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) | 8.84 | 20.93 | 8.9 | 20.27 | 2.31 | -13.81 | 0.05 | 66.67 | 0.21 | 23.53 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.13 | 0.0 | 0 | 0 | 0 | 0 | 0.06 | -92.0 | -0.14 | 0 | -2.51 | 0 | -2.24 | 0 | -0.09 | 0 | 0.00 | 0 | -2.47 | 0 | -2.00 | 0 | 0.00 | 0 | 90 | 0.0 | -1.0 | 0 |
| 2022 (9) | 7.31 | -35.76 | 7.4 | -25.4 | 2.68 | 22.94 | 0.03 | 200.0 | 0.17 | 142.86 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0.75 | 0 | 0.51 | 0 | -2.26 | 0 | -2.2 | 0 | -0.01 | 0 | 0.00 | 0 | -2.46 | 0 | -2.58 | 0 | 0.00 | 0 | 90 | 1.12 | -1.14 | 0 |
| 2021 (8) | 11.38 | 34.36 | 9.92 | 44.61 | 2.18 | 84.75 | 0.01 | -50.0 | 0.07 | -22.22 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.29 | 0 | -0.43 | 0 | -1.14 | 0 | -1.1 | 0 | -0.05 | 0 | 0.00 | 0 | -1.23 | 0 | -0.64 | 0 | 0.00 | 0 | 89 | 14.1 | -0.34 | 0 |
| 2020 (7) | 8.47 | 10.0 | 6.86 | 20.14 | 1.18 | 11.32 | 0.02 | -84.62 | 0.09 | -35.71 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.01 | 0 | 0 | 0 | -0.24 | 0 | -0.35 | 0 | 0.08 | -91.3 | 0.07 | -90.41 | 0.02 | -88.89 | 19.15 | -3.67 | 0.08 | -92.0 | 0.40 | -42.86 | 0.00 | 0 | 78 | 6.85 | 0.81 | -46.0 |
| 2019 (6) | 7.7 | 81.18 | 5.71 | 76.23 | 1.06 | 32.5 | 0.13 | 0.0 | 0.14 | -12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | -0.03 | 0 | -0.01 | 0 | 0.92 | 67.27 | 0.73 | 58.7 | 0.18 | 100.0 | 19.88 | 17.15 | 1.00 | 56.25 | 0.70 | 536.36 | 0.00 | 0 | 73 | 4.29 | 1.5 | 59.57 |
| 2018 (5) | 4.25 | 3.66 | 3.24 | -0.31 | 0.8 | 9.59 | 0.13 | 160.0 | 0.16 | 45.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.33 | 0 | 0.34 | 0 | 0.55 | 0 | 0.46 | 0 | 0.09 | 0 | 16.97 | 0 | 0.64 | 0 | 0.11 | -31.25 | 0.00 | 0 | 70 | 0.0 | 0.94 | 4600.0 |
| 2017 (4) | 4.1 | -14.76 | 3.25 | 8.33 | 0.73 | 8.96 | 0.05 | 400.0 | 0.11 | 266.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.43 | 0 | -0.44 | 0 | -0.32 | 0 | -0.27 | 0 | -0.06 | 0 | 0.00 | 0 | -0.38 | 0 | 0.16 | -85.05 | 0.00 | 0 | 70 | 14.75 | 0.02 | -98.55 |
| 2016 (3) | 4.81 | 67.6 | 3.0 | 78.57 | 0.67 | 17.54 | 0.01 | 0.0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | -0.03 | 0 | 1.11 | 56.34 | 1.09 | 53.52 | 0.01 | 0 | 1.32 | 230.0 | 1.80 | 14.65 | 1.07 | 81.36 | 0.00 | 0 | 61 | 35.56 | 1.38 | 53.33 |
| 2015 (2) | 2.87 | 120.77 | 1.68 | 54.13 | 0.57 | 23.91 | 0.01 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 80.0 | 0.09 | 80.0 | 0.71 | 0 | 0.71 | 0 | 0 | 0 | 0.40 | 0 | 1.57 | 0 | 0.59 | 0 | 0.00 | 0 | 45 | 221.43 | 0.9 | 0 |
