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) | 256.34 | -2.37 | 224.59 | -2.26 | 15.74 | 7.88 | 1.61 | 69.47 | 0.51 | 70.0 | 0.06 | -33.33 | 0.32 | -30.43 | 0 | 0 | 0.1 | 42.86 | -0.09 | 0 | -0.06 | 0 | 1.45 | 3525.0 | 2.4 | 2.13 | 18.42 | -10.41 | 12.57 | -4.92 | 3.52 | -28.16 | 19.11 | -19.81 | 2.41 | -5.12 | 1.96 | -6.22 | 0.00 | 0 | 518 | 0.0 | 25.34 | -6.18 |
| 2022 (9) | 262.57 | 8.38 | 229.78 | 6.49 | 14.59 | 15.15 | 0.95 | 11.76 | 0.3 | 328.57 | 0.09 | 80.0 | 0.46 | -6.12 | 0.87 | 248.0 | 0.07 | -30.0 | -0.25 | 0 | 0 | 0 | 0.04 | 100.0 | 2.35 | 40.72 | 20.56 | 32.73 | 13.22 | 36.71 | 4.9 | 26.61 | 23.83 | -4.57 | 2.54 | 36.56 | 2.09 | 35.71 | 0.00 | 0 | 518 | 0.0 | 27.01 | 36.41 |
| 2021 (8) | 242.26 | 17.9 | 215.77 | 17.25 | 12.67 | 3.85 | 0.85 | -24.11 | 0.07 | -75.0 | 0.05 | -28.57 | 0.49 | 6.52 | 0.25 | 1150.0 | 0.1 | -80.77 | -0.05 | 0 | 0.15 | 0 | 0.02 | -96.49 | 1.67 | -37.69 | 15.49 | 29.84 | 9.67 | 45.85 | 3.87 | -3.97 | 24.97 | -26.01 | 1.86 | 46.46 | 1.54 | 102.63 | 0.00 | 0 | 518 | 0.0 | 19.8 | 21.7 |
| 2020 (7) | 205.48 | -19.74 | 184.03 | -20.82 | 12.2 | 4.72 | 1.12 | 9.8 | 0.28 | -42.86 | 0.07 | -22.22 | 0.46 | -9.8 | 0.02 | -71.43 | 0.52 | 225.0 | -0.1 | 0 | 0 | 0 | 0.57 | -47.71 | 2.68 | -20.24 | 11.93 | -22.03 | 6.63 | -35.57 | 4.03 | 6.9 | 33.75 | 36.97 | 1.27 | -35.53 | 0.76 | -42.86 | 0.00 | 0 | 518 | 0.0 | 16.27 | -19.14 |
| 2019 (6) | 256.01 | -5.74 | 232.42 | -6.31 | 11.65 | 2.19 | 1.02 | 27.5 | 0.49 | 40.0 | 0.09 | 0 | 0.51 | 15.91 | 0.07 | -91.76 | 0.16 | 0.0 | 1.2 | 0 | 0 | 0 | 1.09 | -46.83 | 3.36 | -38.69 | 15.3 | -13.07 | 10.29 | -13.16 | 3.77 | -8.27 | 24.64 | 5.43 | 1.97 | -13.22 | 1.33 | 8.13 | 0.00 | 0 | 518 | 0.0 | 20.12 | -5.98 |
| 2018 (5) | 271.61 | 3.52 | 248.08 | 3.14 | 11.4 | 0.44 | 0.8 | 35.59 | 0.35 | 66.67 | 0 | 0 | 0.44 | 12.82 | 0.85 | 672.73 | 0.16 | -33.33 | -0.04 | 0 | 0 | 0 | 2.05 | 0 | 5.48 | 650.68 | 17.6 | 56.58 | 11.85 | 71.49 | 4.11 | 51.1 | 23.37 | -3.47 | 2.27 | 70.68 | 1.23 | 3.36 | 0.00 | 0 | 518 | 0.0 | 21.4 | 34.85 |
