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) | 414.89 | 13.49 | 188.11 | 22.11 | 148.41 | 21.02 | 0 | 0 | 0.39 | 178.57 | 0 | 0 | 0 | 0 | 0 | 0 | 5.04 | 63.11 | -0.03 | 0 | 0 | 0 | -0.16 | 0 | 5.88 | 0 | 84.26 | 1.64 | 62.75 | 8.12 | 20.23 | -6.39 | 24.00 | -7.94 | 11.07 | -8.13 | 10.38 | -11.13 | 0.00 | 0 | 548 | 17.85 | 187.38 | 5.84 |
| 2022 (9) | 365.57 | 14.38 | 154.05 | 6.31 | 122.63 | 15.07 | 0 | 0 | 0.14 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 3.09 | 23.11 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -5.99 | 0 | 82.9 | 18.02 | 58.04 | 12.61 | 21.61 | 29.87 | 26.07 | 10.05 | 12.05 | -6.95 | 11.68 | 29.49 | 0.00 | 0 | 465 | 21.73 | 177.04 | 13.86 |
| 2021 (8) | 319.62 | 7.86 | 144.9 | -2.65 | 106.57 | -4.66 | 0 | 0 | 0.12 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 2.51 | 41.81 | -0.08 | 0 | 0 | 0 | 0.01 | -66.67 | 2.09 | 54.81 | 70.24 | 89.48 | 51.54 | 64.19 | 16.64 | 105.69 | 23.69 | 8.47 | 12.95 | 46.49 | 9.02 | 64.6 | 0.00 | 0 | 382 | 15.06 | 155.49 | 31.05 |
| 2020 (7) | 296.33 | 1.65 | 148.84 | -1.61 | 111.78 | 9.81 | 0 | 0 | 0.36 | 111.76 | 0 | 0 | 0 | 0 | 0 | 0 | 1.77 | -7.81 | 0.03 | 0 | 0 | 0 | 0.03 | 0 | 1.35 | -15.62 | 37.07 | -7.44 | 31.39 | 5.98 | 8.09 | -14.3 | 21.84 | -7.3 | 8.84 | -3.18 | 5.48 | 7.24 | 0.00 | 0 | 332 | 9.93 | 118.65 | 1.28 |
| 2019 (6) | 291.51 | 16.93 | 151.27 | 6.42 | 101.79 | 29.19 | 0 | 0 | 0.17 | 1600.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.92 | -0.52 | -0.06 | 0 | 0 | 0 | -0.15 | 0 | 1.6 | 28.0 | 40.05 | 4.76 | 29.62 | 14.45 | 9.44 | -10.01 | 23.56 | -14.11 | 9.13 | -1.4 | 5.11 | 13.81 | 0.00 | 0 | 302 | 9.82 | 117.15 | 8.99 |
| 2018 (5) | 249.31 | 27.97 | 142.14 | 31.22 | 78.79 | 24.45 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.93 | 39.86 | 0.03 | -25.0 | 0 | 0 | -0.73 | 0 | 1.25 | -25.6 | 38.23 | 18.84 | 25.88 | 11.36 | 10.49 | 52.47 | 27.43 | 28.24 | 9.26 | 9.46 | 4.49 | 14.25 | 0.00 | 0 | 275 | 0.0 | 107.49 | 32.2 |
| 2017 (4) | 194.82 | 10.86 | 108.32 | 7.68 | 63.31 | 13.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.38 | 30.19 | 0.04 | 0 | 0 | 0 | 0.4 | 0 | 1.68 | 0 | 32.17 | 39.57 | 23.24 | 34.1 | 6.88 | 47.01 | 21.39 | 5.42 | 8.46 | 33.86 | 3.93 | 11.33 | 0.00 | 0 | 275 | 1.85 | 81.31 | 16.94 |
| 2016 (3) | 175.74 | 4.38 | 100.59 | 0.62 | 55.82 | 13.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.06 | 92.73 | 0 | 0 | 0 | 0 | -2.92 | 0 | -2.03 | 0 | 23.05 | 19.12 | 17.33 | 21.61 | 4.68 | 19.08 | 20.29 | -0.05 | 6.32 | 21.07 | 3.53 | 5.06 | 0.00 | 0 | 270 | 1.5 | 69.53 | 5.62 |
