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) | 7.75 | -13.79 | 4.11 | -14.91 | 2.82 | 0.0 | 0.4 | 566.67 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.14 | -81.08 | 0.51 | -37.04 | 1.34 | -37.67 | 1.23 | -30.11 | 0.11 | -71.79 | 8.12 | -55.63 | 1.31 | -31.41 | 0.75 | -24.24 | 0.00 | 0 | 92 | 2.22 | 1.4 | -36.94 |
| 2022 (9) | 8.99 | -3.44 | 4.83 | 1.47 | 2.82 | 6.82 | 0.06 | -25.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.74 | 0 | 0.81 | 0 | 2.15 | 25.73 | 1.76 | 9.32 | 0.39 | 290.0 | 18.30 | 211.22 | 1.91 | 4.95 | 0.99 | -47.62 | 0.00 | 0 | 90 | 3.45 | 2.22 | 24.72 |
| 2021 (8) | 9.31 | 10.7 | 4.76 | 10.44 | 2.64 | -0.38 | 0.08 | -42.86 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0 | -0.35 | 0 | -0.2 | 0 | 1.71 | 35.71 | 1.61 | 47.71 | 0.1 | -41.18 | 5.88 | -56.18 | 1.82 | 45.6 | 1.89 | 41.04 | 0.00 | 0 | 87 | 1.16 | 1.78 | 33.83 |
| 2020 (7) | 8.41 | -8.69 | 4.31 | -7.11 | 2.65 | -3.99 | 0.14 | 27.27 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.01 | -90.0 | 0 | 0 | 0 | 0 | -0.35 | 0 | -0.2 | 0 | 1.26 | -30.77 | 1.09 | -28.29 | 0.17 | -45.16 | 13.42 | -20.5 | 1.25 | -28.98 | 1.34 | -14.65 | 0.00 | 0 | 86 | 2.38 | 1.33 | -30.73 |
| 2019 (6) | 9.21 | -6.59 | 4.64 | -5.5 | 2.76 | -6.76 | 0.11 | -8.33 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.1 | 900.0 | 0 | 0 | 0 | 0 | -0.21 | 0 | 0.01 | -96.55 | 1.82 | -20.18 | 1.52 | -19.15 | 0.31 | -22.5 | 16.88 | -4.04 | 1.76 | -21.08 | 1.57 | -5.42 | 0.00 | 0 | 84 | 2.44 | 1.92 | -18.99 |
| 2018 (5) | 9.86 | 0.51 | 4.91 | 3.81 | 2.96 | 17.0 | 0.12 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.01 | -88.89 | 0 | 0 | 0 | 0 | 0.15 | 0 | 0.29 | 0 | 2.28 | 3.64 | 1.88 | -2.59 | 0.4 | 48.15 | 17.59 | 45.01 | 2.23 | -3.04 | 1.66 | -30.25 | 0.00 | 0 | 82 | 1.23 | 2.37 | 3.49 |
| 2017 (4) | 9.81 | -14.17 | 4.73 | -16.58 | 2.53 | -15.38 | 0.12 | 100.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.09 | 800.0 | 0 | 0 | 0 | 0 | -0.57 | 0 | -0.35 | 0 | 2.2 | -23.34 | 1.93 | -19.92 | 0.27 | -41.3 | 12.13 | -24.38 | 2.30 | -22.03 | 2.38 | -1.24 | 0.00 | 0 | 81 | 3.85 | 2.29 | -21.84 |
| 2016 (3) | 11.43 | 4.86 | 5.67 | 0.71 | 2.99 | 6.03 | 0.06 | 20.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.24 | 0 | -0.21 | 0 | 0.1 | -64.29 | 2.87 | 5.13 | 2.41 | 4.33 | 0.46 | 9.52 | 16.04 | 3.89 | 2.95 | 3.15 | 2.41 | 14.22 | 0.00 | 0 | 78 | 1.3 | 2.93 | 5.02 |
| 2015 (2) | 10.9 | 5.72 | 5.63 | 2.93 | 2.82 | 4.83 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | 130.0 | 0.28 | 75.0 | 2.73 | 18.18 | 2.31 | 24.19 | 0.42 | -8.7 | 15.44 | -22.22 | 2.86 | 22.75 | 2.11 | 19.21 | 0.00 | 0 | 77 | 1.32 | 2.79 | 17.23 |
