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) | 8.94 | -47.5 | 8.73 | -31.42 | 2.38 | 3.03 | 0.22 | -18.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0.68 | 78.95 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0.81 | -10.99 | -1.36 | 0 | -1.08 | 0 | -0.28 | 0 | 0.00 | 0 | -1.02 | 0 | -1.77 | 0 | 0.00 | 0 | 106 | 0.0 | 0.1 | -97.71 |
| 2022 (9) | 17.03 | -79.14 | 12.73 | -60.67 | 2.31 | -58.68 | 0.27 | 42.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0.38 | 35.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | 0 | 0.91 | 0 | 2.9 | -93.35 | 1.75 | -94.97 | 1.15 | -86.98 | 39.60 | 95.56 | 1.65 | -94.94 | 0.79 | -97.57 | 0.00 | 0 | 106 | 0.0 | 4.36 | -90.33 |
| 2021 (8) | 81.62 | 54.94 | 32.37 | 24.31 | 5.59 | 21.0 | 0.19 | 72.73 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.28 | 21.74 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | 0 | -0.07 | 0 | 43.59 | 97.6 | 34.76 | 95.5 | 8.83 | 106.31 | 20.25 | 4.44 | 32.60 | 94.74 | 32.55 | 96.32 | 0.00 | 0 | 106 | 0.95 | 45.1 | 91.67 |
| 2020 (7) | 52.68 | 61.05 | 26.04 | 10.86 | 4.62 | 55.03 | 0.11 | 10.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.23 | 9.52 | 0 | 0 | 0 | 0 | 0 | 0 | -0.48 | 0 | 0.04 | -82.61 | 22.06 | 240.43 | 17.78 | 238.67 | 4.28 | 247.97 | 19.39 | 2.48 | 16.74 | 237.5 | 16.58 | 253.52 | 0.00 | 0 | 105 | 0.0 | 23.53 | 204.01 |
| 2019 (6) | 32.71 | -11.38 | 23.49 | -18.44 | 2.98 | -5.4 | 0.1 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | 0 | 0.23 | -30.3 | 6.48 | 22.73 | 5.25 | 22.95 | 1.23 | 21.78 | 18.92 | -1.51 | 4.96 | 22.77 | 4.69 | 27.45 | 0.00 | 0 | 105 | 0.0 | 7.74 | 17.81 |
| 2018 (5) | 36.91 | 24.15 | 28.8 | 25.49 | 3.15 | 27.53 | 0.1 | 11.11 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.15 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 0 | 0.33 | 0 | 5.28 | 23.65 | 4.27 | 23.77 | 1.01 | 23.17 | 19.21 | 0.0 | 4.04 | 17.1 | 3.68 | 12.54 | 0.00 | 0 | 105 | 5.0 | 6.57 | 19.02 |
| 2017 (4) | 29.73 | -2.46 | 22.95 | 10.28 | 2.47 | -1.98 | 0.09 | 50.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.12 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.19 | 0 | -0.05 | 0 | 4.27 | -42.22 | 3.45 | -41.92 | 0.82 | -43.45 | 19.21 | -2.19 | 3.45 | -45.15 | 3.27 | -38.53 | 0.00 | 0 | 100 | 6.38 | 5.52 | -35.74 |
| 2016 (3) | 30.48 | -14.12 | 20.81 | -13.44 | 2.52 | -8.7 | 0.06 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0.12 | 0.0 | 0 | 0 | -0.01 | 0 | 0 | 0 | -0.02 | 0 | 0.25 | 47.06 | 7.39 | -16.59 | 5.94 | -22.56 | 1.45 | 22.88 | 19.64 | 46.9 | 6.29 | -21.86 | 5.32 | -24.11 | 0.00 | 0 | 94 | 0.0 | 8.59 | -15.62 |
| 2015 (2) | 35.49 | 13.68 | 24.04 | -5.65 | 2.76 | 31.43 | 0 | 0 | 0.01 | -75.0 | 0 | 0 | 0 | 0 | 0.12 | 71.43 | 0 | 0 | -0.04 | 0 | -0.01 | 0 | 0.12 | -47.83 | 0.17 | -37.04 | 8.86 | 127.18 | 7.67 | 103.45 | 1.18 | 807.69 | 13.37 | 305.15 | 8.05 | 102.77 | 7.01 | 114.37 | 0.00 | 0 | 94 | 0.0 | 10.18 | 99.61 |