| 2014 (1) | 1.3 | 39.78 | 1.09 | 17.2 | 0.46 | 43.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 400.0 | 0.05 | 0 | -0.21 | 0 | -0.21 | 0 | 0 | 0 | 0.00 | 0 | 0.00 | 0 | -0.25 | 0 | 0.00 | 0 | 14 | 27.27 | -0.04 | 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) | 1.69 | 0.0 | -31.3 | 1.63 | -1.81 | -32.08 | 0.53 | 0.0 | 15.22 | 0 | -100.0 | -100.0 | 0.04 | 0.0 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.02 | -166.67 | -115.38 | -0.04 | 0 | -200.0 | -0.51 | -4.08 | -41.67 | -0.45 | -9.76 | -36.36 | -0.01 | 50.0 | -200.0 | 0.00 | 0 | 0 | -0.43 | -7.5 | -16.22 | -0.39 | 0.0 | -11.43 | -1.14 | -60.56 | 32.94 | 105 | 0.0 | 16.67 | -0.19 | 0.0 | -850.0 |
| 24Q2 (19) | 1.69 | -8.65 | -20.66 | 1.66 | -5.14 | -24.55 | 0.53 | 3.92 | -5.36 | 0.01 | 0.0 | 0.0 | 0.04 | 0.0 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.03 | -72.73 | -66.67 | 0 | -100.0 | -100.0 | -0.49 | -28.95 | 16.95 | -0.41 | -24.24 | 22.64 | -0.02 | 0 | -100.0 | 0.00 | 0 | 0 | -0.40 | -29.03 | 32.2 | -0.39 | -18.18 | 27.78 | -0.71 | -129.03 | 47.01 | 105 | 0.0 | 16.67 | -0.19 | -90.0 | 20.83 |
| 24Q1 (18) | 1.85 | -26.88 | 8.19 | 1.75 | -28.57 | -4.89 | 0.51 | -37.04 | 6.25 | 0.01 | 0.0 | -50.0 | 0.04 | -20.0 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.03 | -400.0 | 0 | 0 | 0 | 0 | 0.11 | 178.57 | 466.67 | 0.02 | 118.18 | 120.0 | -0.38 | 54.76 | 47.22 | -0.33 | 53.52 | 50.75 | 0 | 100.0 | 100.0 | 0.00 | 0 | 0 | -0.31 | 60.26 | 58.67 | -0.33 | 42.11 | 38.89 | -0.31 | 87.45 | 58.67 | 105 | 16.67 | 16.67 | -0.1 | 71.43 | 75.0 |
| 23Q4 (17) | 2.53 | 2.85 | 65.36 | 2.45 | 2.08 | 61.18 | 0.81 | 76.09 | 22.73 | 0.01 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0 | -30.77 | 0.01 | 200.0 | 0 | 0 | 0 | 0 | -0.14 | -207.69 | -7.69 | -0.11 | -375.0 | 65.62 | -0.84 | -133.33 | 13.4 | -0.71 | -115.15 | 16.47 | -0.06 | -700.0 | 40.0 | 0.00 | 0 | 0 | -0.78 | -110.81 | 17.89 | -0.57 | -62.86 | -14.0 | -2.47 | -45.29 | -0.41 | 90 | 0.0 | 0.0 | -0.35 | -1650.0 | 47.76 |
| 23Q3 (16) | 2.46 | 15.49 | 64.0 | 2.4 | 9.09 | 27.66 | 0.46 | -17.86 | -16.36 | 0.01 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.13 | 44.44 | -65.79 | 0.04 | 0.0 | -87.88 | -0.36 | 38.98 | 40.0 | -0.33 | 37.74 | 45.9 | 0.01 | 200.0 | -50.0 | 0.00 | 0 | 0 | -0.37 | 37.29 | 45.59 | -0.35 | 35.19 | 61.11 | -1.70 | -26.87 | -12.58 | 90 | 0.0 | 0.0 | -0.02 | 91.67 | 93.55 |
| 23Q2 (15) | 2.13 | 24.56 | 18.99 | 2.2 | 19.57 | 30.18 | 0.56 | 16.67 | -23.29 | 0.01 | -50.0 | 0.0 | 0.05 | 0.0 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 400.0 | -66.67 | 0.04 | 140.0 | -85.19 | -0.59 | 18.06 | -63.89 | -0.53 | 20.9 | -39.47 | -0.01 | 66.67 | -133.33 | 0.00 | 0 | 0 | -0.59 | 21.33 | -37.21 | -0.54 | 0.0 | 12.9 | -1.34 | -78.67 | -61.45 | 90 | 0.0 | 0.0 | -0.24 | 40.0 | -166.67 |
