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) | 7.21 | -24.34 | 8.14 | -23.64 | 1.59 | -3.05 | 0.01 | -80.0 | 0.07 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | -0.01 | 0 | 0 | 0 | 0.04 | -91.84 | -0.46 | 0 | -2.98 | 0 | -2.99 | 0 | 0.01 | 0.0 | 0.00 | 0 | -5.64 | 0 | -4.77 | 0 | 0.00 | 0 | 53 | -1.85 | -2.17 | 0 |
| 2022 (9) | 9.53 | -44.82 | 10.66 | -32.45 | 1.64 | -20.77 | 0.05 | -44.44 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 0 | 0 | 0 | 0 | 0.49 | 122.73 | -0.27 | 0 | -3.04 | 0 | -3.05 | 0 | 0.01 | 0.0 | 0.00 | 0 | -5.61 | 0 | -5.25 | 0 | 0.00 | 0 | 54 | -8.47 | -2.15 | 0 |
| 2021 (8) | 17.27 | -5.83 | 15.78 | 4.5 | 2.07 | 1.97 | 0.09 | 0 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.22 | 69.23 | 0.27 | 170.0 | -0.31 | 0 | -0.32 | 0 | 0.01 | 0 | 0.00 | 0 | -0.55 | 0 | -1.11 | 0 | 0.00 | 0 | 59 | 22.92 | 0.55 | -75.0 |
| 2020 (7) | 18.34 | 34.16 | 15.1 | 23.06 | 2.03 | 39.04 | 0 | 0 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.01 | -50.0 | -0.01 | 0 | 0 | 0 | 0.13 | 0 | 0.1 | 0 | 1.31 | 0 | 1.31 | 0 | 0 | 0 | 0.00 | 0 | 2.69 | 0 | 2.28 | 0 | 0.00 | 0 | 48 | 0.0 | 2.2 | 168.29 |
| 2019 (6) | 13.67 | 4.83 | 12.27 | -0.65 | 1.46 | -7.01 | 0 | 0 | 0.06 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | -0.08 | 0 | -0.13 | 0 | -0.18 | 0 | -0.19 | 0 | 0.01 | -75.0 | 0.00 | 0 | -0.40 | 0 | -0.11 | 0 | 0.00 | 0 | 48 | 0.0 | 0.82 | 0 |
| 2018 (5) | 13.04 | -2.98 | 12.35 | 8.24 | 1.57 | 22.66 | 0.02 | 100.0 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.03 | 0 | -0.84 | 0 | -0.89 | 0 | 0.04 | -33.33 | 0.00 | 0 | -1.84 | 0 | -1.74 | 0 | 0.00 | 0 | 48 | 0.0 | -0.12 | 0 |
| 2017 (4) | 13.44 | -1.25 | 11.41 | -0.44 | 1.28 | 4.07 | 0.01 | 0.0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.06 | 0 | -0.04 | 0 | 0.72 | 100.0 | 0.66 | 83.33 | 0.06 | 0 | 8.06 | 544.8 | 1.36 | 83.78 | 1.32 | -23.26 | 0.00 | 0 | 48 | 0.0 | 1.39 | 33.65 |
| 2016 (3) | 13.61 | 16.52 | 11.46 | 12.13 | 1.23 | -2.38 | 0.01 | -75.0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.52 | 0 | -0.55 | 0 | 0.36 | 12.5 | 0.36 | 63.64 | 0 | 0 | 1.25 | -95.76 | 0.74 | 64.44 | 1.72 | 805.26 | 0.00 | 0 | 48 | -2.04 | 1.04 | 14.29 |
| 2015 (2) | 11.68 | -24.3 | 10.22 | -13.76 | 1.26 | -30.39 | 0.04 | 33.33 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.11 | -82.26 | 0.12 | -80.65 | 0.32 | -86.55 | 0.22 | -90.31 | 0.09 | -10.0 | 29.45 | 581.71 | 0.45 | -91.18 | 0.19 | -93.89 | 0.00 | 0 | 49 | 11.36 | 0.91 | -67.27 |
| 2014 (1) | 15.43 | 18.88 | 11.85 | 16.29 | 1.81 | 30.22 | 0.03 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.62 | 82.35 | 0.62 | 113.79 | 2.38 | 40.83 | 2.27 | 34.32 | 0.1 | 0 | 4.32 | 0 | 5.10 | 20.0 | 3.11 | 17.8 | 0.00 | 0 | 44 | 10.0 | 2.78 | 33.65 |