| 2017 (4) | 262.38 | 42.5 | 240.52 | 41.87 | 11.35 | -14.92 | 0.59 | 63.89 | 0.21 | 40.0 | 0 | 0 | 0.39 | -7.14 | 0.11 | -47.62 | 0.24 | -14.29 | 0 | 0 | 0.47 | -96.02 | -0.69 | 0 | 0.73 | -94.48 | 11.24 | -22.32 | 6.91 | -37.12 | 2.72 | 51.11 | 24.21 | 95.08 | 1.33 | -37.85 | 1.19 | 0 | 0.00 | 0 | 518 | 1.57 | 15.87 | -24.43 |
| 2016 (3) | 184.12 | -2.76 | 169.54 | -2.44 | 13.34 | 7.84 | 0.36 | -26.53 | 0.15 | -31.82 | 0 | 0 | 0.42 | 40.0 | 0.21 | -71.23 | 0.28 | -36.36 | 0 | 0 | 11.81 | 9741.67 | 2.55 | 9.44 | 13.23 | 220.34 | 14.47 | 97.68 | 10.99 | 286.97 | 1.8 | -29.96 | 12.41 | -64.69 | 2.14 | 289.09 | -0.43 | 0 | 0.00 | 0 | 510 | -0.58 | 21.0 | 36.63 |
| 2015 (2) | 189.34 | 10.2 | 173.78 | 10.46 | 12.37 | 7.66 | 0.49 | -32.88 | 0.22 | -43.59 | 0 | 0 | 0.3 | -6.25 | 0.73 | 305.56 | 0.44 | -2.22 | 0 | 0 | 0.12 | -94.52 | 2.33 | 117.76 | 4.13 | 42.91 | 7.32 | 24.28 | 2.84 | 35.89 | 2.57 | 21.8 | 35.15 | -1.93 | 0.55 | 37.5 | -0.25 | 0 | 0.00 | 0 | 513 | -0.97 | 15.37 | 14.11 |
| 2014 (1) | 171.81 | 11.13 | 157.32 | 12.63 | 11.49 | -4.73 | 0.73 | -42.97 | 0.39 | 0 | 0 | 0 | 0.32 | -45.76 | 0.18 | 0 | 0.45 | 18.42 | 0 | 0 | 2.19 | 0 | 1.07 | 386.36 | 2.89 | -28.64 | 5.89 | -14.64 | 2.09 | -35.69 | 2.11 | 4.46 | 35.84 | 22.78 | 0.40 | -36.51 | -0.15 | 0 | 0.00 | 0 | 518 | 0.58 | 13.47 | -7.1 |
| 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24Q2 (20) | 54.46 | 16.92 | -12.4 | 46.65 | 13.84 | -16.25 | 4.13 | 5.36 | 11.02 | 0.37 | -7.5 | -13.95 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.82 | -7.87 | -57.51 | 4.5 | 75.78 | -3.85 | 2.75 | 61.76 | -14.86 | 1.2 | 106.9 | 11.11 | 26.75 | 18.47 | 15.75 | 0.53 | 60.61 | -14.52 | 0.37 | 131.25 | 48.0 | 0.86 | 160.61 | -28.33 | 520 | 0.39 | 0.39 | 6.53 | 53.29 | 1.56 |
| 24Q1 (19) | 46.58 | -27.79 | -23.4 | 40.98 | -26.2 | -22.14 | 3.92 | -12.5 | 5.38 | 0.4 | -4.76 | 5.26 | 0.08 | 33.33 | -68.0 | 0.02 | 100.0 | 0.0 | 0.12 | 33.33 | 33.33 | 0 | 0 | 0 | 0.13 | 225.0 | 550.0 | 0 | 100.0 | 0 | 0 | 0 | 100.0 | 0.38 | 197.44 | 300.0 | 0.89 | 417.86 | 1583.33 | 2.56 | -39.34 | -41.82 | 1.7 | -44.63 | -42.76 | 0.58 | 114.81 | -42.0 | 22.58 | 251.17 | -0.75 | 0.33 | -44.07 | -42.11 | 0.16 | -75.0 | -72.41 | 0.33 | -86.36 | -42.11 | 518 | 0.0 | 0.0 | 4.26 | -26.93 | -32.59 |
