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) | 5.73 | 267.31 | 3.32 | 142.34 | 0.95 | 61.02 | 0.09 | 200.0 | 0.67 | 34.0 | 0.01 | 0.0 | 0.01 | 0.0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -93.33 | -0.13 | 0 | 1.32 | 0 | 1.1 | 0 | 0.22 | 37.5 | 16.98 | 0 | 0.80 | 0 | 0.89 | 0 | 0.00 | 0 | 138 | 0.0 | 1.67 | 0 |
| 2022 (9) | 1.56 | -19.17 | 1.37 | -6.16 | 0.59 | 0.0 | 0.03 | 200.0 | 0.5 | 42.86 | 0.01 | 0 | 0.01 | 0.0 | 0.02 | 100.0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0.15 | 0 | 0.19 | 280.0 | -0.22 | 0 | -0.38 | 0 | 0.16 | 60.0 | 0.00 | 0 | -0.27 | 0 | -0.41 | 0 | 0.00 | 0 | 138 | 0.0 | -0.04 | 0 |
| 2021 (8) | 1.93 | -60.69 | 1.46 | -56.42 | 0.59 | -61.44 | 0.01 | -66.67 | 0.35 | -5.41 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0.0 | 0.03 | -70.0 | 0.01 | 0 | 0 | 0 | -0.04 | 0 | 0.05 | 0 | -0.07 | 0 | -0.17 | 0 | 0.1 | 0 | 0.00 | 0 | -0.12 | 0 | -0.16 | 0 | 0.00 | 0 | 138 | 0.0 | 0.02 | 0 |
| 2020 (7) | 4.91 | -10.73 | 3.35 | -23.52 | 1.53 | 34.21 | 0.03 | -50.0 | 0.37 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0.01 | -50.0 | 0.1 | 66.67 | 0 | 0 | 0 | 0 | -0.12 | 0 | -0.16 | 0 | -0.13 | 0 | -0.07 | 0 | -0.05 | 0 | 0.00 | 0 | -0.05 | 0 | 0.07 | 0 | 0.00 | 0 | 138 | 0.0 | -0.01 | 0 |
| 2019 (6) | 5.5 | 23.04 | 4.38 | 3.79 | 1.14 | 11.76 | 0.06 | 0.0 | 0.37 | 15.62 | 0 | 0 | 0.01 | -66.67 | 0.02 | 0.0 | 0.06 | -62.5 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0.03 | -85.71 | 0.02 | 0 | 0 | 0 | 0.01 | 0 | 81.39 | 0 | 0.00 | 0 | -0.02 | 0 | 0.00 | 0 | 138 | 0.0 | 0.16 | 0 |
| 2018 (5) | 4.47 | -15.18 | 4.22 | -7.86 | 1.02 | -9.73 | 0.06 | 100.0 | 0.32 | 3.23 | 0 | 0 | 0.03 | 50.0 | 0.02 | 0.0 | 0.16 | 166.67 | 0 | 0 | 0 | 0 | 0.08 | 0 | 0.21 | 320.0 | -0.56 | 0 | -0.29 | 0 | -0.28 | 0 | 0.00 | 0 | -0.21 | 0 | -0.36 | 0 | 0.00 | 0 | 138 | 0.0 | -0.47 | 0 |
| 2017 (4) | 5.27 | -42.9 | 4.58 | -34.1 | 1.13 | -24.16 | 0.03 | 200.0 | 0.31 | 10.71 | 0 | 0 | 0.02 | 0.0 | 0.02 | 0.0 | 0.06 | -14.29 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0.05 | 0 | -0.39 | 0 | -0.4 | 0 | 0.01 | -91.67 | 0.00 | 0 | -0.29 | 0 | -0.33 | 0 | 0.00 | 0 | 138 | 0.0 | -0.26 | 0 |
| 2016 (3) | 9.23 | 5.25 | 6.95 | -5.18 | 1.49 | -13.87 | 0.01 | 0 | 0.28 | -6.67 | 0 | 0 | 0.02 | 0.0 | 0.02 | 100.0 | 0.07 | 16.67 | -0.05 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0.77 | 0 | 0.65 | 0 | 0.12 | -66.67 | 15.75 | 0 | 0.47 | 0 | 0.49 | 0 | 0.00 | 0 | 138 | 0.0 | 0.97 | 438.89 |
| 2015 (2) | 8.77 | 4.4 | 7.33 | 8.59 | 1.73 | 7.45 | 0 | 0 | 0.3 | 2900.0 | 0 | 0 | 0.02 | 0.0 | 0.01 | 0.0 | 0.06 | 500.0 | 0 | 0 | 0 | 0 | 0.07 | -30.0 | 0.27 | 50.0 | -0.02 | 0 | -0.38 | 0 | 0.36 | 350.0 | 0.00 | 0 | -0.28 | 0 | -0.47 | 0 | 0.00 | 0 | 138 | -0.72 | 0.18 | -56.1 |
