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) | 3.21 | 12.63 | 2.02 | 14.12 | 2.03 | 3.57 | 0.01 | 0 | 0.04 | 33.33 | 0.01 | 0.0 | 0.03 | -25.0 | 0 | 0 | 0.12 | 71.43 | 0.03 | -96.3 | 0 | 0 | 0.03 | -62.5 | 0.09 | -90.62 | -0.75 | 0 | -0.75 | 0 | 0 | 0 | 0.00 | 0 | -1.67 | 0 | -1.38 | 0 | 0.00 | 0 | 45 | 0.0 | -0.42 | 0 |
| 2022 (9) | 2.85 | -37.91 | 1.77 | -41.78 | 1.96 | -10.5 | 0 | 0 | 0.03 | 0.0 | 0.01 | 0.0 | 0.04 | -20.0 | 0 | 0 | 0.07 | 600.0 | 0.81 | 636.36 | 0 | 0 | 0.08 | 0 | 0.96 | 1100.0 | 0.08 | 0 | 0 | 0 | 0.08 | 0 | 96.28 | 0 | 0.01 | 0 | -1.57 | 0 | 0.00 | 0 | 45 | -29.69 | 0.4 | 0 |
| 2021 (8) | 4.59 | -14.21 | 3.04 | -1.3 | 2.19 | 1.39 | 0 | 0 | 0.03 | 50.0 | 0.01 | 0.0 | 0.05 | 25.0 | 0 | 0 | 0.01 | 0.0 | 0.11 | 0 | 0 | 0 | -0.16 | 0 | 0.08 | -38.46 | -0.57 | 0 | -0.53 | 0 | -0.04 | 0 | 0.00 | 0 | -0.83 | 0 | -1.00 | 0 | 0.00 | 0 | 64 | 0.0 | -0.3 | 0 |
| 2020 (7) | 5.35 | 27.68 | 3.08 | 7.69 | 2.16 | -0.92 | 0 | 0 | 0.02 | -33.33 | 0.01 | 0 | 0.04 | -33.33 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.01 | 0 | 0.04 | 0 | 0.13 | 0 | 0.25 | 0 | 0.2 | 0 | 0.05 | 0 | 21.26 | 0 | 0.30 | 0 | 0.11 | 0 | 0.00 | 0 | 64 | 0.0 | 0.48 | 0 |
| 2019 (6) | 4.19 | -16.7 | 2.86 | -12.27 | 2.18 | 4.31 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0.06 | 0.0 | 0 | 0 | 0.01 | -80.0 | 0 | 0 | 0 | 0 | -0.07 | 0 | -0.05 | 0 | -0.91 | 0 | -0.87 | 0 | -0.03 | 0 | 0.00 | 0 | -1.36 | 0 | -1.34 | 0 | 0.00 | 0 | 64 | 0.0 | -0.74 | 0 |
| 2018 (5) | 5.03 | -6.68 | 3.26 | -3.26 | 2.09 | -6.7 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.06 | 0.0 | 0 | 0 | 0.05 | 150.0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 0.13 | -13.33 | -0.19 | 0 | -0.09 | 0 | -0.09 | 0 | 0.00 | 0 | -0.15 | 0 | -0.36 | 0 | 0.00 | 0 | 64 | 0.0 | -0.07 | 0 |
| 2017 (4) | 5.39 | -5.6 | 3.37 | -12.69 | 2.24 | 11.44 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.06 | 0.0 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0.15 | -50.0 | -0.06 | 0 | -0.04 | 0 | -0.02 | 0 | 0.00 | 0 | -0.06 | 0 | -0.31 | 0 | 0.00 | 0 | 64 | 0.0 | 0.07 | -75.86 |
| 2016 (3) | 5.71 | 5.94 | 3.86 | 1.31 | 2.01 | -0.5 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0.06 | 200.0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0.3 | 87.5 | 0.14 | 0 | 0.1 | 0 | 0.04 | -50.0 | 25.87 | 0 | 0.16 | 0 | -0.33 | 0 | 0.00 | 0 | 64 | 0.0 | 0.29 | 0 |
| 2015 (2) | 5.39 | -27.75 | 3.81 | -30.6 | 2.02 | -23.48 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0.03 | -25.0 | 0.05 | 400.0 | 0 | 0 | 0.01 | 0 | 0.16 | 0 | -0.27 | 0 | -0.35 | 0 | 0.08 | 0 | 0.00 | 0 | -0.55 | 0 | -0.84 | 0 | 0.00 | 0 | 64 | 0.0 | -0.09 | 0 |
