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) | 18.59 | -23.5 | 17.96 | -29.62 | 2.62 | -4.73 | 0.13 | 160.0 | 0.5 | 11.11 | 0 | 0 | 0.79 | -1.25 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.81 | -1.22 | -1.18 | 0 | -1.18 | 0 | 0 | 0 | 0.00 | 0 | -0.82 | 0 | -1.07 | 0 | 0.00 | 0 | 144 | -33.64 | 0.68 | 0 |
| 2022 (9) | 24.3 | -7.04 | 25.52 | -0.97 | 2.75 | 17.02 | 0.05 | -75.0 | 0.45 | 15.38 | 0 | 0 | 0.8 | 0.0 | 0 | 0 | 0 | 0 | -0.23 | 0 | 0 | 0 | 0.6 | 2900.0 | 0.82 | 5.13 | -3.16 | 0 | -3.16 | 0 | 0 | 0 | 0.00 | 0 | -1.45 | 0 | -2.14 | 0 | 0.00 | 0 | 217 | 5.34 | -0.71 | 0 |
| 2021 (8) | 26.14 | 6.74 | 25.77 | 4.84 | 2.35 | -45.09 | 0.2 | 566.67 | 0.39 | 14.71 | 0 | 0 | 0.8 | -20.79 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.02 | 0 | 0.78 | -46.58 | -1.21 | 0 | -1.21 | 0 | 0 | 0 | 0.00 | 0 | -0.59 | 0 | -1.07 | 0 | 0.00 | 0 | 206 | 0.0 | 1.29 | 486.36 |
| 2020 (7) | 24.49 | -14.55 | 24.58 | -14.74 | 4.28 | 117.26 | 0.03 | 0.0 | 0.34 | -19.05 | 0 | 0 | 1.01 | 12.22 | 0 | 0 | 0 | 0 | -0.07 | 0 | 0 | 0 | -0.05 | 0 | 1.46 | -5.19 | -2.91 | 0 | -2.93 | 0 | 0.03 | 200.0 | 0.00 | 0 | -1.42 | 0 | -2.36 | 0 | 0.00 | 0 | 206 | 0.0 | 0.22 | -92.47 |
| 2019 (6) | 28.66 | -31.29 | 28.83 | -29.46 | 1.97 | -26.49 | 0.03 | 0.0 | 0.42 | -10.64 | 0 | 0 | 0.9 | 4.65 | 0 | 0 | 0 | 0 | 0.66 | 6500.0 | 0.61 | 0 | -0.01 | 0 | 1.54 | 140.62 | -0.6 | 0 | -0.6 | 0 | 0.01 | -80.0 | 0.00 | 0 | -0.29 | 0 | -1.15 | 0 | 0.00 | 0 | 206 | 5.64 | 2.92 | 56.99 |
| 2018 (5) | 41.71 | 15.06 | 40.87 | 8.18 | 2.68 | -23.86 | 0.03 | 0.0 | 0.47 | -4.08 | 0 | 0 | 0.86 | 104.76 | 0 | 0 | 0 | 0 | 0.01 | -99.55 | 0 | 0 | 0.08 | 0 | 0.64 | -87.72 | -1.19 | 0 | -1.24 | 0 | 0.05 | 0 | 0.00 | 0 | -0.64 | 0 | -1.01 | 0 | 0.00 | 0 | 195 | 10.17 | 1.86 | -57.24 |
| 2017 (4) | 36.25 | 41.49 | 37.78 | 3.96 | 3.52 | -26.67 | 0.03 | -62.5 | 0.49 | -74.35 | 0 | 0 | 0.42 | 950.0 | 0 | 0 | 0 | 0 | 2.22 | -43.94 | 2.08 | 0 | -0.38 | 0 | 5.21 | -52.07 | 0.16 | 0 | 0.2 | 0 | -0.03 | 0 | 0.00 | 0 | 0.11 | 0 | -2.69 | 0 | 0.00 | 0 | 177 | 4.12 | 4.35 | -32.03 |
| 2016 (3) | 25.62 | -54.57 | 36.34 | -51.26 | 4.8 | -54.67 | 0.08 | -11.11 | 1.91 | -37.58 | 0 | 0 | 0.04 | -60.0 | 0 | 0 | 0 | 0 | 3.96 | 35.62 | 0 | 0 | -0.34 | 0 | 10.87 | 0 | -4.65 | 0 | -4.51 | 0 | 0.01 | 0 | 0.00 | 0 | -2.66 | 0 | -8.27 | 0 | 0.00 | 0 | 170 | -36.8 | 6.4 | 0 |
