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) | 7.82 | -32.93 | 5.83 | -36.63 | 4.25 | 45.55 | 0.15 | 275.0 | 0.07 | 250.0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.14 | 40.0 | 0 | 0 | 0 | 0 | 0.11 | -78.43 | 0.42 | -20.75 | -1.84 | 0 | -1.84 | 0 | 0 | 0 | 0.00 | 0 | -3.01 | 0 | -3.70 | 0 | 0.00 | 0 | 61 | 0.0 | -1.44 | 0 |
| 2022 (9) | 11.66 | 12.01 | 9.2 | 10.71 | 2.92 | 0.69 | 0.04 | 100.0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 100.0 | 0 | 0 | 0 | 0 | 0.51 | 0 | 0.53 | 2550.0 | 0.07 | 0 | 0.04 | 0 | 0.03 | 200.0 | 42.97 | 0 | 0.07 | 0 | -0.80 | 0 | 0.00 | 0 | 61 | 0.0 | 0.35 | 0 |
| 2021 (8) | 10.41 | 2.76 | 8.31 | 5.59 | 2.9 | 0.69 | 0.02 | -50.0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 66.67 | 0 | 0 | 0 | 0 | -0.07 | 0 | 0.02 | 0 | -0.79 | 0 | -0.8 | 0 | 0.01 | 0 | 0.00 | 0 | -1.31 | 0 | -1.34 | 0 | 0.00 | 0 | 61 | 0.0 | -0.54 | 0 |
| 2020 (7) | 10.13 | -53.1 | 7.87 | -54.8 | 2.88 | -20.22 | 0.04 | -60.0 | 0.02 | -71.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -40.0 | -0.01 | 0 | 0 | 0 | -0.26 | 0 | -0.91 | 0 | -1.52 | 0 | -1.52 | 0 | 0 | 0 | 0.00 | 0 | -2.49 | 0 | -1.00 | 0 | 0.00 | 0 | 61 | 0.0 | -1.22 | 0 |
| 2019 (6) | 21.6 | -8.16 | 17.41 | -13.68 | 3.61 | -10.64 | 0.1 | 233.33 | 0.07 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -28.57 | 0.09 | -10.0 | 0 | 0 | -0.06 | 0 | 0.06 | -86.05 | 0.65 | 0 | 0.67 | 0 | -0.02 | 0 | 0.00 | 0 | 1.10 | 0 | 1.00 | 0 | 0.00 | 0 | 61 | 0.0 | 1.17 | 234.29 |
| 2018 (5) | 23.52 | 14.17 | 20.17 | 12.37 | 4.04 | -1.7 | 0.03 | 0.0 | 0.06 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -53.33 | 0.1 | 400.0 | 0 | 0 | 0.32 | 0 | 0.43 | 0 | -0.26 | 0 | -0.28 | 0 | 0.02 | 0 | 0.00 | 0 | -0.46 | 0 | -1.16 | 0 | 0.00 | 0 | 61 | 0.0 | 0.35 | 0 |
| 2017 (4) | 20.6 | 18.25 | 17.95 | 29.79 | 4.11 | -3.29 | 0.03 | 0.0 | 0.02 | 100.0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.15 | -58.33 | 0.02 | -71.43 | 0.04 | 0 | -0.34 | 0 | -0.27 | 0 | -1.74 | 0 | -1.72 | 0 | -0.02 | 0 | 0.00 | 0 | -2.82 | 0 | -2.38 | 0 | 0.00 | 0 | 61 | 0.0 | -1.05 | 0 |
| 2016 (3) | 17.42 | 13.93 | 13.83 | 10.73 | 4.25 | 20.74 | 0.03 | -40.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.36 | 227.27 | 0.07 | 133.33 | 0 | 0 | 0.04 | -88.89 | 0.53 | 15.22 | -0.12 | 0 | -0.05 | 0 | -0.07 | 0 | 0.00 | 0 | -0.08 | 0 | -0.95 | 0 | 0.00 | 0 | 61 | 0.0 | 0.36 | 80.0 |
| 2015 (2) | 15.29 | -33.38 | 12.49 | -34.74 | 3.52 | 1.73 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 22.22 | 0.03 | 0.0 | 0 | 0 | 0.36 | -26.53 | 0.46 | -49.45 | -0.27 | 0 | -0.27 | 0 | 0 | 0 | 0.00 | 0 | -0.44 | 0 | -1.20 | 0 | 0.00 | 0 | 61 | 1.67 | 0.2 | -88.44 |
| 2014 (1) | 22.95 | 22.92 | 19.14 | 21.76 | 3.46 | 67.96 | 0.06 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 125.0 | 0.03 | 0 | 0 | 0 | 0.49 | 172.22 | 0.91 | 193.55 | 1.26 | 5.0 | 1.01 | 10.99 | 0.25 | -16.67 | 20.04 | -18.37 | 1.67 | 10.6 | 0.16 | -83.67 | 0.00 | 0 | 60 | 0.0 | 1.73 | 14.57 |