| 2014 (1) | 10.31 | 24.52 | 5.47 | 29.62 | 2.69 | 7.6 | 0.04 | 100.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0.1 | -44.44 | 0.16 | -15.79 | 2.31 | 32.0 | 1.86 | 24.0 | 0.46 | 84.0 | 19.85 | 37.85 | 2.33 | 18.88 | 1.77 | 30.15 | 0.00 | 0 | 76 | 1.33 | 2.38 | 30.05 |
| 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) | 3.37 | -10.61 | 42.19 | 1.74 | -11.68 | 31.82 | 0.78 | -14.29 | 11.43 | 0.1 | 0.0 | -9.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.02 | -90.48 | -94.59 | 0.87 | -20.91 | 20.83 | 0.69 | -31.68 | 18.97 | 0.18 | 100.0 | 28.57 | 20.63 | 149.46 | 3.15 | 0.72 | -32.71 | 16.13 | 0.70 | -15.66 | 218.18 | 2.53 | 39.78 | 78.17 | 96 | 2.13 | 4.35 | 0.89 | -20.54 | 21.92 |
| 24Q2 (19) | 3.77 | 34.64 | 66.08 | 1.97 | 27.92 | 74.34 | 0.91 | 5.81 | 15.19 | 0.1 | 0.0 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -71.43 | -37.5 | 0.21 | -54.35 | -27.59 | 1.1 | 27.91 | 71.88 | 1.01 | 48.53 | 55.38 | 0.09 | -50.0 | 1000.0 | 8.27 | -60.22 | 0 | 1.07 | 46.58 | 50.7 | 0.83 | 260.87 | 118.42 | 1.81 | 147.95 | 126.25 | 94 | 1.08 | 2.17 | 1.12 | 27.27 | 72.31 |
| 24Q1 (18) | 2.8 | 68.67 | 93.1 | 1.54 | 73.03 | 100.0 | 0.86 | 32.31 | 26.47 | 0.1 | 11.11 | 11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.35 | 209.38 | 3600.0 | 0.46 | 300.0 | 475.0 | 0.86 | 881.82 | 855.56 | 0.68 | 950.0 | 750.0 | 0.18 | 700.0 | 1700.0 | 20.79 | 0 | 149.58 | 0.73 | 1012.5 | 711.11 | 0.23 | 43.75 | 0 | 0.73 | -45.52 | 711.11 | 93 | 1.09 | 2.2 | 0.88 | 1077.78 | 780.0 |
| 23Q4 (17) | 1.66 | -29.96 | 0.61 | 0.89 | -32.58 | -1.11 | 0.65 | -7.14 | 1.56 | 0.09 | -18.18 | 350.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.32 | -203.23 | -23.08 | -0.23 | -162.16 | 8.0 | -0.11 | -115.28 | 21.43 | -0.08 | -113.79 | -33.33 | -0.03 | -121.43 | 62.5 | 0.00 | -100.0 | 0 | -0.08 | -112.9 | -33.33 | 0.16 | -27.27 | -20.0 | 1.34 | -5.63 | -31.63 | 92 | 0.0 | 2.22 | -0.09 | -112.33 | 25.0 |
| 23Q3 (16) | 2.37 | 4.41 | 68.09 | 1.32 | 16.81 | 76.0 | 0.7 | -11.39 | 7.69 | 0.11 | -8.33 | 1000.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.31 | 93.75 | -39.22 | 0.37 | 27.59 | -30.19 | 0.72 | 12.5 | 33.33 | 0.58 | -10.77 | 41.46 | 0.14 | 1500.0 | 16.67 | 20.00 | 0 | -12.7 | 0.62 | -12.68 | 34.78 | 0.22 | -42.11 | 283.33 | 1.42 | 77.5 | -30.05 | 92 | 0.0 | 1.1 | 0.73 | 12.31 | 32.73 |
| 23Q2 (15) | 2.27 | 56.55 | -24.83 | 1.13 | 46.75 | -29.81 | 0.79 | 16.18 | 8.22 | 0.12 | 33.33 | 500.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 1700.0 | -40.74 | 0.29 | 262.5 | 0.0 | 0.64 | 611.11 | -34.02 | 0.65 | 712.5 | -18.75 | -0.01 | -200.0 | -105.88 | 0.00 | -100.0 | -100.0 | 0.71 | 688.89 | -21.11 | 0.38 | 0 | -28.3 | 0.80 | 788.89 | -49.37 | 92 | 1.1 | 3.37 | 0.65 | 550.0 | -34.34 |