| 2015 (2) | 168.36 | 7.67 | 99.97 | 5.14 | 49.32 | 10.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.55 | 83.33 | -0.01 | 0 | 0 | 0 | -4.84 | 0 | -4.15 | 0 | 19.35 | -10.17 | 14.25 | -5.88 | 3.93 | -23.98 | 20.30 | -15.49 | 5.22 | -6.45 | 3.36 | 25.37 | 0.00 | 0 | 266 | 3.5 | 65.83 | -2.88 |
| 2014 (1) | 156.37 | 11.63 | 95.08 | 5.24 | 44.81 | 23.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | -11.76 | -0.02 | 0 | 0 | 0 | 0.11 | -88.3 | 0.47 | -69.87 | 21.54 | 9.28 | 15.14 | 11.0 | 5.17 | 4.44 | 24.02 | -4.38 | 5.58 | 10.06 | 2.68 | 21.82 | 0.00 | 0 | 257 | 7.08 | 67.78 | 1.85 |
| 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) | 105.15 | 0.24 | -1.56 | 54.72 | 3.68 | 11.99 | 34.52 | -0.83 | -4.77 | 0 | 0 | 0 | 0.13 | 0.0 | 30.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.73 | -58.76 | -16.09 | 0 | 0 | 100.0 | 3.83 | 0 | 0 | 0 | 0 | -100.0 | 5.05 | 156.35 | 271.32 | 20.95 | 8.61 | -9.19 | 15.87 | 18.17 | -7.63 | 5.17 | -10.09 | -3.9 | 24.67 | -17.19 | 5.74 | 2.79 | 19.23 | -8.22 | 1.97 | -5.74 | -31.83 | 7.40 | 60.17 | -20.52 | 548 | 0.0 | 0.0 | 46.91 | 2.96 | -5.21 |
| 24Q2 (19) | 104.9 | 0.89 | 1.49 | 52.78 | 5.98 | 13.87 | 34.81 | -4.58 | 1.02 | 0 | 0 | 0 | 0.13 | 0.0 | 44.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.77 | 405.71 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 1.97 | 1085.0 | 107.37 | 19.29 | 10.35 | -17.91 | 13.43 | 2.99 | -22.9 | 5.75 | 36.9 | 2.13 | 29.79 | 24.18 | 24.33 | 2.34 | 3.08 | -24.27 | 2.09 | -13.64 | -30.56 | 4.62 | 103.52 | -26.32 | 548 | 0.0 | 0.0 | 45.56 | 3.71 | -6.93 |
| 24Q1 (18) | 103.97 | -2.72 | 6.28 | 49.8 | -0.76 | 16.57 | 36.48 | -20.12 | 13.86 | 0 | 0 | 0 | 0.13 | 18.18 | 62.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.35 | -88.99 | -10.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | -106.73 | -132.79 | 17.48 | 24.77 | -26.18 | 13.04 | 27.59 | -27.27 | 4.2 | 6.06 | -20.0 | 23.99 | -15.17 | 8.16 | 2.27 | 28.98 | -35.14 | 2.42 | 83.33 | -23.42 | 2.27 | -79.49 | -35.14 | 548 | 0.0 | 10.04 | 43.93 | 7.51 | -8.63 |
| 23Q4 (17) | 106.88 | 0.06 | 8.76 | 50.18 | 2.7 | 16.29 | 45.67 | 25.99 | 31.12 | 0 | 0 | 0 | 0.11 | 10.0 | 120.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.18 | 265.52 | 154.4 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 2.97 | 118.38 | 259.68 | 14.01 | -39.27 | -23.98 | 10.22 | -40.51 | -23.1 | 3.96 | -26.39 | -15.02 | 28.28 | 21.22 | 11.78 | 1.76 | -42.11 | -36.0 | 1.32 | -54.33 | -52.17 | 11.07 | 18.9 | -8.21 | 548 | 0.0 | 17.85 | 40.86 | -17.44 | -4.69 |
