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) | 82.6 | -4.84 | 74.18 | -6.79 | 6.52 | -0.46 | 0.21 | -8.7 | 1.93 | 18.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0.48 | -15.79 | -0.07 | 0 | 0 | 0 | 0.43 | 0 | -0.82 | 0 | 1.08 | 0 | 0.32 | 0 | 0.75 | 200.0 | 68.91 | 0 | 0.15 | 0 | 0.52 | 205.88 | 0.00 | 0 | 218 | 19.78 | 7.07 | 156.16 |
| 2022 (9) | 86.8 | 11.07 | 79.58 | 13.57 | 6.55 | 7.91 | 0.23 | 155.56 | 1.63 | 196.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0.57 | 83.87 | 0.03 | 0 | 0 | 0 | -2.59 | 0 | -3.46 | 0 | -2.79 | 0 | -3.08 | 0 | 0.25 | -56.14 | 0.00 | 0 | -1.69 | 0 | 0.17 | -73.85 | 0.00 | 0 | 182 | 4.0 | 2.76 | -66.18 |
| 2021 (8) | 78.15 | 34.93 | 70.07 | 36.16 | 6.07 | 19.02 | 0.09 | -65.38 | 0.55 | -30.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0.31 | 34.78 | -0.14 | 0 | 0 | 0 | 0.45 | -35.71 | 2.47 | 4840.0 | 4.47 | 217.02 | 3.9 | 482.09 | 0.57 | -22.97 | 12.75 | -75.7 | 2.22 | 484.21 | 0.65 | 132.14 | 0.00 | 0 | 175 | 0.0 | 8.16 | 52.81 |
| 2020 (7) | 57.92 | -4.63 | 51.46 | -6.54 | 5.1 | -6.59 | 0.26 | -3.7 | 0.79 | -24.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | -36.11 | -0.1 | 0 | 0 | 0 | 0.7 | 1650.0 | 0.05 | 0 | 1.41 | 0 | 0.67 | 0 | 0.74 | 270.0 | 52.47 | 0 | 0.38 | 0 | 0.28 | 0 | 0.00 | 0 | 175 | 0.0 | 5.34 | 62.31 |
| 2019 (6) | 60.73 | 9.6 | 55.06 | 9.12 | 5.46 | 0.18 | 0.27 | 0.0 | 1.05 | 10.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0.36 | 176.92 | -0.13 | 0 | 0 | 0 | 0.04 | 0 | -0.61 | 0 | -0.4 | 0 | -0.6 | 0 | 0.2 | 25.0 | 0.00 | 0 | -0.34 | 0 | 0.00 | 0 | 0.00 | 0 | 175 | 0.0 | 3.29 | 24.15 |
| 2018 (5) | 55.41 | -21.76 | 50.46 | -17.31 | 5.45 | -14.04 | 0.27 | 28.57 | 0.95 | 46.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | -51.85 | 0.04 | 0 | 0 | 0 | -0.18 | 0 | -0.73 | 0 | -1.22 | 0 | -1.39 | 0 | 0.16 | -83.16 | 0.00 | 0 | -0.79 | 0 | -0.30 | 0 | 0.00 | 0 | 175 | 0.0 | 2.65 | -63.19 |
| 2017 (4) | 70.82 | 14.23 | 61.02 | 23.52 | 6.34 | -8.91 | 0.21 | 31.25 | 0.65 | 4.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0.27 | -15.62 | -0.02 | 0 | 0 | 0 | 0.51 | 21.43 | 0.29 | 81.25 | 3.75 | -35.34 | 2.8 | -37.78 | 0.95 | -26.92 | 25.33 | 12.98 | 1.60 | -43.46 | 1.14 | -42.13 | 0.00 | 0 | 175 | 10.76 | 7.2 | -20.35 |
| 2016 (3) | 62.0 | -3.4 | 49.4 | -9.47 | 6.96 | 16.78 | 0.16 | 0.0 | 0.62 | 24.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.32 | 3100.0 | 0 | 0 | 0 | 0 | 0.42 | -12.5 | 0.16 | 0 | 5.8 | 59.34 | 4.5 | 97.37 | 1.3 | -4.41 | 22.42 | -39.99 | 2.83 | 88.67 | 1.97 | 89.42 | 0.00 | 0 | 158 | 3.95 | 9.04 | 41.03 |