| 23Q1 (14) | 1.71 | 11.76 | -31.33 | 1.84 | 21.05 | -20.35 | 0.48 | -27.27 | -35.14 | 0.02 | 100.0 | 0 | 0.05 | 0.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -92.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 76.92 | -113.04 | -0.1 | 68.75 | -141.67 | -0.72 | 25.77 | -125.0 | -0.67 | 21.18 | -86.11 | -0.03 | 70.0 | -160.0 | 0.00 | 0 | 0 | -0.75 | 21.05 | -87.5 | -0.54 | -8.0 | 5.26 | -0.75 | 69.51 | -87.5 | 90 | 0.0 | 0.0 | -0.4 | 40.3 | -471.43 |
| 22Q4 (13) | 1.53 | 2.0 | -50.49 | 1.52 | -19.15 | -45.52 | 0.66 | 20.0 | -10.81 | 0.01 | 0.0 | 0 | 0.05 | 0.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.13 | -134.21 | -62.5 | -0.32 | -196.97 | -128.57 | -0.97 | -61.67 | -64.41 | -0.85 | -39.34 | -54.55 | -0.1 | -600.0 | -233.33 | 0.00 | 0 | 0 | -0.95 | -39.71 | -53.23 | -0.50 | 44.44 | -28.21 | -2.46 | -62.91 | -100.0 | 90 | 0.0 | 1.12 | -0.67 | -116.13 | -91.43 |
| 22Q3 (12) | 1.5 | -16.2 | -53.7 | 1.88 | 11.24 | -35.84 | 0.55 | -24.66 | -8.33 | 0.01 | 0.0 | 0 | 0.05 | 25.0 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.38 | 40.74 | 1050.0 | 0.33 | 22.22 | 571.43 | -0.6 | -66.67 | -66.67 | -0.61 | -60.53 | -69.44 | 0.02 | -33.33 | 100.0 | 0.00 | 0 | 0 | -0.68 | -58.14 | -65.85 | -0.90 | -45.16 | -221.43 | -1.51 | -81.93 | -147.54 | 90 | 0.0 | 1.12 | -0.31 | -244.44 | -93.75 |
| 22Q2 (11) | 1.79 | -28.11 | -32.96 | 1.69 | -26.84 | -28.99 | 0.73 | -1.35 | 58.7 | 0.01 | 0 | 0 | 0.04 | 33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.27 | 17.39 | 325.0 | 0.27 | 12.5 | 280.0 | -0.36 | -12.5 | -12.5 | -0.38 | -5.56 | -40.74 | 0.03 | -40.0 | 175.0 | 0.00 | 0 | 0 | -0.43 | -7.5 | -38.71 | -0.62 | -8.77 | -463.64 | -0.83 | -107.5 | -315.0 | 90 | 0.0 | 1.12 | -0.09 | -28.57 | 30.77 |
| 22Q1 (10) | 2.49 | -19.42 | 4.62 | 2.31 | -17.2 | 26.92 | 0.74 | 0.0 | 94.74 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | 387.5 | 560.0 | 0.24 | 271.43 | 500.0 | -0.32 | 45.76 | -366.67 | -0.36 | 34.55 | -500.0 | 0.05 | 266.67 | 150.0 | 0.00 | 0 | -100.0 | -0.40 | 35.48 | -463.64 | -0.57 | -46.15 | -507.14 | -0.40 | 67.48 | -463.64 | 90 | 1.12 | 2.27 | -0.07 | 80.0 | -123.33 |
| 21Q4 (9) | 3.09 | -4.63 | 29.29 | 2.79 | -4.78 | 40.91 | 0.74 | 23.33 | 117.65 | 0 | 0 | 0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -100.0 | 33.33 | -0.14 | -100.0 | 0.0 | -0.59 | -63.89 | -742.86 | -0.55 | -52.78 | -816.67 | -0.03 | -400.0 | -200.0 | 0.00 | 0 | 0 | -0.62 | -51.22 | -785.71 | -0.39 | -39.29 | -587.5 | -1.23 | -101.64 | -1637.5 | 89 | 0.0 | 14.1 | -0.35 | -118.75 | -450.0 |
| 21Q3 (8) | 3.24 | 21.35 | 58.05 | 2.93 | 23.11 | 67.43 | 0.6 | 30.43 | 130.77 | 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 | -0.04 | 66.67 | 55.56 | -0.07 | 53.33 | 50.0 | -0.36 | -12.5 | -227.27 | -0.36 | -33.33 | -300.0 | 0.01 | 125.0 | 150.0 | 0.00 | 0 | 0 | -0.41 | -32.26 | -272.73 | -0.28 | -154.55 | -660.0 | -0.61 | -205.0 | -481.25 | 89 | 0.0 | 17.11 | -0.16 | -23.08 | -300.0 |
