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) | 13.38 | -8.79 | 7.27 | 4.01 | 0.98 | -26.87 | 0.33 | 73.68 | 0.96 | 54.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 16.67 | 0.54 | -91.58 | 0 | 0 | -0.06 | 0 | 0.07 | -98.93 | 5.19 | -59.74 | 4.24 | -66.88 | 0.95 | 955.56 | 18.23 | 2580.88 | 1.52 | -74.06 | 1.34 | -33.33 | 0.00 | 0 | 251 | 22.44 | 8.66 | -46.11 |
| 2022 (9) | 14.67 | 19.66 | 6.99 | -7.66 | 1.34 | 47.25 | 0.19 | 0 | 0.62 | 44.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -53.85 | 6.41 | 0 | 0 | 0 | 0.11 | 450.0 | 6.54 | 0 | 12.89 | 245.58 | 12.8 | 241.33 | 0.09 | 0 | 0.68 | 0 | 5.86 | 162.78 | 2.01 | 64.75 | 0.00 | 0 | 205 | 22.02 | 16.07 | 122.88 |
| 2021 (8) | 12.26 | 63.9 | 7.57 | 36.89 | 0.91 | 68.52 | 0 | 0 | 0.43 | -32.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 85.71 | 0 | 0 | 0 | 0 | 0.02 | 0 | -0.05 | 0 | 3.73 | 288.54 | 3.75 | 294.74 | -0.02 | 0 | 0.00 | 0 | 2.23 | 259.68 | 1.22 | 171.11 | 0.00 | 0 | 168 | 9.8 | 7.21 | 62.02 |
| 2020 (7) | 7.48 | -4.96 | 5.53 | -4.16 | 0.54 | 0.0 | 0 | 0 | 0.64 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.44 | 0 | 0.96 | 15.66 | 0.95 | 17.28 | 0.01 | -50.0 | 0.97 | -65.23 | 0.62 | 16.98 | 0.45 | -10.0 | 0.00 | 0 | 153 | 1.32 | 4.45 | 0.0 |
| 2019 (6) | 7.87 | -1.01 | 5.77 | -2.04 | 0.54 | -6.9 | 0.01 | -66.67 | 0.96 | -3.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 150.0 | 0 | 0 | 0 | 0 | -0.02 | 0 | -0.74 | 0 | 0.83 | -7.78 | 0.81 | -11.96 | 0.02 | 0 | 2.79 | 0 | 0.53 | -14.52 | 0.50 | 4.17 | 0.00 | 0 | 151 | 2.03 | 4.45 | 7.75 |
| 2018 (5) | 7.95 | 7.43 | 5.89 | -8.54 | 0.58 | -1.69 | 0.03 | 0 | 0.99 | 23.75 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.02 | -50.0 | 0 | 0 | 0 | 0 | 0.04 | 0 | -0.57 | 0 | 0.9 | 0 | 0.92 | 0 | -0.01 | 0 | 0.00 | 0 | 0.62 | 0 | 0.48 | 300.0 | 0.00 | 0 | 148 | -16.85 | 4.13 | 0 |
| 2017 (4) | 7.4 | -7.85 | 6.44 | -7.47 | 0.59 | 7.27 | 0 | 0 | 0.8 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | -2.74 | 0 | 0 | 0 | -0.01 | 0 | -5.28 | 0 | -4.91 | 0 | -4.92 | 0 | 0.01 | 0 | 0.00 | 0 | -2.76 | 0 | 0.12 | -40.0 | 0.00 | 0 | 178 | 28.06 | -1.67 | 0 |
| 2016 (3) | 8.03 | 10.76 | 6.96 | 14.47 | 0.55 | 7.84 | 0 | 0 | 0.8 | 63.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | -0.63 | 0 | -0.11 | 0 | 0 | 0 | -0.11 | 0 | 0.00 | 0 | 0.00 | 0 | 0.20 | -41.18 | 0.00 | 0 | 139 | 16.81 | 3.28 | 30.16 |
| 2015 (2) | 7.25 | 2.84 | 6.08 | 5.01 | 0.51 | -3.77 | 0.01 | 0 | 0.49 | 68.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | -0.14 | 0 | 0 | 0 | 0.04 | 0 | -0.51 | 0 | 0.15 | -75.81 | 0.56 | 5.66 | -0.42 | 0 | 0.00 | 0 | 0.47 | -12.96 | 0.34 | 61.9 | 0.00 | 0 | 119 | 21.43 | 2.52 | 2.44 |
| 2014 (1) | 7.05 | 5.54 | 5.79 | 4.32 | 0.53 | 32.5 | 0 | 0 | 0.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -33.33 | 0 | 0 | 0 | 0 | -0.01 | 0 | -0.11 | 0 | 0.62 | 3.33 | 0.53 | 8.16 | 0.09 | -18.18 | 14.19 | -20.68 | 0.54 | 3.85 | 0.21 | 5.0 | 0.00 | 0 | 98 | 3.16 | 2.46 | 10.81 |