| 2015 (2) | 64.18 | 12.66 | 54.57 | 13.29 | 5.96 | 21.14 | 0.16 | -40.74 | 0.5 | 51.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -90.91 | 0.01 | 0 | 0 | 0 | 0.48 | 0 | 0 | 0 | 3.64 | -2.15 | 2.28 | 7.55 | 1.36 | -15.0 | 37.36 | -13.14 | 1.50 | 7.14 | 1.04 | 0.0 | 0.00 | 0 | 152 | 0.0 | 6.41 | 10.52 |
| 2014 (1) | 56.97 | -34.05 | 48.17 | -31.99 | 4.92 | -13.99 | 0.27 | 170.0 | 0.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 1000.0 | -0.03 | 0 | 0 | 0 | -0.1 | 0 | -0.16 | 0 | 3.72 | -62.54 | 2.12 | -70.35 | 1.6 | -42.24 | 43.01 | 53.94 | 1.40 | -78.92 | 1.04 | -67.5 | 0.00 | 0 | 152 | 44.76 | 5.8 | -50.64 |
| 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) | 22.68 | 4.18 | -2.16 | 20.34 | -0.25 | -0.54 | 1.83 | 5.78 | 8.28 | 0.09 | 200.0 | 80.0 | 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 | -2.01 | -375.34 | -673.08 | -1.49 | -492.11 | -291.03 | -1.69 | -703.57 | -512.2 | 0.2 | 100.0 | -41.18 | 0.00 | -100.0 | -100.0 | -0.77 | -692.31 | -505.26 | 0.15 | 175.0 | -50.0 | -0.71 | -1114.29 | -987.5 | 220 | 0.92 | 0.92 | -0.01 | -100.49 | -100.46 |
| 24Q2 (19) | 21.77 | 7.24 | 2.21 | 20.39 | 10.82 | 5.54 | 1.73 | 0.0 | 2.98 | 0.03 | -25.0 | -50.0 | 0.32 | -25.58 | -36.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -30.77 | -10.0 | -0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.94 | 308.7 | 327.27 | 0.73 | 830.0 | 911.11 | 0.38 | 442.86 | 80.95 | 0.28 | 315.38 | 250.0 | 0.1 | -47.37 | -23.08 | 24.83 | 0 | -59.44 | 0.13 | 316.67 | 225.0 | -0.20 | -1900.0 | -350.0 | 0.07 | 216.67 | 163.64 | 218 | 0.0 | 0.0 | 2.03 | 13.41 | 21.56 |
| 24Q1 (18) | 20.3 | -5.54 | 22.0 | 18.4 | -2.23 | 18.02 | 1.73 | -4.95 | 30.08 | 0.04 | -20.0 | -33.33 | 0.43 | -4.44 | -12.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 0.0 | 30.0 | -0.01 | 80.0 | 0.0 | 0 | 0 | 0 | 0.23 | 560.0 | -4.17 | -0.1 | 74.36 | -25.0 | 0.07 | -84.44 | 119.44 | -0.13 | -192.86 | 59.38 | 0.19 | -36.67 | 733.33 | 0.00 | -100.0 | 0 | -0.06 | -185.71 | 60.0 | -0.01 | -104.17 | 90.91 | -0.06 | -140.0 | 60.0 | 218 | 0.0 | 0.0 | 1.79 | -15.57 | 65.74 |
| 23Q4 (17) | 21.49 | -7.29 | -6.16 | 18.82 | -7.97 | -9.43 | 1.82 | 7.69 | 16.67 | 0.05 | 0.0 | -58.33 | 0.45 | -10.0 | -32.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | -13.33 | -53.57 | -0.05 | 0 | -600.0 | 0 | 0 | 0 | -0.05 | -350.0 | -171.43 | -0.39 | -50.0 | -116.67 | 0.45 | -42.31 | 15.38 | 0.14 | -65.85 | -74.55 | 0.3 | -11.76 | 276.47 | 67.76 | 54.99 | 0 | 0.07 | -63.16 | -76.67 | 0.24 | -20.0 | -27.27 | 0.15 | 87.5 | 108.88 | 218 | 0.0 | 19.78 | 2.12 | -3.2 | 0.0 |