| 2014 (1) | 31.22 | 6.3 | 25.48 | 6.83 | 2.1 | 11.7 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0.07 | -12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | 228.57 | 0.27 | 80.0 | 3.9 | 2.9 | 3.77 | 19.68 | 0.13 | -79.69 | 3.30 | -80.33 | 3.97 | 0 | 3.27 | 16.79 | 0.00 | 0 | 94 | 0.0 | 5.1 | 3.87 |
| 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) | 5.66 | 20.68 | 202.67 | 5.2 | 33.68 | 179.57 | 0.56 | 7.69 | -1.75 | 0.09 | 12.5 | 80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 1.18 | 742.86 | 61.64 | 1.08 | 163.41 | 535.29 | 1.01 | 158.97 | 288.46 | 0.07 | 250.0 | 177.78 | 6.90 | 35.83 | 0 | 0.94 | 154.05 | 276.0 | -0.16 | -169.57 | 63.64 | 1.08 | 671.43 | 2800.0 | 107 | 0.94 | 0.94 | 1.4 | 89.19 | 164.15 |
| 24Q2 (19) | 4.69 | 121.23 | 93.8 | 3.89 | 80.09 | 87.02 | 0.52 | 15.56 | -13.33 | 0.08 | -11.11 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -63.64 | 300.0 | 0.14 | -22.22 | -6.67 | 0.41 | 232.26 | 472.73 | 0.39 | 256.0 | 587.5 | 0.02 | 133.33 | 166.67 | 5.08 | 0 | 0 | 0.37 | 260.87 | 628.57 | 0.23 | 157.5 | 209.52 | 0.14 | 160.87 | 148.28 | 106 | 0.0 | 0.0 | 0.74 | 1380.0 | 184.62 |
| 24Q1 (18) | 2.12 | -17.51 | 1.92 | 2.16 | -23.67 | 10.2 | 0.45 | -38.36 | -6.25 | 0.09 | 200.0 | 28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 222.22 | 833.33 | 0.18 | 238.46 | 200.0 | -0.31 | 72.57 | -6.9 | -0.25 | 75.73 | -8.7 | -0.06 | 33.33 | 14.29 | 0.00 | 0 | 0 | -0.23 | 76.29 | -9.52 | -0.40 | 52.38 | -48.15 | -0.23 | 77.45 | -9.52 | 106 | 0.0 | 0.0 | 0.05 | 106.49 | -28.57 |
| 23Q4 (17) | 2.57 | 37.43 | -8.54 | 2.83 | 52.15 | 16.46 | 0.73 | 28.07 | 28.07 | 0.03 | -40.0 | -62.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 | -325.0 | -80.0 | -0.13 | -117.81 | -225.0 | -1.13 | -764.71 | -391.3 | -1.03 | -496.15 | -692.31 | -0.09 | 0.0 | 0.0 | 0.00 | 0 | 0 | -0.97 | -488.0 | -646.15 | -0.84 | -90.91 | -950.0 | -1.02 | -2450.0 | -161.82 | 106 | 0.0 | 0.0 | -0.77 | -245.28 | -650.0 |
| 23Q3 (16) | 1.87 | -22.73 | -40.82 | 1.86 | -10.58 | -28.46 | 0.57 | -5.0 | 11.76 | 0.05 | -16.67 | -28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 650.0 | 57.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 300.0 | -60.0 | 0.73 | 386.67 | 8.96 | 0.17 | 254.55 | -76.06 | 0.26 | 425.0 | -60.0 | -0.09 | -200.0 | -250.0 | 0.00 | 0 | -100.0 | 0.25 | 457.14 | -59.02 | -0.44 | -109.52 | -2100.0 | -0.04 | 86.21 | -102.26 | 106 | 0.0 | 0.0 | 0.53 | 103.85 | -50.47 |
| 23Q2 (15) | 2.42 | 16.35 | -36.48 | 2.08 | 6.12 | -22.68 | 0.6 | 25.0 | 13.21 | 0.06 | -14.29 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 166.67 | -77.78 | 0.15 | 150.0 | -6.25 | -0.11 | 62.07 | -114.47 | -0.08 | 65.22 | 11.11 | -0.03 | 57.14 | -103.53 | 0.00 | 0 | 0 | -0.07 | 66.67 | 12.5 | -0.21 | 22.22 | 8.7 | -0.29 | -38.1 | -125.0 | 106 | 0.0 | 0.0 | 0.26 | 271.43 | -76.79 |