| 2014 (1) | 7.46 | 0.67 | 5.49 | 1.86 | 2.64 | 4.76 | 0.01 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -50.0 | 0.01 | -50.0 | 0.01 | 0 | -0.05 | 0 | 0 | 0 | -0.68 | 0 | -0.63 | 0 | -0.05 | 0 | 0.00 | 0 | -0.99 | 0 | -1.03 | 0 | 0.00 | 0 | 64 | 1.59 | -0.49 | 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) | 0.54 | 14.89 | -11.48 | 0.57 | 21.28 | 50.0 | 0.51 | -7.27 | 2.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.02 | 300.0 | 150.0 | -0.52 | 7.14 | -67.74 | -0.54 | 6.9 | -116.0 | 0.02 | 0.0 | 133.33 | 0.00 | 0 | 0 | -0.89 | 21.93 | -61.82 | -0.92 | 1.08 | -170.59 | -2.60 | -52.94 | -114.88 | 61 | 19.61 | 35.56 | -0.45 | 6.25 | -104.55 |
| 24Q2 (19) | 0.47 | -37.33 | -43.37 | 0.47 | 4.44 | -16.07 | 0.55 | 0.0 | 17.02 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | -50.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.02 | -300.0 | -300.0 | -0.01 | 0.0 | -133.33 | -0.56 | -115.38 | -211.11 | -0.58 | -141.67 | -222.22 | 0.02 | 200.0 | 0 | 0.00 | 0 | 0 | -1.14 | -115.09 | -192.31 | -0.93 | -144.74 | -173.53 | -1.70 | -220.75 | -161.54 | 51 | 13.33 | 13.33 | -0.48 | -166.67 | -433.33 |
| 24Q1 (18) | 0.75 | 0.0 | -26.47 | 0.45 | -4.26 | -26.23 | 0.55 | 3.77 | 3.77 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.01 | -133.33 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | -0.01 | -111.11 | -200.0 | -0.26 | -62.5 | -136.36 | -0.24 | -14.29 | -100.0 | -0.02 | -140.0 | -300.0 | 0.00 | 0 | 0 | -0.53 | -15.22 | -103.85 | -0.38 | 22.45 | -80.95 | -0.53 | 68.26 | -103.85 | 45 | 0.0 | 0.0 | -0.18 | -125.0 | -500.0 |
| 23Q4 (17) | 0.75 | 22.95 | -18.48 | 0.47 | 23.68 | -7.84 | 0.53 | 6.0 | 8.16 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.07 | 133.33 | 600.0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 200.0 | 0.09 | 325.0 | 1000.0 | -0.16 | 48.39 | -77.78 | -0.21 | 16.0 | -110.0 | 0.05 | 183.33 | 400.0 | 0.00 | 0 | 0 | -0.46 | 16.36 | -100.0 | -0.49 | -44.12 | -226.67 | -1.67 | -38.02 | -16800.0 | 45 | 0.0 | 0.0 | -0.08 | 63.64 | -700.0 |
| 23Q3 (16) | 0.61 | -26.51 | -16.44 | 0.38 | -32.14 | -7.32 | 0.5 | 6.38 | 6.38 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.04 | -233.33 | -113.33 | -0.31 | -72.22 | -306.67 | -0.25 | -38.89 | -278.57 | -0.06 | 0 | -700.0 | 0.00 | 0 | -100.0 | -0.55 | -41.03 | -271.88 | -0.34 | 0.0 | -30.77 | -1.21 | -86.15 | -626.09 | 45 | 0.0 | 0.0 | -0.22 | -144.44 | -191.67 |
| 23Q2 (15) | 0.83 | -18.63 | 56.6 | 0.56 | -8.2 | 51.35 | 0.47 | -11.32 | -2.08 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0 | -50.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 200.0 | 0.03 | 200.0 | -91.67 | -0.18 | -63.64 | -550.0 | -0.18 | -50.0 | -700.0 | 0 | -100.0 | -100.0 | 0.00 | 0 | -100.0 | -0.39 | -50.0 | -750.0 | -0.34 | -61.9 | 37.04 | -0.65 | -150.0 | -622.22 | 45 | 0.0 | 0.0 | -0.09 | -200.0 | -181.82 |