| 2015 (2) | 56.39 | -28.58 | 74.56 | -8.1 | 10.59 | -18.54 | 0.09 | -25.0 | 3.06 | -6.13 | 0 | 0 | 0.1 | 25.0 | 0 | 0 | 0 | 0 | 2.92 | 0 | 0 | 0 | 0.12 | -86.67 | -22.91 | 0 | -51.67 | 0 | -51.32 | 0 | -0.02 | 0 | 0.00 | 0 | -19.10 | 0 | -15.27 | 0 | 0.00 | 0 | 269 | 0.0 | -35.39 | 0 |
| 2014 (1) | 78.95 | -20.88 | 81.13 | -18.17 | 13.0 | -0.23 | 0.12 | -14.29 | 3.26 | 0 | 0 | 0 | 0.08 | 0 | 0 | 0 | 0 | 0 | -0.17 | 0 | 0 | 0 | 0.9 | -12.62 | -6.54 | 0 | -21.72 | 0 | -21.32 | 0 | -0.03 | 0 | 0.00 | 0 | -7.93 | 0 | -7.95 | 0 | 0.00 | 0 | 269 | 0.75 | -4.36 | 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) | 6.39 | 13.1 | 31.48 | 6.16 | 17.56 | 30.51 | 0.76 | -26.92 | 15.15 | 0.05 | 0.0 | 150.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.02 | -90.0 | -92.59 | -0.5 | -13.64 | -100.0 | -0.5 | -13.64 | -100.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.27 | 3.57 | -58.82 | -0.28 | 17.65 | 0.0 | -0.62 | -82.35 | -44.19 | 186 | 17.72 | 29.17 | -0.09 | -550.0 | -142.86 |
| 24Q2 (19) | 5.65 | 36.8 | 16.98 | 5.24 | 33.33 | 13.67 | 1.04 | 79.31 | 73.33 | 0.05 | -16.67 | 25.0 | 0.13 | 0.0 | 0.0 | 0 | 0 | 0 | 0.19 | 0.0 | -5.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.07 | -61.11 | -30.0 | 0.2 | -35.48 | -20.0 | -0.44 | -528.57 | -214.29 | -0.44 | -528.57 | -214.29 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.28 | -460.0 | -366.67 | -0.34 | -70.0 | -61.9 | -0.34 | -580.0 | -112.5 | 158 | 8.97 | -29.46 | 0.02 | -94.87 | -93.94 |
| 24Q1 (18) | 4.13 | -16.4 | 4.29 | 3.93 | -16.74 | 0.51 | 0.58 | -17.14 | -10.77 | 0.06 | 20.0 | 200.0 | 0.13 | 0.0 | 0.0 | 0 | 0 | 0 | 0.19 | -5.0 | -5.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | 185.71 | 700.0 | 0.31 | 444.44 | -18.42 | -0.07 | 87.5 | 68.18 | -0.07 | 87.5 | 68.18 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.05 | 87.18 | 50.0 | -0.20 | 20.0 | 37.5 | -0.05 | 93.9 | 50.0 | 145 | 0.69 | -35.27 | 0.39 | 490.0 | 62.5 |
| 23Q4 (17) | 4.94 | 1.65 | -19.02 | 4.72 | 0.0 | -23.38 | 0.7 | 6.06 | -7.89 | 0.05 | 150.0 | 66.67 | 0.13 | 0.0 | 8.33 | 0 | 0 | 0 | 0.2 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.21 | -250.0 | 0.0 | -0.09 | -133.33 | 73.53 | -0.56 | -124.0 | 51.3 | -0.56 | -124.0 | 51.3 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.39 | -129.41 | 26.42 | -0.25 | 10.71 | 43.18 | -0.82 | -90.7 | 43.45 | 144 | 0.0 | -33.64 | -0.1 | -147.62 | 83.05 |