| 23Q3 (16) | 106.82 | 3.35 | 13.74 | 48.86 | 5.42 | 22.3 | 36.25 | 5.19 | 15.52 | 0 | 0 | 0 | 0.1 | 11.11 | 233.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.87 | 47.46 | 97.73 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0.03 | 115.79 | 0 | 1.36 | 43.16 | 272.15 | 23.07 | -1.83 | 5.78 | 17.18 | -1.38 | 10.13 | 5.38 | -4.44 | -0.37 | 23.33 | -2.63 | -5.78 | 3.04 | -1.62 | -5.88 | 2.89 | -3.99 | -3.34 | 9.31 | 48.48 | -2.31 | 548 | 0.0 | 17.34 | 49.49 | 1.1 | 8.36 |
| 23Q2 (15) | 103.36 | 5.65 | 15.77 | 46.35 | 8.5 | 25.0 | 34.46 | 7.55 | 23.42 | 0 | 0 | 0 | 0.09 | 12.5 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.59 | 51.28 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.19 | 0 | 0 | 0.95 | 55.74 | 126.54 | 23.5 | -0.76 | 13.53 | 17.42 | -2.84 | 34.73 | 5.63 | 7.24 | -14.83 | 23.96 | 8.03 | -24.98 | 3.09 | -11.71 | 11.15 | 3.01 | -4.75 | 0.0 | 6.27 | 79.14 | -0.48 | 548 | 10.04 | 22.6 | 48.95 | 1.81 | 11.12 |
| 23Q1 (14) | 97.83 | -0.45 | 16.33 | 42.72 | -1.0 | 26.13 | 32.04 | -8.01 | 12.42 | 0 | 0 | 0 | 0.08 | 60.0 | 166.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.39 | -68.8 | 77.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.61 | 132.8 | 154.17 | 23.68 | 28.49 | 7.83 | 17.93 | 34.91 | 10.54 | 5.25 | 12.66 | 6.28 | 22.18 | -12.33 | -1.42 | 3.50 | 27.27 | -14.84 | 3.16 | 14.49 | 8.22 | 3.50 | -70.98 | -14.84 | 498 | 7.1 | 30.37 | 48.08 | 12.15 | 8.14 |
| 22Q4 (13) | 98.27 | 4.63 | 17.21 | 43.15 | 8.01 | 17.93 | 34.83 | 10.99 | 19.49 | 0 | 0 | 0 | 0.05 | 66.67 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.25 | 184.09 | 21.36 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.86 | -135.44 | -311.36 | 18.43 | -15.5 | -2.9 | 13.29 | -14.81 | -5.0 | 4.66 | -13.7 | 12.29 | 25.30 | 2.18 | 15.58 | 2.75 | -14.86 | -22.1 | 2.76 | -7.69 | 15.48 | 12.06 | 26.55 | -6.94 | 465 | -0.43 | 21.73 | 42.87 | -6.13 | 4.43 |
| 22Q3 (12) | 93.92 | 5.2 | 16.22 | 39.95 | 7.74 | 10.42 | 31.38 | 12.39 | 20.05 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.44 | -62.71 | -10.2 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.79 | 77.93 | -319.44 | 21.81 | 5.36 | 15.7 | 15.6 | 20.65 | 11.99 | 5.4 | -18.31 | 28.27 | 24.76 | -22.48 | 10.93 | 3.23 | 16.19 | -7.98 | 2.99 | -0.66 | 20.56 | 9.53 | 51.27 | 1.06 | 467 | 4.47 | 22.25 | 45.67 | 3.68 | 14.43 |
