 0 | -0.23 | 0 | -9.91 | 0 | 0.00 | 0 | 208 | 0.0 | 1.88 | 0 |
| 2018 (5) | 81.8 | -49.91 | 79.51 | -49.6 | 12.67 | -4.67 | 0.08 | -82.61 | 0.77 | -49.01 | 0 | 0 | 0.28 | 33.33 | 0 | 0 | 0.48 | 92.0 | 3.27 | 10800.0 | -0.09 | 0 | -0.7 | 0 | 3.24 | 535.29 | -7.14 | 0 | -7.09 | 0 | 0 | 0 | 0.00 | 0 | -3.41 | 0 | -18.12 | 0 | 0.00 | 0 | 208 | -50.0 | -3.66 | 0 |
| 2017 (4) | 163.3 | -22.64 | 157.76 | -23.32 | 13.29 | -10.2 | 0.46 | -36.11 | 1.51 | 25.83 | 0 | 0 | 0.21 | 162.5 | 0 | 0 | 0.25 | -58.33 | 0.03 | 0 | 0 | 0 | 0.79 | 0 | 0.51 | 0 | -7.23 | 0 | -6.8 | 0 | -0.41 | 0 | 0.00 | 0 | -1.63 | 0 | -12.82 | 0 | 0.00 | 0 | 416 | 0.0 | -3.38 | 0 |
| 2016 (3) | 211.09 | 2.77 | 205.73 | 6.83 | 14.8 | 4.74 | 0.72 | 200.0 | 1.2 | 57.89 | 0 | 0 | 0.08 | -79.49 | 0 | 0 | 0.6 | -81.93 | 0 | 0 | 0 | 0 | -2.76 | 0 | -4.48 | 0 | -13.91 | 0 | -15.51 | 0 | 1.6 | 280.95 | 0.00 | 0 | -3.73 | 0 | -19.35 | 0 | 0.00 | 0 | 416 | 0.0 | -9.94 | 0 |
| 2015 (2) | 205.4 | -24.05 | 192.57 | -22.95 | 14.13 | -13.05 | 0.24 | -64.71 | 0.76 | -34.48 | 0 | 0 | 0.39 | 254.55 | 0.12 | 0 | 3.32 | 199.1 | 0 | 0 | 0 | 0 | -3.63 | 0 | -1.88 | 0 | -3.19 | 0 | -3.61 | 0 | 0.42 | -33.33 | 0.00 | 0 | -0.87 | 0 | -3.04 | 0 | 0.00 | 0 | 416 | 0.48 | 0.4 | -93.91 |
| 2014 (1) | 270.43 | -11.94 | 249.94 | -13.21 | 16.25 | 5.73 | 0.68 | 100.0 | 1.16 | 0 | 0 | 0 | 0.11 | -8.33 | 0 | 0 | 1.11 | 311.11 | 1.22 | 0 | 0 | 0 | 0.22 | -78.64 | -1.76 | 0 | 2.47 | -20.06 | 1.85 | 8.82 | 0.63 | -22.22 | 25.33 | -3.69 | 0.45 | 9.76 | 6.33 | 52.16 | 0.00 | 0 | 414 | 0.49 | 6.57 | -15.77 |
| 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) | 0.34 | 126.67 | 3.03 | 0.45 | 87.5 | 50.0 | 0.42 | 13.51 | -4.55 | 0 | 0 | 0 | 0.05 | 66.67 | 66.67 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -75.0 | 0 | 0.23 | 0 | 387.5 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.18 | 63.64 | 205.88 | -0.35 | 0.0 | 39.66 | -0.35 | 0.0 | 39.66 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.61 | -29.79 | 23.75 | -0.93 | -14.81 | -29.17 | -2.13 | -78.99 | 12.35 | 57 | -21.92 | -21.92 | -0.2 | 4.76 | 51.22 |
| 24Q2 (19) | 0.15 | -46.43 | -62.5 | 0.24 | 9.09 | -52.94 | 0.37 | -27.45 | -21.28 | 0 | 0 | 0 | 0.03 | -40.0 | 50.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 1100.0 | 500.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -100.0 | -157.14 | 0.11 | 257.14 | 175.0 | -0.35 | 32.69 | 35.19 | -0.35 | 32.69 | 35.19 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.47 | 34.72 | 36.49 | -0.81 | -2.53 | 20.59 | -1.19 | -65.28 | 26.99 | 73 | 0.0 | 0.0 | -0.21 | 40.0 | 40.0 |