| 23Q3 (16) | 23.18 | 8.83 | -7.98 | 20.45 | 5.85 | -13.38 | 1.69 | 0.6 | -12.89 | 0.05 | -16.67 | -16.67 | 0.5 | 0.0 | 6.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 50.0 | 66.67 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0.02 | -90.91 | 101.67 | -0.26 | -188.89 | 83.01 | 0.78 | 271.43 | 141.27 | 0.41 | 412.5 | 119.71 | 0.34 | 161.54 | 100.0 | 43.72 | -28.59 | 0 | 0.19 | 375.0 | 116.1 | 0.30 | 275.0 | 220.0 | 0.08 | 172.73 | 103.86 | 218 | 0.0 | 24.57 | 2.19 | 31.14 | 576.09 |
| 23Q2 (15) | 21.3 | 28.0 | 4.87 | 19.32 | 23.93 | 2.28 | 1.68 | 26.32 | 6.33 | 0.06 | 0.0 | 100.0 | 0.5 | 2.04 | 78.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.0 | 11.11 | -0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.22 | -8.33 | 121.15 | -0.09 | -12.5 | 92.68 | 0.21 | 158.33 | 115.11 | 0.08 | 125.0 | 105.59 | 0.13 | 533.33 | 333.33 | 61.22 | 0 | 0 | 0.04 | 126.67 | 104.94 | 0.08 | 172.73 | 188.89 | -0.11 | 26.67 | 87.5 | 218 | 0.0 | 24.57 | 1.67 | 54.63 | 1213.33 |
| 23Q1 (14) | 16.64 | -27.34 | -9.57 | 15.59 | -24.98 | -4.41 | 1.33 | -14.74 | -9.52 | 0.06 | -50.0 | 200.0 | 0.49 | -26.87 | 133.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -64.29 | -9.09 | -0.01 | -200.0 | 0 | 0 | 0 | 0 | 0.24 | 242.86 | 157.14 | -0.08 | 55.56 | 84.62 | -0.36 | -192.31 | -460.0 | -0.32 | -158.18 | -166.67 | -0.03 | 82.35 | -113.64 | 0.00 | 0 | 0 | -0.15 | -150.0 | -114.29 | -0.11 | -133.33 | -161.11 | -0.15 | 91.12 | -114.29 | 218 | 19.78 | 24.57 | 1.08 | -49.06 | -14.29 |
| 22Q4 (13) | 22.9 | -9.09 | -3.13 | 20.78 | -11.99 | -1.84 | 1.56 | -19.59 | -20.41 | 0.12 | 100.0 | 500.0 | 0.67 | 42.55 | 346.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 211.11 | 180.0 | 0.01 | -50.0 | 111.11 | 0 | 0 | 0 | 0.07 | 105.83 | -58.82 | -0.18 | 88.24 | -107.26 | 0.39 | 120.63 | -86.96 | 0.55 | 126.44 | -80.7 | -0.17 | -200.0 | -221.43 | 0.00 | 0 | -100.0 | 0.30 | 125.42 | -81.48 | 0.33 | 232.0 | 94.12 | -1.69 | 18.36 | -176.13 | 182 | 4.0 | 4.0 | 2.12 | 560.87 | -41.76 |
| 22Q3 (12) | 25.19 | 24.03 | 24.76 | 23.61 | 24.99 | 32.79 | 1.94 | 22.78 | 33.79 | 0.06 | 100.0 | 200.0 | 0.47 | 67.86 | 261.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0.0 | 50.0 | 0.02 | 0 | 300.0 | 0 | 0 | 0 | -1.2 | -15.38 | -12100.0 | -1.53 | -24.39 | -856.25 | -1.89 | -35.97 | -336.25 | -2.08 | -45.45 | -500.0 | 0.17 | 466.67 | -39.29 | 0.00 | 0 | -100.0 | -1.18 | -45.68 | -506.9 | -0.25 | -177.78 | -180.65 | -2.07 | -135.23 | -445.0 | 175 | 0.0 | 0.0 | -0.46 | -206.67 | -127.06 |
