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) | 35.0 | -0.88 | 32.59 | 2.87 | 1.0 | -9.91 | 0.02 | 100.0 | 0.04 | 100.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.01 | -94.12 | 1.43 | -46.64 | 1.14 | -46.48 | 0.29 | -47.27 | 20.19 | -1.37 | 1.26 | -46.38 | 1.24 | -42.33 | 0.00 | 0 | 90 | 0.0 | 1.64 | -42.86 |
| 2022 (9) | 35.31 | 36.23 | 31.68 | 35.44 | 1.11 | 24.72 | 0.01 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0.12 | 33.33 | 0.17 | 41.67 | 2.68 | 53.14 | 2.13 | 52.14 | 0.55 | 57.14 | 20.47 | 2.09 | 2.35 | 51.61 | 2.15 | 52.48 | 0.00 | 0 | 90 | 0.0 | 2.87 | 45.69 |
| 2021 (8) | 25.92 | 27.5 | 23.39 | 18.55 | 0.89 | 32.84 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | -0.01 | 0 | 0 | 0 | 0.09 | 350.0 | 0.12 | 50.0 | 1.75 | 17400.0 | 1.4 | 13900.0 | 0.35 | 0 | 20.05 | 0 | 1.55 | 15400.0 | 1.41 | 0 | 0.00 | 0 | 90 | 0.0 | 1.97 | 838.1 |
| 2020 (7) | 20.33 | -12.22 | 19.73 | -11.52 | 0.67 | -10.67 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | -0.01 | 0 | 0 | 0 | 0.02 | 0.0 | 0.08 | 166.67 | 0.01 | -93.33 | 0.01 | -90.91 | 0 | 0 | 0.00 | 0 | 0.01 | -92.31 | -0.08 | 0 | 0.00 | 0 | 90 | 0.0 | 0.21 | -30.0 |
| 2019 (6) | 23.16 | -20.33 | 22.3 | -17.8 | 0.75 | -9.64 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0.03 | -50.0 | 0.15 | -87.07 | 0.11 | -88.3 | 0.03 | -86.36 | 21.36 | 12.66 | 0.13 | -87.5 | 0.09 | -90.72 | 0.00 | 0 | 90 | 0.0 | 0.3 | -77.1 |
| 2018 (5) | 29.07 | 27.11 | 27.13 | 26.19 | 0.83 | 20.29 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.03 | 50.0 | -0.01 | 0 | 0 | 0 | 0.03 | 0 | 0.06 | 50.0 | 1.16 | 61.11 | 0.94 | 56.67 | 0.22 | 83.33 | 18.96 | 13.26 | 1.04 | 57.58 | 0.97 | 56.45 | 0.00 | 0 | 90 | 0.0 | 1.31 | 54.12 |
| 2017 (4) | 22.87 | 5.59 | 21.5 | 5.86 | 0.69 | 4.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.02 | 0.0 | 0 | 0 | 0.03 | -57.14 | -0.01 | 0 | 0.04 | -63.64 | 0.72 | -10.0 | 0.6 | -10.45 | 0.12 | -7.69 | 16.74 | 5.22 | 0.66 | -10.81 | 0.62 | 0.0 | 0.00 | 0 | 90 | 0.0 | 0.85 | -10.53 |
| 2016 (3) | 21.66 | 12.29 | 20.31 | 3.89 | 0.66 | 24.53 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.02 | 100.0 | 0 | 0 | 0.07 | 0 | 0.02 | 0.0 | 0.11 | 450.0 | 0.8 | 0 | 0.67 | 0 | 0.13 | 0 | 15.91 | 0 | 0.74 | 0 | 0.62 | 0 | 0.00 | 0 | 90 | 0.0 | 0.95 | 0 |
| 2015 (2) | 19.29 | -29.73 | 19.55 | -24.75 | 0.53 | -7.02 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.02 | 0 | -0.78 | 0 | -0.66 | 0 | -0.12 | 0 | 0.00 | 0 | -0.73 | 0 | -0.75 | 0 | 0.00 | 0 | 90 | 0.0 | -0.61 | 0 |