| 24Q1 (18) | 0.28 | -40.43 | -41.67 | 0.22 | -29.03 | -60.0 | 0.51 | 15.91 | -3.77 | 0 | 0 | 0 | 0.05 | 0 | 150.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -87.5 | -91.67 | 0 | -100.0 | 0 | 0 | -100.0 | 100.0 | -0.02 | -200.0 | -300.0 | -0.07 | -800.0 | -40.0 | -0.52 | -92.59 | 20.0 | -0.52 | -92.59 | 20.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.72 | -100.0 | 19.1 | -0.79 | -61.22 | 24.76 | -0.72 | 74.19 | 19.1 | 73 | 0.0 | 0.0 | -0.35 | -250.0 | 25.53 |
| 23Q4 (17) | 0.47 | 42.42 | -56.88 | 0.31 | 3.33 | -72.07 | 0.44 | 0.0 | -41.33 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0 | -94.77 | 0.02 | 125.0 | 200.0 | 0.05 | 0 | -28.57 | 0.02 | 120.0 | 100.0 | 0.01 | 105.88 | -95.0 | -0.27 | 53.45 | 51.79 | -0.27 | 53.45 | 51.79 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.36 | 55.0 | 53.25 | -0.49 | 31.94 | 63.16 | -2.79 | -14.81 | -25.68 | 73 | 0.0 | 0.0 | -0.1 | 75.61 | 73.68 |
| 23Q3 (16) | 0.33 | -17.5 | -40.0 | 0.3 | -41.18 | -50.0 | 0.44 | -6.38 | -36.23 | 0 | 0 | 0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.08 | 0 | 0 | 0 | 0 | 0 | -0.1 | -242.86 | -150.0 | -0.17 | -525.0 | -41.67 | -0.58 | -7.41 | 32.56 | -0.58 | -7.41 | 32.56 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.80 | -8.11 | 32.2 | -0.72 | 29.41 | 44.62 | -2.43 | -49.08 | -67.59 | 73 | 0.0 | 0.0 | -0.41 | -17.14 | 34.92 |
| 23Q2 (15) | 0.4 | -16.67 | -45.95 | 0.51 | -7.27 | -16.39 | 0.47 | -11.32 | -34.72 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -83.33 | -60.0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.07 | 600.0 | 133.33 | 0.04 | 180.0 | -96.99 | -0.54 | 16.92 | -173.97 | -0.54 | 16.92 | -173.97 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.74 | 16.85 | -311.43 | -1.02 | 2.86 | 2.86 | -1.63 | -83.15 | -1711.11 | 73 | 0.0 | -64.9 | -0.35 | 25.53 | -136.46 |
| 23Q1 (14) | 0.48 | -55.96 | -61.29 | 0.55 | -50.45 | -53.39 | 0.53 | -29.33 | -32.91 | 0 | 0 | 0 | 0.02 | 300.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | -92.16 | 1100.0 | 0 | 100.0 | 0 | -0.05 | -171.43 | 44.44 | 0.01 | 0.0 | 107.69 | -0.05 | -125.0 | 73.68 | -0.65 | -16.07 | 30.11 | -0.65 | -16.07 | 30.11 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.89 | -15.58 | -97.78 | -1.05 | 21.05 | 19.23 | -0.89 | 59.91 | -97.78 | 73 | 0.0 | -64.9 | -0.47 | -23.68 | 27.69 |
| 22Q4 (13) | 1.09 | 98.18 | -7.63 | 1.11 | 85.0 | -35.09 | 0.75 | 8.7 | -31.19 | 0 | 0 | 0 | -0.01 | -150.0 | -112.5 | 0.01 | 0 | 133.33 | 0 | 0 | 0 | 0 | 0 | 0 | 1.53 | 2450.0 | 3925.0 | -0.02 | 0 | -100.34 | 0.07 | 0 | 216.67 | 0.01 | 125.0 | 150.0 | 0.2 | 266.67 | -96.52 | -0.56 | 34.88 | -113.59 | -0.56 | 34.88 | -114.07 | 0 | 0 | -100.0 | 0.00 | 0 | -100.0 | -0.77 | 34.75 | -140.31 | -1.33 | -2.31 | 57.23 | -2.22 | -53.1 | -7500.0 | 73 | 0.0 | -64.9 | -0.38 | 39.68 | -108.41 |