| 22Q2 (11) | 20.31 | 10.38 | 14.04 | 18.89 | 15.82 | 17.84 | 1.58 | 7.48 | 21.54 | 0.03 | 50.0 | 50.0 | 0.28 | 33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -18.18 | 28.57 | 0 | 0 | 100.0 | 0 | 0 | 0 | -1.04 | -147.62 | -435.48 | -1.23 | -136.54 | -612.5 | -1.39 | -1490.0 | -293.06 | -1.43 | -1091.67 | -316.67 | 0.03 | -86.36 | -50.0 | 0.00 | 0 | -100.0 | -0.81 | -1057.14 | -313.16 | -0.09 | -150.0 | -147.37 | -0.88 | -1157.14 | -383.87 | 175 | 0.0 | 0.0 | -0.15 | -111.9 | -107.98 |
| 22Q1 (10) | 18.4 | -22.17 | 11.45 | 16.31 | -22.96 | 8.01 | 1.47 | -25.0 | 7.3 | 0.02 | 0.0 | -50.0 | 0.21 | 40.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 10.0 | 37.5 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | -0.42 | -347.06 | -1300.0 | -0.52 | -120.97 | -477.78 | 0.1 | -96.66 | 300.0 | -0.12 | -104.21 | 7.69 | 0.22 | 57.14 | 175.0 | 0.00 | -100.0 | 0 | -0.07 | -104.32 | 0.0 | 0.18 | 5.88 | 1000.0 | -0.07 | -103.15 | 0.0 | 175 | 0.0 | 0.0 | 1.26 | -65.38 | 34.04 |
| 21Q4 (9) | 23.64 | 17.09 | 46.65 | 21.17 | 19.07 | 46.81 | 1.96 | 35.17 | 43.07 | 0.02 | 0.0 | -50.0 | 0.15 | 15.38 | 7.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 66.67 | 11.11 | -0.09 | -800.0 | -800.0 | 0 | 0 | 0 | 0.17 | 1600.0 | -41.38 | 2.48 | 1650.0 | 4860.0 | 2.99 | 273.75 | 686.84 | 2.85 | 448.08 | 28600.0 | 0.14 | -50.0 | -63.16 | 4.77 | -86.56 | 0 | 1.62 | 458.62 | 0 | 0.17 | -45.16 | 666.67 | 2.22 | 270.0 | 484.21 | 175 | 0.0 | 0.0 | 3.64 | 114.12 | 169.63 |
| 21Q3 (8) | 20.19 | 13.36 | 18.97 | 17.78 | 10.92 | 21.53 | 1.45 | 11.54 | 3.57 | 0.02 | 0.0 | 0 | 0.13 | -7.14 | -13.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -14.29 | 0 | -0.01 | 50.0 | 0 | 0 | 0 | 0 | 0.01 | -96.77 | 0 | -0.16 | -166.67 | -184.21 | 0.8 | 11.11 | -28.57 | 0.52 | -21.21 | -42.22 | 0.28 | 366.67 | 27.27 | 35.50 | 307.58 | 84.32 | 0.29 | -23.68 | -44.23 | 0.31 | 63.16 | -3.13 | 0.60 | 93.55 | 53.85 | 175 | 0.0 | 0.57 | 1.7 | -9.57 | -17.07 |
| 21Q2 (7) | 17.81 | 7.87 | 19.93 | 16.03 | 6.16 | 21.44 | 1.3 | -5.11 | 8.33 | 0.02 | -50.0 | 0 | 0.14 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -12.5 | 0 | -0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.31 | 1133.33 | 0 | 0.24 | 366.67 | 242.86 | 0.72 | 1540.0 | 38.46 | 0.66 | 607.69 | 83.33 | 0.06 | -25.0 | -62.5 | 8.71 | 0 | -72.03 | 0.38 | 642.86 | 90.0 | 0.19 | 1050.0 | 46.15 | 0.31 | 542.86 | 338.46 | 175 | 0.0 | -1.69 | 1.88 | 100.0 | 25.33 |