| 2014 (1) | 27.45 | -4.59 | 25.98 | -4.97 | 0.57 | -9.52 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0.01 | 0 | 0 | 0 | 0.01 | -75.0 | -0.7 | 0 | 0.2 | -76.19 | 0.18 | -73.91 | 0.03 | -80.0 | 12.49 | -29.07 | 0.20 | -74.03 | 0.97 | 36.62 | 0.00 | 0 | 90 | 0.0 | 0.38 | -63.11 |
| 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) | 5.79 | -20.36 | -31.64 | 5.32 | -19.88 | -32.91 | 0.23 | -25.81 | 0.0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.03 | -200.0 | -160.0 | 0.21 | -40.0 | -41.67 | 0.16 | -42.86 | -44.83 | 0.05 | -28.57 | -28.57 | 23.16 | 15.34 | 18.28 | 0.18 | -41.94 | -43.75 | 0.21 | -22.22 | -19.23 | 0.56 | 47.37 | -50.0 | 91 | 1.11 | 1.11 | 0.29 | -30.95 | -29.27 |
| 24Q2 (19) | 7.27 | 27.32 | -8.9 | 6.64 | 21.61 | -10.27 | 0.31 | 40.91 | 34.78 | 0.01 | 0 | 0.0 | 0.01 | 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 | 0.03 | -40.0 | 0.0 | 0.03 | -50.0 | -25.0 | 0.35 | 337.5 | -10.26 | 0.28 | 300.0 | -6.67 | 0.07 | 250.0 | -22.22 | 20.08 | 0.7 | -16.16 | 0.31 | 342.86 | -6.06 | 0.27 | 2600.0 | -6.9 | 0.38 | 442.86 | -53.09 | 90 | 0.0 | 0.0 | 0.42 | 180.0 | -4.55 |
| 24Q1 (18) | 5.71 | -39.45 | -37.39 | 5.46 | -38.86 | -34.45 | 0.22 | -24.14 | -12.0 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 162.5 | 600.0 | 0.06 | 185.71 | 0 | 0.08 | -42.86 | -85.19 | 0.07 | -41.67 | -83.72 | 0.02 | 0.0 | -81.82 | 19.94 | 70.57 | -0.65 | 0.07 | -50.0 | -85.42 | 0.01 | -95.24 | -97.87 | 0.07 | -94.44 | -85.42 | 90 | 0.0 | 0.0 | 0.15 | -25.0 | -74.14 |
| 23Q4 (17) | 9.43 | 11.33 | -5.89 | 8.93 | 12.61 | -0.67 | 0.29 | 26.09 | -19.44 | 0.01 | 0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 0.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -300.0 | -300.0 | -0.07 | -240.0 | -250.0 | 0.14 | -61.11 | -78.12 | 0.12 | -58.62 | -76.92 | 0.02 | -71.43 | -83.33 | 11.69 | -40.3 | -39.05 | 0.14 | -56.25 | -75.86 | 0.21 | -19.23 | -64.41 | 1.26 | 12.5 | -46.61 | 90 | 0.0 | 0.0 | 0.2 | -51.22 | -71.01 |
| 23Q3 (16) | 8.47 | 6.14 | 1.93 | 7.93 | 7.16 | 6.73 | 0.23 | 0.0 | -4.17 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | -60.0 | 0.05 | 25.0 | -58.33 | 0.36 | -7.69 | -52.63 | 0.29 | -3.33 | -52.46 | 0.07 | -22.22 | -53.33 | 19.58 | -18.25 | -1.41 | 0.32 | -3.03 | -52.24 | 0.26 | -10.34 | -51.85 | 1.12 | 38.27 | -37.43 | 90 | 0.0 | 0.0 | 0.41 | -6.82 | -48.75 |
| 23Q2 (15) | 7.98 | -12.5 | -7.64 | 7.4 | -11.16 | -2.76 | 0.23 | -8.0 | -14.81 | 0.01 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.03 | 400.0 | -25.0 | 0.04 | 0 | -20.0 | 0.39 | -27.78 | -51.85 | 0.3 | -30.23 | -52.38 | 0.09 | -18.18 | -50.0 | 23.95 | 19.33 | 7.64 | 0.33 | -31.25 | -52.86 | 0.29 | -38.3 | -54.69 | 0.81 | 68.75 | -27.03 | 90 | 0.0 | 0.0 | 0.44 | -24.14 | -48.84 |