| 22Q3 (12) | 0.55 | -25.68 | -71.94 | 0.6 | -1.64 | -63.41 | 0.69 | -4.17 | -33.01 | 0 | 0 | 0 | 0.02 | 0.0 | -60.0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.06 | 20.0 | -14.29 | 0 | 0 | 100.0 | 0 | 100.0 | 100.0 | -0.04 | -233.33 | -200.0 | -0.12 | -109.02 | -233.33 | -0.86 | -217.81 | -38.71 | -0.86 | -217.81 | -38.71 | 0 | 0 | 0 | 0.00 | 0 | 0 | -1.18 | -437.14 | -293.33 | -1.30 | -23.81 | -4.0 | -1.45 | -1511.11 | 22.87 | 73 | -64.9 | -64.9 | -0.63 | -165.62 | -231.58 |
| 22Q2 (11) | 0.74 | -40.32 | -56.98 | 0.61 | -48.31 | -71.09 | 0.72 | -8.86 | -38.98 | 0 | 0 | 0 | 0.02 | 0.0 | -60.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 400.0 | 150.0 | 0 | 0 | 100.0 | -0.08 | 11.11 | -300.0 | 0.03 | 123.08 | 0 | 1.33 | 800.0 | 1123.08 | 0.73 | 178.49 | 142.94 | 0.73 | 178.49 | 143.2 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.35 | 177.78 | 143.21 | -1.05 | 19.23 | 61.68 | -0.09 | 80.0 | 94.3 | 208 | 0.0 | 0.0 | 0.96 | 247.69 | 174.42 |
| 22Q1 (10) | 1.24 | 5.08 | -50.6 | 1.18 | -30.99 | -58.01 | 0.79 | -27.52 | -34.17 | 0 | 0 | 0 | 0.02 | -75.0 | -50.0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 125.0 | 0 | 0 | -100.0 | -100.0 | -0.09 | -50.0 | 0 | -0.13 | -550.0 | -1200.0 | -0.19 | -103.3 | -72.73 | -0.93 | -122.57 | 42.59 | -0.93 | -123.37 | 42.24 | 0 | -100.0 | 0 | 0.00 | -100.0 | 0 | -0.45 | -123.56 | 41.56 | -1.30 | 58.2 | 50.57 | -0.45 | -1600.0 | 41.56 | 208 | 0.0 | 0.0 | -0.65 | -114.38 | 45.38 |
| 21Q4 (9) | 1.18 | -39.8 | -86.41 | 1.71 | 4.27 | -82.08 | 1.09 | 5.83 | -31.45 | 0 | 0 | 0 | 0.08 | 60.0 | 300.0 | -0.03 | -400.0 | -250.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.04 | -157.14 | -125.0 | 5.95 | 8600.0 | 59600.0 | -0.06 | 62.5 | 0 | -0.02 | -150.0 | 75.0 | 5.75 | 6288.89 | 4323.08 | 4.12 | 764.52 | 277.59 | 3.98 | 741.94 | 273.04 | 0.17 | 0 | 0 | 4.13 | 0 | 0 | 1.91 | 736.67 | 273.64 | -3.11 | -148.8 | 27.0 | 0.03 | 101.6 | 100.98 | 208 | 0.0 | 0.0 | 4.52 | 2478.95 | 343.01 |
| 21Q3 (8) | 1.96 | 13.95 | -82.44 | 1.64 | -22.27 | -85.6 | 1.03 | -12.71 | -28.97 | 0 | 0 | 0 | 0.05 | 0.0 | 66.67 | 0.01 | -50.0 | -66.67 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.07 | 250.0 | 133.33 | -0.07 | -16.67 | 0 | -0.16 | -700.0 | 0 | 0.04 | 0 | 144.44 | 0.09 | 169.23 | 190.0 | -0.62 | 63.53 | 65.56 | -0.62 | 63.31 | 65.17 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.30 | 62.96 | 65.12 | -1.25 | 54.38 | 57.63 | -1.88 | -18.99 | 4.08 | 208 | 0.0 | 0.0 | -0.19 | 85.27 | 85.82 |