| 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) | 4.26 | 8.12 | 21.71 | 2.26 | 8.13 | 32.94 | 0.23 | 9.52 | -11.54 | 0.06 | 20.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.21 | 161.76 | -30.0 | 1.99 | 54.26 | 8.74 | 1.87 | 59.83 | 13.33 | 0.12 | 9.09 | -36.84 | 5.94 | -33.41 | -41.42 | 0.60 | 53.85 | -10.45 | 0.53 | 10.42 | 23.26 | 1.51 | 67.78 | 33.63 | 312 | 3.31 | 27.87 | 3.3 | 38.08 | 21.32 |
| 24Q2 (19) | 3.94 | 1.03 | 17.61 | 2.09 | 0.48 | 8.85 | 0.21 | 5.0 | 5.0 | 0.05 | 66.67 | -16.67 | 0.37 | 23.33 | 54.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -66.67 | -50.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.06 | 53.85 | 25.0 | -0.34 | -277.78 | -88.89 | 1.29 | -15.13 | 22.86 | 1.17 | -23.53 | 265.62 | 0.11 | 1200.0 | -84.93 | 8.92 | 0 | -87.14 | 0.39 | -25.0 | 200.0 | 0.48 | -7.69 | 200.0 | 0.90 | 73.08 | 100.0 | 302 | 3.07 | 25.83 | 2.39 | -7.36 | 25.79 |
| 24Q1 (18) | 3.9 | -1.52 | 51.75 | 2.08 | -6.31 | 45.45 | 0.2 | -28.57 | -13.04 | 0.03 | -57.14 | -80.0 | 0.3 | -3.23 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 500.0 | 500.0 | 0.14 | 0 | 0 | 0 | 0 | 0 | -0.13 | -218.18 | -550.0 | -0.09 | 18.18 | -250.0 | 1.52 | 12.59 | 56.7 | 1.53 | 1.32 | 101.32 | -0.01 | 94.12 | -105.0 | 0.00 | 0 | -100.0 | 0.52 | -13.33 | 62.5 | 0.52 | 0.0 | 136.36 | 0.52 | -69.23 | 62.5 | 293 | 16.73 | 22.59 | 2.58 | 5.74 | 61.25 |
| 23Q4 (17) | 3.96 | 13.14 | 28.16 | 2.22 | 30.59 | 91.38 | 0.28 | 7.69 | -34.88 | 0.07 | 16.67 | -56.25 | 0.31 | 24.0 | 82.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -66.67 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.11 | 257.14 | 1200.0 | -0.11 | -136.67 | -103.38 | 1.35 | -26.23 | -71.52 | 1.51 | -8.48 | -68.14 | -0.17 | -189.47 | 0 | 0.00 | -100.0 | -100.0 | 0.60 | -10.45 | -74.03 | 0.52 | 20.93 | 8.33 | 1.69 | 49.56 | -72.87 | 251 | 2.87 | 22.44 | 2.44 | -10.29 | -55.06 |
| 23Q3 (16) | 3.5 | 4.48 | -9.33 | 1.7 | -11.46 | -22.37 | 0.26 | 30.0 | -38.1 | 0.06 | 0.0 | 200.0 | 0.25 | 4.17 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | 0.0 | 0.54 | 0 | -73.27 | 0 | 0 | 0 | -0.07 | 12.5 | -138.89 | 0.3 | 266.67 | -85.98 | 1.83 | 74.29 | -46.18 | 1.65 | 415.62 | -51.47 | 0.19 | -73.97 | 0 | 10.14 | -85.38 | 0 | 0.67 | 415.38 | -59.64 | 0.43 | 168.75 | 7.5 | 1.13 | 151.11 | -72.77 | 244 | 1.67 | 19.02 | 2.72 | 43.16 | -35.39 |
| 23Q2 (15) | 3.35 | 30.35 | -16.46 | 1.92 | 34.27 | 3.23 | 0.2 | -13.04 | -13.04 | 0.06 | -60.0 | 500.0 | 0.24 | 60.0 | 71.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 300.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.08 | -300.0 | -33.33 | -0.18 | -400.0 | -166.67 | 1.05 | 8.25 | -52.05 | 0.32 | -57.89 | -84.98 | 0.73 | 265.0 | 1116.67 | 69.38 | 233.08 | 2479.18 | 0.13 | -59.38 | -88.5 | 0.16 | -27.27 | -73.33 | 0.45 | 40.62 | -81.78 | 240 | 0.42 | 26.98 | 1.9 | 18.75 | -37.91 |