| 23Q3 (16) | 4.86 | 0.62 | -27.14 | 4.72 | 2.39 | -34.08 | 0.66 | 10.0 | -2.94 | 0.02 | -50.0 | 100.0 | 0.13 | 0.0 | 18.18 | 0 | 0 | 0 | 0.2 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.14 | 40.0 | -65.85 | 0.27 | 8.0 | -54.24 | -0.25 | -78.57 | 56.14 | -0.25 | -78.57 | 56.14 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.17 | -183.33 | 34.62 | -0.28 | -33.33 | 54.84 | -0.43 | -168.75 | 53.76 | 144 | -35.71 | -35.43 | 0.21 | -36.36 | 320.0 |
| 23Q2 (15) | 4.83 | 21.97 | -26.6 | 4.61 | 17.9 | -35.07 | 0.6 | -7.69 | -16.67 | 0.04 | 100.0 | 300.0 | 0.13 | 0.0 | 18.18 | 0 | 0 | 0 | 0.2 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.1 | 433.33 | -47.37 | 0.25 | -34.21 | -10.71 | -0.14 | 36.36 | 85.57 | -0.14 | 36.36 | 85.57 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.06 | 40.0 | 86.67 | -0.21 | 34.38 | 68.66 | -0.16 | -60.0 | 76.47 | 224 | 0.0 | 5.16 | 0.33 | 37.5 | 197.06 |
| 23Q1 (14) | 3.96 | -35.08 | -20.0 | 3.91 | -36.53 | -23.48 | 0.65 | -14.47 | 10.17 | 0.02 | -33.33 | 0 | 0.13 | 8.33 | 18.18 | 0 | 0 | 0 | 0.2 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.03 | 85.71 | -113.64 | 0.38 | 211.76 | 35.71 | -0.22 | 80.87 | 52.17 | -0.22 | 80.87 | 52.17 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.10 | 81.13 | 54.55 | -0.32 | 27.27 | 20.0 | -0.10 | 93.1 | 54.55 | 224 | 3.23 | 8.74 | 0.24 | 140.68 | 41.18 |
| 22Q4 (13) | 6.1 | -8.55 | -8.68 | 6.16 | -13.97 | -10.72 | 0.76 | 11.76 | 15.15 | 0.03 | 200.0 | 0 | 0.12 | 9.09 | 20.0 | 0 | 0 | 0 | 0.2 | 0.0 | -4.76 | 0 | 0 | 0 | 0 | 0 | 0 | -0.23 | 0 | -2400.0 | 0 | 0 | 0 | -0.21 | -151.22 | -600.0 | -0.34 | -157.63 | -183.33 | -1.15 | -101.75 | -15.0 | -1.15 | -101.75 | -15.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.53 | -103.85 | -10.42 | -0.44 | 29.03 | 6.38 | -1.45 | -55.91 | -145.76 | 217 | -2.69 | 5.34 | -0.59 | -1280.0 | -59.46 |
| 22Q3 (12) | 6.67 | 1.37 | -1.19 | 7.16 | 0.85 | 7.35 | 0.68 | -5.56 | 15.25 | 0.01 | 0.0 | 0 | 0.11 | 0.0 | 10.0 | 0 | 0 | 0 | 0.2 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.41 | 115.79 | 1950.0 | 0.59 | 110.71 | 78.79 | -0.57 | 41.24 | -200.0 | -0.57 | 41.24 | -200.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.26 | 42.22 | -188.89 | -0.62 | 7.46 | -121.43 | -0.93 | -36.76 | -830.0 | 223 | 4.69 | 8.25 | 0.05 | 114.71 | -88.37 |