| 21Q2 (7) | 1.72 | -31.47 | -71.33 | 2.11 | -24.91 | -65.24 | 1.18 | -1.67 | -26.25 | 0 | 0 | 0 | 0.05 | 25.0 | 25.0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | -0.06 | -300.0 | 0 | -0.02 | 0 | 0 | 0 | 100.0 | 0 | -0.13 | -18.18 | -130.95 | -1.7 | -4.94 | -37.1 | -1.69 | -4.97 | -38.52 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.81 | -5.19 | -37.29 | -2.74 | -4.18 | 4.86 | -1.58 | -105.19 | -43.64 | 208 | 0.0 | 0.48 | -1.29 | -8.4 | -72.0 |
| 21Q1 (6) | 2.51 | -71.08 | -46.93 | 2.81 | -70.55 | -36.14 | 1.2 | -24.53 | -20.53 | 0 | 0 | 0 | 0.04 | 100.0 | 33.33 | 0.03 | 50.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.03 | 400.0 | 0 | 0 | 0 | 0 | -0.01 | 87.5 | 0 | -0.11 | -184.62 | -210.0 | -1.62 | 30.17 | -50.0 | -1.61 | 30.0 | -50.47 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.77 | 30.0 | -50.98 | -2.63 | 38.26 | -28.29 | -0.77 | 74.84 | -50.98 | 208 | 0.0 | 0.0 | -1.19 | 36.02 | -98.33 |
| 20Q4 (5) | 8.68 | -22.22 | -1.03 | 9.54 | -16.24 | 9.4 | 1.59 | 9.66 | -15.87 | 0 | 0 | 0 | 0.02 | -33.33 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.16 | 433.33 | -5.88 | -0.01 | 0 | -100.47 | 0 | 0 | 0 | -0.08 | 11.11 | -33.33 | 0.13 | 230.0 | -93.47 | -2.32 | -28.89 | -1757.14 | -2.3 | -29.21 | -1537.5 | 0 | 0 | 0 | 0.00 | 0 | 0 | -1.10 | -27.91 | -1475.0 | -4.26 | -44.41 | -32.71 | -3.06 | -56.12 | -1230.43 | 208 | 0.0 | 0.0 | -1.86 | -38.81 | -377.61 |
| 20Q3 (4) | 11.16 | 86.0 | 0.0 | 11.39 | 87.64 | 0.0 | 1.45 | -9.38 | 0.0 | 0 | 0 | 0.0 | 0.03 | -25.0 | 0.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.09 | 0 | 0.0 | -0.1 | -123.81 | 0.0 | -1.8 | -45.16 | 0.0 | -1.78 | -45.9 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.86 | -45.76 | 0.0 | -2.95 | -2.43 | 0.0 | -1.96 | -78.18 | 0.0 | 208 | 0.48 | 0.0 | -1.34 | -78.67 | 0.0 |
| 20Q2 (3) | 6.0 | 26.85 | 0.0 | 6.07 | 37.95 | 0.0 | 1.6 | 5.96 | 0.0 | 0 | 0 | 0.0 | 0.04 | 33.33 | 0.0 | 0.02 | 100.0 | 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 | 0.42 | 320.0 | 0.0 | -1.24 | -14.81 | 0.0 | -1.22 | -14.02 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.59 | -15.69 | 0.0 | -2.88 | -40.49 | 0.0 | -1.10 | -115.69 | 0.0 | 207 | -0.48 | 0.0 | -0.75 | -25.0 | 0.0 |
| 20Q1 (2) | 4.73 | -46.07 | 0.0 | 4.4 | -49.54 | 0.0 | 1.51 | -20.11 | 0.0 | 0 | 0 | 0.0 | 0.03 | 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 | -94.97 | 0.0 | -1.08 | -871.43 | 0.0 | -1.07 | -768.75 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.51 | -737.5 | 0.0 | -2.05 | 36.14 | 0.0 | -0.51 | -121.74 | 0.0 | 208 | 0.0 | 0.0 | -0.6 | -189.55 | 0.0 |
| 19Q4 (1) | 8.77 | 0.0 | 0.0 | 8.72 | 0.0 | 0.0 | 1.89 | 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 | 0.17 | 0.0 | 0.0 | 2.15 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 1.99 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | -3.21 | 0.0 | 0.0 | -0.23 | 0.0 | 0.0 | 208 | 0.0 | 0.0 | 0.67 | 0.0 | 0.0 |