| 23Q4 (18) | 64.51 | -6.3 | -15.12 | 55.53 | -8.56 | -14.11 | 4.48 | 17.28 | 2.52 | 0.42 | 7.69 | 44.83 | 0.06 | 0.0 | -62.5 | 0.01 | 0.0 | 0.0 | 0.09 | 80.0 | 28.57 | 0 | 0 | 0 | 0.04 | 300.0 | 300.0 | -0.06 | -500.0 | 62.5 | 0 | 100.0 | 0 | -0.39 | -181.25 | 66.09 | -0.28 | -134.15 | 75.44 | 4.22 | -17.58 | -27.62 | 3.07 | -6.97 | -11.27 | 0.27 | -76.92 | -81.76 | 6.43 | -71.77 | -74.7 | 0.59 | -7.81 | -11.94 | 0.64 | 33.33 | -27.27 | 2.42 | 32.24 | -5.1 | 518 | 0.0 | 0.0 | 5.83 | -13.76 | -23.49 |
| 23Q3 (17) | 68.85 | 10.74 | 6.18 | 60.73 | 9.03 | 7.98 | 3.82 | 2.69 | 1.33 | 0.39 | -9.3 | 30.0 | 0.06 | -57.14 | -40.0 | 0.01 | -50.0 | -50.0 | 0.05 | -37.5 | -58.33 | 0 | 0 | -100.0 | 0.01 | -66.67 | -75.0 | -0.01 | 50.0 | 0 | -0.05 | 0 | 0 | 0.48 | -69.03 | -26.15 | 0.82 | -57.51 | -59.41 | 5.12 | 9.4 | -25.26 | 3.3 | 2.17 | -32.93 | 1.17 | 8.33 | -10.0 | 22.78 | -1.43 | 19.58 | 0.64 | 3.23 | -32.63 | 0.48 | 92.0 | -14.29 | 1.83 | 52.5 | -2.66 | 518 | 0.0 | 0.0 | 6.76 | 5.13 | -21.03 |
| 23Q2 (16) | 62.17 | 2.24 | 0.08 | 55.7 | 5.83 | 0.51 | 3.72 | 0.0 | 12.05 | 0.43 | 13.16 | 95.45 | 0.14 | -44.0 | 250.0 | 0.02 | 0.0 | -50.0 | 0.08 | -11.11 | -33.33 | 0 | 0 | 0 | 0.03 | 50.0 | 200.0 | -0.02 | 0 | -200.0 | 0 | 100.0 | 0 | 1.55 | 915.79 | 171.93 | 1.93 | 3316.67 | 141.25 | 4.68 | 6.36 | 11.96 | 3.23 | 8.75 | 21.43 | 1.08 | 8.0 | -12.2 | 23.11 | 1.58 | -21.45 | 0.62 | 8.77 | 21.57 | 0.25 | -56.9 | -30.56 | 1.20 | 110.53 | 29.03 | 518 | 0.0 | 0.0 | 6.43 | 1.74 | 12.41 |
| 23Q1 (15) | 60.81 | -19.99 | 2.0 | 52.63 | -18.59 | -1.57 | 3.72 | -14.87 | 19.23 | 0.38 | 31.03 | 171.43 | 0.25 | 56.25 | 2400.0 | 0.02 | 100.0 | 0.0 | 0.09 | 28.57 | -40.0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 100.0 | 100.0 | -0.01 | 0 | 0 | -0.19 | 83.48 | -533.33 | -0.06 | 94.74 | -108.96 | 4.4 | -24.53 | 18.92 | 2.97 | -14.16 | 36.24 | 1.0 | -32.43 | 13.64 | 22.75 | -10.5 | -4.65 | 0.57 | -14.93 | 35.71 | 0.58 | -34.09 | 100.0 | 0.57 | -77.65 | 35.71 | 518 | 0.0 | 0.0 | 6.32 | -17.06 | 23.68 |