| 23Q1 (14) | 9.12 | -8.98 | 9.35 | 8.33 | -7.34 | 8.89 | 0.25 | -30.56 | 4.17 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 200.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 50.0 | -200.0 | 0 | 100.0 | -100.0 | 0.54 | -15.62 | 17.39 | 0.43 | -17.31 | 16.22 | 0.11 | -8.33 | 22.22 | 20.07 | 4.64 | -0.25 | 0.48 | -17.24 | 17.07 | 0.47 | -20.34 | 17.5 | 0.48 | -79.66 | 17.07 | 90 | 0.0 | 0.0 | 0.58 | -15.94 | 11.54 |
| 22Q4 (13) | 10.02 | 20.58 | 17.19 | 8.99 | 21.0 | 18.92 | 0.36 | 50.0 | 9.09 | 0.01 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.01 | -150.0 | -200.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.02 | -120.0 | -300.0 | -0.02 | -116.67 | -150.0 | 0.64 | -15.79 | -8.57 | 0.52 | -14.75 | -7.14 | 0.12 | -20.0 | -14.29 | 19.18 | -3.42 | -4.1 | 0.58 | -13.43 | -6.45 | 0.59 | 9.26 | 3.51 | 2.36 | 31.84 | 52.26 | 90 | 0.0 | 0.0 | 0.69 | -13.75 | -9.21 |
| 22Q3 (12) | 8.31 | -3.82 | 29.64 | 7.43 | -2.37 | 29.9 | 0.24 | -11.11 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.1 | 150.0 | 900.0 | 0.12 | 140.0 | 1100.0 | 0.76 | -6.17 | 52.0 | 0.61 | -3.17 | 52.5 | 0.15 | -16.67 | 50.0 | 19.86 | -10.74 | -1.1 | 0.67 | -4.29 | 52.27 | 0.54 | -15.62 | 25.58 | 1.79 | 61.26 | 92.47 | 90 | 0.0 | 0.0 | 0.8 | -6.98 | 45.45 |
| 22Q2 (11) | 8.64 | 3.6 | 25.95 | 7.61 | -0.52 | 21.37 | 0.27 | 12.5 | 50.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | -33.33 | 0.05 | 400.0 | -16.67 | 0.81 | 76.09 | 72.34 | 0.63 | 70.27 | 70.27 | 0.18 | 100.0 | 100.0 | 22.25 | 10.59 | 11.25 | 0.70 | 70.73 | 70.73 | 0.64 | 60.0 | 88.24 | 1.11 | 170.73 | 126.53 | 90 | 0.0 | 0.0 | 0.86 | 65.38 | 65.38 |
| 22Q1 (10) | 8.34 | -2.46 | 103.41 | 7.65 | 1.19 | 98.7 | 0.24 | -27.27 | 41.18 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.01 | -75.0 | 0 | 0.46 | -34.29 | 475.0 | 0.37 | -33.93 | 428.57 | 0.09 | -35.71 | 350.0 | 20.12 | 0.6 | -2.09 | 0.41 | -33.87 | 485.71 | 0.40 | -29.82 | 400.0 | 0.41 | -73.55 | 485.71 | 90 | 0.0 | 0.0 | 0.52 | -31.58 | 271.43 |
| 21Q4 (9) | 8.55 | 33.39 | 98.84 | 7.56 | 32.17 | 87.59 | 0.33 | 65.0 | 106.25 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.04 | 300.0 | 33.33 | 0.7 | 40.0 | 400.0 | 0.56 | 40.0 | 366.67 | 0.14 | 40.0 | 600.0 | 20.00 | -0.4 | 20.26 | 0.62 | 40.91 | 376.92 | 0.57 | 32.56 | 470.0 | 1.55 | 66.67 | 15400.0 | 90 | 0.0 | 0.0 | 0.76 | 38.18 | 280.0 |
| 21Q3 (8) | 6.41 | -6.56 | 47.36 | 5.72 | -8.77 | 37.17 | 0.2 | 11.11 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -83.33 | 200.0 | 0.01 | -83.33 | -50.0 | 0.5 | 6.38 | 900.0 | 0.4 | 8.11 | 900.0 | 0.1 | 11.11 | 900.0 | 20.08 | 0.4 | -3.55 | 0.44 | 7.32 | 1000.0 | 0.43 | 26.47 | 2050.0 | 0.93 | 89.8 | 875.0 | 90 | 0.0 | 0.0 | 0.55 | 5.77 | 450.0 |