| 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) | 1.74 | 9.43 | -19.44 | 1.68 | -9.68 | -26.64 | 0.38 | -7.32 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.1 | -433.33 | -183.33 | -0.41 | 37.88 | -5.13 | -0.41 | 37.88 | -2.5 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.77 | 37.9 | -2.67 | -0.58 | 55.38 | 40.82 | -3.68 | -26.03 | 4.17 | 53 | 0.0 | 0.0 | -0.2 | 56.52 | 0.0 |
| 24Q2 (19) | 1.59 | 8.9 | -7.02 | 1.86 | 8.14 | -7.0 | 0.41 | -43.84 | 2.5 | 0 | 0 | -100.0 | 0.02 | -33.33 | 100.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -53.85 | 100.0 | 0.03 | -70.0 | 107.14 | -0.66 | 25.84 | 41.07 | -0.66 | 25.84 | 41.07 | 0 | 0 | 0 | 0.00 | 0 | 0 | -1.24 | 25.75 | 41.23 | -1.30 | 30.48 | 1.52 | -2.92 | -74.85 | 5.5 | 53 | 0.0 | 0.0 | -0.46 | 33.33 | 48.89 |
| 24Q1 (18) | 1.46 | -7.59 | -17.05 | 1.72 | -11.79 | -9.47 | 0.73 | 65.91 | 97.3 | 0 | 0 | 0 | 0.03 | 50.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.13 | 208.33 | 0 | 0.1 | 166.67 | 1100.0 | -0.89 | 6.32 | -71.15 | -0.89 | 6.32 | -71.15 | 0 | 0 | 0 | 0.00 | 0 | 0 | -1.67 | 7.22 | -70.41 | -1.87 | -23.84 | -94.79 | -1.67 | 70.39 | -70.41 | 53 | 0.0 | 0.0 | -0.69 | 9.21 | -122.58 |
| 23Q4 (17) | 1.58 | -26.85 | 7.48 | 1.95 | -14.85 | -1.52 | 0.44 | 15.79 | 7.32 | 0 | 0 | -100.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.12 | -192.31 | -9.09 | -0.15 | -225.0 | -87.5 | -0.95 | -143.59 | 5.0 | -0.95 | -137.5 | 5.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -1.80 | -140.0 | 1.64 | -1.51 | -54.08 | 13.22 | -5.64 | -46.87 | -0.53 | 53 | 0.0 | -1.85 | -0.76 | -280.0 | 5.0 |
| 23Q3 (16) | 2.16 | 26.32 | 56.52 | 2.29 | 14.5 | 11.17 | 0.38 | -5.0 | 8.57 | 0 | -100.0 | -100.0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 333.33 | -23.53 | 0.12 | 128.57 | 120.69 | -0.39 | 65.18 | 75.78 | -0.4 | 64.29 | 75.16 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.75 | 64.45 | 75.33 | -0.98 | 25.76 | 49.48 | -3.84 | -24.27 | -2.67 | 53 | 0.0 | 0.0 | -0.2 | 77.78 | 85.4 |
| 23Q2 (15) | 1.71 | -2.84 | -37.13 | 2.0 | 5.26 | -29.58 | 0.4 | 8.11 | -4.76 | 0.01 | 0 | -50.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | -50.0 | -0.42 | -4100.0 | -4100.0 | -1.12 | -115.38 | -103.64 | -1.12 | -115.38 | -100.0 | 0 | 0 | -100.0 | 0.00 | 0 | 0 | -2.11 | -115.31 | -108.91 | -1.32 | -37.5 | -26.92 | -3.09 | -215.31 | -291.14 | 53 | 0.0 | -3.64 | -0.9 | -190.32 | -181.25 |