| 22Q2 (11) | 89.28 | 6.16 | 13.4 | 37.08 | 9.48 | 3.46 | 27.92 | -2.04 | 11.37 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.18 | 436.36 | 180.95 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.58 | -1591.67 | -1293.33 | 20.7 | -5.74 | 14.24 | 12.93 | -20.28 | 0.86 | 6.61 | 33.81 | 40.94 | 31.94 | 41.96 | 23.42 | 2.78 | -32.36 | -25.07 | 3.01 | 3.08 | 32.02 | 6.30 | 53.28 | -7.49 | 447 | 17.02 | 34.64 | 44.05 | -0.92 | 12.12 |
| 22Q1 (10) | 84.1 | 0.31 | 10.3 | 33.87 | -7.43 | -6.67 | 28.5 | -2.23 | 8.74 | 0 | 0 | 0 | 0.03 | -25.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | -78.64 | -60.71 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | -72.73 | -56.36 | 21.96 | 15.7 | 53.67 | 16.22 | 15.94 | 50.32 | 4.94 | 19.04 | 37.6 | 22.50 | 2.79 | -10.47 | 4.11 | 16.43 | 32.58 | 2.92 | 22.18 | 56.15 | 4.11 | -68.29 | 32.58 | 382 | 0.0 | 15.06 | 44.46 | 8.31 | 26.16 |
| 21Q4 (9) | 83.84 | 3.75 | 12.67 | 36.59 | 1.13 | -0.95 | 29.15 | 11.51 | -6.72 | 0 | 0 | 0 | 0.04 | 33.33 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.03 | 110.2 | 56.06 | -0.02 | 60.0 | -150.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.88 | 144.44 | 23.94 | 18.98 | 0.69 | 174.28 | 13.99 | 0.43 | 75.53 | 4.15 | -1.43 | 446.05 | 21.89 | -1.93 | 100.09 | 3.53 | 0.57 | 56.89 | 2.39 | -3.63 | 81.06 | 12.96 | 37.43 | 46.44 | 382 | 0.0 | 15.06 | 41.05 | 2.86 | 48.68 |
| 21Q3 (8) | 80.81 | 2.64 | 8.72 | 36.18 | 0.95 | -1.79 | 26.14 | 4.27 | -6.84 | 0 | 0 | 0 | 0.03 | 0.0 | -72.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.49 | 16.67 | 63.33 | -0.05 | -400.0 | -200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.36 | 20.0 | 200.0 | 18.85 | 4.03 | 97.18 | 13.93 | 8.66 | 73.91 | 4.21 | -10.23 | 101.44 | 22.32 | -13.76 | 2.1 | 3.51 | -5.39 | 55.31 | 2.48 | 8.77 | 72.22 | 9.43 | 38.47 | 42.88 | 382 | 15.06 | 15.06 | 39.91 | 1.58 | 32.5 |
| 21Q2 (7) | 78.73 | 3.25 | 6.94 | 35.84 | -1.24 | -2.32 | 25.07 | -4.35 | -2.68 | 0 | 0 | 0 | 0.03 | 0.0 | -78.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.42 | -25.0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | -45.45 | 76.47 | 18.12 | 26.8 | 59.79 | 12.82 | 18.81 | 54.83 | 4.69 | 30.64 | 47.95 | 25.88 | 2.98 | -7.31 | 3.71 | 19.68 | 43.8 | 2.28 | 21.93 | 54.05 | 6.81 | 119.68 | 42.77 | 332 | 0.0 | 3.43 | 39.29 | 11.49 | 25.65 |