| 21Q1 (6) | 16.51 | 2.42 | 65.43 | 15.1 | 4.72 | 63.95 | 1.37 | 0.0 | 22.32 | 0.04 | 0.0 | -60.0 | 0.14 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -11.11 | 33.33 | -0.02 | -100.0 | -300.0 | 0 | 0 | 0 | -0.03 | -110.34 | 76.92 | -0.09 | -280.0 | 64.0 | -0.05 | -113.16 | 91.67 | -0.13 | -1200.0 | 77.59 | 0.08 | -78.95 | 500.0 | 0.00 | 0 | 0 | -0.07 | 0 | 78.79 | -0.02 | 33.33 | 86.67 | -0.07 | -118.42 | 78.79 | 175 | 0.0 | 0.0 | 0.94 | -30.37 | 113.64 |
| 20Q4 (5) | 16.12 | -5.01 | -11.62 | 14.42 | -1.44 | -10.1 | 1.37 | -2.14 | -8.67 | 0.04 | 0 | 0 | 0.14 | -6.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.29 | 0 | 0 | 0.05 | -73.68 | -76.19 | 0.38 | -66.07 | -58.7 | -0.01 | -101.11 | -101.37 | 0.38 | 72.73 | 100.0 | 0.00 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | -0.03 | -109.38 | -112.5 | 0.38 | -2.56 | 211.76 | 175 | 0.57 | 0.0 | 1.35 | -34.15 | -25.41 |
| 20Q3 (4) | 16.97 | 14.28 | 0.0 | 14.63 | 10.83 | 0.0 | 1.4 | 16.67 | 0.0 | 0 | 0 | 0.0 | 0.15 | -28.57 | 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 | 0.19 | 171.43 | 0.0 | 1.12 | 115.38 | 0.0 | 0.9 | 150.0 | 0.0 | 0.22 | 37.5 | 0.0 | 19.26 | -38.15 | 0.0 | 0.52 | 160.0 | 0.0 | 0.32 | 146.15 | 0.0 | 0.39 | 400.0 | 0.0 | 174 | -2.25 | 0.0 | 2.05 | 36.67 | 0.0 |
| 20Q2 (3) | 14.85 | 48.8 | 0.0 | 13.2 | 43.32 | 0.0 | 1.2 | 7.14 | 0.0 | 0 | -100.0 | 0.0 | 0.21 | -25.0 | 0.0 | 0 | 0 | 0.0 | 0 | 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 | 0.07 | 128.0 | 0.0 | 0.52 | 186.67 | 0.0 | 0.36 | 162.07 | 0.0 | 0.16 | 900.0 | 0.0 | 31.14 | 0 | 0.0 | 0.20 | 160.61 | 0.0 | 0.13 | 186.67 | 0.0 | -0.13 | 60.61 | 0.0 | 178 | 1.71 | 0.0 | 1.5 | 240.91 | 0.0 |
| 20Q1 (2) | 9.98 | -45.29 | 0.0 | 9.21 | -42.58 | 0.0 | 1.12 | -25.33 | 0.0 | 0.1 | 0 | 0.0 | 0.28 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | -0.13 | 0 | 0.0 | -0.25 | -219.05 | 0.0 | -0.6 | -165.22 | 0.0 | -0.58 | -179.45 | 0.0 | -0.02 | -110.53 | 0.0 | 0.00 | -100.0 | 0.0 | -0.33 | -178.57 | 0.0 | -0.15 | -162.5 | 0.0 | -0.33 | 2.94 | 0.0 | 175 | 0.0 | 0.0 | 0.44 | -75.69 | 0.0 |
| 19Q4 (1) | 18.24 | 0.0 | 0.0 | 16.04 | 0.0 | 0.0 | 1.5 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.21 | 0.0 | 0.0 | 0.92 | 0.0 | 0.0 | 0.73 | 0.0 | 0.0 | 0.19 | 0.0 | 0.0 | 20.28 | 0.0 | 0.0 | 0.42 | 0.0 | 0.0 | 0.24 | 0.0 | 0.0 | -0.34 | 0.0 | 0.0 | 175 | 0.0 | 0.0 | 1.81 | 0.0 | 0.0 |