| 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) | 0.57 | 35.71 | -33.72 | 0.49 | -3.92 | -20.97 | 0.51 | -13.56 | -47.96 | 0.05 | -16.67 | 66.67 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.18 | -238.46 | -148.65 | -0.62 | -14.81 | -72.22 | -0.62 | -14.81 | -72.22 | 0 | 0 | 0 | 0.00 | 0 | 0 | -1.01 | -14.77 | -71.19 | -0.72 | 34.55 | 40.0 | -2.23 | -82.79 | -232.84 | 61 | 0.0 | 0.0 | -0.5 | -19.05 | -100.0 |
| 24Q2 (19) | 0.42 | -63.79 | -82.5 | 0.51 | -45.16 | -70.52 | 0.59 | -13.24 | -23.38 | 0.06 | 20.0 | 100.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.1 | -58.33 | -44.44 | 0.13 | -58.06 | -48.0 | -0.54 | -285.71 | -460.0 | -0.54 | -170.0 | -460.0 | 0 | -100.0 | 0 | 0.00 | 0 | 0 | -0.88 | -166.67 | -452.0 | -1.10 | -30.95 | -587.5 | -1.22 | -269.7 | -1425.0 | 61 | 0.0 | 0.0 | -0.42 | -4100.0 | -275.0 |
| 24Q1 (18) | 1.16 | -12.78 | -63.98 | 0.93 | 2.2 | -63.81 | 0.68 | -58.79 | -20.0 | 0.05 | -16.67 | 66.67 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -71.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 175.0 | 700.0 | 0.31 | 247.62 | 3000.0 | -0.14 | 90.21 | 30.0 | -0.2 | 86.01 | 0.0 | 0.06 | 0 | 0 | 0.00 | 0 | 0 | -0.33 | 85.9 | 0.0 | -0.84 | 58.0 | -147.06 | -0.33 | 89.04 | 0.0 | 61 | 0.0 | 0.0 | -0.01 | 99.24 | 91.67 |
| 23Q4 (17) | 1.33 | 54.65 | -70.83 | 0.91 | 46.77 | -73.39 | 1.65 | 68.37 | 103.7 | 0.06 | 100.0 | 200.0 | 0.02 | 0.0 | 100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.32 | -210.34 | -10.34 | -0.21 | -156.76 | 16.0 | -1.43 | -297.22 | -1688.89 | -1.43 | -297.22 | -2483.33 | 0 | 0 | -100.0 | 0.00 | 0 | -100.0 | -2.34 | -296.61 | -2440.0 | -2.00 | -66.67 | -492.16 | -3.01 | -349.25 | -4400.0 | 61 | 0.0 | 0.0 | -1.32 | -428.0 | -876.47 |
| 23Q3 (16) | 0.86 | -64.17 | -80.54 | 0.62 | -64.16 | -82.68 | 0.98 | 27.27 | 1.03 | 0.03 | 0.0 | 200.0 | 0.02 | 0.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 500.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | 61.11 | -29.27 | 0.37 | 48.0 | -30.19 | -0.36 | -340.0 | -192.31 | -0.36 | -340.0 | -192.31 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.59 | -336.0 | -192.19 | -1.20 | -650.0 | -421.74 | -0.67 | -737.5 | -2133.33 | 61 | 0.0 | 0.0 | -0.25 | -204.17 | -154.35 |
| 23Q2 (15) | 2.4 | -25.47 | 56.86 | 1.73 | -32.68 | 49.14 | 0.77 | -9.41 | 28.33 | 0.03 | 0.0 | 200.0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | 550.0 | 12.5 | 0.25 | 2400.0 | 525.0 | 0.15 | 175.0 | 178.95 | 0.15 | 175.0 | 178.95 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.25 | 175.76 | 180.65 | -0.16 | 52.94 | 57.89 | -0.08 | 75.76 | 88.06 | 61 | 0.0 | 0.0 | 0.24 | 300.0 | 300.0 |