| 2014 (1) | 8.4 | 8.95 | 6.75 | 6.8 | 1.61 | 3.21 | 0.02 | 100.0 | 0.01 | 0 | 0 | 0 | 0.02 | -33.33 | 0.01 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.1 | 233.33 | 0.18 | 63.64 | 0.22 | 0 | 0.13 | 0 | 0.08 | 60.0 | 38.58 | 0 | 0.10 | 0 | -0.04 | 0 | 0.00 | 0 | 139 | 0.0 | 0.41 | 310.0 |
| 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) | 15.93 | 113.83 | 6026.92 | 7.84 | 106.32 | 3036.0 | 1.17 | 60.27 | 680.0 | 0.04 | 33.33 | 33.33 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.03 | -200.0 | -150.0 | 6.89 | 136.77 | 9942.86 | 6.71 | 137.94 | 9685.71 | 0.18 | 100.0 | 0 | 2.59 | -11.9 | 0 | 4.87 | 137.56 | 9840.0 | 4.88 | 138.05 | 5522.22 | 9.05 | 116.51 | 4863.16 | 138 | 0.0 | 0.0 | 6.95 | 129.37 | 69600.0 |
| 24Q2 (19) | 7.45 | 3.76 | 1913.51 | 3.8 | 7.65 | 1017.65 | 0.73 | 23.73 | 421.43 | 0.03 | 50.0 | 50.0 | 0.09 | -30.77 | -47.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -66.67 | -40.0 | -0.01 | 66.67 | -120.0 | 2.91 | -3.64 | 4950.0 | 2.82 | -3.75 | 4800.0 | 0.09 | 0.0 | 0 | 2.94 | 0.34 | 0 | 2.05 | -3.76 | 5225.0 | 2.05 | -4.21 | 2662.5 | 4.18 | 96.24 | 3085.71 | 138 | 0.0 | 0.0 | 3.03 | -4.72 | 30400.0 |
| 24Q1 (18) | 7.18 | 51.16 | 1894.44 | 3.53 | 45.27 | 1038.71 | 0.59 | 11.32 | 321.43 | 0.02 | 0.0 | 0.0 | 0.13 | -18.75 | -18.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 200.0 | 550.0 | -0.03 | 85.71 | 0.0 | 3.02 | 91.14 | 2423.08 | 2.93 | 115.44 | 2353.85 | 0.09 | -59.09 | 0 | 2.93 | -79.31 | 0 | 2.13 | 115.15 | 2466.67 | 2.14 | 87.72 | 3157.14 | 2.13 | 166.25 | 2466.67 | 138 | 0.0 | 0.0 | 3.18 | 79.66 | 4075.0 |
| 23Q4 (17) | 4.75 | 1726.92 | 932.61 | 2.43 | 872.0 | 523.08 | 0.53 | 253.33 | 231.25 | 0.02 | -33.33 | 0.0 | 0.16 | -11.11 | 6.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -228.57 | -50.0 | -0.21 | -450.0 | -250.0 | 1.58 | 2357.14 | 1087.5 | 1.36 | 2042.86 | 666.67 | 0.22 | 0 | 214.29 | 14.16 | 0 | 0 | 0.99 | 2080.0 | 682.35 | 1.14 | 1366.67 | 976.92 | 0.80 | 521.05 | 396.3 | 138 | 0.0 | 0.0 | 1.77 | 17800.0 | 1709.09 |
| 23Q3 (16) | 0.26 | -29.73 | -39.53 | 0.25 | -26.47 | -34.21 | 0.15 | 7.14 | 0.0 | 0.03 | 50.0 | 200.0 | 0.18 | 5.88 | 38.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 40.0 | -36.36 | 0.06 | 20.0 | -50.0 | -0.07 | -16.67 | -450.0 | -0.07 | -16.67 | -16.67 | 0 | 0 | -100.0 | 0.00 | 0 | 0 | -0.05 | -25.0 | 0.0 | -0.09 | -12.5 | 30.77 | -0.19 | -35.71 | -90.0 | 138 | 0.0 | 0.0 | -0.01 | 0.0 | -114.29 |
| 23Q2 (15) | 0.37 | 2.78 | 2.78 | 0.34 | 9.68 | 6.25 | 0.14 | 0.0 | 0.0 | 0.02 | 0.0 | 0 | 0.17 | 6.25 | 41.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 350.0 | -16.67 | 0.05 | 266.67 | -16.67 | -0.06 | 53.85 | -20.0 | -0.06 | 53.85 | -20.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.04 | 55.56 | -33.33 | -0.08 | -14.29 | 0.0 | -0.14 | -55.56 | -133.33 | 138 | 0.0 | 0.0 | -0.01 | 87.5 | 0 |