| 23Q1 (14) | 1.02 | 10.87 | 52.24 | 0.61 | 19.61 | 27.08 | 0.53 | 8.16 | 1.92 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 200.0 | -75.0 | 0.01 | 200.0 | -96.77 | -0.11 | -22.22 | -450.0 | -0.12 | -20.0 | -100.0 | 0.01 | 0.0 | -80.0 | 0.00 | 0 | 0 | -0.26 | -13.04 | -160.0 | -0.21 | -40.0 | 65.57 | -0.26 | -2700.0 | -160.0 | 45 | 0.0 | -29.69 | -0.03 | -200.0 | -160.0 |
| 22Q4 (13) | 0.92 | 26.03 | -3.16 | 0.51 | 24.39 | -3.77 | 0.49 | 4.26 | 2.08 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.01 | -120.0 | 80.0 | -0.01 | -103.33 | -116.67 | -0.09 | -160.0 | -800.0 | -0.1 | -171.43 | -233.33 | 0.01 | 0.0 | -50.0 | 0.00 | -100.0 | 0 | -0.23 | -171.88 | -360.0 | -0.15 | 42.31 | 0.0 | 0.01 | -95.65 | 101.2 | 45 | 0.0 | -29.69 | -0.01 | -104.17 | -116.67 |
| 22Q3 (12) | 0.73 | 37.74 | -24.74 | 0.41 | 10.81 | -45.33 | 0.47 | -2.08 | -11.32 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.26 | -18.75 | 0 | 0 | 0 | 0 | 0.05 | 600.0 | 350.0 | 0.3 | -16.67 | 1400.0 | 0.15 | 275.0 | 151.72 | 0.14 | 366.67 | 146.67 | 0.01 | -50.0 | 0.0 | 5.09 | -86.46 | 0 | 0.32 | 433.33 | 168.09 | -0.26 | 51.85 | 50.0 | 0.23 | 355.56 | 129.49 | 45 | 0.0 | -29.69 | 0.24 | 118.18 | 209.09 |
| 22Q2 (11) | 0.53 | -20.9 | -52.25 | 0.37 | -22.92 | -50.0 | 0.48 | -7.69 | -12.73 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0.04 | 100.0 | 0 | 0.32 | 39.13 | 0 | 0 | 0 | 0 | -0.01 | -125.0 | 50.0 | 0.36 | 16.13 | 0 | 0.04 | 300.0 | 123.53 | 0.03 | 150.0 | 121.43 | 0.02 | -60.0 | 150.0 | 37.59 | 0 | 0 | 0.06 | 160.0 | 128.57 | -0.54 | 11.48 | -134.78 | -0.09 | 10.0 | 70.97 | 45 | -29.69 | -29.69 | 0.11 | 120.0 | 200.0 |
| 22Q1 (10) | 0.67 | -29.47 | -57.05 | 0.48 | -9.43 | -52.94 | 0.52 | 8.33 | -17.46 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0.23 | 130.0 | 0 | 0 | 0 | 0 | 0.04 | 180.0 | 157.14 | 0.31 | 416.67 | 3200.0 | -0.02 | -100.0 | 80.0 | -0.06 | -100.0 | 0.0 | 0.05 | 150.0 | 225.0 | 0.00 | 0 | 0 | -0.10 | -100.0 | 0.0 | -0.61 | -306.67 | -662.5 | -0.10 | 87.95 | 0.0 | 64 | 0.0 | 0.0 | 0.05 | -16.67 | 266.67 |
| 21Q4 (9) | 0.95 | -2.06 | -41.36 | 0.53 | -29.33 | -43.01 | 0.48 | -9.43 | -15.79 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | -0.05 | -150.0 | -225.0 | 0.06 | 200.0 | -14.29 | -0.01 | 96.55 | -105.26 | -0.03 | 90.0 | -123.08 | 0.02 | 100.0 | -66.67 | 0.00 | 0 | -100.0 | -0.05 | 89.36 | -123.81 | -0.15 | 71.15 | -250.0 | -0.83 | -6.41 | -376.67 | 64 | 0.0 | 0.0 | 0.06 | 127.27 | -76.92 |
| 21Q3 (8) | 0.97 | -12.61 | -29.2 | 0.75 | 1.35 | -8.54 | 0.53 | -3.64 | -8.62 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0.0 | -166.67 | 0.02 | 0 | -60.0 | -0.29 | -70.59 | -1550.0 | -0.3 | -114.29 | -1100.0 | 0.01 | 125.0 | 200.0 | 0.00 | 0 | 0 | -0.47 | -123.81 | -1040.0 | -0.52 | -126.09 | -1633.33 | -0.78 | -151.61 | -880.0 | 64 | 0.0 | 0.0 | -0.22 | -100.0 | -375.0 |