| 23Q1 (14) | 2.57 | -16.83 | -30.73 | 1.43 | 23.28 | -19.66 | 0.23 | -46.51 | -11.54 | 0.15 | -6.25 | 0 | 0.15 | -11.76 | 36.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.02 | -100.0 | -100.0 | 0.06 | -98.15 | -93.26 | 0.97 | -79.54 | -62.11 | 0.76 | -83.97 | -70.08 | 0.2 | 0 | 900.0 | 20.83 | 20730.0 | 2189.01 | 0.32 | -86.15 | -76.3 | 0.22 | -54.17 | -58.49 | 0.32 | -94.86 | -76.3 | 239 | 16.59 | 26.46 | 1.6 | -70.53 | -52.52 |
| 22Q4 (13) | 3.09 | -19.95 | -15.8 | 1.16 | -47.03 | -36.26 | 0.43 | 2.38 | 95.45 | 0.16 | 700.0 | 900.0 | 0.17 | -15.0 | 70.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 200.0 | 3.04 | 50.5 | 0 | 0 | 0 | 0 | -0.01 | -105.56 | 0 | 3.25 | 51.87 | 5516.67 | 4.74 | 39.41 | 203.85 | 4.74 | 39.41 | 200.0 | 0 | 0 | 100.0 | 0.10 | 0 | 0 | 2.31 | 39.16 | 145.74 | 0.48 | 20.0 | -9.43 | 6.23 | 50.12 | 178.12 | 205 | 0.0 | 22.02 | 5.43 | 28.98 | 129.11 |
| 22Q3 (12) | 3.86 | -3.74 | 4.04 | 2.19 | 17.74 | -2.23 | 0.42 | 82.61 | 27.27 | 0.02 | 100.0 | 0.0 | 0.2 | 42.86 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -88.89 | 2.02 | 320.83 | 0 | 0 | 0 | 0 | 0.18 | 400.0 | 0 | 2.14 | 692.59 | 5250.0 | 3.4 | 55.25 | 190.6 | 3.4 | 59.62 | 190.6 | 0 | -100.0 | 0 | 0.00 | -100.0 | 0 | 1.66 | 46.9 | 151.52 | 0.40 | -33.33 | 11.11 | 4.15 | 68.02 | 207.41 | 205 | 8.47 | 15.82 | 4.21 | 37.58 | 108.42 |
| 22Q2 (11) | 4.01 | 8.09 | 35.93 | 1.86 | 4.49 | -6.53 | 0.23 | -11.54 | 27.78 | 0.01 | 0 | 0 | 0.14 | 27.27 | 27.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.48 | -44.19 | 0 | 0 | 0 | 0 | -0.06 | -500.0 | -400.0 | 0.27 | -69.66 | 640.0 | 2.19 | -14.45 | 200.0 | 2.13 | -16.14 | 191.78 | 0.06 | 200.0 | 0 | 2.69 | 195.6 | 0 | 1.13 | -16.3 | 135.42 | 0.60 | 13.21 | 140.0 | 2.47 | 82.96 | 274.24 | 189 | 0.0 | 23.53 | 3.06 | -9.2 | 87.73 |
| 22Q1 (10) | 3.71 | 1.09 | 91.24 | 1.78 | -2.2 | 17.88 | 0.26 | 18.18 | 44.44 | 0 | 100.0 | 0 | 0.11 | 10.0 | -8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0.86 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0.89 | 1583.33 | 2866.67 | 2.56 | 64.1 | 848.15 | 2.54 | 60.76 | 840.74 | 0.02 | 200.0 | 0 | 0.91 | 0 | 0 | 1.35 | 43.62 | 650.0 | 0.53 | 0.0 | 562.5 | 1.35 | -39.73 | 650.0 | 189 | 12.5 | 23.53 | 3.37 | 42.19 | 183.19 |
| 21Q4 (9) | 3.67 | -1.08 | 115.88 | 1.82 | -18.75 | 30.94 | 0.22 | -33.33 | 214.29 | -0.02 | -200.0 | 0 | 0.1 | 0.0 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -88.89 | -80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.06 | -250.0 | -200.0 | 1.56 | 33.33 | 642.86 | 1.58 | 35.04 | 690.0 | -0.02 | 0 | -300.0 | 0.00 | 0 | -100.0 | 0.94 | 42.42 | 623.08 | 0.53 | 47.22 | 657.14 | 2.24 | 65.93 | 261.29 | 168 | -5.08 | 9.8 | 2.37 | 17.33 | 119.44 |
| 21Q3 (8) | 3.71 | 25.76 | 92.23 | 2.24 | 12.56 | 61.15 | 0.33 | 83.33 | 57.14 | 0.02 | 0 | 0 | 0.1 | -9.09 | -23.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 800.0 | 800.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.04 | 180.0 | 200.0 | 1.17 | 60.27 | 317.86 | 1.17 | 60.27 | 317.86 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.66 | 37.5 | 247.37 | 0.36 | 44.0 | 260.0 | 1.35 | 104.55 | 175.51 | 177 | 15.69 | 15.69 | 2.02 | 23.93 | 80.36 |