| 21Q2 (7) | 6.86 | 67.32 | 12.09 | 6.27 | 62.86 | 4.85 | 0.18 | 5.88 | 5.88 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0 | 0 | 0.06 | 0 | 500.0 | 0.47 | 487.5 | 4800.0 | 0.37 | 428.57 | 3800.0 | 0.09 | 350.0 | 0 | 20.00 | -2.68 | 0 | 0.41 | 485.71 | 4200.0 | 0.34 | 325.0 | 1800.0 | 0.49 | 600.0 | 406.25 | 90 | 0.0 | -4.26 | 0.52 | 271.43 | 1200.0 |
| 21Q1 (6) | 4.1 | -4.65 | -26.26 | 3.85 | -4.47 | -30.76 | 0.17 | 6.25 | -10.53 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0.08 | -42.86 | 147.06 | 0.07 | -41.67 | 150.0 | 0.02 | 0.0 | 166.67 | 20.55 | 23.57 | 0 | 0.07 | -46.15 | 146.67 | 0.08 | -20.0 | 144.44 | 0.07 | 600.0 | 146.67 | 90 | 0.0 | 0.0 | 0.14 | -30.0 | 216.67 |
| 20Q4 (5) | 4.3 | -1.15 | -32.18 | 4.03 | -3.36 | -32.95 | 0.16 | 6.67 | -20.0 | 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 | 100.0 | 0 | 0.03 | 50.0 | 200.0 | 0.14 | 180.0 | 0.0 | 0.12 | 200.0 | 9.09 | 0.02 | 100.0 | -33.33 | 16.63 | -20.12 | -18.48 | 0.13 | 225.0 | 0.0 | 0.10 | 400.0 | -9.09 | 0.01 | 108.33 | -92.31 | 90 | 0.0 | 0.0 | 0.2 | 100.0 | 5.26 |
| 20Q3 (4) | 4.35 | -28.92 | 0.0 | 4.17 | -30.27 | 0.0 | 0.15 | -11.76 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 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 | -0.01 | 0 | 0.0 | 0.02 | 100.0 | 0.0 | 0.05 | 600.0 | 0.0 | 0.04 | 500.0 | 0.0 | 0.01 | 0 | 0.0 | 20.82 | 0 | 0.0 | 0.04 | 500.0 | 0.0 | 0.02 | 200.0 | 0.0 | -0.12 | 25.0 | 0.0 | 90 | -4.26 | 0.0 | 0.1 | 150.0 | 0.0 |
| 20Q2 (3) | 6.12 | 10.07 | 0.0 | 5.98 | 7.55 | 0.0 | 0.17 | -10.53 | 0.0 | 0 | 0 | 0.0 | 0.01 | 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 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | -50.0 | 0.0 | -0.01 | 94.12 | 0.0 | -0.01 | 92.86 | 0.0 | 0 | 100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.01 | 93.33 | 0.0 | -0.02 | 88.89 | 0.0 | -0.16 | -6.67 | 0.0 | 94 | 4.44 | 0.0 | 0.04 | 133.33 | 0.0 |
| 20Q1 (2) | 5.56 | -12.3 | 0.0 | 5.56 | -7.49 | 0.0 | 0.19 | -5.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 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 | 0.02 | 0 | 0.0 | 0.02 | 100.0 | 0.0 | -0.17 | -221.43 | 0.0 | -0.14 | -227.27 | 0.0 | -0.03 | -200.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.15 | -215.38 | 0.0 | -0.18 | -263.64 | 0.0 | -0.15 | -215.38 | 0.0 | 90 | 0.0 | 0.0 | -0.12 | -163.16 | 0.0 |
| 19Q4 (1) | 6.34 | 0.0 | 0.0 | 6.01 | 0.0 | 0.0 | 0.2 | 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 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 20.40 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 90 | 0.0 | 0.0 | 0.19 | 0.0 | 0.0 |