| 23Q1 (14) | 0.36 | -21.74 | 16.13 | 0.31 | -20.51 | 10.71 | 0.14 | -12.5 | 7.69 | 0.02 | 0.0 | 0 | 0.16 | 6.67 | 77.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 66.67 | -140.0 | -0.03 | 50.0 | -142.86 | -0.13 | 18.75 | -333.33 | -0.13 | 45.83 | -333.33 | 0 | -100.0 | 0 | 0.00 | 0 | 0 | -0.09 | 47.06 | -350.0 | -0.07 | 46.15 | 0.0 | -0.09 | 66.67 | -350.0 | 138 | 0.0 | 0.0 | -0.08 | 27.27 | -900.0 |
| 22Q4 (13) | 0.46 | 6.98 | 15.0 | 0.39 | 2.63 | 8.33 | 0.16 | 6.67 | 14.29 | 0.02 | 100.0 | 0 | 0.15 | 15.38 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.06 | -154.55 | -500.0 | -0.06 | -150.0 | -400.0 | -0.16 | -900.0 | -128.57 | -0.24 | -300.0 | -700.0 | 0.07 | -12.5 | 240.0 | 0.00 | 0 | 0 | -0.17 | -240.0 | -750.0 | -0.13 | 0.0 | -225.0 | -0.27 | -170.0 | -125.0 | 138 | 0.0 | 0.0 | -0.11 | -257.14 | -120.0 |
| 22Q3 (12) | 0.43 | 19.44 | 7.5 | 0.38 | 18.75 | 8.57 | 0.15 | 7.14 | 0.0 | 0.01 | 0 | 0 | 0.13 | 8.33 | 44.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 83.33 | 0 | 0.12 | 100.0 | 500.0 | 0.02 | 140.0 | 125.0 | -0.06 | -20.0 | 73.91 | 0.08 | 0 | -46.67 | 0.00 | 0 | 0 | -0.05 | -66.67 | 70.59 | -0.13 | -62.5 | 27.78 | -0.10 | -66.67 | 9.09 | 138 | 0.0 | 0.0 | 0.07 | 0 | 216.67 |
| 22Q2 (11) | 0.36 | 16.13 | 20.0 | 0.32 | 14.29 | 18.52 | 0.14 | 7.69 | 7.69 | 0 | 0 | 0 | 0.12 | 33.33 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 20.0 | 300.0 | 0.06 | -14.29 | 400.0 | -0.05 | -66.67 | 58.33 | -0.05 | -66.67 | 58.33 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.03 | -50.0 | 66.67 | -0.08 | -14.29 | -14.29 | -0.06 | -200.0 | -200.0 | 138 | 0.0 | 0.0 | 0 | -100.0 | 100.0 |
| 22Q1 (10) | 0.31 | -22.5 | -62.65 | 0.28 | -22.22 | -41.67 | 0.13 | -7.14 | -27.78 | 0 | 0 | 0 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -66.67 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.05 | 600.0 | 0 | 0.07 | 250.0 | 75.0 | -0.03 | 57.14 | -114.29 | -0.03 | 0.0 | -114.29 | 0 | 100.0 | 0 | 0.00 | 0 | -100.0 | -0.02 | 0.0 | -113.33 | -0.07 | -75.0 | -158.33 | -0.02 | 83.33 | -113.33 | 138 | 0.0 | 0.0 | 0.01 | 120.0 | -95.65 |
| 21Q4 (9) | 0.4 | 0.0 | -59.18 | 0.36 | 2.86 | -40.98 | 0.14 | -6.67 | -17.65 | 0 | 0 | 0 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 100.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 80.0 | 0.02 | 0.0 | 111.76 | -0.07 | 12.5 | -333.33 | -0.03 | 86.96 | -127.27 | -0.05 | -133.33 | 28.57 | 0.00 | 0 | 0 | -0.02 | 88.24 | -125.0 | -0.04 | 77.78 | -120.0 | -0.12 | -9.09 | -140.0 | 138 | 0.0 | 0.0 | -0.05 | 16.67 | -183.33 |
| 21Q3 (8) | 0.4 | 33.33 | -74.03 | 0.35 | 29.63 | -61.96 | 0.15 | 15.38 | -61.54 | 0 | 0 | 0 | 0.09 | 12.5 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.02 | 200.0 | 200.0 | -0.08 | 33.33 | -138.1 | -0.23 | -91.67 | -209.52 | 0.15 | 0 | 0 | 0.00 | 0 | 0 | -0.17 | -88.89 | -213.33 | -0.18 | -157.14 | -205.88 | -0.11 | -283.33 | 15.38 | 138 | 0.0 | 0.0 | -0.06 | 40.0 | -125.0 |