| 23Q1 (14) | 3.22 | -29.39 | 177.59 | 2.57 | -24.85 | 147.12 | 0.85 | 4.94 | 54.55 | 0.03 | 50.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 86.21 | -118.18 | 0.01 | 104.0 | -95.24 | -0.2 | -322.22 | 9.09 | -0.2 | -433.33 | 9.09 | 0 | -100.0 | 0 | 0.00 | -100.0 | 0 | -0.33 | -430.0 | 8.33 | -0.34 | -166.67 | 51.43 | -0.33 | -571.43 | 8.33 | 61 | 0.0 | 0.0 | -0.12 | -170.59 | 25.0 |
| 22Q4 (13) | 4.56 | 3.17 | 89.21 | 3.42 | -4.47 | 75.38 | 0.81 | -16.49 | 14.08 | 0.02 | 100.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.29 | -170.73 | -2800.0 | -0.25 | -147.17 | -2400.0 | 0.09 | -76.92 | 136.0 | 0.06 | -84.62 | 123.08 | 0.03 | 0 | 200.0 | 31.63 | 0 | 0 | 0.10 | -84.38 | 123.81 | 0.51 | 321.74 | 224.39 | 0.07 | 333.33 | 105.34 | 61 | 0.0 | 0.0 | 0.17 | -63.04 | 189.47 |
| 22Q3 (12) | 4.42 | 188.89 | 57.86 | 3.58 | 208.62 | 51.69 | 0.97 | 61.67 | 40.58 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.41 | 156.25 | 1125.0 | 0.53 | 1225.0 | 1866.67 | 0.39 | 305.26 | 239.29 | 0.39 | 305.26 | 239.29 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.64 | 306.45 | 239.13 | -0.23 | 39.47 | 43.9 | -0.03 | 95.52 | 96.59 | 61 | 0.0 | 0.0 | 0.46 | 483.33 | 309.09 |
| 22Q2 (11) | 1.53 | 31.9 | -29.82 | 1.16 | 11.54 | -29.27 | 0.6 | 9.09 | -14.29 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | -27.27 | 245.45 | 0.04 | -80.95 | 133.33 | -0.19 | 13.64 | 32.14 | -0.19 | 13.64 | 32.14 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.31 | 13.89 | 31.11 | -0.38 | 45.71 | -46.15 | -0.67 | -86.11 | -55.81 | 61 | 0.0 | 0.0 | -0.12 | 25.0 | 45.45 |
| 22Q1 (10) | 1.16 | -51.87 | -61.59 | 1.04 | -46.67 | -56.12 | 0.55 | -22.54 | -32.1 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 400.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 2300.0 | 120.0 | 0.21 | 2200.0 | 23.53 | -0.22 | 12.0 | -1200.0 | -0.22 | 15.38 | -1200.0 | 0 | -100.0 | 0 | 0.00 | 0 | 0 | -0.36 | 14.29 | -1300.0 | -0.70 | -70.73 | -180.0 | -0.36 | 72.52 | -1300.0 | 61 | 0.0 | 0.0 | -0.16 | 15.79 | -300.0 |
| 21Q4 (9) | 2.41 | -13.93 | -19.67 | 1.95 | -17.37 | -16.67 | 0.71 | 2.9 | 9.23 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 75.0 | 90.91 | -0.01 | 66.67 | 96.55 | -0.25 | 10.71 | 10.71 | -0.26 | 7.14 | 13.33 | 0.01 | 0 | 0.0 | 0.00 | 0 | 0 | -0.42 | 8.7 | 14.29 | -0.41 | 0.0 | -1950.0 | -1.31 | -48.86 | 47.39 | 61 | 0.0 | 0.0 | -0.19 | 13.64 | 5.0 |
| 21Q3 (8) | 2.8 | 28.44 | 93.1 | 2.36 | 43.9 | 103.45 | 0.69 | -1.43 | 4.55 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 166.67 | 100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.04 | 63.64 | 33.33 | -0.03 | 75.0 | 89.66 | -0.28 | 0.0 | 57.58 | -0.28 | 0.0 | 57.58 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.46 | -2.22 | 57.41 | -0.41 | -57.69 | 32.79 | -0.88 | -104.65 | 56.0 | 61 | 0.0 | 0.0 | -0.22 | 0.0 | 62.71 |