| 22Q2 (11) | 6.58 | 32.93 | 1.86 | 7.1 | 38.94 | 14.7 | 0.72 | 22.03 | 24.14 | 0.01 | 0 | -94.74 | 0.11 | 0.0 | 10.0 | 0 | 0 | 0 | 0.2 | 0.0 | 5.26 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | -13.64 | 1050.0 | 0.28 | 0.0 | -17.65 | -0.97 | -110.87 | -3333.33 | -0.97 | -110.87 | -3333.33 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.45 | -104.55 | -2350.0 | -0.67 | -67.5 | -294.12 | -0.68 | -209.09 | -6700.0 | 213 | 3.4 | 3.4 | -0.34 | -300.0 | -150.75 |
| 22Q1 (10) | 4.95 | -25.9 | -20.67 | 5.11 | -25.94 | -14.98 | 0.59 | -10.61 | 11.32 | 0 | 0 | 0 | 0.11 | 10.0 | 37.5 | 0 | 0 | 0 | 0.2 | -4.76 | 5.26 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.22 | 833.33 | 450.0 | 0.28 | 333.33 | 21.74 | -0.46 | 54.0 | -666.67 | -0.46 | 54.0 | -666.67 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.22 | 54.17 | -633.33 | -0.40 | 14.89 | -150.0 | -0.22 | 62.71 | -633.33 | 206 | 0.0 | 0.0 | 0.17 | 145.95 | -69.64 |
| 21Q4 (9) | 6.68 | -1.04 | 6.03 | 6.9 | 3.45 | 7.14 | 0.66 | 11.86 | -44.54 | 0 | 0 | 0 | 0.1 | 0.0 | 11.11 | 0 | 0 | 0 | 0.21 | 5.0 | 10.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 114.29 | 0 | 0 | 0 | -0.03 | -250.0 | 40.0 | -0.12 | -136.36 | -115.19 | -1.0 | -426.32 | -88.68 | -1.0 | -426.32 | -78.57 | 0 | 0 | -100.0 | 0.00 | 0 | 0 | -0.48 | -433.33 | -77.78 | -0.47 | -67.86 | 35.62 | -0.59 | -490.0 | 58.45 | 206 | 0.0 | 0.0 | -0.37 | -186.05 | -364.29 |
| 21Q3 (8) | 6.75 | 4.49 | -7.66 | 6.67 | 7.75 | -3.75 | 0.59 | 1.72 | 11.32 | 0 | -100.0 | -100.0 | 0.1 | 0.0 | 25.0 | 0 | 0 | 0 | 0.2 | 5.26 | -25.93 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 200.0 | 166.67 | 0.33 | -2.94 | 22.22 | -0.19 | -733.33 | -258.33 | -0.19 | -733.33 | -258.33 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.09 | -550.0 | -250.0 | -0.28 | -64.71 | -250.0 | -0.10 | -900.0 | 91.3 | 206 | 0.0 | 0.0 | 0.43 | -35.82 | -53.76 |
| 21Q2 (7) | 6.46 | 3.53 | -5.83 | 6.19 | 3.0 | -10.42 | 0.58 | 9.43 | -71.84 | 0.19 | 0 | 0 | 0.1 | 25.0 | 25.0 | 0 | 0 | 0 | 0.19 | 0.0 | 0 | 0 | 0 | 0 | -0.09 | -200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -150.0 | 0 | 0.34 | 47.83 | 30.77 | 0.03 | 150.0 | 101.61 | 0.03 | 150.0 | 101.61 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.02 | 166.67 | 102.22 | -0.17 | -6.25 | 85.09 | -0.01 | 66.67 | 99.17 | 206 | 0.0 | -0.48 | 0.67 | 19.64 | 164.42 |