| 23Q1 (14) | 1.76 | 19.73 | -55.56 | 1.9 | -4.04 | -49.6 | 0.37 | -9.76 | -17.78 | 0 | -100.0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | -0.01 | 87.5 | -102.56 | -0.52 | 48.0 | -533.33 | -0.52 | 48.0 | -533.33 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.98 | 46.45 | -545.45 | -0.96 | 44.83 | -88.24 | -0.98 | 82.53 | -545.45 | 53 | -1.85 | -5.36 | -0.31 | 61.25 | -191.18 |
| 22Q4 (13) | 1.47 | 6.52 | -63.88 | 1.98 | -3.88 | -50.0 | 0.41 | 17.14 | -39.71 | 0.01 | 0.0 | -66.67 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | -164.71 | -168.75 | -0.08 | 86.21 | -142.11 | -1.0 | 37.89 | -156.41 | -1.0 | 37.89 | -194.12 | 0 | 0 | 100.0 | 0.00 | 0 | 0 | -1.83 | 39.8 | -215.52 | -1.74 | 10.31 | -74.0 | -5.61 | -50.0 | -920.0 | 54 | 1.89 | -8.47 | -0.8 | 41.61 | -400.0 |
| 22Q3 (12) | 1.38 | -49.26 | -63.2 | 2.06 | -27.46 | -44.77 | 0.35 | -16.67 | -25.53 | 0.01 | -50.0 | -50.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 183.33 | 1800.0 | -0.58 | -5700.0 | -5900.0 | -1.61 | -192.73 | -274.42 | -1.61 | -187.5 | -347.22 | 0 | -100.0 | 100.0 | 0.00 | 0 | 0 | -3.04 | -200.99 | -390.32 | -1.94 | -86.54 | -177.14 | -3.74 | -373.42 | -12566.67 | 53 | -3.64 | -10.17 | -1.37 | -328.12 | -552.38 |
| 22Q2 (11) | 2.72 | -31.31 | -39.15 | 2.84 | -24.67 | -27.74 | 0.42 | -6.67 | -2.33 | 0.02 | 0.0 | 0.0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -83.78 | 220.0 | -0.01 | -102.56 | 66.67 | -0.55 | -558.33 | -711.11 | -0.56 | -566.67 | -2900.0 | 0.01 | 0 | -85.71 | 0.00 | 0 | -100.0 | -1.01 | -559.09 | -3466.67 | -1.04 | -103.92 | -1255.56 | -0.79 | -459.09 | -221.54 | 55 | -1.79 | -6.78 | -0.32 | -194.12 | -210.34 |
| 22Q1 (10) | 3.96 | -2.7 | -20.32 | 3.77 | -4.8 | -9.38 | 0.45 | -33.82 | -10.0 | 0.02 | -33.33 | 100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.37 | 131.25 | 236.36 | 0.39 | 105.26 | 254.55 | 0.12 | 130.77 | -72.09 | 0.12 | 135.29 | -66.67 | 0 | 100.0 | -100.0 | 0.00 | 0 | -100.0 | 0.22 | 137.93 | -64.52 | -0.51 | 49.0 | -208.51 | 0.22 | 140.0 | -64.52 | 56 | -5.08 | -5.08 | 0.34 | 312.5 | -46.88 |
| 21Q4 (9) | 4.07 | 8.53 | -27.58 | 3.96 | 6.17 | -10.81 | 0.68 | 44.68 | 4.62 | 0.03 | 50.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 1700.0 | 23.08 | 0.19 | 1800.0 | 35.71 | -0.39 | 9.3 | -157.35 | -0.34 | 5.56 | -150.0 | -0.05 | 28.57 | 0 | 0.00 | 0 | 0 | -0.58 | 6.45 | -141.43 | -1.00 | -42.86 | -198.04 | -0.55 | -1933.33 | -120.3 | 59 | 0.0 | 22.92 | -0.16 | 23.81 | -117.98 |
| 21Q3 (8) | 3.75 | -16.11 | -33.75 | 3.73 | -5.09 | -16.93 | 0.47 | 9.3 | -33.8 | 0.02 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.01 | 80.0 | -109.09 | 0.01 | 133.33 | -90.0 | -0.43 | -577.78 | -178.18 | -0.36 | -1900.0 | -165.45 | -0.07 | -200.0 | 0 | 0.00 | -100.0 | 0 | -0.62 | -2166.67 | -153.91 | -0.70 | -877.78 | -182.35 | 0.03 | -95.38 | -97.71 | 59 | 0.0 | 22.92 | -0.21 | -172.41 | -127.27 |