| 22Q4 (14) | 76.0 | 17.21 | 5.57 | 64.65 | 14.95 | 0.56 | 4.37 | 15.92 | 19.07 | 0.29 | -3.33 | 61.11 | 0.16 | 60.0 | 700.0 | 0.01 | -50.0 | 0.0 | 0.07 | -41.67 | -41.67 | 0 | -100.0 | 0 | 0.01 | -75.0 | 200.0 | -0.16 | 0 | 0 | 0 | 0 | 0 | -1.15 | -276.92 | -945.45 | -1.14 | -156.44 | -392.31 | 5.83 | -14.89 | 31.9 | 3.46 | -29.67 | 25.36 | 1.48 | 13.85 | 55.79 | 25.42 | 33.44 | 18.45 | 0.67 | -29.47 | 26.42 | 0.88 | 57.14 | 91.3 | 2.55 | 35.64 | 36.36 | 518 | 0.0 | 0.0 | 7.62 | -10.98 | 37.3 |
| 22Q3 (13) | 64.84 | 4.38 | -6.06 | 56.24 | 1.48 | -8.75 | 3.77 | 13.55 | 10.56 | 0.3 | 36.36 | 76.47 | 0.1 | 150.0 | 400.0 | 0.02 | -50.0 | 100.0 | 0.12 | 0.0 | 33.33 | 0.87 | 0 | 248.0 | 0.04 | 300.0 | -55.56 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.65 | 14.04 | 160.0 | 2.02 | 152.5 | 158.97 | 6.85 | 63.88 | 43.91 | 4.92 | 84.96 | 69.07 | 1.3 | 5.69 | -6.47 | 19.05 | -35.25 | -34.76 | 0.95 | 86.27 | 69.64 | 0.56 | 55.56 | 36.59 | 1.88 | 102.15 | 41.35 | 518 | 0.0 | 0.0 | 8.56 | 49.65 | 46.08 |
| 22Q2 (12) | 62.12 | 4.19 | 18.26 | 55.42 | 3.65 | 19.52 | 3.32 | 6.41 | 14.09 | 0.22 | 57.14 | -4.35 | 0.04 | 300.0 | 300.0 | 0.04 | 100.0 | 300.0 | 0.12 | -20.0 | -7.69 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.02 | 118.18 | 166.67 | 0 | 0 | -100.0 | 0.57 | 2000.0 | 5600.0 | 0.8 | 19.4 | 122.22 | 4.18 | 12.97 | 15.47 | 2.66 | 22.02 | 15.15 | 1.23 | 39.77 | 46.43 | 29.42 | 23.3 | 26.76 | 0.51 | 21.43 | 13.33 | 0.36 | 24.14 | -5.26 | 0.93 | 121.43 | 20.78 | 518 | 0.0 | 0.0 | 5.72 | 11.94 | 23.28 |
| 22Q1 (11) | 59.62 | -17.18 | 22.37 | 53.47 | -16.83 | 22.98 | 3.12 | -14.99 | 16.42 | 0.14 | -22.22 | -48.15 | 0.01 | -50.0 | -50.0 | 0.02 | 100.0 | 100.0 | 0.15 | 25.0 | 0.0 | 0 | 0 | -100.0 | 0.01 | 200.0 | 0.0 | -0.11 | 0 | -450.0 | 0 | 0 | 0 | -0.03 | 72.73 | 76.92 | 0.67 | 71.79 | 378.57 | 3.7 | -16.29 | 37.55 | 2.18 | -21.01 | 28.99 | 0.88 | -7.37 | 27.54 | 23.86 | 11.18 | -6.8 | 0.42 | -20.75 | 27.27 | 0.29 | -36.96 | -3.33 | 0.42 | -77.54 | 27.27 | 518 | 0.0 | 0.0 | 5.11 | -7.93 | 36.27 |
| 21Q4 (10) | 71.99 | 4.3 | 31.22 | 64.29 | 4.32 | 33.49 | 3.67 | 7.62 | 18.77 | 0.18 | 5.88 | -25.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | -50.0 | 0.12 | 33.33 | 0.0 | 0 | -100.0 | 100.0 | -0.01 | -111.11 | -200.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.11 | -144.0 | -114.86 | 0.39 | -50.0 | -70.68 | 4.42 | -7.14 | -10.34 | 2.76 | -5.15 | 42.27 | 0.95 | -31.65 | -48.37 | 21.46 | -26.51 | -42.48 | 0.53 | -5.36 | 39.47 | 0.46 | 12.2 | 283.33 | 1.87 | 40.6 | 46.09 | 518 | 0.0 | 0.0 | 5.55 | -5.29 | -7.35 |