| 21Q1 (6) | 76.25 | 2.47 | 3.08 | 36.29 | -1.76 | -5.42 | 26.21 | -16.13 | -1.87 | 0 | 0 | 0 | 0.03 | 0.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.56 | -15.15 | 21.74 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.55 | -22.54 | 52.78 | 14.29 | 106.5 | 54.65 | 10.79 | 35.38 | 51.33 | 3.59 | 372.37 | 72.6 | 25.13 | 129.71 | 11.64 | 3.10 | 37.78 | 40.91 | 1.87 | 41.67 | 50.81 | 3.10 | -64.97 | 40.91 | 332 | 0.0 | 9.93 | 35.24 | 27.63 | 20.19 |
| 20Q4 (5) | 74.41 | 0.11 | 2.28 | 36.94 | 0.27 | -8.04 | 31.25 | 11.37 | 5.47 | 0 | 0 | 0 | 0.03 | -72.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.66 | 120.0 | 0 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0.71 | 491.67 | -28.28 | 6.92 | -27.62 | -6.61 | 7.97 | -0.5 | 11.78 | 0.76 | -63.64 | 0.0 | 10.94 | -49.95 | 7.05 | 2.25 | -0.44 | 2.27 | 1.32 | -8.33 | 17.86 | 8.85 | 34.09 | -2.96 | 332 | 0.0 | 2.15 | 27.61 | -8.33 | 0.04 |
| 20Q3 (4) | 74.33 | 0.96 | 0.0 | 36.84 | 0.41 | 0.0 | 28.06 | 8.93 | 0.0 | 0 | 0 | 0.0 | 0.11 | -21.43 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.3 | 0 | 0.0 | 0.05 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.12 | -29.41 | 0.0 | 9.56 | -15.7 | 0.0 | 8.01 | -3.26 | 0.0 | 2.09 | -34.07 | 0.0 | 21.86 | -21.7 | 0.0 | 2.26 | -12.4 | 0.0 | 1.44 | -2.7 | 0.0 | 6.60 | 38.36 | 0.0 | 332 | 3.43 | 0.0 | 30.12 | -3.68 | 0.0 |
| 20Q2 (3) | 73.62 | -0.47 | 0.0 | 36.69 | -4.38 | 0.0 | 25.76 | -3.56 | 0.0 | 0 | 0 | 0.0 | 0.14 | 55.56 | 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 | 0 | 0.0 | 0.17 | -52.78 | 0.0 | 11.34 | 22.73 | 0.0 | 8.28 | 16.13 | 0.0 | 3.17 | 52.4 | 0.0 | 27.92 | 24.03 | 0.0 | 2.58 | 17.27 | 0.0 | 1.48 | 19.35 | 0.0 | 4.77 | 116.82 | 0.0 | 321 | 6.29 | 0.0 | 31.27 | 6.65 | 0.0 |
| 20Q1 (2) | 73.97 | 1.68 | 0.0 | 38.37 | -4.48 | 0.0 | 26.71 | -9.85 | 0.0 | 0 | 0 | 0.0 | 0.09 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.46 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.36 | -63.64 | 0.0 | 9.24 | 24.7 | 0.0 | 7.13 | 0.0 | 0.0 | 2.08 | 173.68 | 0.0 | 22.51 | 120.25 | 0.0 | 2.20 | 0.0 | 0.0 | 1.24 | 10.71 | 0.0 | 2.20 | -75.88 | 0.0 | 302 | -7.08 | 0.0 | 29.32 | 6.23 | 0.0 |
| 19Q4 (1) | 72.75 | 0.0 | 0.0 | 40.17 | 0.0 | 0.0 | 29.63 | 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 | 0.99 | 0.0 | 0.0 | 7.41 | 0.0 | 0.0 | 7.13 | 0.0 | 0.0 | 0.76 | 0.0 | 0.0 | 10.22 | 0.0 | 0.0 | 2.20 | 0.0 | 0.0 | 1.12 | 0.0 | 0.0 | 9.12 | 0.0 | 0.0 | 325 | 0.0 | 0.0 | 27.6 | 0.0 | 0.0 |