| 21Q2 (7) | 2.18 | -27.81 | -31.66 | 1.64 | -30.8 | -29.91 | 0.7 | -13.58 | -13.58 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -160.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | -210.0 | 0 | -0.12 | -170.59 | 72.09 | -0.28 | -1500.0 | 28.21 | -0.28 | -1500.0 | 24.32 | 0 | 0 | 100.0 | 0.00 | 0 | 0 | -0.45 | -1600.0 | 27.42 | -0.26 | -4.0 | -360.0 | -0.43 | -1533.33 | 53.26 | 61 | 0.0 | 1.67 | -0.22 | -375.0 | 31.25 |
| 21Q1 (6) | 3.02 | 0.67 | 20.8 | 2.37 | 1.28 | 16.75 | 0.81 | 24.62 | 6.58 | 0.02 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 350.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 190.91 | 0 | 0.17 | 158.62 | 54.55 | 0.02 | 107.14 | 110.53 | 0.02 | 106.67 | 110.53 | 0 | -100.0 | 0 | 0.00 | 0 | 0 | 0.03 | 106.12 | 109.68 | -0.25 | -1150.0 | 48.98 | 0.03 | 101.2 | 109.68 | 61 | 0.0 | 0.0 | 0.08 | 140.0 | 166.67 |
| 20Q4 (5) | 3.0 | 106.9 | -32.58 | 2.34 | 101.72 | -34.08 | 0.65 | -1.52 | -23.53 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -300.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.11 | -83.33 | 0 | -0.29 | 0.0 | -38.1 | -0.28 | 57.58 | -64.71 | -0.3 | 54.55 | -172.73 | 0.01 | 0 | 116.67 | 0.00 | 0 | 0 | -0.49 | 54.63 | -157.89 | -0.02 | 96.72 | -112.5 | -2.49 | -24.5 | -326.36 | 61 | 0.0 | 0.0 | -0.2 | 66.1 | -150.0 |
| 20Q3 (4) | 1.45 | -54.55 | 0.0 | 1.16 | -50.43 | 0.0 | 0.66 | -18.52 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 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 | -0.06 | 0 | 0.0 | -0.29 | 32.56 | 0.0 | -0.66 | -69.23 | 0.0 | -0.66 | -78.38 | 0.0 | 0 | 100.0 | 0.0 | 0.00 | 0 | 0.0 | -1.08 | -74.19 | 0.0 | -0.61 | -710.0 | 0.0 | -2.00 | -117.39 | 0.0 | 61 | 1.67 | 0.0 | -0.59 | -84.38 | 0.0 |
| 20Q2 (3) | 3.19 | 27.6 | 0.0 | 2.34 | 15.27 | 0.0 | 0.81 | 6.58 | 0.0 | 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 | 0 | 0.0 | 0 | 0 | 0.0 | -0.43 | -490.91 | 0.0 | -0.39 | -105.26 | 0.0 | -0.37 | -94.74 | 0.0 | -0.01 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.62 | -100.0 | 0.0 | 0.10 | 120.41 | 0.0 | -0.92 | -196.77 | 0.0 | 60 | -1.64 | 0.0 | -0.32 | -166.67 | 0.0 |
| 20Q1 (2) | 2.5 | -43.82 | 0.0 | 2.03 | -42.82 | 0.0 | 0.76 | -10.59 | 0.0 | 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 | 0.0 | 0 | 0 | 0.0 | 0.11 | 152.38 | 0.0 | -0.19 | -11.76 | 0.0 | -0.19 | -72.73 | 0.0 | 0 | 100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.31 | -63.16 | 0.0 | -0.49 | -406.25 | 0.0 | -0.31 | -128.18 | 0.0 | 61 | 0.0 | 0.0 | -0.12 | -50.0 | 0.0 |
| 19Q4 (1) | 4.45 | 0.0 | 0.0 | 3.55 | 0.0 | 0.0 | 0.85 | 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 | -0.21 | 0.0 | 0.0 | -0.17 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.19 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 1.10 | 0.0 | 0.0 | 61 | 0.0 | 0.0 | -0.08 | 0.0 | 0.0 |