| 21Q3 (9) | 69.02 | 31.39 | 27.51 | 61.63 | 32.91 | 33.98 | 3.41 | 17.18 | 0.0 | 0.17 | -26.09 | -34.62 | 0.02 | 100.0 | -33.33 | 0.01 | 0.0 | -50.0 | 0.09 | -30.77 | -25.0 | 0.25 | 0 | 150.0 | 0.09 | 800.0 | -10.0 | 0 | 100.0 | -100.0 | 0 | -100.0 | 0 | 0.25 | 2400.0 | 132.05 | 0.78 | 116.67 | 809.09 | 4.76 | 31.49 | 3.48 | 2.91 | 25.97 | -1.36 | 1.39 | 65.48 | 11.2 | 29.20 | 25.81 | 7.23 | 0.56 | 24.44 | -1.75 | 0.41 | 7.89 | -30.51 | 1.33 | 72.73 | 47.78 | 518 | 0.0 | 0.0 | 5.86 | 26.29 | 3.53 |
| 21Q2 (8) | 52.53 | 7.82 | 6.42 | 46.37 | 6.65 | 3.62 | 2.91 | 8.58 | -18.03 | 0.23 | -14.81 | 0 | 0.01 | -50.0 | -92.31 | 0.01 | 0.0 | -50.0 | 0.13 | -13.33 | 0 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0 | -0.03 | -50.0 | 0 | 0.15 | 0 | 0 | 0.01 | 107.69 | 0 | 0.36 | 157.14 | -59.09 | 3.62 | 34.57 | 86.6 | 2.31 | 36.69 | 49.03 | 0.84 | 21.74 | 47.37 | 23.21 | -9.34 | -20.78 | 0.45 | 36.36 | 50.0 | 0.38 | 26.67 | 192.31 | 0.77 | 133.33 | 126.47 | 518 | 0.0 | 0.0 | 4.64 | 23.73 | 51.63 |
| 21Q1 (7) | 48.72 | -11.19 | 3.37 | 43.48 | -9.72 | -3.63 | 2.68 | -13.27 | 24.65 | 0.27 | 12.5 | 0 | 0.02 | 0.0 | -80.0 | 0.01 | -50.0 | -50.0 | 0.15 | 25.0 | 0 | 0.01 | 110.0 | 0 | 0.01 | 0.0 | 0 | -0.02 | 80.0 | 0 | 0 | 0 | 0 | -0.13 | -117.57 | 0 | 0.14 | -89.47 | -76.27 | 2.69 | -45.44 | 497.78 | 1.69 | -12.89 | 789.47 | 0.69 | -62.5 | 91.67 | 25.60 | -31.39 | -68.17 | 0.33 | -13.16 | 725.0 | 0.30 | 150.0 | 475.0 | 0.33 | -74.22 | 725.0 | 518 | 0.0 | 0.0 | 3.75 | -37.4 | 141.94 |
| 20Q4 (6) | 54.86 | 1.35 | -12.32 | 48.16 | 4.7 | -16.91 | 3.09 | -9.38 | 10.36 | 0.24 | -7.69 | -7.69 | 0.02 | -33.33 | 0 | 0.02 | 0.0 | 0 | 0.12 | 0.0 | -20.0 | -0.1 | -200.0 | -1100.0 | 0.01 | -90.0 | -85.71 | -0.1 | -350.0 | 60.0 | 0 | 0 | 0 | 0.74 | 194.87 | 242.31 | 1.33 | 1309.09 | 366.0 | 4.93 | 7.17 | 279.23 | 1.94 | -34.24 | 331.11 | 1.84 | 47.2 | 260.78 | 37.31 | 37.02 | -3.91 | 0.38 | -33.33 | 322.22 | 0.12 | -79.66 | -33.33 | 1.28 | 42.22 | -35.68 | 518 | 0.0 | 0.0 | 5.99 | 5.83 | 152.74 |