| 21Q2 (7) | 0.3 | -63.86 | -73.21 | 0.27 | -43.75 | -67.07 | 0.13 | -27.78 | -80.0 | 0 | 0 | 0 | 0.08 | -11.11 | -11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | -0.02 | -150.0 | 60.0 | -0.12 | -157.14 | 70.0 | -0.12 | -157.14 | 70.0 | 0 | 0 | 0 | 0.00 | -100.0 | 0 | -0.09 | -160.0 | 68.97 | -0.07 | -158.33 | 72.0 | 0.06 | -60.0 | 121.43 | 138 | 0.0 | -0.72 | -0.1 | -143.48 | 73.68 |
| 21Q1 (6) | 0.83 | -15.31 | -34.65 | 0.48 | -21.31 | -52.0 | 0.18 | 5.88 | -43.75 | 0 | 0 | 0 | 0.09 | 0.0 | -10.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.04 | 123.53 | -50.0 | 0.21 | 600.0 | 600.0 | 0.21 | 90.91 | 2000.0 | 0 | 100.0 | -100.0 | 0.04 | 0 | -99.94 | 0.15 | 87.5 | 1400.0 | 0.12 | -40.0 | 340.0 | 0.15 | 400.0 | 1400.0 | 138 | 0.0 | 0.0 | 0.23 | 283.33 | 228.57 |
| 20Q4 (5) | 0.98 | -36.36 | -52.66 | 0.61 | -33.7 | -54.81 | 0.17 | -56.41 | -56.41 | 0 | 0 | 0 | 0.09 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.01 | -200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -25.0 | 0 | -0.17 | -750.0 | -142.86 | 0.03 | -85.71 | -88.0 | 0.11 | -47.62 | -62.07 | -0.07 | 0 | -40.0 | 0.00 | 0 | 0 | 0.08 | -46.67 | -61.9 | 0.20 | 17.65 | -23.08 | -0.05 | 61.54 | 0 | 138 | 0.0 | 0.0 | 0.06 | -75.0 | -78.57 |
| 20Q3 (4) | 1.54 | 37.5 | 0.0 | 0.92 | 12.2 | 0.0 | 0.39 | -40.0 | 0.0 | 0 | 0 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.04 | 0 | 0.0 | -0.02 | 60.0 | 0.0 | 0.21 | 152.5 | 0.0 | 0.21 | 152.5 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.15 | 151.72 | 0.0 | 0.17 | 168.0 | 0.0 | -0.13 | 53.57 | 0.0 | 138 | -0.72 | 0.0 | 0.24 | 163.16 | 0.0 |
| 20Q2 (3) | 1.12 | -11.81 | 0.0 | 0.82 | -18.0 | 0.0 | 0.65 | 103.12 | 0.0 | 0 | 0 | 0.0 | 0.09 | -10.0 | 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 | -0.05 | -162.5 | 0.0 | -0.4 | -1433.33 | 0.0 | -0.4 | -4100.0 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.29 | -3000.0 | 0.0 | -0.25 | -400.0 | 0.0 | -0.28 | -2900.0 | 0.0 | 139 | 0.72 | 0.0 | -0.38 | -642.86 | 0.0 |
| 20Q1 (2) | 1.27 | -38.65 | 0.0 | 1.0 | -25.93 | 0.0 | 0.32 | -17.95 | 0.0 | 0 | 0 | 0.0 | 0.1 | 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 | 0.08 | 214.29 | 0.0 | 0.03 | -88.0 | 0.0 | 0.01 | -96.55 | 0.0 | 0.02 | 140.0 | 0.0 | 64.97 | 0 | 0.0 | 0.01 | -95.24 | 0.0 | -0.05 | -119.23 | 0.0 | 0.01 | 0 | 0.0 | 138 | 0.0 | 0.0 | 0.07 | -75.0 | 0.0 |
| 19Q4 (1) | 2.07 | 0.0 | 0.0 | 1.35 | 0.0 | 0.0 | 0.39 | 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 | -0.07 | 0.0 | 0.0 | 0.25 | 0.0 | 0.0 | 0.29 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.21 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 138 | 0.0 | 0.0 | 0.28 | 0.0 | 0.0 |