| 23Q1 (14) | 2.08 | -25.98 | -71.31 | 1.96 | -19.34 | -60.96 | 0.48 | -15.79 | -30.43 | 0.07 | -12.5 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 70.0 | -127.27 | 0.06 | 250.0 | -50.0 | -0.29 | -26.09 | -117.58 | -0.23 | -76.92 | -117.42 | -0.07 | 22.22 | -121.21 | 0.00 | 0 | -100.0 | -0.21 | -61.54 | -116.94 | -0.27 | -237.5 | -124.11 | -0.21 | -112.73 | -116.94 | 106 | 0.0 | 0.0 | 0.07 | -50.0 | -96.55 |
| 22Q4 (13) | 2.81 | -11.08 | -70.01 | 2.43 | -6.54 | -51.79 | 0.57 | 11.76 | -48.18 | 0.08 | 14.29 | 60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -150.0 | -900.0 | -0.04 | -105.97 | 0 | -0.23 | -132.39 | -107.14 | -0.13 | -120.0 | -104.94 | -0.09 | -250.0 | -115.25 | 0.00 | -100.0 | -100.0 | -0.13 | -121.31 | -105.24 | -0.08 | -300.0 | -103.25 | 1.65 | -6.78 | -94.96 | 106 | 0.0 | 0.0 | 0.14 | -86.92 | -96.09 |
| 22Q3 (12) | 3.16 | -17.06 | -85.34 | 2.6 | -3.35 | -71.18 | 0.51 | -3.77 | -64.08 | 0.07 | 0.0 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.38 | 0 | 35.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 122.22 | 1100.0 | 0.67 | 318.75 | 103.03 | 0.71 | -6.58 | -93.79 | 0.65 | 822.22 | -92.94 | 0.06 | -92.94 | -97.31 | 8.35 | 0 | -57.16 | 0.61 | 862.5 | -92.96 | -0.02 | 91.3 | -100.24 | 1.77 | 52.59 | -94.15 | 106 | 0.0 | 0.0 | 1.07 | -4.46 | -90.92 |
| 22Q2 (11) | 3.81 | -47.45 | -86.26 | 2.69 | -46.41 | -73.65 | 0.53 | -23.19 | -65.58 | 0.07 | 40.0 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -18.18 | 145.0 | 0.16 | 33.33 | 300.0 | 0.76 | -53.94 | -95.22 | -0.09 | -106.82 | -100.72 | 0.85 | 157.58 | -75.0 | 0.00 | -100.0 | -100.0 | -0.08 | -106.45 | -100.68 | -0.23 | -120.54 | -101.96 | 1.16 | -6.45 | -94.63 | 106 | 0.0 | 0.0 | 1.12 | -44.83 | -93.1 |
| 22Q1 (10) | 7.25 | -22.63 | -68.46 | 5.02 | -0.4 | -38.02 | 0.69 | -37.27 | -54.9 | 0.05 | 0.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 1200.0 | 140.74 | 0.12 | 0 | 138.71 | 1.65 | -48.76 | -87.36 | 1.32 | -49.81 | -87.36 | 0.33 | -44.07 | -87.36 | 20.22 | 10.86 | 1.0 | 1.24 | -50.0 | -87.39 | 1.12 | -54.47 | -88.86 | 1.24 | -96.21 | -87.39 | 106 | 0.0 | 0.0 | 2.03 | -43.3 | -84.94 |
| 21Q4 (9) | 9.37 | -56.52 | -51.73 | 5.04 | -44.12 | -32.89 | 1.1 | -22.54 | -21.99 | 0.05 | 0.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 50.0 | 96.55 | 0 | -100.0 | 100.0 | 3.22 | -71.83 | -68.86 | 2.63 | -71.44 | -68.35 | 0.59 | -73.54 | -71.08 | 18.24 | -6.41 | -7.46 | 2.48 | -71.4 | -68.49 | 2.46 | -70.36 | -68.86 | 32.74 | 8.2 | 94.3 | 106 | 0.0 | 0.95 | 3.58 | -69.64 | -66.57 |
| 21Q3 (8) | 21.55 | -22.26 | 62.15 | 9.02 | -11.66 | 47.87 | 1.42 | -7.79 | 16.39 | 0.05 | 0.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 0 | 250.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 90.0 | 84.62 | 0.33 | 512.5 | 0 | 11.43 | -28.07 | 91.46 | 9.21 | -26.26 | 92.28 | 2.23 | -34.41 | 88.98 | 19.49 | -8.93 | -1.22 | 8.67 | -26.28 | 91.81 | 8.30 | -29.36 | 85.27 | 30.26 | 40.16 | 236.22 | 106 | 0.0 | 0.0 | 11.79 | -27.4 | 86.26 |