| 21Q1 (6) | 6.24 | -0.95 | 55.22 | 6.01 | -6.68 | 39.77 | 0.53 | -55.46 | 8.16 | 0 | 0 | 0 | 0.08 | -11.11 | -11.11 | 0 | 0 | 0 | 0.19 | 0.0 | -29.63 | 0 | 0 | 0 | 0.09 | 0 | 350.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.04 | 180.0 | 100.0 | 0.23 | -70.89 | 64.29 | -0.06 | 88.68 | 90.48 | -0.06 | 89.29 | 90.48 | 0 | -100.0 | 0 | 0.00 | 0 | 0 | -0.03 | 88.89 | 90.32 | -0.16 | 78.08 | 60.98 | -0.03 | 97.89 | 90.32 | 206 | 0.0 | 0.0 | 0.56 | 300.0 | 194.74 |
| 20Q4 (5) | 6.3 | -13.82 | -14.05 | 6.44 | -7.07 | -10.43 | 1.19 | 124.53 | 128.85 | 0 | -100.0 | 0 | 0.09 | 12.5 | 0 | 0 | 0 | 0 | 0.19 | -29.63 | -26.92 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | 0 | 0 | 0 | 0 | 0 | -0.05 | -66.67 | 50.0 | 0.79 | 192.59 | 3850.0 | -0.53 | -541.67 | -47.22 | -0.56 | -566.67 | -55.56 | 0.03 | 0 | 0 | 0.00 | 0 | 0 | -0.27 | -550.0 | -58.82 | -0.73 | -812.5 | -265.0 | -1.42 | -23.48 | -389.66 | 206 | 0.0 | 0.0 | 0.14 | -84.95 | -72.0 |
| 20Q3 (4) | 7.31 | 6.56 | 0.0 | 6.93 | 0.29 | 0.0 | 0.53 | -74.27 | 0.0 | 0.03 | 0 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.27 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.03 | 0 | 0.0 | 0.27 | 3.85 | 0.0 | 0.12 | 106.45 | 0.0 | 0.12 | 106.45 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.06 | 106.67 | 0.0 | -0.08 | 92.98 | 0.0 | -1.15 | 4.96 | 0.0 | 206 | -0.48 | 0.0 | 0.93 | 189.42 | 0.0 |
| 20Q2 (3) | 6.86 | 70.65 | 0.0 | 6.91 | 60.7 | 0.0 | 2.06 | 320.41 | 0.0 | 0 | 0 | 0.0 | 0.08 | -11.11 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.26 | 85.71 | 0.0 | -1.86 | -195.24 | 0.0 | -1.86 | -195.24 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.90 | -190.32 | 0.0 | -1.14 | -178.05 | 0.0 | -1.21 | -290.32 | 0.0 | 207 | 0.49 | 0.0 | -1.04 | -647.37 | 0.0 |
| 20Q1 (2) | 4.02 | -45.16 | 0.0 | 4.3 | -40.19 | 0.0 | 0.49 | -5.77 | 0.0 | 0 | 0 | 0.0 | 0.09 | 0 | 0.0 | 0 | 0 | 0.0 | 0.27 | 3.85 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 120.0 | 0.0 | 0.14 | 600.0 | 0.0 | -0.63 | -75.0 | 0.0 | -0.63 | -75.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.31 | -82.35 | 0.0 | -0.41 | -105.0 | 0.0 | -0.31 | -6.9 | 0.0 | 206 | 0.0 | 0.0 | 0.19 | -62.0 | 0.0 |
| 19Q4 (1) | 7.33 | 0.0 | 0.0 | 7.19 | 0.0 | 0.0 | 0.52 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | -0.36 | 0.0 | 0.0 | -0.36 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.17 | 0.0 | 0.0 | -0.20 | 0.0 | 0.0 | -0.29 | 0.0 | 0.0 | 206 | 0.0 | 0.0 | 0.5 | 0.0 | 0.0 |