| 23Q1 (14) | 1.45 | -12.12 | -50.17 | 0.77 | -14.44 | -50.96 | 0.68 | 6.25 | -15.0 | 0.09 | 350.0 | 800.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 96.15 | -104.55 | 0.08 | 132.0 | -66.67 | 0.09 | 164.29 | -88.46 | 0.08 | 233.33 | -86.67 | 0.01 | 112.5 | -94.44 | 8.33 | 0 | -64.19 | 0.09 | 250.0 | -86.76 | 0.00 | -100.0 | -100.0 | 0.09 | -95.41 | -86.76 | 91 | 1.11 | 3.41 | 0.1 | 183.33 | -87.5 |
| 22Q4 (13) | 1.65 | 17.02 | -37.5 | 0.9 | 20.0 | -35.25 | 0.64 | -1.54 | -1.54 | 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 | 0 | -0.26 | -150.98 | -44.44 | -0.25 | -147.17 | -38.89 | -0.14 | -125.93 | -132.56 | -0.06 | -114.63 | -110.71 | -0.08 | -166.67 | 42.86 | 0.00 | -100.0 | 0 | -0.06 | -113.04 | -109.23 | 0.20 | 266.67 | -74.03 | 1.96 | -3.45 | 5.95 | 90 | -1.1 | 3.45 | -0.12 | -121.82 | -127.27 |
| 22Q3 (12) | 1.41 | -53.31 | -40.51 | 0.75 | -53.42 | -38.52 | 0.65 | -10.96 | 3.17 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.51 | 88.89 | 828.57 | 0.53 | 82.76 | 983.33 | 0.54 | -44.33 | 17.39 | 0.41 | -48.75 | 17.14 | 0.12 | -29.41 | 9.09 | 22.91 | 31.74 | -2.05 | 0.46 | -48.89 | 15.0 | -0.12 | -122.64 | -127.91 | 2.03 | 28.48 | 69.17 | 91 | 2.25 | 3.41 | 0.55 | -44.44 | 14.58 |
| 22Q2 (11) | 3.02 | 3.78 | 41.12 | 1.61 | 2.55 | 50.47 | 0.73 | -8.75 | 12.31 | 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 | 0 | -100.0 | 0.27 | 22.73 | 485.71 | 0.29 | 20.83 | 2800.0 | 0.97 | 24.36 | 120.45 | 0.8 | 33.33 | 128.57 | 0.17 | -5.56 | 88.89 | 17.39 | -25.24 | -14.08 | 0.90 | 32.35 | 125.0 | 0.53 | 39.47 | 51.43 | 1.58 | 132.35 | 97.5 | 89 | 1.14 | 2.3 | 0.99 | 23.75 | 115.22 |
| 22Q1 (10) | 2.91 | 10.23 | 34.72 | 1.57 | 12.95 | 45.37 | 0.8 | 23.08 | 11.11 | 0.01 | 0 | -80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 222.22 | 1200.0 | 0.24 | 233.33 | 700.0 | 0.78 | 81.4 | 100.0 | 0.6 | 7.14 | 76.47 | 0.18 | 228.57 | 350.0 | 23.26 | 0 | 110.12 | 0.68 | 4.62 | 70.0 | 0.38 | -50.65 | 18.75 | 0.68 | -63.24 | 70.0 | 88 | 1.15 | 2.33 | 0.8 | 81.82 | 100.0 |
| 21Q4 (9) | 2.64 | 11.39 | 24.53 | 1.39 | 13.93 | 27.52 | 0.65 | 3.17 | 8.33 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 | -157.14 | -12.5 | -0.18 | -200.0 | -20.0 | 0.43 | -6.52 | 48.28 | 0.56 | 60.0 | 86.67 | -0.14 | -227.27 | -600.0 | 0.00 | -100.0 | 0 | 0.65 | 62.5 | 85.71 | 0.77 | 79.07 | 63.83 | 1.85 | 54.17 | 45.67 | 87 | -1.14 | 1.16 | 0.44 | -8.33 | 46.67 |
| 21Q3 (8) | 2.37 | 10.75 | 8.22 | 1.22 | 14.02 | 8.93 | 0.63 | -3.08 | -4.55 | 0.01 | -50.0 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.07 | 0.0 | -16.67 | -0.06 | -700.0 | -200.0 | 0.46 | 4.55 | 17.95 | 0.35 | 0.0 | 16.67 | 0.11 | 22.22 | 22.22 | 23.39 | 15.56 | 0.56 | 0.40 | 0.0 | 14.29 | 0.43 | 22.86 | 30.3 | 1.20 | 50.0 | 30.43 | 88 | 1.15 | 2.33 | 0.48 | 4.35 | 17.07 |