| 20Q3 (5) | 54.13 | 9.66 | -24.7 | 46.0 | 2.79 | -26.1 | 3.41 | -3.94 | 5.25 | 0.26 | 0 | 13.04 | 0.03 | -76.92 | 0 | 0.02 | 0.0 | 0 | 0.12 | 0 | -7.69 | 0.1 | 0 | 42.86 | 0.1 | 0 | 0.0 | 0.04 | 0 | 0 | 0 | 0 | 0 | -0.78 | 0 | -159.09 | -0.11 | -112.5 | -107.1 | 4.6 | 137.11 | -42.14 | 2.95 | 90.32 | -45.57 | 1.25 | 119.3 | -32.07 | 27.23 | -7.06 | 17.37 | 0.57 | 90.0 | -45.71 | 0.59 | 353.85 | -20.27 | 0.90 | 164.71 | -52.63 | 518 | 0.0 | 0.0 | 5.66 | 84.97 | -37.94 |
| 20Q2 (4) | 49.36 | 4.73 | 0.0 | 44.75 | -0.82 | 0.0 | 3.55 | 65.12 | 0.0 | 0 | 0 | 0.0 | 0.13 | 30.0 | 0.0 | 0.02 | 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 | 0.88 | 49.15 | 0.0 | 1.94 | 331.11 | 0.0 | 1.55 | 715.79 | 0.0 | 0.57 | 58.33 | 0.0 | 29.30 | -63.57 | 0.0 | 0.30 | 650.0 | 0.0 | 0.13 | 262.5 | 0.0 | 0.34 | 750.0 | 0.0 | 518 | 0.0 | 0.0 | 3.06 | 97.42 | 0.0 |
| 20Q1 (3) | 47.13 | -24.68 | 0.0 | 45.12 | -22.15 | 0.0 | 2.15 | -23.21 | 0.0 | 0 | -100.0 | 0.0 | 0.1 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.59 | 218.0 | 0.0 | 0.45 | -65.38 | 0.0 | 0.19 | -57.78 | 0.0 | 0.36 | -29.41 | 0.0 | 80.42 | 107.11 | 0.0 | 0.04 | -55.56 | 0.0 | -0.08 | -144.44 | 0.0 | 0.04 | -97.99 | 0.0 | 518 | 0.0 | 0.0 | 1.55 | -34.6 | 0.0 |
| 19Q4 (2) | 62.57 | -12.96 | 0.0 | 57.96 | -6.89 | 0.0 | 2.8 | -13.58 | 0.0 | 0.26 | 13.04 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.15 | 15.38 | 0.0 | 0.01 | -85.71 | 0.0 | 0.07 | -30.0 | 0.0 | -0.25 | 0 | 0.0 | 0 | 0 | 0.0 | -0.52 | -139.39 | 0.0 | -0.5 | -132.26 | 0.0 | 1.3 | -83.65 | 0.0 | 0.45 | -91.7 | 0.0 | 0.51 | -72.28 | 0.0 | 38.83 | 67.37 | 0.0 | 0.09 | -91.43 | 0.0 | 0.18 | -75.68 | 0.0 | 1.99 | 4.74 | 0.0 | 518 | 0.0 | 0.0 | 2.37 | -74.01 | 0.0 |
| 19Q3 (1) | 71.89 | 0.0 | 0.0 | 62.25 | 0.0 | 0.0 | 3.24 | 0.0 | 0.0 | 0.23 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 1.32 | 0.0 | 0.0 | 1.55 | 0.0 | 0.0 | 7.95 | 0.0 | 0.0 | 5.42 | 0.0 | 0.0 | 1.84 | 0.0 | 0.0 | 23.20 | 0.0 | 0.0 | 1.05 | 0.0 | 0.0 | 0.74 | 0.0 | 0.0 | 1.90 | 0.0 | 0.0 | 518 | 0.0 | 0.0 | 9.12 | 0.0 | 0.0 |