| 21Q2 (7) | 1.11 | -28.85 | -21.28 | 0.74 | -27.45 | -5.13 | 0.55 | -12.7 | 12.24 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 71.43 | 0 | 0 | 100.0 | -100.0 | -0.17 | -70.0 | -213.33 | -0.14 | -133.33 | -193.33 | -0.04 | 0.0 | 0 | 0.00 | 0 | 0 | -0.21 | -110.0 | -187.5 | -0.23 | -187.5 | -200.0 | -0.31 | -210.0 | -720.0 | 64 | 0.0 | 0.0 | -0.11 | -266.67 | -152.38 |
| 21Q1 (6) | 1.56 | -3.7 | 62.5 | 1.02 | 9.68 | 85.45 | 0.63 | 10.53 | 21.15 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | -275.0 | 0 | -0.01 | -114.29 | 0 | -0.1 | -152.63 | 16.67 | -0.06 | -146.15 | 50.0 | -0.04 | -166.67 | 0 | 0.00 | -100.0 | 0 | -0.10 | -147.62 | 47.37 | -0.08 | -180.0 | 60.0 | -0.10 | -133.33 | 47.37 | 64 | 0.0 | 0.0 | -0.03 | -111.54 | 50.0 |
| 20Q4 (5) | 1.62 | 18.25 | 35.0 | 0.93 | 13.41 | 40.91 | 0.57 | -1.72 | 5.56 | 0 | 0 | 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 | 0.04 | 33.33 | 166.67 | 0.07 | 40.0 | 216.67 | 0.19 | 850.0 | 416.67 | 0.13 | 333.33 | 208.33 | 0.06 | 700.0 | 0.0 | 31.60 | 0 | 0 | 0.21 | 320.0 | 216.67 | 0.10 | 433.33 | 200.0 | 0.30 | 200.0 | 122.06 | 64 | 0.0 | 0.0 | 0.26 | 225.0 | 1400.0 |
| 20Q3 (4) | 1.37 | -2.84 | 0.0 | 0.82 | 5.13 | 0.0 | 0.58 | 18.37 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 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 | 0.03 | 0 | 0.0 | 0.05 | 400.0 | 0.0 | 0.02 | -86.67 | 0.0 | 0.03 | -80.0 | 0.0 | -0.01 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.05 | -79.17 | 0.0 | -0.03 | -113.04 | 0.0 | 0.10 | 100.0 | 0.0 | 64 | 0.0 | 0.0 | 0.08 | -61.9 | 0.0 |
| 20Q2 (3) | 1.41 | 46.88 | 0.0 | 0.78 | 41.82 | 0.0 | 0.49 | -5.77 | 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 | 0.01 | 0 | 0.0 | 0.15 | 225.0 | 0.0 | 0.15 | 225.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.24 | 226.32 | 0.0 | 0.23 | 215.0 | 0.0 | 0.05 | 126.32 | 0.0 | 64 | 0.0 | 0.0 | 0.21 | 450.0 | 0.0 |
| 20Q1 (2) | 0.96 | -20.0 | 0.0 | 0.55 | -16.67 | 0.0 | 0.52 | -3.7 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 100.0 | 0.0 | -0.12 | -100.0 | 0.0 | -0.12 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.19 | -5.56 | 0.0 | -0.20 | -100.0 | 0.0 | -0.19 | 86.03 | 0.0 | 64 | 0.0 | 0.0 | -0.06 | -200.0 | 0.0 |
| 19Q4 (1) | 1.2 | 0.0 | 0.0 | 0.66 | 0.0 | 0.0 | 0.54 | 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 | 0.0 | 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 | -0.06 | 0.0 | 0.0 | -0.12 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.18 | 0.0 | 0.0 | -0.10 | 0.0 | 0.0 | -1.36 | 0.0 | 0.0 | 64 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 |