| 21Q2 (7) | 2.67 | 12.18 | 39.79 | 2.38 | 30.77 | 59.73 | 0.46 | 21.05 | 70.37 | 0 | 0 | -100.0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.12 | -140.0 | -33.33 | -0.15 | -150.0 | -25.0 | -0.32 | -366.67 | -1166.67 | -0.27 | -400.0 | -1450.0 | -0.04 | -300.0 | 0 | 0.00 | -100.0 | -100.0 | -0.31 | -381.82 | -1133.33 | -0.11 | -178.57 | -184.62 | -0.20 | -281.82 | -171.43 | 89 | 1.14 | 18.67 | -0.13 | -143.33 | -161.9 |
| 21Q1 (6) | 2.38 | -0.42 | 11.74 | 1.82 | -8.08 | 11.66 | 0.38 | 11.76 | 22.58 | 0 | 0 | -100.0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 58.33 | -200.0 | -0.06 | 57.14 | -250.0 | 0.12 | 271.43 | -47.83 | 0.09 | 250.0 | -52.63 | 0.02 | 300.0 | -60.0 | 20.12 | 0 | 0.6 | 0.11 | 257.14 | -56.0 | 0.14 | 75.0 | 0.0 | 0.11 | 37.5 | -56.0 | 88 | 12.82 | 17.33 | 0.3 | 200.0 | -26.83 |
| 20Q4 (5) | 2.39 | 16.59 | 18.91 | 1.98 | 13.14 | 25.32 | 0.34 | 30.77 | 30.77 | 0 | 0 | -100.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | -33.33 | 29.41 | -0.14 | 0.0 | 26.32 | -0.07 | 36.36 | -250.0 | -0.06 | 33.33 | -200.0 | -0.01 | 50.0 | 0 | 0.00 | 0 | 0 | -0.07 | 36.36 | -133.33 | 0.08 | 60.0 | -50.0 | 0.08 | -50.0 | -92.08 | 78 | 2.63 | 6.85 | 0.1 | 25.0 | -33.33 |
| 20Q3 (4) | 2.05 | 7.33 | 0.0 | 1.75 | 17.45 | 0.0 | 0.26 | -3.7 | 0.0 | 0 | -100.0 | 0.0 | 0.02 | -33.33 | 0.0 | 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 | -0.09 | 0.0 | 0.0 | -0.14 | -16.67 | 0.0 | -0.11 | -466.67 | 0.0 | -0.09 | -550.0 | 0.0 | -0.02 | 0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.11 | -466.67 | 0.0 | 0.05 | -61.54 | 0.0 | 0.16 | -42.86 | 0.0 | 76 | 1.33 | 0.0 | 0.08 | -61.9 | 0.0 |
| 20Q2 (3) | 1.91 | -10.33 | 0.0 | 1.49 | -8.59 | 0.0 | 0.27 | -12.9 | 0.0 | 0.01 | 0.0 | 0.0 | 0.03 | 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 | -0.09 | -280.0 | 0.0 | -0.12 | -400.0 | 0.0 | 0.03 | -86.96 | 0.0 | 0.02 | -89.47 | 0.0 | 0 | -100.0 | 0.0 | 16.45 | -17.75 | 0.0 | 0.03 | -88.0 | 0.0 | 0.13 | -7.14 | 0.0 | 0.28 | 12.0 | 0.0 | 75 | 0.0 | 0.0 | 0.21 | -48.78 | 0.0 |
| 20Q1 (2) | 2.13 | 5.97 | 0.0 | 1.63 | 3.16 | 0.0 | 0.31 | 19.23 | 0.0 | 0.01 | 0.0 | 0.0 | 0.03 | 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 | 0.05 | 129.41 | 0.0 | 0.04 | 121.05 | 0.0 | 0.23 | 1250.0 | 0.0 | 0.19 | 1050.0 | 0.0 | 0.05 | 0 | 0.0 | 20.00 | 0 | 0.0 | 0.25 | 933.33 | 0.0 | 0.14 | -12.5 | 0.0 | 0.25 | -75.25 | 0.0 | 75 | 2.74 | 0.0 | 0.41 | 173.33 | 0.0 |
| 19Q4 (1) | 2.01 | 0.0 | 0.0 | 1.58 | 0.0 | 0.0 | 0.26 | 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 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.17 | 0.0 | 0.0 | -0.19 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 1.01 | 0.0 | 0.0 | 73 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 |