| 21Q2 (7) | 2.14 | -0.93 | 12.04 | 1.07 | -0.93 | 12.63 | 0.65 | -9.72 | 3.17 | 0.02 | -60.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0 | 0 | -0.07 | -250.0 | 41.67 | 0.01 | -66.67 | 111.11 | 0.44 | 12.82 | 76.0 | 0.35 | 2.94 | 52.17 | 0.09 | 125.0 | 350.0 | 20.24 | 82.84 | 209.48 | 0.40 | 0.0 | 48.15 | 0.35 | 9.37 | 6.06 | 0.80 | 100.0 | 40.35 | 87 | 1.16 | 1.16 | 0.46 | 15.0 | 70.37 |
| 21Q1 (6) | 2.16 | 1.89 | -1.37 | 1.08 | -0.92 | -6.09 | 0.72 | 20.0 | -5.26 | 0.05 | 0 | -28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 87.5 | -100.0 | 0.03 | 120.0 | -50.0 | 0.39 | 34.48 | 18.18 | 0.34 | 13.33 | 30.77 | 0.04 | 300.0 | -50.0 | 11.07 | 0 | -52.28 | 0.40 | 14.29 | 33.33 | 0.32 | -31.91 | 52.38 | 0.40 | -68.5 | 33.33 | 86 | 0.0 | 1.18 | 0.4 | 33.33 | 11.11 |
| 20Q4 (5) | 2.12 | -3.2 | -10.17 | 1.09 | -2.68 | -8.4 | 0.6 | -9.09 | -9.09 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.16 | -166.67 | 0 | -0.15 | -650.0 | 25.0 | 0.29 | -25.64 | -6.45 | 0.3 | 0.0 | -6.25 | -0.02 | -122.22 | -100.0 | 0.00 | -100.0 | 0 | 0.35 | 0.0 | -7.89 | 0.47 | 42.42 | -12.96 | 1.27 | 38.04 | -29.44 | 86 | 0.0 | 2.38 | 0.3 | -26.83 | -11.76 |
| 20Q3 (4) | 2.19 | 14.66 | 0.0 | 1.12 | 17.89 | 0.0 | 0.66 | 4.76 | 0.0 | 0.04 | 33.33 | 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 | 50.0 | 0.0 | -0.02 | 77.78 | 0.0 | 0.39 | 56.0 | 0.0 | 0.3 | 30.43 | 0.0 | 0.09 | 350.0 | 0.0 | 23.26 | 255.66 | 0.0 | 0.35 | 29.63 | 0.0 | 0.33 | 0.0 | 0.0 | 0.92 | 61.4 | 0.0 | 86 | 0.0 | 0.0 | 0.41 | 51.85 | 0.0 |
| 20Q2 (3) | 1.91 | -12.79 | 0.0 | 0.95 | -17.39 | 0.0 | 0.63 | -17.11 | 0.0 | 0.03 | -57.14 | 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 | -0.12 | -1100.0 | 0.0 | -0.09 | -250.0 | 0.0 | 0.25 | -24.24 | 0.0 | 0.23 | -11.54 | 0.0 | 0.02 | -75.0 | 0.0 | 6.54 | -71.81 | 0.0 | 0.27 | -10.0 | 0.0 | 0.33 | 57.14 | 0.0 | 0.57 | 90.0 | 0.0 | 86 | 1.18 | 0.0 | 0.27 | -25.0 | 0.0 |
| 20Q1 (2) | 2.19 | -7.2 | 0.0 | 1.15 | -3.36 | 0.0 | 0.76 | 15.15 | 0.0 | 0.07 | 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 | -0.01 | 0 | 0.0 | 0.06 | 130.0 | 0.0 | 0.33 | 6.45 | 0.0 | 0.26 | -18.75 | 0.0 | 0.08 | 900.0 | 0.0 | 23.20 | 0 | 0.0 | 0.30 | -21.05 | 0.0 | 0.21 | -61.11 | 0.0 | 0.30 | -83.33 | 0.0 | 85 | 1.19 | 0.0 | 0.36 | 5.88 | 0.0 |
| 19Q4 (1) | 2.36 | 0.0 | 0.0 | 1.19 | 0.0 | 0.0 | 0.66 | 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 | -0.2 | 0.0 | 0.0 | 0.31 | 0.0 | 0.0 | 0.32 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.38 | 0.0 | 0.0 | 0.54 | 0.0 | 0.0 | 1.80 | 0.0 | 0.0 | 84 | 0.0 | 0.0 | 0.34 | 0.0 | 0.0 |