| 21Q2 (7) | 27.72 | 20.57 | 156.67 | 10.21 | 26.05 | 75.73 | 1.54 | 0.65 | 55.56 | 0.05 | 66.67 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 25.93 | -100.0 | -0.08 | 74.19 | -166.67 | 15.89 | 21.76 | 284.75 | 12.49 | 19.64 | 266.28 | 3.4 | 30.27 | 372.22 | 21.40 | 6.89 | 22.29 | 11.76 | 19.63 | 261.85 | 11.75 | 16.92 | 282.74 | 21.59 | 119.63 | 384.08 | 106 | 0.0 | 0.95 | 16.24 | 20.47 | 260.89 |
| 21Q1 (6) | 22.99 | 18.44 | 150.16 | 8.1 | 7.86 | 22.17 | 1.53 | 8.51 | 51.49 | 0.03 | 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 | -0.27 | 6.9 | -775.0 | -0.31 | -121.43 | -616.67 | 13.05 | 26.21 | 710.56 | 10.44 | 25.63 | 722.05 | 2.61 | 27.94 | 667.65 | 20.02 | 1.57 | -4.44 | 9.83 | 24.9 | 712.4 | 10.05 | 27.22 | 789.38 | 9.83 | -41.66 | 712.4 | 106 | 0.95 | 0.95 | 13.48 | 25.86 | 577.39 |
| 20Q4 (5) | 19.41 | 46.05 | 145.39 | 7.51 | 23.11 | 31.29 | 1.41 | 15.57 | 85.53 | 0.03 | 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 | -0.29 | -123.08 | -123.08 | -0.14 | 0 | -75.0 | 10.34 | 73.2 | 665.93 | 8.31 | 73.49 | 655.45 | 2.04 | 72.88 | 716.0 | 19.71 | -0.1 | 7.06 | 7.87 | 74.12 | 649.52 | 7.90 | 76.34 | 618.18 | 16.85 | 87.22 | 236.33 | 105 | -0.94 | 0.0 | 10.71 | 69.19 | 545.18 |
| 20Q3 (4) | 13.29 | 23.06 | 0.0 | 6.1 | 4.99 | 0.0 | 1.22 | 23.23 | 0.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.08 | -46.67 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.13 | -30.0 | 0.0 | 0 | -100.0 | 0.0 | 5.97 | 44.55 | 0.0 | 4.79 | 40.47 | 0.0 | 1.18 | 63.89 | 0.0 | 19.73 | 12.74 | 0.0 | 4.52 | 39.08 | 0.0 | 4.48 | 45.93 | 0.0 | 9.00 | 101.79 | 0.0 | 106 | 0.95 | 0.0 | 6.33 | 40.67 | 0.0 |
| 20Q2 (3) | 10.8 | 17.52 | 0.0 | 5.81 | -12.37 | 0.0 | 0.99 | -1.98 | 0.0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.15 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.1 | -350.0 | 0.0 | 0.12 | 100.0 | 0.0 | 4.13 | 156.52 | 0.0 | 3.41 | 168.5 | 0.0 | 0.72 | 111.76 | 0.0 | 17.50 | -16.47 | 0.0 | 3.25 | 168.6 | 0.0 | 3.07 | 171.68 | 0.0 | 4.46 | 268.6 | 0.0 | 105 | 0.0 | 0.0 | 4.5 | 126.13 | 0.0 |
| 20Q1 (2) | 9.19 | 16.18 | 0.0 | 6.63 | 15.91 | 0.0 | 1.01 | 32.89 | 0.0 | 0.03 | 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 | 0.04 | 130.77 | 0.0 | 0.06 | 175.0 | 0.0 | 1.61 | 19.26 | 0.0 | 1.27 | 15.45 | 0.0 | 0.34 | 36.0 | 0.0 | 20.95 | 13.8 | 0.0 | 1.21 | 15.24 | 0.0 | 1.13 | 2.73 | 0.0 | 1.21 | -75.85 | 0.0 | 105 | 0.0 | 0.0 | 1.99 | 19.88 | 0.0 |
| 19Q4 (1) | 7.91 | 0.0 | 0.0 | 5.72 | 0.0 | 0.0 | 0.76 | 0.0 | 0.0 | 0.03 | 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 | -0.13 | 0.0 | 0.0 | -0.08 | 0.0 | 0.0 | 1.35 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 0.25 | 0.0 | 0.0 | 18.41 | 0.0 | 0.0 | 1.05 | 0.0 | 0.0 | 1.10 | 0.0 | 0.0 | 5.01 | 0.0 | 0.0 | 105 | 0.0 | 0.0 | 1.66 | 0.0 | 0.0 |