| 21Q2 (7) | 2.95 | 52.06 | 52.85 | 1.99 | 31.79 | 48.51 | 0.18 | 0.0 | 38.46 | 0 | 0 | 0 | 0.11 | -8.33 | -38.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 200.0 | -0.05 | -266.67 | 79.17 | 0.73 | 170.37 | 247.62 | 0.73 | 170.37 | 247.62 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.48 | 166.67 | 242.86 | 0.25 | 212.5 | 78.57 | 0.66 | 266.67 | 120.0 | 153 | 0.0 | 0.0 | 1.63 | 36.97 | 50.93 |
| 21Q1 (6) | 1.94 | 14.12 | 1.04 | 1.51 | 8.63 | 7.86 | 0.18 | 157.14 | 38.46 | 0 | 0 | 0 | 0.12 | 0.0 | -42.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.03 | 250.0 | 121.43 | 0.27 | 28.57 | 8.0 | 0.27 | 35.0 | 8.0 | 0 | -100.0 | 0 | 0.00 | -100.0 | 0 | 0.18 | 38.46 | 5.88 | 0.08 | 14.29 | -33.33 | 0.18 | -70.97 | 5.88 | 153 | 0.0 | 1.32 | 1.19 | 10.19 | 1.71 |
| 20Q4 (5) | 1.7 | -11.92 | -16.67 | 1.39 | 0.0 | -2.8 | 0.07 | -66.67 | -53.33 | 0 | 0 | 0 | 0.12 | -7.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 400.0 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 133.33 | -0.02 | 50.0 | 90.0 | 0.21 | -25.0 | -22.22 | 0.2 | -28.57 | -23.08 | 0.01 | 0 | 0 | 4.38 | 0 | 250.4 | 0.13 | -31.58 | -23.53 | 0.07 | -30.0 | -53.33 | 0.62 | 26.53 | 16.98 | 153 | 0.0 | 1.32 | 1.08 | -3.57 | -8.47 |
| 20Q3 (4) | 1.93 | 0.0 | 0.0 | 1.39 | 3.73 | 0.0 | 0.21 | 61.54 | 0.0 | 0 | 0 | 0.0 | 0.13 | -27.78 | 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 | 100.0 | 0.0 | -0.04 | 83.33 | 0.0 | 0.28 | 33.33 | 0.0 | 0.28 | 33.33 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.19 | 35.71 | 0.0 | 0.10 | -28.57 | 0.0 | 0.49 | 63.33 | 0.0 | 153 | 0.0 | 0.0 | 1.12 | 3.7 | 0.0 |
| 20Q2 (3) | 1.93 | 0.52 | 0.0 | 1.34 | -4.29 | 0.0 | 0.13 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.18 | -14.29 | 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 | -0.02 | 0 | 0.0 | -0.24 | -71.43 | 0.0 | 0.21 | -16.0 | 0.0 | 0.21 | -16.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.14 | -17.65 | 0.0 | 0.14 | 16.67 | 0.0 | 0.30 | 76.47 | 0.0 | 153 | 1.32 | 0.0 | 1.08 | -7.69 | 0.0 |
| 20Q1 (2) | 1.92 | -5.88 | 0.0 | 1.4 | -2.1 | 0.0 | 0.13 | -13.33 | 0.0 | 0 | 0 | 0.0 | 0.21 | 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 | -0.14 | 30.0 | 0.0 | 0.25 | -7.41 | 0.0 | 0.25 | -3.85 | 0.0 | 0 | 0 | 0.0 | 0.00 | -100.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0.12 | -20.0 | 0.0 | 0.17 | -67.92 | 0.0 | 151 | 0.0 | 0.0 | 1.17 | -0.85 | 0.0 |
| 19Q4 (1) | 2.04 | 0.0 | 0.0 | 1.43 | 0.0 | 0.0 | 0.15 | 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 | -0.03 | 0.0 | 0.0 | -0.2 | 0.0 | 0.0 | 0.27 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 1.25 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | 0.53 | 0.0 | 0.0 | 151 | 0.0 | 0.0 | 1.18 | 0.0 | 0.0 |