| 21Q2 (7) | 4.47 | -10.06 | 16.41 | 3.93 | -5.53 | 18.02 | 0.43 | -14.0 | 22.86 | 0.02 | 100.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.05 | -145.45 | 44.44 | -0.03 | -127.27 | 70.0 | 0.09 | -79.07 | 50.0 | 0.02 | -94.44 | -66.67 | 0.07 | 16.67 | 0 | 81.71 | 449.5 | 0 | 0.03 | -95.16 | -75.0 | 0.09 | -80.85 | -70.0 | 0.65 | 4.84 | 306.25 | 59 | 0.0 | 22.92 | 0.29 | -54.69 | 0.0 |
| 21Q1 (6) | 4.97 | -11.57 | 54.35 | 4.16 | -6.31 | 45.96 | 0.5 | -23.08 | 56.25 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.11 | -15.38 | 466.67 | 0.11 | -21.43 | 375.0 | 0.43 | -36.76 | 2050.0 | 0.36 | -47.06 | 1700.0 | 0.06 | 0 | 0 | 14.87 | 0 | 5407.41 | 0.62 | -55.71 | 1450.0 | 0.47 | -53.92 | 327.27 | 0.62 | -77.12 | 1450.0 | 59 | 22.92 | 22.92 | 0.64 | -28.09 | 156.0 |
| 20Q4 (5) | 5.62 | -0.71 | 38.77 | 4.44 | -1.11 | 26.14 | 0.65 | -8.45 | 62.5 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.13 | 18.18 | 316.67 | 0.14 | 40.0 | 333.33 | 0.68 | 23.64 | 871.43 | 0.68 | 23.64 | 1033.33 | 0 | 0 | 0 | 0.00 | 0 | -100.0 | 1.40 | 21.74 | 976.92 | 1.02 | 20.0 | 343.48 | 2.71 | 106.87 | 777.5 | 48 | 0.0 | 0.0 | 0.89 | 15.58 | 187.1 |
| 20Q3 (4) | 5.66 | 47.4 | 0.0 | 4.49 | 34.83 | 0.0 | 0.71 | 102.86 | 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 | -0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.11 | 222.22 | 0.0 | 0.1 | 200.0 | 0.0 | 0.55 | 816.67 | 0.0 | 0.55 | 816.67 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 1.15 | 858.33 | 0.0 | 0.85 | 183.33 | 0.0 | 1.31 | 718.75 | 0.0 | 48 | 0.0 | 0.0 | 0.77 | 165.52 | 0.0 |
| 20Q2 (3) | 3.84 | 19.25 | 0.0 | 3.33 | 16.84 | 0.0 | 0.35 | 9.38 | 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 | -0.09 | -200.0 | 0.0 | -0.1 | -150.0 | 0.0 | 0.06 | 200.0 | 0.0 | 0.06 | 200.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | -100.0 | 0.0 | 0.12 | 200.0 | 0.0 | 0.30 | 172.73 | 0.0 | 0.16 | 300.0 | 0.0 | 48 | 0.0 | 0.0 | 0.29 | 16.0 | 0.0 |
| 20Q1 (2) | 3.22 | -20.49 | 0.0 | 2.85 | -19.03 | 0.0 | 0.32 | -20.0 | 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 | -0.03 | 50.0 | 0.0 | -0.04 | 33.33 | 0.0 | 0.02 | -71.43 | 0.0 | 0.02 | -66.67 | 0.0 | 0 | 0 | 0.0 | 0.27 | -93.93 | 0.0 | 0.04 | -69.23 | 0.0 | 0.11 | -52.17 | 0.0 | 0.04 | 110.0 | 0.0 | 48 | 0.0 | 0.0 | 0.25 | -19.35 | 0.0 |
| 19Q4 (1) | 4.05 | 0.0 | 0.0 | 3.52 | 0.0 | 0.0 | 0.4 | 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 | -0.06 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 4.45 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0.23 | 0.0 | 0.0 | -0.40 | 0.0 | 0.0 | 48 | 0.0 | 0.0 | 0.31 | 0.0 | 0.0 |
